TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Apr 2025

Income Metrics

Revenue 23.8B
Gross Profit 6.7B 28.17%
Operating Income 1.5B 6.17%
Net Income 1.0B 4.34%
EPS (Diluted) $2.27

Balance Sheet Metrics

Total Assets 56.2B
Total Liabilities 41.2B
Shareholders Equity 14.9B
Debt to Equity 2.76

Cash Flow Metrics

Operating Cash Flow 418.0M
Free Cash Flow -515.0M

Revenue & Profitability Trend

Target Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i106.6B107.4B109.1B106.0B93.6B
Cost of Goods Sold i76.5B77.7B82.2B75.0B66.2B
Gross Profit i30.1B29.7B26.9B31.0B27.4B
Gross Margin % i28.2%27.6%24.6%29.3%29.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i22.0B21.6B20.7B19.8B18.6B
Other Operating Expenses i-----
Total Operating Expenses i22.0B21.6B20.7B19.8B18.6B
Operating Income i5.6B5.7B3.8B8.9B6.5B
Operating Margin % i5.2%5.3%3.5%8.4%7.0%
Non-Operating Items
Interest Income i-----
Interest Expense i411.0M502.0M478.0M421.0M977.0M
Other Non-Operating Income106.0M92.0M48.0M382.0M-16.0M
Pre-tax Income i5.3B5.3B3.4B8.9B5.5B
Income Tax i1.2B1.2B638.0M2.0B1.2B
Effective Tax Rate % i22.2%21.9%18.7%22.0%21.2%
Net Income i4.1B4.1B2.8B6.9B4.4B
Net Margin % i3.8%3.9%2.5%6.6%4.7%
Key Metrics
EBITDA i8.7B8.6B6.6B12.0B9.0B
EPS (Basic) i$8.89$8.96$6.02$14.23$8.72
EPS (Diluted) i$8.86$8.94$5.98$14.10$8.64
Basic Shares Outstanding i460400000461500000462100000488100000500600000
Diluted Shares Outstanding i460400000461500000462100000488100000500600000

Income Statement Trend

Target Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i4.8B3.8B2.2B5.9B8.5B
Short-term Investments i--1.3B5.0B7.6B
Accounts Receivable i998.0M891.0M1.2B835.0M631.0M
Inventory i12.7B11.9B13.5B13.9B10.7B
Other Current Assets185.0M202.0M235.0M237.0M286.0M
Total Current Assets i19.5B17.5B17.8B21.6B20.8B
Non-Current Assets
Property, Plant & Equipment i3.8B3.4B2.7B2.6B2.2B
Goodwill i1.3B639.0M645.0M1.3B1.3B
Intangible Assets i---25.0M37.0M
Long-term Investments-----
Other Non-Current Assets238.0M221.0M160.0M375.0M268.0M
Total Non-Current Assets i38.3B37.9B35.5B32.2B30.5B
Total Assets i57.8B55.4B53.3B53.8B51.2B
Liabilities
Current Liabilities
Accounts Payable i13.1B12.1B13.5B15.5B12.9B
Short-term Debt i2.0B1.4B426.0M425.0M1.4B
Current Portion of Long-term Debt-----
Other Current Liabilities1.1B2.6B2.7B2.5B2.5B
Total Current Liabilities i20.8B19.3B19.5B21.7B20.1B
Non-Current Liabilities
Long-term Debt i17.9B18.2B18.6B16.0B13.8B
Deferred Tax Liabilities i2.3B2.5B2.2B1.6B990.0M
Other Non-Current Liabilities169.0M181.0M169.0M44.0M47.0M
Total Non-Current Liabilities i22.3B22.6B22.6B19.2B16.7B
Total Liabilities i43.1B41.9B42.1B41.0B36.8B
Equity
Common Stock i38.0M38.0M38.0M39.0M42.0M
Retained Earnings i8.1B7.1B5.0B6.9B8.8B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i14.7B13.4B11.2B12.8B14.4B
Key Metrics
Total Debt i19.9B19.6B19.1B16.5B15.1B
Working Capital i-1.3B-1.8B-1.7B-174.0M631.0M

Balance Sheet Composition

Target Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i4.1B4.1B2.8B6.9B4.4B
Depreciation & Amortization i3.0B2.8B2.7B2.6B2.5B
Stock-Based Compensation i304.0M251.0M220.0M228.0M200.0M
Working Capital Changes i-154.0M312.0M-1.8B-699.0M1.1B
Operating Cash Flow i7.1B7.9B4.6B9.7B8.1B
Investing Activities
Capital Expenditures i3.0M24.0M8.0M27.0M42.0M
Acquisitions i-00356.0M0
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i3.0M24.0M8.0M383.0M42.0M
Financing Activities
Share Repurchases i-1.0B0-2.6B-7.2B-745.0M
Dividends Paid i-2.0B-2.0B-1.8B-1.5B-1.3B
Debt Issuance i741.0M02.6B2.0B2.5B
Debt Repayment i-1.1B-147.0M-163.0M-1.1B-2.4B
Financing Cash Flow i-3.6B-2.3B-2.2B-8.1B-2.0B
Free Cash Flow i4.5B3.8B-1.5B5.1B7.9B
Net Change in Cash i3.5B5.6B2.4B2.0B6.1B

Cash Flow Trend

Target Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 11.58
Forward P/E 10.03
Price to Book 3.20
Price to Sales 0.45
PEG Ratio 10.03

Profitability Ratios

Profit Margin 3.95%
Operating Margin 6.28%
Return on Equity 29.08%
Return on Assets 6.64%

Financial Health

Current Ratio 0.94
Debt to Equity 130.21
Beta 1.22

Per Share Data

EPS (TTM) $9.10
Book Value per Share $32.90
Revenue per Share $230.88

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
tgt47.9B11.583.2029.08%3.95%130.21
Walmart 827.8B44.339.8921.78%2.75%75.78
Costco Wholesale 435.0B55.5516.0432.08%2.92%30.81
Dollar Tree 24.2B22.906.2519.40%-16.55%202.51
Dollar General 23.7B20.533.0715.70%2.81%220.91
BJ's Wholesale Club 14.3B25.147.2432.76%2.76%136.72

Financial data is updated regularly. All figures are in the company's reporting currency.