Stock Analysis on Net

Costco Wholesale Corp. (NASDAQ:COST)

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.

Costco Wholesale Corp., consolidated cash flow statement (quarterly data)

US$ in millions

Microsoft Excel
3 months ended: May 11, 2025 Feb 16, 2025 Nov 24, 2024 Sep 1, 2024 May 12, 2024 Feb 18, 2024 Nov 26, 2023 Sep 3, 2023 May 7, 2023 Feb 12, 2023 Nov 20, 2022 Aug 28, 2022 May 8, 2022 Feb 13, 2022 Nov 21, 2021 Aug 29, 2021 May 9, 2021 Feb 14, 2021 Nov 22, 2020 Aug 30, 2020 May 10, 2020 Feb 16, 2020 Nov 24, 2019 Sep 1, 2019 May 12, 2019 Feb 17, 2019 Nov 25, 2018
Net income including noncontrolling interests 1,903 1,788 1,798 2,354 1,681 1,743 1,589 2,160 1,302 1,466 1,364 1,878 1,372 1,320 1,345 1,694 1,233 971 1,181 1,404 852 947 856 1,110 916 901 777
Depreciation and amortization 552 552 548 706 516 514 501 688 472 470 447 594 438 436 432 559 402 416 404 505 382 389 369 473 336 352 331
Non-cash lease expense 71 65 72 95 72 74 74 112 84 105 111 137 95 73 72 97 65 61 63 78 39 38 39
Stock-based compensation 106 151 463 132 106 136 444 131 94 147 402 118 90 128 388 115 87 122 341 111 89 118 301 113 93 119 270
Other non-cash operating activities, net 64 (7) (72) 26 (28) (50) 43 54 296 24 121 (8) (42) (20) 109 141 30 (16) (11) 174 (43) (6) 21 179 (2) 14 (35)
Merchandise inventories 337 2,179 (2,541) (1,237) (406) 959 (1,384) (368) (253) 2,586 (737) (370) (1,311) 438 (2,760) (361) (51) 1,100 (2,580) (1,056) 659 1,990 (2,384) (127) 40 875 (1,324)
Accounts payable 1,062 (3,059) 2,601 558 1,376 (2,850) 2,854 490 545 (1,904) 487 125 796 (2,419) 3,389 582 1,065 (2,594) 2,785 2,832 (34) (3,201) 2,664 322 684 (2,506) 1,822
Other operating assets and liabilities, net (635) 1,079 391 324 (318) 205 530 458 (999) 298 415 32 (211) 445 283 113 502 (22) 464 194 (46) 344 236 223 38 26 336
Changes in operating assets and liabilities 764 199 451 (355) 652 (1,686) 2,000 580 (707) 980 165 (213) (726) (1,536) 912 334 1,516 (1,516) 669 1,970 579 (867) 516 418 762 (1,605) 834
Adjustments to reconcile net income including noncontrolling interests to net cash provided by operating activities 1,557 960 1,462 604 1,318 (1,012) 3,062 1,565 239 1,726 1,246 628 (145) (919) 1,913 1,246 2,100 (933) 1,466 2,838 1,046 (328) 1,246 1,183 1,189 (1,120) 1,400
Net cash provided by operating activities 3,460 2,748 3,260 2,958 2,999 731 4,651 3,725 1,541 3,192 2,610 2,506 1,227 401 3,258 2,940 3,333 38 2,647 4,242 1,898 619 2,102 2,293 2,105 (219) 2,177
Purchases of short-term investments (228) (98) (247) (463) (288) (519) (200) (675) (551) (143) (253) (533) (263) (67) (258) (529) (418) (111) (273) (592) (398) (315) (321) (341) (296) (141) (316)
Maturities of short-term investments 34 211 541 349 412 151 878 343 82 238 274 305 87 309 444 491 132 339 484 529 372 380 397 431 179 281 340
Additions to property and equipment (1,131) (1,137) (1,264) (1,577) (1,062) (1,031) (1,040) (1,556) (820) (890) (1,057) (1,259) (854) (723) (1,055) (1,094) (1,028) (573) (893) (852) (698) (545) (715) (1,009) (672) (587) (730)
Acquisitions (30) (1,133)
Other investing activities, net (11) 2 (15) (12) (16) 13 (4) 63 7 (13) (21) (5) (43) (23) (29) (10) 4 7 10 9 (1) 15 13 (31)
Net cash used in investing activities (1,336) (1,022) (985) (1,703) (954) (1,386) (366) (1,825) (1,282) (808) (1,057) (1,487) (1,035) (481) (912) (1,155) (1,343) (355) (682) (941) (1,850) (470) (630) (920) (774) (434) (737)
Repayments of short-term borrowings (246) (195) (194) (283) (228) (236) (173) (237) (178) (443) (77) 189 (108) (87)
Proceeds from short-term borrowings 246 237 133 300 245 239 144 250 188 450 29 (122) 95 80
Repayments of long-term debt (1,077) (75) (760) (40) (94) (1,500) (500) (1,200) (89)
Proceeds from issuance of long-term debt 498 3,992 298
Tax withholdings on stock-based awards (2) (1) (389) (2) (21) (292) (1) (1) (301) (3) (1) (4) (355) (1) (311) (2) (1) (1) (326) (1) (1) (270)
Repurchases of common stock (211) (205) (207) (216) (162) (160) (162) (230) (162) (143) (141) (185) (139) (78) (37) (129) (181) (106) (80) (85) (34) (47) (30) (52) (46) (117) (32)
Cash dividend payments (515) (515) (514) (515) (7,107) (905) (452) (399) (400) (797) (351) (350) (698) (310) (4,430) (310) (619) (287) (573) (286) (251) (501)
Financing lease payments (25) (18) (12) (82) (87) (46) (98) (60) (176)
Dividend to noncontrolling interest (208)
Acquisition of noncontrolling interest (842)
Other financing activities, net (20) (77) (21) 1 1 (2) 93 (63) (117) 87 204 (172) 21 (57) 202 73 (114) 1 288 (171) (144) 93 40 (99) 68 192
Net cash provided by (used in) financing activities (748) (241) (1,193) (1,816) (698) (7,276) (974) (664) (735) (352) (863) (1,940) (676) (828) (839) (719) (419) (4,650) (700) (1,918) 2,999 (1,392) (836) (1) (397) (49) (700)
Effect of exchange rate changes on cash and cash equivalents 104 (36) (81) 63 (38) 15 (29) (1) 82 (37) (69) (142) (24) (14) (34) 18 14 48 68 (7) 2 7 (1) (1) 4 (17)
Net change in cash and cash equivalents 1,480 1,449 1,001 (498) 1,309 (7,916) 3,311 1,207 (477) 2,114 653 (990) (626) (932) 1,493 1,032 1,589 (4,953) 1,313 1,451 3,040 (1,241) 643 1,371 933 (698) 723

Based on: 10-Q (reporting date: 2025-05-11), 10-Q (reporting date: 2025-02-16), 10-Q (reporting date: 2024-11-24), 10-K (reporting date: 2024-09-01), 10-Q (reporting date: 2024-05-12), 10-Q (reporting date: 2024-02-18), 10-Q (reporting date: 2023-11-26), 10-K (reporting date: 2023-09-03), 10-Q (reporting date: 2023-05-07), 10-Q (reporting date: 2023-02-12), 10-Q (reporting date: 2022-11-20), 10-K (reporting date: 2022-08-28), 10-Q (reporting date: 2022-05-08), 10-Q (reporting date: 2022-02-13), 10-Q (reporting date: 2021-11-21), 10-K (reporting date: 2021-08-29), 10-Q (reporting date: 2021-05-09), 10-Q (reporting date: 2021-02-14), 10-Q (reporting date: 2020-11-22), 10-K (reporting date: 2020-08-30), 10-Q (reporting date: 2020-05-10), 10-Q (reporting date: 2020-02-16), 10-Q (reporting date: 2019-11-24), 10-K (reporting date: 2019-09-01), 10-Q (reporting date: 2019-05-12), 10-Q (reporting date: 2019-02-17), 10-Q (reporting date: 2018-11-25).


Net Income including Noncontrolling Interests
The net income displays a general upward trend with notable fluctuations. Starting at 777 million USD in late 2018, it reaches peak levels multiple times, particularly around mid-2023 and late 2024, where values exceed 2000 million USD. However, intermittent periods show declines, indicating variability in profitability, possibly influenced by operational or market conditions.
Depreciation and Amortization
Depreciation and amortization expenses progressively increase from approximately 330 million USD in 2018 to over 700 million USD by late 2024. This steady rise suggests ongoing investments in assets and indicates a growing asset base.
Non-Cash Lease Expense
This line item sees sporadic entries starting in early 2019, with a marked increase in the 2020-2024 period. Peaks around 130-140 million USD are observed in early 2022 and mid-2023, reflecting changes in lease accounting or expansion of leased assets.
Stock-Based Compensation
Stock-based compensation displays cyclical spikes, often increasing during specific quarters with peaks surpassing 460 million USD. These fluctuations likely correspond to grant schedules or company performance incentives.
Other Non-Cash Operating Activities, Net
This item exhibits significant volatility, oscillating between negative and positive values. Notably, very high positive values around 296 million USD occur in early 2023, indicating possibly non-recurring or unusual non-cash items impacting operating activities.
Merchandise Inventories
Inventory values fluctuate widely, with large negative and positive changes, indicating significant variation in inventory management or procurement cycles. For example, sizable negative adjustments appear near late 2019 and 2021, while strong positive spikes occur in early 2020 and early 2023.
Accounts Payable
Accounts payable values show pronounced volatility with large swings between positive and negative figures. This pattern reveals variability in payment cycles or supplier financing, with extreme values around ±3000 million USD across several quarters.
Other Operating Assets and Liabilities, Net
This category displays moderate variability but shows an increasing positive trend with occasional negative corrections. Noteworthy are significant positive entries in early 2023 and mid-2025, suggesting active management of operating working capital components.
Changes in Operating Assets and Liabilities
These changes show strong fluctuations, alternating between substantial positive and negative cash impacts. Peaks above 2000 million USD and troughs below -1500 million USD suggest dynamic working capital adjustments influencing cash flows.
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities
The adjustments follow a pattern of large positive and occasional negative values, reflecting significant non-cash items and timing differences. Peaks exceeding 3000 million USD around late 2023 highlight periods of heightened adjustments to reconcile income to operating cash.
Net Cash Provided by Operating Activities
Operating cash flows generally show a growing trend with intermittent drops. Highest inflows surpass 4600 million USD by late 2023, underscoring strong underlying cash-generating ability despite some quarters with minimal or negative cash inflow.
Purchases and Maturities of Short-Term Investments
Purchases consistently represent cash outflows around 200-600 million USD per quarter, while maturities provide inflows fluctuating broadly between 30 and nearly 900 million USD. The variance suggests active liquidity management and investment portfolio turnover.
Additions to Property and Equipment
Capital expenditures demonstrate a steady and significant cash outflow, generally ranging from 500 to over 1500 million USD per period. Peaks around late 2023 and mid-2024 indicate periods of intensified investment in fixed assets.
Acquisitions
Acquisitions occur sporadically, with a notable large cash outflow exceeding 1100 million USD in mid-2020, but otherwise minimal to no recurring acquisition activity in other quarters.
Other Investing Activities, Net
This category fluctuates mildly, usually resulting in minor cash inflows or outflows, indicating limited impact on overall investing cash flows.
Net Cash Used in Investing Activities
Investing cash flows consistently represent cash outflows, generally in the range of 400 to over 1800 million USD, reflecting sustained investment in fixed assets and occasional acquisitions, which are partially offset by short-term investment maturities.
Repayments and Proceeds from Borrowings
Repayments of short-term borrowings and long-term debt exhibit irregular activity with occasional sizeable payments, particularly a long-term debt repayment of 1200 million USD in early 2020. Proceeds from long-term debt issuance peaked near 4000 million USD in mid-2020, indicating significant debt refinancing or capital structuring during that period.
Tax Withholdings on Stock-Based Awards
This minor but recurring cash outflow tends to correspond with stock-based compensation fluctuations, generally maintaining low single- or double-digit million USD amounts per quarter, occasionally spiking in line with compensation grants.
Repurchases of Common Stock
Stock repurchases are consistent and substantial, ranging between 30 and 230 million USD regularly per quarter, reflecting an ongoing capital return program to shareholders.
Cash Dividend Payments
Dividend payments show a pattern of frequent disbursements with notable outliers, such as a large 4430 million USD payment in early 2021, indicating special dividends or an extraordinary distribution event. Regular dividends otherwise range modestly between 250 and 900 million USD each period.
Financing Lease Payments, Dividends to Noncontrolling Interest, and Acquisition of Noncontrolling Interest
Financing lease payments appear intermittently with medium-sized outflows. Dividends to noncontrolling interest and acquisition of noncontrolling interest emerge sporadically, with a significant acquisition outflow near 842 million USD in early 2022, suggesting transactions impacting minority interests.
Other Financing Activities, Net
This item fluctuates moderately between positive and negative values, implying occasional minor financing-related inflows or outflows without a clear trend.
Net Cash Provided by (Used in) Financing Activities
Financing cash flows show pronounced variability, with large positive inflows, such as nearly 3000 million USD in mid-2020, and substantial outflows in other quarters, including a record outflow exceeding 7200 million USD in early 2024, reflecting active capital structure management, including borrowings, repayments, repurchases, and dividend payments.
Effect of Exchange Rate Changes on Cash and Cash Equivalents
Currency effects on cash are minor relative to other items but show intermittent positive and negative impacts, generally below 100 million USD per quarter, with occasional outliers both positive and negative.
Net Change in Cash and Cash Equivalents
The overall cash position oscillates between significant increases and decreases. Large positive changes occur around mid-2020 and late 2023, linked to strong operating cash flows and financing activities, while steep declines appear in periods such as early 2021 and early 2024, likely due to substantial financing outflows and investments.