Stock Analysis on Net

RH (NYSE:RH)

This company has been moved to the archive! The financial data has not been updated since May 26, 2023.

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.

RH, consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Apr 29, 2023 Jan 28, 2023 Oct 29, 2022 Jul 30, 2022 Apr 30, 2022 Jan 29, 2022 Oct 30, 2021 Jul 31, 2021 May 1, 2021 Jan 30, 2021 Oct 31, 2020 Aug 1, 2020 May 2, 2020 Feb 1, 2020 Nov 2, 2019 Aug 3, 2019 May 4, 2019 Feb 2, 2019 Nov 3, 2018 Aug 4, 2018 May 5, 2018 Feb 3, 2018 Oct 28, 2017 Jul 29, 2017 Apr 29, 2017
Net income (loss) 41,890 106,896 98,760 122,275 200,711 147,045 184,099 226,746 130,656 130,193 46,411 98,423 (3,212) 68,433 52,463 63,757 35,722 36,127 22,411 64,042 28,059 261 13,151 (7,862) (3,370)
Depreciation and amortization 27,770 28,828 28,032 26,970 24,758 24,647 24,819 22,670 23,886 23,352 26,476 25,342 24,870 24,794 23,435 25,321 27,189 21,166 18,377 17,756 17,047 19,043 18,546 16,526 16,020
Non-cash operating lease cost 19,865 19,273 18,722 18,799 18,391 18,395 18,543 18,938 16,603 17,063 15,714 15,448 15,907 16,340 15,628 16,948 16,279
Goodwill and tradename impairment 20,459 32,086 33,700
Asset impairments 2,475 5,106 10,926 2,231 5,923 2,276 7,354 1,701 4,783 13,508 1,660 1,196 5,595 (1,157) 6,481
(Gain) loss on sale leaseback transaction 9,352 (1,196)
Amortization of debt discount 4,580 6,775 8,791 8,670 8,562 8,432 12,462 12,916 12,717 10,566 10,585 12,377 12,199 12,024 9,764 7,881 7,772 7,667 7,560 7,458
Stock-based compensation expense 10,180 9,821 10,187 10,736 12,802 11,052 11,995 10,124 15,307 14,232 118,783 6,861 5,828 5,723 5,116 5,298 5,695 6,206 3,685 6,095 7,997 7,780 6,763 30,877 5,289
Non-cash compensation related to consolidated variable interest entities 4,470
Non-cash finance lease interest expense 8,486 8,525 8,564 7,891 7,071 6,944 6,711 6,607 6,150 6,124 6,158 5,948 5,781 5,744 5,678 5,672 5,514
Product recalls 560 1,100 340 500 1,809 781 4,780 (1) (1,410) (320) (1,786) 6,874 7,707
Amortization of purchase premiums and accretion of purchase discount, net 99
Deferred income taxes 16,527 (97,615) 134 5,493 (6,799) 117 (239) (5,037) 117 (8,376) 667 263 6,572
(Gain) loss on extinguishment of debt 23,462 146,116 7,354 18,513 3,166 105 (152) 569 6,857 (954) 917 1,880
Gain on derivative instruments, net 1,724 1,453 (3,177)
Share of equity method investments losses 1,602 (4,063) 1,922 2,821 1,375 1,320 2,313 2,486 2,095 888
Other non-cash items 2,215 446 1,419 2,079 1,269 (619) (1,961) (2,125) (1,944) 724 870 1,259 1,145 1,028 722 1,162 1,089 165 1,343 2,154 1,128 830 2,848 1,910 2,264
Cash paid attributable to accretion of debt discount upon settlement of debt (16,165) (34,008) (4,751) (319) (84,003) (70,482)
Accounts receivable (462) (1,171) (3,007) 10,047 (7,715) 2,695 (825) 416 (722) (4,415) 361 (7,985) 1,554 (4,500) (2,305) 6,714 (7,218) 2,515 (2,048) (2,107) (7,243) 3,077 298 (625) 8
Merchandise inventories 35,915 19,405 28,360 (41,843) (83,115) (100,849) 12,416 (52,101) (49,540) (46,840) (8,797) 6,853 (55,837) (9,522) 51,599 49,536 1,653 32,416 (14,820) (20,963) (4,032) 30,147 50,289 74,264 66,067
Prepaid expense and other assets (4,311) 50,371 579 6,645 (160,116) (10,387) 18,751 (45,344) (12,575) (20,061) (36,981) (1,983) (8,324) (13,774) 45,060 14,964 (17,846) (26,160) (9,120) (16,993) (26,181) 7,118 1,090 28,675 8,654
Landlord assets under construction, net of tenant allowances (9,583) (7,989) (10,920) (20,312) (12,148) (18,103) (6,999) (29,774) (13,578) (24,587) (21,987) (15,334) (7,600) (14,913) (21,832) (23,013) (4,542)
Accounts payable and accrued expenses (54,354) (11,265) 18,821 (49,042) (14,778) 61,415 (24,910) 39,180 (32,250) 52,739 23,971 39,862 (52,989) 48,919 (1,401) (1,478) (38,595) 23,149 19,116 14,498 (57,215) 53,969 (19,383) 28,655 1,219
Deferred revenue and customer deposits 19,160 (35,482) (29,515) (45,998) 48,909 2,887 (12,073) 33,748 82,744 4,769 43,789 40,968 26,679 (4,607) 1,419 (8,654) 21,641 (12,480) 93 (7,359) 28,159 (17,251) (9,732) 8,117 22,232
Other current liabilities (556) (1,057) (11,694) 5,155 (30,057) 18,328 23,555 (93,642) 41,981 14,703 20,376 4,081 4,696 7,249 (56,195) (12,052) 15,231 39,545 1,775 (3,943) 13,838 232 (1,821) 3,355 (1,086)
Current and non-current operating lease liabilities (21,543) (20,032) (18,607) (18,950) (19,379) (18,058) (20,261) (19,554) (19,379) (22,110) (18,422) (11,323) (7,065) (15,117) (17,374) (17,382) (27,131)
Deferred rent and lease incentives (758) (272) (125) 44 213 (320) 440 726
Other non-current obligations (8,538) (8,525) (9,178) (7,852) (6,944) (10,626) (10,946) (6,853) (7,515) (302) (6,912) (5,868) (6,459) (6,023) (5,293) (7,313) (6,448) (1,545) (796) (1,263) (569) 590 (912) (549) (426)
Change in assets and liabilities (44,272) (15,745) (35,161) (162,150) (285,343) (72,698) (21,292) (173,924) (10,834) (46,104) (4,602) 49,271 (105,345) (12,288) (6,322) 1,322 (63,255) 56,682 (6,072) (38,255) (53,199) 78,095 19,509 142,332 97,394
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 44,848 (39,230) 44,745 (65,708) (64,762) (18,613) 32,865 (100,903) 60,219 23,314 172,577 46,720 (13,656) 59,758 61,401 (5,448) 3,102 136,837 34,952 (1,569) (20,303) 168,079 57,213 199,205 128,425
Net cash provided by (used in) operating activities 86,738 67,666 143,505 56,567 135,949 128,432 216,964 125,843 190,875 153,507 218,988 145,143 (16,868) 128,191 113,864 58,309 38,824 172,964 57,363 62,473 7,756 168,340 70,364 191,343 125,055
Capital expenditures (34,190) (63,967) (47,117) (33,194) (29,364) (31,609) (71,636) (31,887) (50,251) (39,371) (24,224) (30,899) (16,632) (29,009) (39,331) (17,367) (7,916) (32,333) (43,191) (34,091) (27,121) (35,666) (37,427) (25,906) (13,456)
Proceeds from sale of asset 5,287 25,006 24,078 10,223 4,900
Equity method investments (33,131) (400) (793) (405) (1,115) (4,154) (2,877) (767) (1,172) (73,223) (4,450) (3,050)
Acquisition of business and assets (4,848) (13,052) (39)
Deposits on asset under construction (12,857) (23,000) (30,000) (1,615) (7,487) (5,285)
Purchase of investments (16,109)
Maturities of investments 46,890
Sales of investments 145,020
Net cash (used in) provided by investing activities (67,321) (64,367) (42,623) (33,599) (30,479) (35,763) (74,513) (32,654) (51,423) (130,299) (41,726) (8,943) (16,632) (52,009) (45,253) (17,367) (7,916) (32,333) (43,191) (34,091) (27,121) (37,281) (44,914) (21,007) 167,245
Borrowings under asset based credit facility 1 76,200 212,100 71,100 20,500 208,000 94,000 210,500 146,000 176,000 334,000 154,000 123,000 323,000
Repayments under asset based credit facility (1) (167,800) (130,500) (61,100) (165,500) (63,000) (151,500) (260,500) (38,500) (395,000) (314,970) (295,030) (65,000) (40,000)
Borrowings under term loans 500,000 2,000,000 320,000 180,000
Repayments under term loans (6,250) (6,250) (5,000) (5,000) (5,000) (5,000) (90,000) (234,000) (80,000) (100,000)
Borrowings under real estate loans 16,000
Repayments under real estate loans (6) (6) (4)
Borrowings under promissory and equipment security notes 12,857 23,000 30,000 9,000 60,000 20,000 14,000
Repayments under promissory and equipment security notes (1,160) (706) (350) (1,897) (10,910) (5,785) (5,718) (5,654) (5,792) (23,584) (5,464) (242) (5,166) (6,240) (5,287) (4,010) (983) (30,483) (1,491) (1,478) (724) (117)
Proceeds from issuance of convertible senior notes 350,000 335,000
Proceeds from issuance of warrants 50,225 51,021
Purchase of convertible note hedges (91,350) (91,857)
Debt issuance costs related to convertible senior notes (4,818) (6,349)
Repayments of convertible senior notes (2) (11) (5) (13,048) (100,603) (207,015) (26,076) (2,035) (215,846) (278,560)
Repayment under convertible senior notes repurchase obligation (395,372)
Debt extinguishment costs (8,059)
Debt issuance costs (336) (87) (27,646) (22,777) (3,634) (137) (4,499) (359) (7,939)
Principal payments under finance lease agreements, net of tenant allowances (3,877) (3,348) (3,666) 427 (3,559) (3,647) (3,403) (3,437) (3,671) (3,697) (4,160) (2,573) (2,068) (2,546) (2,737) (2,270) (2,129) (225) (204) (178) (112) (119) (100) (82) (76)
Proceeds from termination of convertible senior note hedges 231,796
Payments for termination of common stock warrants (390,934)
Repurchases of common stock, including commissions (713,559) (31,710) (254,731) (250,032) (104,818) (145,182) (700,186) (300,140)
Proceeds from exercise of stock options 456 77,729 1,527 2,471 149,570 1,965 4,101 24,586 1,393 2,256 3,996 7,328 797 8,629 11,286 5,997 1,226 8,197 6,618 26,286 2,923 9,527 4,199 8,603 2,567
Tax withholdings related to issuance of stock-based awards (96) (309) (171) (57) (266) (1,317) (706) (17,721) (927) (920) (610) (6,437) (381) (531) (304) (5,984) (250) (555) (1,084) (7,512) (351) (878) (1,775) (2,957) (149)
Payments under promissory notes related to share repurchases 892 (892)
Borrowing on build-to-suit lease transactions 3,538 3,539
Payments on build-to-suit lease transactions 281 (1,543) (2,983) (3,207) (1,466) (4,133) (3,312) (1,289)
Net cash provided by (used in) financing activities (10,935) (646,796) (31,525) (181,805) (42,351) (114,387) 1,764,482 (31,936) (11,032) (13,088) (97,838) (136,170) 3,182 (66,796) (41,985) (131,856) 65,833 (143,582) (30,356) (26,055) 16,792 (135,444) (24,892) (228,990) (299,087)
Effects of foreign currency exchange rate translation (18) 912 (715) (162) (278) (129) (58) 56 36 167 (27) 149 (132) 19 72 (81) 6 6 (12) (62) (62) 130 (33) 141 (86)
Net increase (decrease) in cash and cash equivalents, restricted cash and restricted cash equivalents 8,464 (642,585) 68,642 (158,999) 62,841 (21,847) 1,906,875 61,309 128,456 10,287 79,397 179 (30,450) 9,405 26,698 (90,995) 96,747 (2,945) (16,196) 2,265 (2,635) (4,255) 525 (58,513) (6,873)

Based on: 10-Q (reporting date: 2023-04-29), 10-K (reporting date: 2023-01-28), 10-Q (reporting date: 2022-10-29), 10-Q (reporting date: 2022-07-30), 10-Q (reporting date: 2022-04-30), 10-K (reporting date: 2022-01-29), 10-Q (reporting date: 2021-10-30), 10-Q (reporting date: 2021-07-31), 10-Q (reporting date: 2021-05-01), 10-K (reporting date: 2021-01-30), 10-Q (reporting date: 2020-10-31), 10-Q (reporting date: 2020-08-01), 10-Q (reporting date: 2020-05-02), 10-K (reporting date: 2020-02-01), 10-Q (reporting date: 2019-11-02), 10-Q (reporting date: 2019-08-03), 10-Q (reporting date: 2019-05-04), 10-K (reporting date: 2019-02-02), 10-Q (reporting date: 2018-11-03), 10-Q (reporting date: 2018-08-04), 10-Q (reporting date: 2018-05-05), 10-K (reporting date: 2018-02-03), 10-Q (reporting date: 2017-10-28), 10-Q (reporting date: 2017-07-29), 10-Q (reporting date: 2017-04-29).

Cash flow statement item Description The company
Net cash provided by (used in) 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. RH net cash provided by (used in) operating activities decreased from Q3 2023 to Q4 2023 but then slightly increased from Q4 2023 to Q1 2024.
Net cash (used in) provided by 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. RH net cash (used in) provided by investing activities decreased from Q3 2023 to Q4 2023 and from Q4 2023 to Q1 2024.
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. RH net cash provided by (used in) financing activities decreased from Q3 2023 to Q4 2023 but then increased from Q4 2023 to Q1 2024 exceeding Q3 2023 level.