Stock Analysis on Net

RH (NYSE:RH)

$22.49

This company has been moved to the archive! The financial data has not been updated since May 26, 2023.

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.

RH, consolidated cash flow statement

US$ in thousands

Microsoft Excel
12 months ended: Jan 28, 2023 Jan 29, 2022 Jan 30, 2021 Feb 1, 2020 Feb 2, 2019 Feb 3, 2018
Net income
Depreciation and amortization
Non-cash operating lease cost
Goodwill and tradename impairment
Asset impairments
(Gain) loss on sale leaseback transaction
Amortization of debt discount
Stock-based compensation expense
Non-cash compensation related to consolidated variable interest entities
Non-cash finance lease interest expense
Product recalls
Amortization of purchase premiums and accretion of purchase discount, net
Deferred income taxes
(Gain) loss on extinguishment of debt
Share of equity method investments losses
Other non-cash items
Cash paid attributable to accretion of debt discount upon settlement of debt
Accounts receivable
Merchandise inventories
Prepaid expense and other assets
Landlord assets under construction, net of tenant allowances
Accounts payable and accrued expenses
Deferred revenue and customer deposits
Other current liabilities
Current and non-current operating lease liabilities
Deferred rent and lease incentives
Other non-current obligations
Change in assets and liabilities
Adjustments to reconcile net income to net cash provided by operating activities
Net cash provided by operating activities
Capital expenditures
Proceeds from sale of asset
Equity method investments
Acquisition of business and assets
Deposits on asset under construction
Purchase of investments
Maturities of investments
Sales of investments
Net cash (used in) provided by investing activities
Borrowings under asset based credit facility
Repayments under asset based credit facility
Borrowings under term loans
Repayments under term loans
Borrowings under real estate loans
Repayments under real estate loans
Borrowings under promissory and equipment security notes
Repayments under promissory and equipment security notes
Proceeds from issuance of convertible senior notes
Proceeds from issuance of warrants
Purchase of convertible note hedges
Debt issuance costs related to convertible senior notes
Repayments of convertible senior notes
Repayment under convertible senior notes repurchase obligation
Debt extinguishment costs
Debt issuance costs
Principal payments under finance lease agreements, net of tenant allowances
Proceeds from termination of convertible senior note hedges
Payments for termination of common stock warrants
Repurchases of common stock
Borrowing on build-to-suit lease transactions
Payments on build-to-suit lease transactions
Proceeds from exercise of stock options
Tax withholdings related to issuance of stock-based awards
Other financing activities
Net cash provided by (used in) financing activities
Effects of foreign currency exchange rate translation
Net increase (decrease) in cash and cash equivalents, restricted cash and restricted cash equivalents
Cash and cash equivalents, restricted cash and restricted cash equivalents, beginning of period
Cash and cash equivalents, restricted cash and restricted cash equivalents, end of period

Based on: 10-K (reporting date: 2023-01-28), 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).


The analysis of the financial data reveals several notable trends and changes over the examined periods.

Net Income
There is a significant upward trend in net income from 2018 through 2022, peaking at $688,546 thousand in 2022, followed by a decline to $528,642 thousand in 2023. This suggests strong profitability growth that moderated in the latest period.
Depreciation and Amortization
Depreciation and amortization expenses increased steadily from $70,135 thousand in 2018 to $108,588 thousand in 2023, indicating ongoing investment in fixed assets and intangible asset amortization.
Operating Lease Costs
Non-cash operating lease costs appeared starting in 2020, maintaining a steady level between approximately $64,000 and $75,000 thousand through 2023, reflecting lease accounting changes or increased lease obligations.
Asset Impairments and Goodwill Impairments
Goodwill and tradename impairment was recorded notably in the earlier years but was absent in the most recent periods. Asset impairments showed variability, with a marked increase to $24,186 thousand in 2023, suggesting episodic write-downs of asset values.
Stock-Based Compensation
Stock-based compensation expenses fluctuated substantially, reaching a high spike of $145,704 thousand in 2021, possibly linked to specific equity award activities or company performance incentives, then declined to $43,546 thousand in 2023.
Non-Cash Finance Lease Interest and Other Non-Cash Items
Non-cash finance lease interest expenses increased gradually from 2020 onward, reaching over $32,000 thousand in 2023. Other non-cash items alternated between positive and negative values, indicating variable adjustments affecting non-cash profits.
Working Capital Components
Accounts receivable and merchandise inventories displayed volatility, with some negative values indicating reductions or adjustments. Notably, merchandise inventories displayed large negative values in 2019, 2021, and 2022, potentially indicating inventory reductions or write-downs. Accounts payable and accrued expenses fluctuated widely, including a negative figure in 2023, suggesting varying payment cycles or obligations.
Operating Cash Flow
Net cash provided by operating activities showed consistent growth from 2018 through 2022, peaking at $662,114 thousand, followed by a notable decline to $403,687 thousand in 2023, which may reflect changes in working capital or operational efficiency.
Capital Expenditures and Investing Activities
Capital expenditures generally increased over time, peaking at $185,383 thousand in 2022, indicative of continued investment in property and equipment. Net cash used in investing activities remained negative throughout, reflecting ongoing asset purchases, with some fluctuation in magnitude.
Financing Activities
Financing activities fluctuated, with significant negative cash flows in several years, reflecting debt repayments and stock repurchases. A notable exception occurred in 2022, with a large positive cash inflow of $1,607,127 thousand primarily driven by borrowing activities, followed by a significant outflow of $902,477 thousand in 2023.
Debt and Borrowings
Borrowings under various credit facilities and term loans showed inconsistency, with large draws in some years and substantial repayments in others. The term loans expanded notably in 2022, indicating increased leverage. Concurrently, repayments under convertible senior notes appeared significant, especially in 2023.
Share Repurchases and Stock Transactions
Repurchases of common stock were substantial in 2018 and 2023, with purchases exceeding $1 billion in the former and $1 billion in the latter, suggesting a focus on returning capital to shareholders or market support. Proceeds from stock option exercises increased notably in 2023, indicating heightened employee stock activity.
Cash and Cash Equivalents
Cash and equivalents exhibited volatility, with a low of $5,803 thousand in early periods and a substantial increase to $2,181,864 thousand by the end of 2022, followed by a decline to $1,511,763 thousand in 2023, possibly related to the noted financing and investing cash flow activities.

In summary, the data reflect a company that experienced strong growth in net income and operating cash flows through 2022, supported by sizable asset investments and financing activities including significant debt issuance and stock repurchases. The year 2023 showed some moderation in net income and operating cash flows with increased asset impairments and financing outflows, potentially indicating a period of strategic adjustment or market challenges. Variations in working capital and non-cash items illustrate active management of resources and financial obligations throughout the periods.