Stock Analysis on Net

Best Buy Co. Inc. (NYSE:BBY)

$22.49

This company has been moved to the archive! The financial data has not been updated since December 6, 2022.

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Best Buy Co. Inc., adjusted current assets

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Current assets
Adjustments
Add: Allowances for uncollectible receivables
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).


The data shows the annual figures for current assets and adjusted current assets over a six-year period from January 2017 to January 2022.

Current Assets
The current assets decreased from 10,516 million USD in 2017 to 8,857 million USD in 2020, reflecting a downward trend over the first four years. There was then a marked increase to 12,540 million USD in 2021, followed by a decline to 10,539 million USD in 2022. This indicates a period of contraction in liquidity or short-term resources before a significant replenishment and a subsequent partial withdrawal.
Adjusted Current Assets
The adjusted current assets show a pattern closely mirroring that of current assets, starting at 10,568 million USD in 2017 and declining steadily to 8,881 million USD in 2020. Similar to current assets, adjusted current assets rose sharply to 12,578 million USD in 2021 before falling to 10,578 million USD in 2022. The adjustment does not appear to significantly alter the trend, suggesting consistency in the underlying short-term financial adjustments.
Overall Analysis
Both current and adjusted current assets experienced a consistent decrease over the four years from 2017 to 2020, indicating tightening liquidity or reduction in short-term assets. The sharp increase in 2021 may point to changes in operational strategy, inventory build-up, or improved cash and receivables management. The subsequent decrease in 2022 suggests a partial reversal or normalization of these asset levels. The alignment of adjusted current assets with the unadjusted figures underlines reliability and minimal adjustment impact over the periods.

Adjustments to Total Assets

Best Buy Co. Inc., adjusted total assets

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowances for uncollectible receivables
Less: Deferred tax assets (included in Other assets)2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Deferred tax assets (included in Other assets). See details »


The financial data over the six-year period reveals several notable trends in the total and adjusted total assets.

Total Assets
There is an initial decrease in total assets from 13,856 million US dollars in January 2017 to 12,901 million US dollars by February 2019. Following this period, a significant recovery and increase occur, with total assets rising to 15,591 million US dollars in February 2020, further growing to a peak of 19,067 million US dollars in January 2021. However, in the subsequent year, total assets decline to 17,504 million US dollars as of January 2022.
Adjusted Total Assets
The adjusted total assets follow a similar pattern, starting from 16,166 million US dollars in January 2017 and decreasing to 15,484 million US dollars by February 2019. From 2019 onward, the adjusted total assets stabilize around the 15,600 million mark in early 2020, before rising sharply to reach 19,088 million US dollars in January 2021, slightly surpassing the total assets figure. By January 2022, adjusted total assets slightly decrease to 17,518 million US dollars.

Overall, the trends indicate a period of contraction in asset base during the initial years followed by a robust expansion that peaks in 2021. The slight decline in 2022 may suggest consolidation or asset optimization efforts. The close correlation between total assets and adjusted total assets values implies consistency in adjustments applied across the years.


Adjustments to Current Liabilities

Best Buy Co. Inc., adjusted current liabilities

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Current liabilities
Adjustments
Less: Current deferred revenue
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).


Current liabilities
The current liabilities exhibited an overall increasing trend from 2017 to 2022. Starting at 7,122 million USD in 2017, they rose to 7,817 million USD in 2018, followed by a slight decrease to 7,513 million USD in 2019. After this dip, the liabilities increased again in 2020 to 8,060 million USD, then saw a significant jump to 10,521 million USD in 2021, and finally a marginal increase to 10,674 million USD in 2022. This pattern indicates generally growing short-term obligations, with a notable acceleration between 2020 and 2021.
Adjusted current liabilities
Adjusted current liabilities also showed a similar upward trajectory from 2017 through 2022. Beginning at 6,704 million USD in 2017, these liabilities increased steadily to 7,364 million USD in 2018 and then declined slightly to 7,067 million USD in 2019. A steady rise continued thereafter, reaching 7,559 million USD in 2020, followed by a marked increase to 9,810 million USD in 2021. However, in 2022, adjusted current liabilities decreased marginally to 9,571 million USD. This series suggests an increase in short-term obligations, albeit with less volatility compared to the unadjusted current liabilities.
Observations and insights
The financial data reveals that both current liabilities and adjusted current liabilities generally trended upward over the six-year period, indicating an expansion in short-term financial commitments. The year 2021 stands out as a period of notable increases, potentially necessitating closer examination of underlying causes such as strategic investments, working capital changes, or adjustments in accounting treatments. The slight decrease in adjusted current liabilities in 2022, despite a marginal increase in total current liabilities, might indicate improved management or reclassification efforts to more accurately reflect short-term financial position. Overall, the liabilities growth may imply heightened operational scale or increased short-term funding requirements.

Adjustments to Total Liabilities

Best Buy Co. Inc., adjusted total liabilities

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred tax liabilities (included in Long-term liabilities)2
Less: Deferred revenue
Less: Restructuring accrual
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred tax liabilities (included in Long-term liabilities). See details »


Total liabilities

Total liabilities showed a consistent upward trend from 2017 to 2021, increasing from 9,147 million US dollars in early 2017 to a peak of 14,480 million US dollars by early 2021. This represents a significant growth in the company's obligations over this period. However, in 2022, total liabilities remained relatively stable compared to 2021, with a negligible increase to 14,484 million US dollars, indicating a plateau after years of growth.

Adjusted total liabilities

Adjusted total liabilities also increased from 11,270 million US dollars in 2017 to 13,645 million in 2021, mirroring the trend observed in total liabilities but starting from a higher base and showing a more moderate growth rate. Notably, there was a slight decline in adjusted total liabilities in 2022 to 13,352 million US dollars, suggesting some level of liability reduction or adjustment mechanisms that slightly decreased the company's net adjusted obligations following the previous upward trajectory.

General observations

The data reveals a clear trend of increasing financial obligations over the five-year period from 2017 to 2021. However, the growth in total liabilities slows and stabilizes in the most recent year. The adjusted total liabilities, which likely represent a refined measure of the company's debt load considering certain adjustments, exhibit a similar pattern of growth with a slight decrease in the latest year. This may indicate management actions aimed at controlling or optimizing the company's liabilities after a period of accumulation.


Adjustments to Stockholders’ Equity

Best Buy Co. Inc., adjusted total Best Buy Co., Inc. shareholders’ equity

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Total Best Buy Co., Inc. shareholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowances for uncollectible receivables
Add: Deferred revenue
Add: Restructuring accrual
After Adjustment
Adjusted total Best Buy Co., Inc. shareholders’ equity

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Net deferred tax assets (liabilities). See details »


The financial data reveals distinct trends in the shareholders’ equity for the periods under review. Over the six-year span, two key measures are provided: Total shareholders’ equity and adjusted total shareholders’ equity, both expressed in millions of US dollars.

Total Shareholders' Equity
This measure shows a downward trend from 2017 to 2019, falling from 4,709 million in early 2017 to 3,306 million in early 2019. Although there was a slight increase in 2020 to 3,479 million and a more significant rise in 2021 reaching 4,587 million, the value sharply decreased again to 3,020 million by early 2022. This pattern indicates volatility within the equity base, with notable recovery attempts followed by a considerable decline in the most recent year.
Adjusted Total Shareholders' Equity
The adjusted equity figures parallel the general trend observed in total equity but at consistently higher levels. From 4,896 million in 2017, adjusted equity decreased steadily to 3,728 million by 2019. A moderate increase occurred in 2020 and a more robust growth in 2021 peaking at 5,443 million. However, similar to the total equity, adjusted equity declined to 4,166 million in 2022. This adjustment reflects underlying changes or revaluations impacting equity favorably compared to the unadjusted figures, but the recent downward trend indicates a weakening in the adjusted net asset position.

In summary, shareholders’ equity exhibited a general decline from 2017 through 2019, followed by a phase of partial recovery and strengthening peaking in 2021. The year 2022, however, shows a pronounced decline in both total and adjusted shareholders’ equity, signaling potential challenges or adverse conditions impacting the company’s financial position during that period.


Adjustments to Capitalization Table

Best Buy Co. Inc., adjusted capitalization table

US$ in millions

Microsoft Excel
Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Short-term debt
Current portion of long-term debt
Long-term debt, excluding current portion
Total reported debt
Total Best Buy Co., Inc. shareholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current portion of operating lease liabilities2
Add: Long-term operating lease liabilities, excluding current portion3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowances for uncollectible receivables
Add: Deferred revenue
Add: Restructuring accrual
Adjusted total Best Buy Co., Inc. shareholders’ equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current portion of operating lease liabilities. See details »

3 Long-term operating lease liabilities, excluding current portion. See details »

4 Net deferred tax assets (liabilities). See details »


Total reported debt
The total reported debt remained relatively stable over the period, fluctuating between approximately 1,229 million and 1,388 million US dollars. A slight decline is noticeable from 1,365 million in early 2017 to 1,229 million by early 2022, indicating modest debt reduction efforts.
Total Best Buy Co., Inc. shareholders’ equity
Shareholders' equity shows a downward trend overall, with a notable decrease from 4,709 million in early 2017 to 3,020 million in early 2022. There is some volatility with a dip to 3,306 million in 2019, a brief recovery to 4,587 million in 2021, followed by a significant decline in the following year.
Total reported capital
Total reported capital, which combines debt and equity, follows a similar declining pattern as equity, decreasing from 6,074 million in 2017 to 4,249 million in 2022. The values fluctuated moderately during this period but exhibit an overall contraction, particularly notable after 2020.
Adjusted total debt
Adjusted total debt remains comparatively high throughout the period, ranging from about 3,938 million to 4,082 million, with minor fluctuations and no decisive trend upward or downward. This suggests a relatively stable adjusted debt burden without aggressive debt repayment or accumulation.
Adjusted total Best Buy Co., Inc. shareholders’ equity
The adjusted shareholders’ equity exhibits more variability than the reported equity, starting at 4,896 million in 2017, declining to 3,728 million in 2019, then increasing sharply to 5,443 million in 2021 before declining again to 4,166 million in 2022. This pattern indicates some substantial equity valuation changes or reclassifications impacting the adjusted figures.
Adjusted total capital
Adjusted total capital demonstrates an overall upward trajectory from 8,836 million in 2017 to a peak of 9,525 million in 2021, before falling back to approximately 8,104 million in 2022. This trend, paired with relative stability in adjusted debt, suggests equity changes are major drivers of this variation.
Summary
In summary, reported debt showed a mild decreasing trend while reported equity declined more markedly, contributing to an overall contraction in reported capital. Adjusted figures depict a more dynamic scenario, with relatively stable adjusted debt but notable fluctuations in adjusted equity, impacting adjusted capital trends. The data suggests a generally cautious approach to debt management alongside variability in equity valuation or structuring over the observed period.

Adjustments to Revenues

Best Buy Co. Inc., adjusted revenue

US$ in millions

Microsoft Excel
12 months ended: Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Revenue
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted revenue

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).


Revenue Trends
The revenue of the company exhibited a consistent upward trajectory over the six-year period. Beginning at approximately US$39.4 billion in early 2017, revenue increased steadily each year, reaching around US$51.8 billion by early 2022. This represents a compound growth pattern, with no significant declines, indicating robust sales performance.
Adjusted Revenue Trends
The adjusted revenue figures follow a similar pattern to the reported revenue, showing a steady increase from about US$39.5 billion in 2017 to approximately US$52.2 billion by 2022. The adjusted revenue is consistently slightly higher than the reported revenue, which may imply adjustments for non-recurring items or other accounting considerations that marginally increase the overall revenue base.
Comparative Analysis of Revenue and Adjusted Revenue
The close alignment between revenue and adjusted revenue suggests that the company’s core operations have remained stable without major distortions from extraordinary items. The slight variance between these figures each year reflects minor adjustments, but does not materially alter the growth trend observed.
Overall Financial Performance Insight
The steady increase in both revenue and adjusted revenue over the analyzed periods points to strong and sustainable business operations. The data indicates successful market expansion or enhanced sales capabilities. This consistent growth can be viewed positively from a financial health perspective, supporting continued operational and strategic initiatives.

Adjustments to Reported Income

Best Buy Co. Inc., adjusted net earnings

US$ in millions

Microsoft Excel
12 months ended: Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018 Jan 28, 2017
As Reported
Net earnings
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowances for uncollectible receivables
Add: Increase (decrease) in deferred revenue
Add: Increase (decrease) in restructuring accrual
Less: Gain from discontinued operations, net of tax
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net earnings

Based on: 10-K (reporting date: 2022-01-29), 10-K (reporting date: 2021-01-30), 10-K (reporting date: 2020-02-01), 10-K (reporting date: 2019-02-02), 10-K (reporting date: 2018-02-03), 10-K (reporting date: 2017-01-28).

1 Deferred income tax expense (benefit). See details »


The financial data reveals a positive trend in both net earnings and adjusted net earnings over the six-year period under consideration. Net earnings fluctuate at first but demonstrate a consistent upward trajectory beginning in 2018. Specifically, net earnings decrease from 1,228 million USD in 2017 to 1,000 million USD in 2018 but then increase steadily each subsequent year, reaching 2,454 million USD by 2022.

Adjusted net earnings follow a similar pattern, starting at 1,448 million USD in 2017, dipping to 1,205 million USD in 2018, and then generally rising over the years to reach 2,745 million USD in 2022. Notably, adjusted net earnings remain consistently higher than net earnings, suggesting the exclusion of certain items that may have negatively impacted net earnings.

Both metrics show notable growth after 2018, with accelerated increases observed particularly between 2020 and 2022. This could indicate improving operational efficiency or favorable market conditions in recent years. The data reflects effective management of earnings, with adjusted net earnings potentially providing a clearer picture of the underlying profitability trends.

Net Earnings
Initial decline from 2017 to 2018, followed by steady increases reaching a peak in 2022.
Adjusted Net Earnings
Mirrors net earnings trend but on a higher scale, indicating adjustments made to refine profitability measurement.
Trend Analysis
Positive earnings growth post-2018 suggests improving financial health and performance.
Implications
Steady rise in earnings points to effective operational strategies and market adaptation over time.