HD FY 2020 Earnings Report — The Home Depot, Inc. Revenue & Financial Results | Market Cap Arena

The Home Depot, Inc.HD

FY 2020 Earnings

Reported March 24, 2021

Quarter Comparison

Revenue

Operating Income

Gross Margin

Net Margin

EPS (Diluted)

Free Cash Flow

Metric	FY 2020	Prior Q	FY 2019	QoQ Change	YoY Change
Revenue	$132.1B	—	$110.2B	—	19.9%
Op. Income	$18.3B	—	$15.8B	—	15.4%
Gross Margin	34.0%	—	34.1%	—	-0.1pp
Net Margin	9.7%	—	10.2%	—	-0.5pp
EPS (Diluted)	$11.94	—	$10.25	—	16.5%
Free Cash Flow	$16.4B	—	$11.0B	—	48.3%

Revenue Flow

Item	Amount
REVENUE	$132.1B
Cost of Revenue	$87.3B
GROSS PROFIT	$44.9B
R&D Expenses	$0
Selling & Marketing	$909M
General & Administrative	$23.5B
SG&A Expenses	$24.4B
Other Expenses	$2.1B
Operating Expenses	$26.6B
Cost & Expenses	$113.8B
OPERATING INCOME	$18.3B
Interest Income	$47M
Interest Expense	$1.3B
Other Income/Expenses	-$1.3B
INCOME BEFORE TAX	$17.0B
Income Tax Expense	$4.1B
Net Income from Continuing Ops	$12.9B
Net Income from Discontinued Ops	$0
Other Adjustments	$0
NET INCOME	$12.9B
Net Income Deductions	$0
BOTTOM LINE NET INCOME	$12.9B
D&A	$2.5B
EBIT	$18.3B
EBITDA	$20.8B
EPS	$12
EPS Diluted	$12

Income Statement

Item	Amount
REVENUE	$132.1B
Cost of Revenue	$87.3B
GROSS PROFIT	$44.9B
R&D Expenses	$0
Selling & Marketing	$909M
General & Administrative	$23.5B
SG&A Expenses	$24.4B
Other Expenses	$2.1B
Operating Expenses	$26.6B
Cost & Expenses	$113.8B
OPERATING INCOME	$18.3B
Interest Income	$47M
Interest Expense	$1.3B
Other Income/Expenses	-$1.3B
INCOME BEFORE TAX	$17.0B
Income Tax Expense	$4.1B
Net Income from Continuing Ops	$12.9B
Net Income from Discontinued Ops	$0
Other Adjustments	$0
NET INCOME	$12.9B
Net Income Deductions	$0
BOTTOM LINE NET INCOME	$12.9B
D&A	$2.5B
EBIT	$18.3B
EBITDA	$20.8B
EPS	$12
EPS Diluted	$12

Cash Flow Statement

Item	Amount
Net Income	$12.9B
Depreciation & Amortization	$2.5B
Stock-Based Compensation	$310M
Deferred Income Tax	-$569M
Other Non-Cash Items	$690M
Change in Working Capital	$3.0B
OPERATING CASH FLOW	$18.8B
Capital Expenditure	-$2.5B
Acquisitions (Net)	-$7.8B
Purchases of Investments	$0
Sales/Maturities of Investments	$0
Other Investing Activities	$73M
NET CASH FROM INVESTING	-$10.2B
Net Debt Issuance	$4.1B
Common Stock Repurchased	-$791M
Common Dividends Paid	-$6.5B
Other Financing Activities	-$154M
NET CASH FROM FINANCING	-$3.0B
FREE CASH FLOW	$16.4B
Net Change in Cash	$5.8B

Balance Sheet

Item	Amount
Cash & Equivalents	$7.9B
Short-Term Investments	$0
Net Receivables	$3.0B
Inventory	$16.6B
Other Current Assets	$963M
TOTAL CURRENT ASSETS	$28.5B
PP&E (Net)	$30.7B
Goodwill	$7.1B
Intangible Assets	$0
Long-Term Investments	$172M
Tax Assets	$305M
Other Non-Current Assets	$3.8B
TOTAL NON-CURRENT ASSETS	$42.1B
TOTAL ASSETS	$70.6B
Account Payables	$11.6B
Short-Term Debt	$1.4B
Deferred Revenue	$2.8B
Other Current Liabilities	$0
TOTAL CURRENT LIABILITIES	$23.2B
Long-Term Debt	$35.8B
Deferred Revenue NC	$0
Deferred Tax Liabilities	$1.1B
Other Non-Current Liabilities	$1.8B
TOTAL NON-CURRENT LIABILITIES	$44.1B
TOTAL LIABILITIES	$67.3B
Common Stock	$89M
Additional Paid-In Capital	$11.5B
Retained Earnings	$58.1B
Treasury Stock	-$65.8B
Accum. Other Comp. Income	-$671M
Other Equity	$0
TOTAL STOCKHOLDERS' EQUITY	$3.3B
Minority Interest	$0
TOTAL EQUITY	$3.3B
TOTAL LIABILITIES & EQUITY	$70.6B
Total Debt	$43.4B
Net Debt	$35.5B