VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
HD
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HDThe Home Depot, Inc.
$348.86$347.5B
Overview & Verdict
OverviewShould I Buy?
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksHDCash Flow

The Home Depot, Inc. (HD) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation remains resilient with an OCF/NI ratio of 1.83 in 2026Q1, though free cash flow margins have fluctuated significantly, reaching a low of 6.0% in 2025Q4.

HD Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMFeb'26Jan'25Jan'24Jan'23Jan'22Jan'21Jan'20Jan'19Jan'18Jan'17Jan'16Jan'15Jan'14Jan'13Jan'12Jan'11Jan'10Jan'09Jan'08Jan'07Jan'06Jan'05Jan'04Jan'03Jan'02Jan'01Jan'00Jan'99Jan'98Jan'97
Cash from Operations18.03B16.32B19.81B21.17B14.62B16.57B18.84B13.69B13.16B12.03B9.78B9.37B8.24B7.63B6.97B6.65B4.58B5.13B5.53B5.73B7.66B6.62B6.63B6.54B4.8B5.96B2.8B2.45B1.92B1.03B1.1B
Operating CF Margin %-9.91%12.42%13.87%9.29%10.96%14.26%12.42%12.17%11.92%10.34%10.59%9.91%9.68%9.33%9.45%6.74%7.74%7.75%7.4%9.69%8.12%9.07%10.1%8.24%11.13%6.11%6.36%6.34%4.26%5.63%
Operating CF Growth %-8.31%-17.59%-6.43%44.86%-11.8%-12.04%37.64%3.97%9.43%22.98%4.37%13.72%8.05%9.36%4.87%45.06%-10.54%-7.29%-3.47%-25.24%15.71%-0.18%1.33%36.3%-19.47%113.27%14.31%27.6%86.3%-6.45%54.28%
Net Income14.01B14.16B14.81B15.14B17.11B16.43B12.87B11.24B11.12B8.63B7.96B7.01B6.34B5.38B4.54B3.88B3.34B2.66B2.26B4.39B5.76B5.84B5B4.3B3.66B3.04B2.58B2.32B1.61B1.16B937.7M
Depreciation & Amortization4.21B4.12B3.76B3.25B2.98B2.86B2.52B2.3B2.15B2.06B1.97B1.86B1.79B1.76B1.68B1.68B1.72B1.81B1.9B1.91B1.89B1.58B1.32B1.08B903M764M601M463M373M283M232.3M
Stock-Based Compensation530M522M442M380M366M399M310M251M282M273M267M244M225M228M218M215M214M201M176M207M297M0000000000
Deferred Taxes483M418M000-276M-569M202M26M92M-117M00000000-348M46M-609M319M605M173M0007M-28M29M
Other Non-Cash Items375M192M107M314M271M472M690M-18M118M328M121M-144M-323M097M00-4.96B743M00253M125M0000054M025M
Working Capital Changes-1.58B-3.08B694M2.09B-6.1B-3.32B3.02B-286M-534M646M-418M401M209M258M441M871M-685M5.42B447M-433M-330M-441M-132M560M62M2.15B-386M-337M-131M-386M-124M
Change in Receivables-44M0174M134M111M-435M-465M-170M33M139M-138M-181M-81M-15M-143M-170M-102M-23M121M116M96M-358M-266M25M-38M-119M-246M-85M85M-166M-58M
Change in Inventory768M-1.5B-743M4.14B-2.83B-5.4B-1.66B-593M-1.24B-84M-769M-546M-124M-455M-350M256M-355M625M743M-491M-563M-971M-849M-693M-1.59B-166M-1.07B-1.14B-698M-885M-525M
Change in Payables410M-1.06B518M-1.41B-2.58B2.4B5.12B32M870M352M446M888M244M605M698M422M-133M0-646M-465M00000000000
Cash from Investing-9.16B-8.98B-21.03B-4.73B-3.14B-2.97B-10.17B-2.65B-2.42B-2.23B-1.58B-2.98B-1.27B-1.51B-1.43B-1.13B-1.01B-755M-1.73B4.76B-7.65B-4.59B-4.48B-4B-2.93B-3.47B-3.53B-2.62B-2.27B-971M-1.51B
Capital Expenditures-3.72B-3.68B-3.48B-3.23B-3.12B-2.57B-2.46B-2.68B-2.44B-1.9B-1.62B-1.5B-1.44B-1.39B-1.31B-1.22B-1.1B-966M-1.85B-3.56B-3.54B-3.88B-3.95B-4.11B-2.75B-3.39B-3.56B-2.58B-2.32B-1.48B-1.19B
CapEx % of Revenue2.23%2.23%2.18%2.11%1.98%1.7%1.86%2.43%2.26%1.88%1.71%1.7%1.73%1.76%1.76%1.73%1.61%1.46%2.59%4.6%4.48%4.76%5.4%6.33%4.72%6.34%7.78%6.72%7.68%6.13%6.11%
Acquisitions-5.54B-5.41B-17.64B-1.51B0-421M-7.78B0-21M-374M0-1.67B-200M-206M-170M36M84M178M08.32B-4.27B-2.55B-727M-215M-235M-190M-26M-101M000
Investments-------------------------------
Other Investing99M109M98M11M-21M18M73M25M47M43M38M43M48M88M50M56M-33M168M147M318M138M164M96M265M127M177M63M62M47M105M27.9M
Cash from Financing-8.67B-7.71B-694M-15.44B-10.99B-19.12B-2.98B-10.83B-12.55B-8.87B-7.87B-5.79B-7.07B-6.65B-5.03B-4.05B-4.45B-3.5B-3.68B-10.64B-203M-1.75B-2.78B-1.93B-2.17B-173M737M281M248M-32M500.1M
Debt Issued (Net)304M1.27B8.79B724M3.42B2.48B4.09B1.99B2.04B3.3B2.27B4.01B2.23B3.93B-32M966M-31M-1.77B-2.04B1.71B7.53B1.87B485M-9M1M-222M757M262M238M-25M470M
Equity Issued (Net)336M314M-254M-7.95B-6.43B-14.81B-465M-6.68B-9.73B-8B-6.88B-6.77B-7B-8.55B-3.2B-3.16B-2.5B-140M14M-10.54B-6.3B-2.63B-2.82B-1.33B-1.67B445M351M267M167M122M104M
Dividends Paid-9.19B-9.15B-8.93B-8.38B-7.79B-6.99B-6.45B-5.96B-4.7B-4.21B-3.4B-3.03B-2.53B-2.24B-1.74B-1.63B-1.57B-1.52B-1.52B-1.71B-1.4B-857M-719M-595M-492M-396M-371M-255M-168M-139M-110M
Share Repurchases00-649M-7.95B-6.7B-14.81B-791M-6.96B-9.96B-8B-6.88B-7B-7B-8.55B-3.98B-3.47B-2.61B-213M-70M-10.81B-6.68B-3.04B-3.11B-1.55B-2B000000
Other Financing-125M-145M-301M167M-188M192M-154M-176M-153M44M140M4M227M204M-59M-218M-347M-64M-128M-105M-31M-136M272M00007M11M10M36.1M
Net Change in Cash232M-270M-2.1B1B414M-5.55B5.76B355M-1.82B1.06B322M493M-206M-565M507M1.44B-876M902M74M-155M-194M287M-597M638M-289M2.31B-1M106M-110M26M92.8M
Free Cash Flow14.31B12.65B16.32B17.95B11.5B14.01B16.38B11.04B10.72B10.13B8.16B7.87B6.8B6.24B5.66B5.43B3.49B4.16B3.68B2.17B4.12B2.74B2.96B2.44B2.05B2.57B-762M-135M-403M-452M-94.3M
FCF Margin %8.59%7.68%10.23%11.75%7.3%9.27%12.4%10.02%9.91%10.04%8.63%8.89%8.18%7.92%7.58%7.71%5.13%6.28%5.16%2.8%5.21%3.36%4.04%3.76%3.52%4.8%-1.67%-0.35%-1.33%-1.87%-0.48%
FCF Growth %1.71%-22.54%-9.03%56.11%-17.91%-14.48%48.27%3%5.81%24.16%3.71%15.74%8.99%10.17%4.29%55.63%-16.11%12.99%69.71%-47.34%50.38%-7.34%21.2%18.8%-20.12%437.27%-464.44%66.5%10.84%-379.32%83.31%
FCF per Share14.3712.6816.4417.9111.2213.2415.1910.079.388.566.616.135.054.353.753.462.102.462.181.172.001.281.331.070.881.09-0.32-0.06-0.18-0.20-0.04
FCF Conversion (FCF/Net Income)1.02x1.15x1.34x1.40x0.85x1.01x1.46x1.22x1.18x1.39x1.23x1.34x1.30x1.42x1.54x1.71x1.37x1.93x2.45x1.30x1.33x1.13x1.33x1.52x1.31x1.96x1.08x1.05x1.19x0.89x1.17x
Interest Paid-10M02.2B1.81B1.45B1.27B1.24B1.11B1.03B991M924M874M782M639M617M580M579M664M622M672M00000000000
Taxes Paid-918M03.65B5.02B5.43B5.5B4.65B3.22B3.77B4.73B4.62B3.85B3.44B2.84B2.48B1.86B2.07B2.08B1.26B2.52B00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetStrained
Cash FlowStable
Top Statement Risk

High leverage and cyclicality

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in quarterly financial filings, The Home Depot consistently generates operating cash flow in excess of net income, with the OCF/NI ratio reaching 1.83 in 2026Q1, suggesting that non-cash charges and working capital adjustments play a significant role in the company's reported cash generation profile.

The persistent gap between net income and operating cash flow indicates that accounting earnings may be more conservative than actual cash inflows. Investors should monitor whether this conversion strength is driven by sustainable operational efficiency or merely by the timing of payables and inventory management.

Free Cash Flow Margin Volatility

Based on the provided cash flow data, FCF margins have fluctuated significantly, ranging from a low of 6.0% in 2025Q4 to a high of 12.8% in 2024Q1, reflecting the company's sensitivity to seasonal demand and the capital-intensive nature of its ongoing professional distribution expansion strategy.

The volatility in free cash flow suggests that the company's ability to self-fund operations is highly dependent on the cyclicality of the housing market. The recent compression in FCF margins warrants further investigation into whether rising operational costs are permanently impairing the company's cash-generating capacity.

Capital Intensity and Asset Replacement

According to recent SEC filings, The Home Depot maintains a relatively stable capital expenditure profile, with CapEx/Revenue ratios hovering between 1.7% and 2.8% over the last ten quarters, indicating a disciplined approach to maintaining its massive physical retail and logistics infrastructure despite broader economic headwinds.

The consistent level of capital spending suggests that management is prioritizing the maintenance of its existing store base and distribution network. However, the interplay between these expenditures and the company's high debt load implies that any significant increase in growth-related capex could further strain liquidity.

Working Capital Dynamics and Efficiency

Data from the last ten quarters reveals erratic working capital swings, with a notable $2.2 billion outflow in 2025Q4 followed by a $1.3 billion inflow in 2026Q1, highlighting the company's reliance on inventory management and vendor payment terms to navigate seasonal fluctuations in consumer demand.

These sharp swings in working capital suggest that the company is actively managing its cash cycle to offset revenue volatility. Investors should monitor whether these fluctuations are indicative of inventory build-ups that may eventually require markdowns or if they reflect strategic procurement timing.

Capital Allocation and Leverage Constraints

As reported in financial statements, The Home Depot has prioritized consistent dividend payments of approximately $2.2 billion to $2.3 billion per quarter, even as it engages in significant acquisition activity, such as the $17.6 billion outlay in 2024Q2, which has materially altered its capital structure.

The combination of steady dividend payouts and large-scale acquisitions suggests a management team confident in long-term cash flow stability. However, the high leverage resulting from these deployments may limit future flexibility if the housing market experiences a prolonged downturn.

HD — Frequently Asked Questions

Quick answers to the most common questions about buying HD stock.

How much cash does The Home Depot, Inc. (HD) generate from operations?

The Home Depot, Inc. (HD) generated $16.32B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is The Home Depot, Inc.'s free cash flow?

The Home Depot, Inc. (HD) generated $12.65B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is The Home Depot, Inc.'s capital expenditure (CapEx)?

The Home Depot, Inc. (HD) spent $3.68B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does The Home Depot, Inc. distribute cash to shareholders?

In 2025, The Home Depot, Inc. (HD) returned $9.15B to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.