Stock Analysis on Net

Home Depot Inc. (NYSE:HD)

Cash Flow Statement
Quarterly Data

The cash flow statement provides information about a company cash receipts and cash payments during an accounting period, showing how these cash flows link the ending cash balance to the beginning balance shown on the company balance sheet.

The cash flow statement consists of three parts: cash flows provided by (used in) operating activities, cash flows provided by (used in) investing activities, and cash flows provided by (used in) financing activities.

Home Depot Inc., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: Feb 2, 2025 Oct 27, 2024 Jul 28, 2024 Apr 28, 2024 Jan 28, 2024 Oct 29, 2023 Jul 30, 2023 Apr 30, 2023 Jan 29, 2023 Oct 30, 2022 Jul 31, 2022 May 1, 2022 Jan 30, 2022 Oct 31, 2021 Aug 1, 2021 May 2, 2021 Jan 31, 2021 Nov 1, 2020 Aug 2, 2020 May 3, 2020 Feb 2, 2020 Nov 3, 2019 Aug 4, 2019 May 5, 2019
Net earnings 2,997 3,648 4,561 3,600 2,801 3,810 4,659 3,873 3,362 4,339 5,173 4,231 3,352 4,129 4,807 4,145 2,857 3,432 4,332 2,245 2,481 2,769 3,479 2,513
Depreciation and amortization, excluding amortization of intangible assets 864 857 778 837 782 779 707 793 759 743 746 727 734 714 711 703 666 631 615 607 595 594 560 547
Intangible asset amortization 145 138 142 50 48 88
Stock-based compensation expense 114 106 98 124 80 85 91 124 80 90 81 115 87 86 80 146 76 79 67 88 54 58 53 86
Changes in receivables, net 842 (277) 404 (795) 672 (46) 401 (893) 423 (17) 194 (489) 98 (212) 319 (640) 115 (103) 57 (534) 128 40 53 (391)
Changes in merchandise inventories 368 (897) 1,238 (1,452) 2,006 380 2,208 (457) 918 261 (783) (3,226) (1,532) (1,680) 328 (2,519) 61 (2,638) 1,553 (633) 1,195 (978) 776 (1,586)
Changes in other current assets 67 358 (226) (113) 181 27 (332) (60) 257 100 (79) (589) 45 199 (297) (277) 31 138 (188) 62 17 92 (276) 32
Changes in accounts payable and accrued expenses (1,445) 335 (883) 2,511 (1,598) (742) (229) 1,158 (1,009) (2,647) (665) 1,744 483 260 (1,355) 3,013 (1,437) 882 2,399 3,274 (1,548) (435) (437) 2,488
Changes in deferred revenue 23 (157) (112) 81 (42) (286) (47) 57 (113) (356) (136) 79 103 1 85 586 153 152 326 71 (6) (112) 216 236
Changes in income taxes payable 740 55 (596) 610 (277) 284 (1,036) 1,004 (137) (31) (1,060) 1,121 (41) (164) (984) 1,138 (679) 83 (147) 594 (72) 105 (543) 554
Changes in deferred income taxes (155) 11 76 83 65 (262) 11 (59) 9 224 (51) (44) (203) 43 (29) (87) (483) (99) 81 (68) 95 49 53 5
Other operating activities 111 56 (71) 11 13 157 70 74 45 133 (27) 120 59 63 (28) 102 64 29 (3) 31 120 (15) (12) 91
Changes in assets and liabilities, net of acquisition effects 551 (516) (170) 936 1,020 (488) 1,046 824 393 (2,333) (2,607) (1,284) (988) (1,490) (1,961) 1,316 (2,175) (1,556) 4,078 2,797 (71) (1,254) (170) 1,429
Reconciliation of net earnings to net cash provided by operating activities 1,674 585 848 1,897 1,932 424 1,932 1,741 1,232 (1,500) (1,780) (442) (167) (690) (1,170) 2,165 (1,433) (846) 4,760 3,492 578 (602) 443 2,062
Net cash provided by operating activities 4,671 4,233 5,409 5,497 4,733 4,234 6,591 5,614 4,594 2,839 3,393 3,789 3,185 3,439 3,637 6,310 1,424 2,586 9,092 5,737 3,059 2,167 3,922 4,575
Capital expenditures (1,101) (818) (719) (847) (858) (671) (792) (905) (903) (769) (743) (704) (829) (695) (518) (524) (960) (471) (446) (586) (787) (645) (565) (681)
Payments for businesses acquired, net (31) (43) (17,570) (719) (580) (215) (5) (416) (7,780)
Other investing activities 13 47 21 17 (4) 5 8 2 8 (15) (17) 3 (3) 21 4 (4) 21 40 4 8 14 14 4 (7)
Net cash used in investing activities (1,119) (814) (18,268) (830) (1,581) (1,246) (999) (903) (895) (784) (760) (701) (837) (674) (930) (528) (8,719) (431) (442) (578) (773) (631) (561) (688)
Proceeds from (repayments of) short-term debt, net (1,028) (1,183) 2,519 8 (539) 539 (1,035) 1,035 (974) 279 695 (372) (967)
Proceeds from long-term debt, net of discounts 27 31 9,952 1,995 2,985 3,957 2,979 2,973 4,960 2,016 1,404
Repayments of long-term debt (181) (100) (83) (1,172) (71) (70) (67) (1,063) (68) (57) (1,312) (1,054) (52) (46) (44) (1,390) (1,036) (30) (1,779) (27) (24) (16) (1,015) (15)
Repurchases of common stock (649) (1,486) (1,511) (2,067) (2,887) (1,560) (1,174) (1,654) (2,308) (4,435) (3,469) (3,117) (3,788) (791) (3,056) (1,290) (1,251) (1,368)
Proceeds from sales of common stock 164 21 148 62 131 17 160 15 118 4 137 5 147 23 154 13 141 21 146 18 95 28 123 34
Cash dividends (2,235) (2,234) (2,231) (2,229) (2,079) (2,089) (2,097) (2,118) (1,933) (1,946) (1,948) (1,962) (1,721) (1,738) (1,751) (1,775) (1,614) (1,614) (1,612) (1,611) (1,481) (1,486) (1,492) (1,499)
Other financing activities (78) (11) (46) (166) (10) (4) (7) (135) (3) (22) 19 (182) 15 (24) (6) (130) (22) (5) (2) (125) (185) 79 (110) 40
Net cash provided by (used in) financing activities (3,331) (3,476) 10,259 (4,146) (1,520) (3,657) (4,078) (6,188) (3,446) (749) (4,219) (2,579) (5,011) (2,275) (4,764) (7,070) 442 (1,628) (3,247) 1,450 (2,356) (1,990) (2,713) (3,775)
Effect of exchange rate changes on cash and cash equivalents (93) (25) (51) (17) 70 (87) 40 (20) 42 (103) 1 (8) (61) 11 (25) 41 96 (14) 40 (46) 10 100 17 (8)
Change in cash and cash equivalents 128 (82) (2,651) 504 1,702 (756) 1,554 (1,497) 295 1,203 (1,585) 501 (2,724) 501 (2,082) (1,247) (6,757) 513 5,443 6,563 (60) (354) 665 104

Based on: 10-K (reporting date: 2025-02-02), 10-Q (reporting date: 2024-10-27), 10-Q (reporting date: 2024-07-28), 10-Q (reporting date: 2024-04-28), 10-K (reporting date: 2024-01-28), 10-Q (reporting date: 2023-10-29), 10-Q (reporting date: 2023-07-30), 10-Q (reporting date: 2023-04-30), 10-K (reporting date: 2023-01-29), 10-Q (reporting date: 2022-10-30), 10-Q (reporting date: 2022-07-31), 10-Q (reporting date: 2022-05-01), 10-K (reporting date: 2022-01-30), 10-Q (reporting date: 2021-10-31), 10-Q (reporting date: 2021-08-01), 10-Q (reporting date: 2021-05-02), 10-K (reporting date: 2021-01-31), 10-Q (reporting date: 2020-11-01), 10-Q (reporting date: 2020-08-02), 10-Q (reporting date: 2020-05-03), 10-K (reporting date: 2020-02-02), 10-Q (reporting date: 2019-11-03), 10-Q (reporting date: 2019-08-04), 10-Q (reporting date: 2019-05-05).

Cash flow statement item Description The company
Net cash provided by operating activities Amount of cash inflow (outflow) from operating activities, excluding discontinued operations. Operating activity cash flows include transactions, adjustments, and changes in value not defined as investing or financing activities. Home Depot Inc. net cash provided by operating activities decreased from Q2 2025 to Q3 2025 but then slightly increased from Q3 2025 to Q4 2025.
Net cash used in investing activities Amount of cash inflow (outflow) of investing activities, excluding discontinued operations. Investing activity cash flows include making and collecting loans and acquiring and disposing of debt or equity instruments and property, plant, and equipment and other productive assets. Home Depot Inc. net cash used in investing activities increased from Q2 2025 to Q3 2025 but then slightly decreased from Q3 2025 to Q4 2025.
Net cash provided by (used in) financing activities Amount of cash inflow (outflow) of financing activities, excluding discontinued operations. Financing activity cash flows include obtaining resources from owners and providing them with a return on, and a return of, their investment; borrowing money and repaying amounts borrowed, or settling the obligation; and obtaining and paying for other resources obtained from creditors on long-term credit. Home Depot Inc. net cash provided by (used in) financing activities decreased from Q2 2025 to Q3 2025 but then slightly increased from Q3 2025 to Q4 2025.