Stock Analysis on Net

Lowe’s Cos. Inc. (NYSE:LOW)

$24.99

Cash Flow Statement

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.

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

Lowe’s Cos. Inc., consolidated cash flow statement

US$ in millions

Microsoft Excel
12 months ended: Jan 31, 2025 Feb 2, 2024 Feb 3, 2023 Jan 28, 2022 Jan 29, 2021 Jan 31, 2020
Net earnings
Depreciation and amortization
Noncash lease expense
Deferred income taxes
Asset impairment and loss on property, net
(Gain) loss on sale of business
Loss on extinguishment of debt
Share-based payment expense
Merchandise inventory, net
Other operating assets
Accounts payable
Other operating liabilities
Changes in operating assets and liabilities
Adjustments to reconcile net earnings to net cash provided by operating activities
Net cash provided by operating activities
Purchases of investments
Proceeds from sale/maturity of investments
Capital expenditures
Proceeds from sale of property and other long-term assets
Proceeds from sale of business
Other, net
Net cash used in investing activities
Net change in commercial paper
Net proceeds from issuance of debt
Repayment of debt
Proceeds from issuance of common stock under share-based payment plans
Cash dividend payments
Repurchases of common stock
Other, net
Net cash used in financing activities
Effect of exchange rate changes on cash
Net increase (decrease) in cash and cash equivalents, including cash classified within current assets held for sale
Net (increase) decrease in cash classified within current assets held for sale
Net increase (decrease) in cash and cash equivalents
Cash and cash equivalents, beginning of year
Cash and cash equivalents, end of year

Based on: 10-K (reporting date: 2025-01-31), 10-K (reporting date: 2024-02-02), 10-K (reporting date: 2023-02-03), 10-K (reporting date: 2022-01-28), 10-K (reporting date: 2021-01-29), 10-K (reporting date: 2020-01-31).


Net Earnings
Net earnings show a generally positive trend from 2020 through 2024, with an increase from $4,281 million in 2020 to a peak of $7,726 million in 2024. However, in 2025, net earnings declined to $6,957 million, indicating some volatility after a strong upward trajectory.
Depreciation and Amortization
Depreciation and amortization expenses steadily increased over the six-year period, rising from $1,410 million in 2020 to $1,972 million in 2025. This suggests growth in the company’s asset base or increased capital expenditures.
Noncash Lease Expense
A consistent but moderate increase in noncash lease expenses is observed, moving from $468 million in 2020 to $520 million in 2025, reflecting ongoing lease obligations and possibly new lease contracts.
Deferred Income Taxes
Deferred income taxes fluctuate between positive and negative values throughout the years without a clear trend, with notable negative figures in 2021 and 2023, indicating irregular tax timing differences impacting the financial results.
Asset Impairment and Loss on Property
This item is mostly stable with minor fluctuations until 2023, where it spikes dramatically to $2,118 million, suggesting a significant impairment event occurred that year. It then sharply declines in the subsequent years.
(Gain) Loss on Sale of Business
There are no recorded amounts until 2023, when a gain of $421 million appears, followed by losses in 2024 and 2025. This indicates the company engaged in business sales activities that impacted financials variably across these years.
Loss on Extinguishment of Debt
A large loss of $1,060 million was recorded in 2021, signaling a one-time significant cost related to debt retirement or refinancing during that year.
Share-Based Payment Expense
This expense increased from $98 million in 2020 to $230 million in 2022 before slightly declining and stabilizing around the $210-$220 million range, reflecting consistent employee compensation costs related to stock-based incentives.
Working Capital Components and Changes
The merchandise inventory values show fluctuations, with negative changes turning positive in 2024 before returning to negative in 2025, indicating variability in inventory management or sales cycles. Other operating assets and liabilities exhibit irregular changes but with relatively small net impacts compared to other items. Accounts payable and other operating liabilities show intermittent positive and negative shifts, contributing to volatility in changes in operating assets and liabilities.
Net Cash Provided by Operating Activities
Operating cash flow increased significantly from $4,296 million in 2020 to peak at $11,049 million in 2021. This level softened but remained strong in subsequent years, ending at $9,625 million in 2025, indicating robust cash generation capacity despite some year-to-year fluctuations.
Investing Activities
Purchases of investments fluctuated, with a peak of $3,094 million in 2021 but decreasing notably by 2025. Proceeds from maturing investments follow a similar pattern but with generally lower values. Capital expenditures steadily increased from $1,484 million in 2020 to nearly $1,927 million in 2025, pointing to continued investments in property, plant, and equipment. Proceeds from sales of property and business assets were sporadic but showed some recovery in recent years. Net cash used in investing activities remained negative across the period, reflecting ongoing investment outflows.
Financing Activities
Net cash used in financing activities showed large outflows, particularly in 2022 with a peak of $12,016 million, largely driven by repurchases of common stock which saw a substantial peak in 2022 as well. Debt issuance and repayments fluctuated but showed net issuance trends early in the period, with repayments increasing in later years. Cash dividend payments steadily rose, reflecting a commitment to shareholder returns. Proceeds from stock issued under share-based payment plans remained relatively stable.
Cash and Cash Equivalents
Cash and equivalents experienced significant volatility, including a large increase in 2021 followed by significant decreases in 2022 and rebounds in subsequent years. The net increase (decrease) in cash and cash equivalents correlates with the fluctuations seen in operating, investing, and financing activities, resulting in an ending balance that increased somewhat by 2025 but remains below the 2021 peak.