2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Revenue | $132B | $151B | $157B | $153B | $160B |
Cost of Revenue | $87B | $100B | $105B | $102B | $106B |
Gross Profit | $45B | $51B | $53B | $51B | $53B |
Gross Profit % | 34% | 34% | 34% | 33% | 33% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Net Income | $13B | $16B | $17B | $15B | $15B |
Dep. & Amort. | $2.5B | $2.9B | $3B | $3.2B | $3.8B |
Def. Tax | -$569M | -$276M | $138M | $0 | $15M |
Stock Comp. | $310M | $399M | $366M | $380M | $442M |
Chg. in WC | $3.6B | -$3B | -$6.2B | $2.1B | $0 |
2021 | 2022 | 2023 | 2024 | 2025 | |
---|---|---|---|---|---|
Cash | $7.9B | $2.3B | $2.8B | $3.8B | $1.7B |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $7.9B | $2.3B | $2.8B | $3.8B | $1.7B |
Receivables | $3B | $3.4B | $3.3B | $3.3B | $4.9B |
Inventory | $17B | $22B | $25B | $21B | $23B |
Fiscal 2024 sales reached $159.5 billion, a 4.5% increase from the prior year, with adjusted diluted earnings per share at $15.24, essentially flat year-over-year.
Fourth-quarter comp sales increased by 0.8%, with U.S. stores showing a 1.3% rise, driven by broad-based engagement across geographies and categories, despite ongoing pressure on larger remodeling projects.
The acquisition of SRS contributed $6.4 billion in sales for seven months of ownership in fiscal 2024, with expectations for mid-single-digit organic sales growth in fiscal 2025.
Fiscal 2025 guidance includes total sales growth of approximately 2.8%, comparable sales growth of about 1%, and adjusted diluted earnings per share expected to decline by approximately 2%.
Investments in interconnected shopping experiences, Pro ecosystem capabilities, and new store openings are expected to drive market share gains and incremental sales growth in fiscal 2025.