Home Depot Inc
NYSE:HD
Income Statement
Earnings Waterfall
Home Depot Inc
Revenue
|
152.7B
USD
|
Cost of Revenue
|
-101.7B
USD
|
Gross Profit
|
51B
USD
|
Operating Expenses
|
-29.3B
USD
|
Operating Income
|
21.7B
USD
|
Other Expenses
|
-6.5B
USD
|
Net Income
|
15.1B
USD
|
Income Statement
Home Depot Inc
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Jan-2016 | May-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Jan-2021 | May-2021 | Aug-2021 | Oct-2021 | Jan-2022 | May-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
78 812
N/A
|
79 375
+1%
|
80 664
+2%
|
81 710
+1%
|
83 176
+2%
|
84 380
+1%
|
85 398
+1%
|
86 701
+2%
|
88 519
+2%
|
90 390
+2%
|
92 033
+2%
|
93 368
+1%
|
94 595
+1%
|
95 720
+1%
|
97 356
+2%
|
99 228
+2%
|
100 904
+2%
|
101 964
+1%
|
104 319
+2%
|
105 595
+1%
|
108 203
+2%
|
109 637
+1%
|
110 013
+0%
|
110 934
+1%
|
110 225
-1%
|
112 104
+2%
|
119 318
+6%
|
125 631
+5%
|
132 110
+5%
|
141 350
+7%
|
144 415
+2%
|
147 699
+2%
|
151 157
+2%
|
152 565
+1%
|
155 239
+2%
|
157 291
+1%
|
157 403
+0%
|
155 752
-1%
|
154 876
-1%
|
153 714
-1%
|
152 669
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(51 422)
|
(51 907)
|
(52 910)
|
(53 569)
|
(54 787)
|
(55 851)
|
(56 511)
|
(57 434)
|
(58 254)
|
(59 513)
|
(60 594)
|
(61 452)
|
(62 282)
|
(63 044)
|
(64 146)
|
(65 412)
|
(66 548)
|
(67 145)
|
(68 596)
|
(69 369)
|
(71 043)
|
(72 077)
|
(72 386)
|
(73 071)
|
(72 653)
|
(73 924)
|
(78 629)
|
(82 873)
|
(87 257)
|
(93 380)
|
(95 721)
|
(97 898)
|
(100 325)
|
(101 330)
|
(103 186)
|
(104 577)
|
(104 625)
|
(103 562)
|
(103 012)
|
(102 336)
|
(101 709)
|
|
Gross Profit |
27 390
N/A
|
27 468
+0%
|
27 754
+1%
|
28 141
+1%
|
28 389
+1%
|
28 529
+0%
|
28 887
+1%
|
29 267
+1%
|
30 265
+3%
|
30 877
+2%
|
31 439
+2%
|
31 916
+2%
|
32 313
+1%
|
32 676
+1%
|
33 210
+2%
|
33 816
+2%
|
34 356
+2%
|
34 819
+1%
|
35 723
+3%
|
36 226
+1%
|
37 160
+3%
|
37 560
+1%
|
37 627
+0%
|
37 863
+1%
|
37 572
-1%
|
38 180
+2%
|
40 689
+7%
|
42 758
+5%
|
44 853
+5%
|
47 970
+7%
|
48 694
+2%
|
49 801
+2%
|
50 832
+2%
|
51 235
+1%
|
52 053
+2%
|
52 714
+1%
|
52 778
+0%
|
52 190
-1%
|
51 864
-1%
|
51 378
-1%
|
50 960
-1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(18 224)
|
(18 119)
|
(17 975)
|
(18 102)
|
(17 920)
|
(17 740)
|
(17 899)
|
(17 851)
|
(18 491)
|
(18 623)
|
(18 729)
|
(18 867)
|
(18 886)
|
(18 977)
|
(19 151)
|
(19 397)
|
(19 675)
|
(20 106)
|
(20 572)
|
(20 885)
|
(21 383)
|
(21 814)
|
(21 886)
|
(22 045)
|
(21 729)
|
(21 810)
|
(22 669)
|
(23 479)
|
(24 575)
|
(25 976)
|
(26 583)
|
(27 066)
|
(27 530)
|
(28 047)
|
(28 294)
|
(28 602)
|
(28 739)
|
(28 529)
|
(28 824)
|
(29 080)
|
(29 271)
|
|
Selling, General & Administrative |
(16 597)
|
(16 481)
|
(16 333)
|
(16 454)
|
(16 280)
|
(16 097)
|
(16 250)
|
(16 194)
|
(16 801)
|
(16 919)
|
(17 008)
|
(17 127)
|
(17 132)
|
(17 212)
|
(17 373)
|
(17 607)
|
(17 864)
|
(18 282)
|
(18 737)
|
(19 031)
|
(19 513)
|
(19 674)
|
(19 714)
|
(19 848)
|
(19 740)
|
(19 781)
|
(20 613)
|
(21 393)
|
(22 447)
|
(23 781)
|
(24 314)
|
(24 725)
|
(25 144)
|
(25 458)
|
(25 706)
|
(26 041)
|
(26 284)
|
(26 029)
|
(26 287)
|
(26 468)
|
(26 598)
|
|
Depreciation & Amortization |
(1 627)
|
(1 638)
|
(1 642)
|
(1 648)
|
(1 640)
|
(1 643)
|
(1 649)
|
(1 657)
|
(1 690)
|
(1 704)
|
(1 721)
|
(1 740)
|
(1 754)
|
(1 765)
|
(1 778)
|
(1 790)
|
(1 811)
|
(1 824)
|
(1 835)
|
(1 854)
|
(1 870)
|
(1 893)
|
(1 925)
|
(1 950)
|
(1 989)
|
(2 029)
|
(2 056)
|
(2 086)
|
(2 128)
|
(2 195)
|
(2 269)
|
(2 341)
|
(2 386)
|
(2 405)
|
(2 428)
|
(2 436)
|
(2 455)
|
(2 500)
|
(2 537)
|
(2 612)
|
(2 673)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(247)
|
(247)
|
(247)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(184)
|
(160)
|
(125)
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
9 166
N/A
|
9 349
+2%
|
9 779
+5%
|
10 039
+3%
|
10 469
+4%
|
10 789
+3%
|
10 988
+2%
|
11 416
+4%
|
11 774
+3%
|
12 254
+4%
|
12 710
+4%
|
13 049
+3%
|
13 427
+3%
|
13 699
+2%
|
14 059
+3%
|
14 419
+3%
|
14 681
+2%
|
14 713
+0%
|
15 151
+3%
|
15 341
+1%
|
15 777
+3%
|
15 746
0%
|
15 741
0%
|
15 818
+0%
|
15 843
+0%
|
16 370
+3%
|
18 020
+10%
|
19 279
+7%
|
20 278
+5%
|
21 994
+8%
|
22 111
+1%
|
22 735
+3%
|
23 302
+2%
|
23 188
0%
|
23 759
+2%
|
24 112
+1%
|
24 039
0%
|
23 661
-2%
|
23 040
-3%
|
22 298
-3%
|
21 689
-3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(699)
|
(629)
|
(648)
|
(573)
|
(493)
|
(595)
|
(488)
|
(615)
|
(753)
|
(797)
|
(941)
|
(937)
|
(936)
|
(940)
|
(961)
|
(972)
|
(983)
|
(981)
|
(978)
|
(955)
|
(958)
|
(992)
|
(1 029)
|
(1 085)
|
(1 128)
|
(1 162)
|
(1 216)
|
(1 265)
|
(1 300)
|
(1 326)
|
(1 310)
|
(1 307)
|
(1 303)
|
(1 339)
|
(1 397)
|
(1 477)
|
(1 562)
|
(1 634)
|
(1 683)
|
(1 715)
|
(1 765)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(247)
|
0
|
0
|
0
|
0
|
(848)
|
(1 327)
|
(1 681)
|
(2 000)
|
(1 211)
|
(756)
|
(437)
|
(262)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
(16)
|
(16)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
8 467
N/A
|
8 720
+3%
|
9 131
+5%
|
9 466
+4%
|
9 976
+5%
|
10 194
+2%
|
10 500
+3%
|
10 801
+3%
|
11 021
+2%
|
11 457
+4%
|
11 769
+3%
|
12 112
+3%
|
12 491
+3%
|
12 759
+2%
|
13 098
+3%
|
13 447
+3%
|
13 698
+2%
|
13 732
+0%
|
14 173
+3%
|
14 386
+2%
|
14 556
+1%
|
14 738
+1%
|
14 696
0%
|
14 717
+0%
|
14 715
0%
|
14 360
-2%
|
15 477
+8%
|
16 333
+6%
|
16 978
+4%
|
19 457
+15%
|
20 045
+3%
|
20 991
+5%
|
21 737
+4%
|
21 849
+1%
|
22 362
+2%
|
22 635
+1%
|
22 477
-1%
|
22 027
-2%
|
21 357
-3%
|
20 583
-4%
|
19 924
-3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 082)
|
(3 182)
|
(3 338)
|
(3 487)
|
(3 631)
|
(3 649)
|
(3 771)
|
(3 884)
|
(4 012)
|
(4 224)
|
(4 329)
|
(4 428)
|
(4 534)
|
(4 591)
|
(4 699)
|
(4 852)
|
(4 941)
|
(4 585)
|
(4 192)
|
(3 818)
|
(3 520)
|
(3 593)
|
(3 578)
|
(3 582)
|
(3 473)
|
(3 386)
|
(3 650)
|
(3 843)
|
(4 112)
|
(4 691)
|
(4 804)
|
(5 053)
|
(5 304)
|
(5 330)
|
(5 477)
|
(5 540)
|
(5 372)
|
(5 280)
|
(5 124)
|
(4 879)
|
(4 781)
|
|
Income from Continuing Operations |
5 385
|
5 538
|
5 793
|
5 979
|
6 345
|
6 545
|
6 729
|
6 917
|
7 009
|
7 233
|
7 440
|
7 684
|
7 957
|
8 168
|
8 399
|
8 595
|
8 757
|
9 147
|
9 981
|
10 568
|
11 036
|
11 145
|
11 118
|
11 135
|
11 242
|
10 974
|
11 827
|
12 490
|
12 866
|
14 766
|
15 241
|
15 938
|
16 433
|
16 519
|
16 885
|
17 095
|
17 105
|
16 747
|
16 233
|
15 704
|
15 143
|
|
Net Income (Common) |
5 385
N/A
|
5 538
+3%
|
5 793
+5%
|
5 979
+3%
|
6 345
+6%
|
6 545
+3%
|
6 729
+3%
|
6 917
+3%
|
7 009
+1%
|
7 233
+3%
|
7 440
+3%
|
7 684
+3%
|
7 957
+4%
|
8 168
+3%
|
8 399
+3%
|
8 595
+2%
|
8 630
+0%
|
9 020
+5%
|
9 854
+9%
|
10 556
+7%
|
11 121
+5%
|
11 230
+1%
|
11 203
0%
|
11 105
-1%
|
11 242
+1%
|
10 974
-2%
|
11 827
+8%
|
12 490
+6%
|
12 866
+3%
|
14 766
+15%
|
15 241
+3%
|
15 938
+5%
|
16 433
+3%
|
16 519
+1%
|
16 885
+2%
|
17 095
+1%
|
17 105
+0%
|
16 747
-2%
|
16 233
-3%
|
15 704
-3%
|
15 143
-4%
|
|
EPS (Diluted) |
3.86
N/A
|
4.02
+4%
|
4.28
+6%
|
4.48
+5%
|
4.71
+5%
|
5.01
+6%
|
5.22
+4%
|
5.42
+4%
|
5.46
+1%
|
5.77
+6%
|
6
+4%
|
6.25
+4%
|
6.45
+3%
|
6.78
+5%
|
7.06
+4%
|
7.32
+4%
|
7.28
-1%
|
7.8
+7%
|
8.57
+10%
|
9.25
+8%
|
9.72
+5%
|
10.15
+4%
|
10.19
+0%
|
10.15
0%
|
10.25
+1%
|
10.18
-1%
|
10.98
+8%
|
11.58
+5%
|
11.94
+3%
|
13.73
+15%
|
14.35
+5%
|
15.13
+5%
|
15.53
+3%
|
15.97
+3%
|
16.47
+3%
|
16.71
+1%
|
16.69
0%
|
16.53
-1%
|
16.18
-2%
|
15.71
-3%
|
15.11
-4%
|