Stock Analysis on Net

RH (NYSE:RH)

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

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.

RH, consolidated cash flow statement (quarterly data)

US$ in thousands

Microsoft Excel
3 months ended: Apr 29, 2023 Jan 28, 2023 Oct 29, 2022 Jul 30, 2022 Apr 30, 2022 Jan 29, 2022 Oct 30, 2021 Jul 31, 2021 May 1, 2021 Jan 30, 2021 Oct 31, 2020 Aug 1, 2020 May 2, 2020 Feb 1, 2020 Nov 2, 2019 Aug 3, 2019 May 4, 2019 Feb 2, 2019 Nov 3, 2018 Aug 4, 2018 May 5, 2018 Feb 3, 2018 Oct 28, 2017 Jul 29, 2017 Apr 29, 2017
Net income (loss) 41,890 106,896 98,760 122,275 200,711 147,045 184,099 226,746 130,656 130,193 46,411 98,423 (3,212) 68,433 52,463 63,757 35,722 36,127 22,411 64,042 28,059 261 13,151 (7,862) (3,370)
Depreciation and amortization 27,770 28,828 28,032 26,970 24,758 24,647 24,819 22,670 23,886 23,352 26,476 25,342 24,870 24,794 23,435 25,321 27,189 21,166 18,377 17,756 17,047 19,043 18,546 16,526 16,020
Non-cash operating lease cost 19,865 19,273 18,722 18,799 18,391 18,395 18,543 18,938 16,603 17,063 15,714 15,448 15,907 16,340 15,628 16,948 16,279
Goodwill and tradename impairment 20,459 32,086 33,700
Asset impairments 2,475 5,106 10,926 2,231 5,923 2,276 7,354 1,701 4,783 13,508 1,660 1,196 5,595 (1,157) 6,481
(Gain) loss on sale leaseback transaction 9,352 (1,196)
Amortization of debt discount 4,580 6,775 8,791 8,670 8,562 8,432 12,462 12,916 12,717 10,566 10,585 12,377 12,199 12,024 9,764 7,881 7,772 7,667 7,560 7,458
Stock-based compensation expense 10,180 9,821 10,187 10,736 12,802 11,052 11,995 10,124 15,307 14,232 118,783 6,861 5,828 5,723 5,116 5,298 5,695 6,206 3,685 6,095 7,997 7,780 6,763 30,877 5,289
Non-cash compensation related to consolidated variable interest entities 4,470
Non-cash finance lease interest expense 8,486 8,525 8,564 7,891 7,071 6,944 6,711 6,607 6,150 6,124 6,158 5,948 5,781 5,744 5,678 5,672 5,514
Product recalls 560 1,100 340 500 1,809 781 4,780 (1) (1,410) (320) (1,786) 6,874 7,707
Amortization of purchase premiums and accretion of purchase discount, net 99
Deferred income taxes 16,527 (97,615) 134 5,493 (6,799) 117 (239) (5,037) 117 (8,376) 667 263 6,572
(Gain) loss on extinguishment of debt 23,462 146,116 7,354 18,513 3,166 105 (152) 569 6,857 (954) 917 1,880
Gain on derivative instruments, net 1,724 1,453 (3,177)
Share of equity method investments losses 1,602 (4,063) 1,922 2,821 1,375 1,320 2,313 2,486 2,095 888
Other non-cash items 2,215 446 1,419 2,079 1,269 (619) (1,961) (2,125) (1,944) 724 870 1,259 1,145 1,028 722 1,162 1,089 165 1,343 2,154 1,128 830 2,848 1,910 2,264
Cash paid attributable to accretion of debt discount upon settlement of debt (16,165) (34,008) (4,751) (319) (84,003) (70,482)
Accounts receivable (462) (1,171) (3,007) 10,047 (7,715) 2,695 (825) 416 (722) (4,415) 361 (7,985) 1,554 (4,500) (2,305) 6,714 (7,218) 2,515 (2,048) (2,107) (7,243) 3,077 298 (625) 8
Merchandise inventories 35,915 19,405 28,360 (41,843) (83,115) (100,849) 12,416 (52,101) (49,540) (46,840) (8,797) 6,853 (55,837) (9,522) 51,599 49,536 1,653 32,416 (14,820) (20,963) (4,032) 30,147 50,289 74,264 66,067
Prepaid expense and other assets (4,311) 50,371 579 6,645 (160,116) (10,387) 18,751 (45,344) (12,575) (20,061) (36,981) (1,983) (8,324) (13,774) 45,060 14,964 (17,846) (26,160) (9,120) (16,993) (26,181) 7,118 1,090 28,675 8,654
Landlord assets under construction, net of tenant allowances (9,583) (7,989) (10,920) (20,312) (12,148) (18,103) (6,999) (29,774) (13,578) (24,587) (21,987) (15,334) (7,600) (14,913) (21,832) (23,013) (4,542)
Accounts payable and accrued expenses (54,354) (11,265) 18,821 (49,042) (14,778) 61,415 (24,910) 39,180 (32,250) 52,739 23,971 39,862 (52,989) 48,919 (1,401) (1,478) (38,595) 23,149 19,116 14,498 (57,215) 53,969 (19,383) 28,655 1,219
Deferred revenue and customer deposits 19,160 (35,482) (29,515) (45,998) 48,909 2,887 (12,073) 33,748 82,744 4,769 43,789 40,968 26,679 (4,607) 1,419 (8,654) 21,641 (12,480) 93 (7,359) 28,159 (17,251) (9,732) 8,117 22,232
Other current liabilities (556) (1,057) (11,694) 5,155 (30,057) 18,328 23,555 (93,642) 41,981 14,703 20,376 4,081 4,696 7,249 (56,195) (12,052) 15,231 39,545 1,775 (3,943) 13,838 232 (1,821) 3,355 (1,086)
Current and non-current operating lease liabilities (21,543) (20,032) (18,607) (18,950) (19,379) (18,058) (20,261) (19,554) (19,379) (22,110) (18,422) (11,323) (7,065) (15,117) (17,374) (17,382) (27,131)
Deferred rent and lease incentives (758) (272) (125) 44 213 (320) 440 726
Other non-current obligations (8,538) (8,525) (9,178) (7,852) (6,944) (10,626) (10,946) (6,853) (7,515) (302) (6,912) (5,868) (6,459) (6,023) (5,293) (7,313) (6,448) (1,545) (796) (1,263) (569) 590 (912) (549) (426)
Change in assets and liabilities (44,272) (15,745) (35,161) (162,150) (285,343) (72,698) (21,292) (173,924) (10,834) (46,104) (4,602) 49,271 (105,345) (12,288) (6,322) 1,322 (63,255) 56,682 (6,072) (38,255) (53,199) 78,095 19,509 142,332 97,394
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities 44,848 (39,230) 44,745 (65,708) (64,762) (18,613) 32,865 (100,903) 60,219 23,314 172,577 46,720 (13,656) 59,758 61,401 (5,448) 3,102 136,837 34,952 (1,569) (20,303) 168,079 57,213 199,205 128,425
Net cash provided by (used in) operating activities 86,738 67,666 143,505 56,567 135,949 128,432 216,964 125,843 190,875 153,507 218,988 145,143 (16,868) 128,191 113,864 58,309 38,824 172,964 57,363 62,473 7,756 168,340 70,364 191,343 125,055
Capital expenditures (34,190) (63,967) (47,117) (33,194) (29,364) (31,609) (71,636) (31,887) (50,251) (39,371) (24,224) (30,899) (16,632) (29,009) (39,331) (17,367) (7,916) (32,333) (43,191) (34,091) (27,121) (35,666) (37,427) (25,906) (13,456)
Proceeds from sale of asset 5,287 25,006 24,078 10,223 4,900
Equity method investments (33,131) (400) (793) (405) (1,115) (4,154) (2,877) (767) (1,172) (73,223) (4,450) (3,050)
Acquisition of business and assets (4,848) (13,052) (39)
Deposits on asset under construction (12,857) (23,000) (30,000) (1,615) (7,487) (5,285)
Purchase of investments (16,109)
Maturities of investments 46,890
Sales of investments 145,020
Net cash (used in) provided by investing activities (67,321) (64,367) (42,623) (33,599) (30,479) (35,763) (74,513) (32,654) (51,423) (130,299) (41,726) (8,943) (16,632) (52,009) (45,253) (17,367) (7,916) (32,333) (43,191) (34,091) (27,121) (37,281) (44,914) (21,007) 167,245
Borrowings under asset based credit facility 1 76,200 212,100 71,100 20,500 208,000 94,000 210,500 146,000 176,000 334,000 154,000 123,000 323,000
Repayments under asset based credit facility (1) (167,800) (130,500) (61,100) (165,500) (63,000) (151,500) (260,500) (38,500) (395,000) (314,970) (295,030) (65,000) (40,000)
Borrowings under term loans 500,000 2,000,000 320,000 180,000
Repayments under term loans (6,250) (6,250) (5,000) (5,000) (5,000) (5,000) (90,000) (234,000) (80,000) (100,000)
Borrowings under real estate loans 16,000
Repayments under real estate loans (6) (6) (4)
Borrowings under promissory and equipment security notes 12,857 23,000 30,000 9,000 60,000 20,000 14,000
Repayments under promissory and equipment security notes (1,160) (706) (350) (1,897) (10,910) (5,785) (5,718) (5,654) (5,792) (23,584) (5,464) (242) (5,166) (6,240) (5,287) (4,010) (983) (30,483) (1,491) (1,478) (724) (117)
Proceeds from issuance of convertible senior notes 350,000 335,000
Proceeds from issuance of warrants 50,225 51,021
Purchase of convertible note hedges (91,350) (91,857)
Debt issuance costs related to convertible senior notes (4,818) (6,349)
Repayments of convertible senior notes (2) (11) (5) (13,048) (100,603) (207,015) (26,076) (2,035) (215,846) (278,560)
Repayment under convertible senior notes repurchase obligation (395,372)
Debt extinguishment costs (8,059)
Debt issuance costs (336) (87) (27,646) (22,777) (3,634) (137) (4,499) (359) (7,939)
Principal payments under finance lease agreements, net of tenant allowances (3,877) (3,348) (3,666) 427 (3,559) (3,647) (3,403) (3,437) (3,671) (3,697) (4,160) (2,573) (2,068) (2,546) (2,737) (2,270) (2,129) (225) (204) (178) (112) (119) (100) (82) (76)
Proceeds from termination of convertible senior note hedges 231,796
Payments for termination of common stock warrants (390,934)
Repurchases of common stock, including commissions (713,559) (31,710) (254,731) (250,032) (104,818) (145,182) (700,186) (300,140)
Proceeds from exercise of stock options 456 77,729 1,527 2,471 149,570 1,965 4,101 24,586 1,393 2,256 3,996 7,328 797 8,629 11,286 5,997 1,226 8,197 6,618 26,286 2,923 9,527 4,199 8,603 2,567
Tax withholdings related to issuance of stock-based awards (96) (309) (171) (57) (266) (1,317) (706) (17,721) (927) (920) (610) (6,437) (381) (531) (304) (5,984) (250) (555) (1,084) (7,512) (351) (878) (1,775) (2,957) (149)
Payments under promissory notes related to share repurchases 892 (892)
Borrowing on build-to-suit lease transactions 3,538 3,539
Payments on build-to-suit lease transactions 281 (1,543) (2,983) (3,207) (1,466) (4,133) (3,312) (1,289)
Net cash provided by (used in) financing activities (10,935) (646,796) (31,525) (181,805) (42,351) (114,387) 1,764,482 (31,936) (11,032) (13,088) (97,838) (136,170) 3,182 (66,796) (41,985) (131,856) 65,833 (143,582) (30,356) (26,055) 16,792 (135,444) (24,892) (228,990) (299,087)
Effects of foreign currency exchange rate translation (18) 912 (715) (162) (278) (129) (58) 56 36 167 (27) 149 (132) 19 72 (81) 6 6 (12) (62) (62) 130 (33) 141 (86)
Net increase (decrease) in cash and cash equivalents, restricted cash and restricted cash equivalents 8,464 (642,585) 68,642 (158,999) 62,841 (21,847) 1,906,875 61,309 128,456 10,287 79,397 179 (30,450) 9,405 26,698 (90,995) 96,747 (2,945) (16,196) 2,265 (2,635) (4,255) 525 (58,513) (6,873)

Based on: 10-Q (reporting date: 2023-04-29), 10-K (reporting date: 2023-01-28), 10-Q (reporting date: 2022-10-29), 10-Q (reporting date: 2022-07-30), 10-Q (reporting date: 2022-04-30), 10-K (reporting date: 2022-01-29), 10-Q (reporting date: 2021-10-30), 10-Q (reporting date: 2021-07-31), 10-Q (reporting date: 2021-05-01), 10-K (reporting date: 2021-01-30), 10-Q (reporting date: 2020-10-31), 10-Q (reporting date: 2020-08-01), 10-Q (reporting date: 2020-05-02), 10-K (reporting date: 2020-02-01), 10-Q (reporting date: 2019-11-02), 10-Q (reporting date: 2019-08-03), 10-Q (reporting date: 2019-05-04), 10-K (reporting date: 2019-02-02), 10-Q (reporting date: 2018-11-03), 10-Q (reporting date: 2018-08-04), 10-Q (reporting date: 2018-05-05), 10-K (reporting date: 2018-02-03), 10-Q (reporting date: 2017-10-28), 10-Q (reporting date: 2017-07-29), 10-Q (reporting date: 2017-04-29).


Net Income (Loss)
The net income shows significant volatility over the periods analyzed, with losses observed in certain quarters such as early 2017 and the first quarter of 2020, while other periods exhibit strong profitability, particularly from mid-2018 onward. The most notable increases occur from 2020 into early 2022, with substantial peaks in several quarters, reflecting improved operational performance or one-time gains.
Depreciation and Amortization
Depreciation and amortization expenses remain relatively stable throughout the timeline, generally fluctuating between approximately 16,000 and 28,000 thousand US dollars. Slight increases are evident over time, indicating ongoing capital asset investments and amortization of intangible assets.
Non-Cash Operating Lease Cost
Non-cash operating lease costs appear starting in mid-2019 and remain fairly consistent around 15,000 to 20,000 thousand US dollars, aligning with lease accounting changes and reflecting recognized expenses for operating leases.
Goodwill and Tradename Impairment
There are noticeable spikes in goodwill and tradename impairment during 2017 and 2018, including a significant one-time charge in 2017, signaling asset write-downs possibly due to acquisitions or reassessments of intangible asset values.
Asset Impairments
Asset impairments show sporadic occurrences with some considerable charges in 2017, 2018, and particularly in 2019, suggesting periodic recognition of asset devaluations or disposals impacting earnings.
Stock-Based Compensation Expense
Stock-based compensation expenses fluctuate considerably, peaking markedly in late 2020 coinciding with a substantial one-time increase. This suggests either an adjustment in stock compensation plans or a surge in grants or vestings during that period. Otherwise, expenses remain moderately steady.
Non-Cash Finance Lease Interest Expense
This expense emerges from mid-2019 and exhibits a gradual increase, consistent with rising lease liabilities or long-term financing leases recognized on the balance sheet.
Product Recalls
Costs related to product recalls appear intermittently, with some negative values indicating potential reversals or recoveries. Peaks and troughs suggest variable operational risks or quality control issues across different quarters.
Deferred Income Taxes
Deferred income taxes show fluctuations with both positive and negative values, including significant writedowns in some quarters, reflecting changes in tax positions, asset valuations, or timing differences in income recognition.
Gain/Loss on Extinguishment of Debt
There are substantial gains and losses recorded on debt extinguishment, especially notable spikes in 2021 and 2022. These highlight active debt refinancing or repurchase activities impacting expenses or income in those periods.
Accounts Receivable
The accounts receivable balances alternate between positive and negative changes, indicating fluctuations in collections or billing cycles. Large negative movements point to either aggressive collection efforts or write-offs at certain times.
Merchandise Inventories
Inventory levels demonstrate significant volatility with large negative adjustments in some quarters suggesting either disposals, write-downs, or changes in inventory management strategies. Positive spikes occur occasionally, indicating restocking or accumulation.
Prepaid Expenses and Other Assets
Prepaid expenses and other assets experience considerable variability, with multiple quarters showing large negative values, reflecting utilization or reductions, and positive spikes indicating new payments or asset recognition.
Accounts Payable and Accrued Expenses
This liability shows marked fluctuations, alternating between large increases and decreases, indicative of variability in payment timing, accrued expenses recognition, or operational cash management.
Deferred Revenue and Customer Deposits
Deferred revenue and deposits display inconsistent patterns, reflecting changes in customer advance payments or revenue recognition methods, with both material increases and decreases throughout the periods.
Cash Flow from Operating Activities
Operating cash flows are generally strong and positive in many quarters, peaking in certain periods. However, intermittent negative quarters surface, aligning with periods of net losses or operational challenges. Overall, the trend suggests resilient cash generation capability despite income statement volatility.
Capital Expenditures
Capital expenditures fluctuate considerably with some quarters showing substantial investment outlays while others depict lower levels. There is a tendency towards high spending, particularly from late 2017 to mid-2022, reflecting ongoing expansion or maintenance of operational assets.
Investing Activities
Net cash used in investing activities is mostly negative, consistent with ongoing capital investments and acquisitions. Occasional inflows are noted from asset sales or maturities of investments, but overall the cash flow reflects investment in business growth or asset management.
Financing Activities
Financing cash flows exhibit extreme variability with large inflows and outflows reflective of debt issuance, repayments, stock repurchases, and equity-related financing transactions. Notably, major debt refinancing activities occur in some years, and there are significant stock repurchase programs intermittently, affecting financing cash flow significantly.
Debt Activity
Borrowings and repayments under various credit facilities and loans demonstrate active liability management, with large-scale borrowings early in the series and aggressive repayments in subsequent quarters. Convertible notes issuance and related hedges show strategic capital structure adjustments over time.
Equity Transactions
Equity-related movements, including stock option exercises, tax withholdings on awards, and share repurchases, fluctuate notably. Particularly large repurchase values in select periods indicate a focus on returning capital to shareholders or managing share count strategically.
Overall Financial Trends
The company’s financial data reflects a pattern of cyclical volatility in earnings and cash flows, driven by investment cycles, financing activities, asset impairments, and operational lease accounting changes. Significant emphasis on managing debt levels and capital expenditures is evident, alongside fluctuating working capital components. The data suggests responsiveness to market conditions and strategic financing to support growth and restructuring initiatives.