Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

Analysis of Solvency Ratios

Microsoft Excel

Solvency Ratios (Summary)

Costco Wholesale Corp., solvency ratios

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Debt Ratios
Debt to equity 0.31 0.40 0.49 0.45 0.48 0.54
Debt to equity (including operating lease liability) 0.42 0.53 0.65 0.61 0.48 0.54
Debt to capital 0.24 0.28 0.33 0.31 0.32 0.35
Debt to capital (including operating lease liability) 0.30 0.35 0.39 0.38 0.32 0.35
Debt to assets 0.11 0.13 0.14 0.15 0.16 0.17
Debt to assets (including operating lease liability) 0.15 0.17 0.19 0.20 0.16 0.17
Financial leverage 2.75 3.11 3.37 3.04 2.98 3.19
Coverage Ratios
Interest coverage 54.04 50.62 40.06 34.54 32.77 28.94
Fixed charge coverage 19.10 18.23 15.30 14.03 12.40 11.48

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Costco Wholesale Corp. debt to equity ratio improved from 2021 to 2022 and from 2022 to 2023.
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Costco Wholesale Corp. debt to equity ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Costco Wholesale Corp. debt to capital ratio improved from 2021 to 2022 and from 2022 to 2023.
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Costco Wholesale Corp. debt to capital ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Costco Wholesale Corp. debt to assets ratio improved from 2021 to 2022 and from 2022 to 2023.
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Costco Wholesale Corp. debt to assets ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Costco Wholesale Corp. financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Costco Wholesale Corp. interest coverage ratio improved from 2021 to 2022 and from 2022 to 2023.
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Costco Wholesale Corp. fixed charge coverage ratio improved from 2021 to 2022 and from 2022 to 2023.

Debt to Equity

Costco Wholesale Corp., debt to equity calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,081 73 799 95 1,699 90
Current finance lease liabilities 129 245 72 31 26 7
Long-term debt, excluding current portion 5,377 6,484 6,692 7,514 5,124 6,487
Long-term finance lease liabilities 1,303 1,383 980 657 395 390
Total debt 7,890 8,185 8,543 8,297 7,244 6,974
 
Total Costco stockholders’ equity 25,058 20,642 17,564 18,284 15,243 12,799
Solvency Ratio
Debt to equity1 0.31 0.40 0.49 0.45 0.48 0.54
Benchmarks
Debt to Equity, Competitors2
Target Corp. 1.44 1.07 0.88 0.97 1.00
Walmart Inc. 0.58 0.51 0.60 0.73 0.80
Debt to Equity, Sector
Consumer Staples Distribution & Retail 0.61 0.55 0.62 0.71 0.77
Debt to Equity, Industry
Consumer Staples 1.03 0.98 1.03 1.14 1.07

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Debt to equity = Total debt ÷ Total Costco stockholders’ equity
= 7,890 ÷ 25,058 = 0.31

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio A solvency ratio calculated as total debt divided by total shareholders’ equity. Costco Wholesale Corp. debt to equity ratio improved from 2021 to 2022 and from 2022 to 2023.

Debt to Equity (including Operating Lease Liability)

Costco Wholesale Corp., debt to equity (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,081 73 799 95 1,699 90
Current finance lease liabilities 129 245 72 31 26 7
Long-term debt, excluding current portion 5,377 6,484 6,692 7,514 5,124 6,487
Long-term finance lease liabilities 1,303 1,383 980 657 395 390
Total debt 7,890 8,185 8,543 8,297 7,244 6,974
Current operating lease liabilities (included in other current liabilities in the consolidated balance sheets) 220 239 222 231
Long-term operating lease liabilities 2,426 2,482 2,642 2,558
Total debt (including operating lease liability) 10,536 10,906 11,407 11,086 7,244 6,974
 
Total Costco stockholders’ equity 25,058 20,642 17,564 18,284 15,243 12,799
Solvency Ratio
Debt to equity (including operating lease liability)1 0.42 0.53 0.65 0.61 0.48 0.54
Benchmarks
Debt to Equity (including Operating Lease Liability), Competitors2
Target Corp. 1.70 1.28 1.05 1.18 1.19
Walmart Inc. 0.77 0.69 0.78 0.97 0.80
Debt to Equity (including Operating Lease Liability), Sector
Consumer Staples Distribution & Retail 0.78 0.73 0.79 0.93 0.79
Debt to Equity (including Operating Lease Liability), Industry
Consumer Staples 1.14 1.10 1.14 1.28 1.09

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Debt to equity (including operating lease liability) = Total debt (including operating lease liability) ÷ Total Costco stockholders’ equity
= 10,536 ÷ 25,058 = 0.42

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to equity ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total shareholders’ equity. Costco Wholesale Corp. debt to equity ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.

Debt to Capital

Costco Wholesale Corp., debt to capital calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,081 73 799 95 1,699 90
Current finance lease liabilities 129 245 72 31 26 7
Long-term debt, excluding current portion 5,377 6,484 6,692 7,514 5,124 6,487
Long-term finance lease liabilities 1,303 1,383 980 657 395 390
Total debt 7,890 8,185 8,543 8,297 7,244 6,974
Total Costco stockholders’ equity 25,058 20,642 17,564 18,284 15,243 12,799
Total capital 32,948 28,827 26,107 26,581 22,487 19,773
Solvency Ratio
Debt to capital1 0.24 0.28 0.33 0.31 0.32 0.35
Benchmarks
Debt to Capital, Competitors2
Target Corp. 0.59 0.52 0.47 0.49 0.50
Walmart Inc. 0.37 0.34 0.38 0.42 0.44
Debt to Capital, Sector
Consumer Staples Distribution & Retail 0.38 0.36 0.38 0.41 0.44
Debt to Capital, Industry
Consumer Staples 0.51 0.50 0.51 0.53 0.52

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Debt to capital = Total debt ÷ Total capital
= 7,890 ÷ 32,948 = 0.24

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio A solvency ratio calculated as total debt divided by total debt plus shareholders’ equity. Costco Wholesale Corp. debt to capital ratio improved from 2021 to 2022 and from 2022 to 2023.

Debt to Capital (including Operating Lease Liability)

Costco Wholesale Corp., debt to capital (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,081 73 799 95 1,699 90
Current finance lease liabilities 129 245 72 31 26 7
Long-term debt, excluding current portion 5,377 6,484 6,692 7,514 5,124 6,487
Long-term finance lease liabilities 1,303 1,383 980 657 395 390
Total debt 7,890 8,185 8,543 8,297 7,244 6,974
Current operating lease liabilities (included in other current liabilities in the consolidated balance sheets) 220 239 222 231
Long-term operating lease liabilities 2,426 2,482 2,642 2,558
Total debt (including operating lease liability) 10,536 10,906 11,407 11,086 7,244 6,974
Total Costco stockholders’ equity 25,058 20,642 17,564 18,284 15,243 12,799
Total capital (including operating lease liability) 35,594 31,548 28,971 29,370 22,487 19,773
Solvency Ratio
Debt to capital (including operating lease liability)1 0.30 0.35 0.39 0.38 0.32 0.35
Benchmarks
Debt to Capital (including Operating Lease Liability), Competitors2
Target Corp. 0.63 0.56 0.51 0.54 0.54
Walmart Inc. 0.43 0.41 0.44 0.49 0.44
Debt to Capital (including Operating Lease Liability), Sector
Consumer Staples Distribution & Retail 0.44 0.42 0.44 0.48 0.44
Debt to Capital (including Operating Lease Liability), Industry
Consumer Staples 0.53 0.52 0.53 0.56 0.52

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Debt to capital (including operating lease liability) = Total debt (including operating lease liability) ÷ Total capital (including operating lease liability)
= 10,536 ÷ 35,594 = 0.30

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to capital ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total debt (including operating lease liability) plus shareholders’ equity. Costco Wholesale Corp. debt to capital ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.

Debt to Assets

Costco Wholesale Corp., debt to assets calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,081 73 799 95 1,699 90
Current finance lease liabilities 129 245 72 31 26 7
Long-term debt, excluding current portion 5,377 6,484 6,692 7,514 5,124 6,487
Long-term finance lease liabilities 1,303 1,383 980 657 395 390
Total debt 7,890 8,185 8,543 8,297 7,244 6,974
 
Total assets 68,994 64,166 59,268 55,556 45,400 40,830
Solvency Ratio
Debt to assets1 0.11 0.13 0.14 0.15 0.16 0.17
Benchmarks
Debt to Assets, Competitors2
Target Corp. 0.30 0.25 0.25 0.27 0.27
Walmart Inc. 0.18 0.17 0.19 0.23 0.26
Debt to Assets, Sector
Consumer Staples Distribution & Retail 0.19 0.18 0.19 0.22 0.25
Debt to Assets, Industry
Consumer Staples 0.30 0.29 0.30 0.33 0.33

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Debt to assets = Total debt ÷ Total assets
= 7,890 ÷ 68,994 = 0.11

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio A solvency ratio calculated as total debt divided by total assets. Costco Wholesale Corp. debt to assets ratio improved from 2021 to 2022 and from 2022 to 2023.

Debt to Assets (including Operating Lease Liability)

Costco Wholesale Corp., debt to assets (including operating lease liability) calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Current portion of long-term debt 1,081 73 799 95 1,699 90
Current finance lease liabilities 129 245 72 31 26 7
Long-term debt, excluding current portion 5,377 6,484 6,692 7,514 5,124 6,487
Long-term finance lease liabilities 1,303 1,383 980 657 395 390
Total debt 7,890 8,185 8,543 8,297 7,244 6,974
Current operating lease liabilities (included in other current liabilities in the consolidated balance sheets) 220 239 222 231
Long-term operating lease liabilities 2,426 2,482 2,642 2,558
Total debt (including operating lease liability) 10,536 10,906 11,407 11,086 7,244 6,974
 
Total assets 68,994 64,166 59,268 55,556 45,400 40,830
Solvency Ratio
Debt to assets (including operating lease liability)1 0.15 0.17 0.19 0.20 0.16 0.17
Benchmarks
Debt to Assets (including Operating Lease Liability), Competitors2
Target Corp. 0.36 0.31 0.29 0.33 0.33
Walmart Inc. 0.24 0.23 0.25 0.31 0.26
Debt to Assets (including Operating Lease Liability), Sector
Consumer Staples Distribution & Retail 0.24 0.23 0.25 0.29 0.26
Debt to Assets (including Operating Lease Liability), Industry
Consumer Staples 0.33 0.32 0.33 0.36 0.33

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Debt to assets (including operating lease liability) = Total debt (including operating lease liability) ÷ Total assets
= 10,536 ÷ 68,994 = 0.15

2 Click competitor name to see calculations.

Solvency ratio Description The company
Debt to assets ratio (including operating lease liability) A solvency ratio calculated as total debt (including operating lease liability) divided by total assets. Costco Wholesale Corp. debt to assets ratio (including operating lease liability) improved from 2021 to 2022 and from 2022 to 2023.

Financial Leverage

Costco Wholesale Corp., financial leverage calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Total assets 68,994 64,166 59,268 55,556 45,400 40,830
Total Costco stockholders’ equity 25,058 20,642 17,564 18,284 15,243 12,799
Solvency Ratio
Financial leverage1 2.75 3.11 3.37 3.04 2.98 3.19
Benchmarks
Financial Leverage, Competitors2
Target Corp. 4.75 4.20 3.55 3.62 3.65
Walmart Inc. 3.17 2.94 3.12 3.17 3.02
Financial Leverage, Sector
Consumer Staples Distribution & Retail 3.24 3.11 3.21 3.20 3.09
Financial Leverage, Industry
Consumer Staples 3.47 3.40 3.45 3.50 3.28

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Financial leverage = Total assets ÷ Total Costco stockholders’ equity
= 68,994 ÷ 25,058 = 2.75

2 Click competitor name to see calculations.

Solvency ratio Description The company
Financial leverage ratio A solvency ratio calculated as total assets divided by total shareholders’ equity. Costco Wholesale Corp. financial leverage ratio decreased from 2021 to 2022 and from 2022 to 2023.

Interest Coverage

Costco Wholesale Corp., interest coverage calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Net income attributable to Costco 6,292 5,844 5,007 4,002 3,659 3,134
Add: Net income attributable to noncontrolling interest 71 72 57 45 45
Add: Income tax expense 2,195 1,925 1,601 1,308 1,061 1,263
Add: Interest expense 160 158 171 160 150 159
Earnings before interest and tax (EBIT) 8,647 7,998 6,851 5,527 4,915 4,601
Solvency Ratio
Interest coverage1 54.04 50.62 40.06 34.54 32.77 28.94
Benchmarks
Interest Coverage, Competitors2
Target Corp. 8.15 22.16 6.68 9.78 8.97
Walmart Inc. 9.00 10.38 9.88 8.74 5.88
Interest Coverage, Sector
Consumer Staples Distribution & Retail 11.46 14.77 10.47 10.17 7.73
Interest Coverage, Industry
Consumer Staples 11.88 14.21 10.01 10.46 7.90

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Interest coverage = EBIT ÷ Interest expense
= 8,647 ÷ 160 = 54.04

2 Click competitor name to see calculations.

Solvency ratio Description The company
Interest coverage ratio A solvency ratio calculated as EBIT divided by interest payments. Costco Wholesale Corp. interest coverage ratio improved from 2021 to 2022 and from 2022 to 2023.

Fixed Charge Coverage

Costco Wholesale Corp., fixed charge coverage calculation, comparison to benchmarks

Microsoft Excel
Sep 3, 2023 Aug 28, 2022 Aug 29, 2021 Aug 30, 2020 Sep 1, 2019 Sep 2, 2018
Selected Financial Data (US$ in millions)
Net income attributable to Costco 6,292 5,844 5,007 4,002 3,659 3,134
Add: Net income attributable to noncontrolling interest 71 72 57 45 45
Add: Income tax expense 2,195 1,925 1,601 1,308 1,061 1,263
Add: Interest expense 160 158 171 160 150 159
Earnings before interest and tax (EBIT) 8,647 7,998 6,851 5,527 4,915 4,601
Add: Operating lease costs 309 297 296 252 268 265
Earnings before fixed charges and tax 8,956 8,295 7,147 5,779 5,183 4,866
 
Interest expense 160 158 171 160 150 159
Operating lease costs 309 297 296 252 268 265
Fixed charges 469 455 467 412 418 424
Solvency Ratio
Fixed charge coverage1 19.10 18.23 15.30 14.03 12.40 11.48
Benchmarks
Fixed Charge Coverage, Competitors2
Target Corp. 4.62 12.02 5.24 6.48 6.16
Walmart Inc. 4.84 5.38 5.16 4.82 3.14
Fixed Charge Coverage, Sector
Consumer Staples Distribution & Retail 5.95 7.41 5.88 5.60 4.07
Fixed Charge Coverage, Industry
Consumer Staples 7.71 8.59 6.77 6.80 5.01

Based on: 10-K (reporting date: 2023-09-03), 10-K (reporting date: 2022-08-28), 10-K (reporting date: 2021-08-29), 10-K (reporting date: 2020-08-30), 10-K (reporting date: 2019-09-01), 10-K (reporting date: 2018-09-02).

1 2023 Calculation
Fixed charge coverage = Earnings before fixed charges and tax ÷ Fixed charges
= 8,956 ÷ 469 = 19.10

2 Click competitor name to see calculations.

Solvency ratio Description The company
Fixed charge coverage ratio A solvency ratio calculated as earnings before fixed charges and tax divided by fixed charges. Costco Wholesale Corp. fixed charge coverage ratio improved from 2021 to 2022 and from 2022 to 2023.