Kohl's Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Kohl's Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-08-02 | 2025-05-03 | 2024-11-02 | 2024-08-03 | 2024-05-04 | 2024-02-01 | 2023-10-28 | 2023-07-29 | 2023-04-29 | 2023-02-03 | 2022-10-29 | 2022-07-30 | 2022-04-30 | 2022-01-28 | 2021-10-30 | 2021-07-31 | 2021-05-01 | 2021-01-29 | 2020-10-31 | 2020-08-01 | 2020-05-02 | 2020-01-30 | 2019-11-02 | 2019-08-03 | 2019-05-04 | 2019-02-01 | 2018-11-03 | 2018-08-04 | 2018-05-05 | 2018-02-02 | 2017-10-28 | 2017-07-29 | 2017-04-29 | 2017-02-03 | 2016-10-29 | 2016-07-30 | 2016-04-30 | 2016-01-28 | 2015-10-31 | 2015-08-01 | 2015-05-02 | 2015-01-30 | 2014-11-01 | 2014-08-02 | 2014-05-03 | 2014-01-31 | 2013-11-02 | 2013-08-03 | 2013-05-04 | 2013-02-01 | 2012-10-27 | 2012-07-28 | 2012-04-28 | 2012-02-02 | 2011-01-28 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 154,000,000 | -15,000,000 | 22,000,000 | 66,000,000 | -27,000,000 | -22,000,000 | 59,000,000 | 58,000,000 | 14,000,000 | 63,000,000 | 97,000,000 | 143,000,000 | 14,000,000 | -658,000,000 | 243,000,000 | 382,000,000 | 14,000,000 | 1,444,000,000 | -12,000,000 | 47,000,000 | -541,000,000 | -589,000,000 | 123,000,000 | 241,000,000 | 62,000,000 | 161,000,000 | 293,000,000 | 75,000,000 | 410,000,000 | 117,000,000 | 208,000,000 | 66,000,000 | 556,000,000 | 146,000,000 | 140,000,000 | 17,000,000 | 179,000,000 | 120,000,000 | 130,000,000 | 127,000,000 | 175,000,000 | 141,000,000 | 232,000,000 | 125,000,000 | 312,000,000 | 177,000,000 | 231,000,000 | 147,000,000 | 280,000,000 | 215,000,000 | 240,000,000 | 154,000,000 | 275,000,000 | 545,000,000 | |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 175,000,000 | 175,000,000 | 184,000,000 | 188,000,000 | 188,000,000 | 181,000,000 | 188,000,000 | 186,000,000 | 188,000,000 | 141,000,000 | 202,000,000 | 206,000,000 | 200,000,000 | 177,000,000 | 210,000,000 | 210,000,000 | 211,000,000 | 182,000,000 | 210,000,000 | 219,000,000 | 227,000,000 | 187,000,000 | 229,000,000 | 228,000,000 | 230,000,000 | 242,000,000 | 240,000,000 | 243,000,000 | 240,000,000 | 242,000,000 | 244,000,000 | 238,000,000 | 291,000,000 | 232,000,000 | 234,000,000 | 234,000,000 | 243,000,000 | 236,000,000 | 232,000,000 | 227,000,000 | 269,000,000 | 227,000,000 | 222,000,000 | 216,000,000 | 221,000,000 | 226,000,000 | 225,000,000 | 214,000,000 | 269,000,000 | 209,000,000 | 210,000,000 | 201,000,000 | 250,000,000 | 283,000,000 | |
share-based compensation | 8,000,000 | 9,000,000 | 9,000,000 | 6,000,000 | 10,000,000 | -1,000,000 | 11,000,000 | 11,000,000 | 9,000,000 | 5,000,000 | 11,000,000 | 8,000,000 | 18,000,000 | -5,000,000 | 10,000,000 | 13,000,000 | 12,000,000 | 22,000,000 | 12,000,000 | -1,000,000 | 15,000,000 | -7,000,000 | 20,000,000 | 12,000,000 | 15,000,000 | 21,000,000 | 20,000,000 | 30,000,000 | 53,000,000 | 13,000,000 | 11,000,000 | 10,000,000 | 24,000,000 | 9,000,000 | 10,000,000 | 12,000,000 | 5,000,000 | 12,000,000 | 10,000,000 | 14,000,000 | 10,000,000 | 14,000,000 | 13,000,000 | 11,000,000 | 7,000,000 | 14,000,000 | 18,000,000 | 9,000,000 | 18,000,000 | 13,000,000 | 12,000,000 | 12,000,000 | 7,000,000 | 10,000,000 | |
deferred income taxes | 30,000,000 | -2,000,000 | -18,000,000 | -2,000,000 | -13,000,000 | -60,000,000 | -18,000,000 | -8,000,000 | 1,000,000 | 33,000,000 | -29,000,000 | -14,000,000 | 2,000,000 | 19,000,000 | -46,000,000 | 8,000,000 | -65,000,000 | 89,000,000 | -49,000,000 | -41,000,000 | -91,000,000 | -27,000,000 | 4,000,000 | 23,000,000 | 18,000,000 | 12,000,000 | -13,000,000 | -12,000,000 | -33,000,000 | 4,000,000 | -15,000,000 | 13,000,000 | -101,000,000 | 114,000,000 | -56,000,000 | -18,000,000 | 97,000,000 | -19,000,000 | -42,000,000 | -23,000,000 | -1,000,000 | -20,000,000 | -22,000,000 | 5,000,000 | 47,000,000 | 11,000,000 | 1,000,000 | -13,000,000 | 39,000,000 | -33,000,000 | 1,000,000 | -14,000,000 | -225,000,000 | 158,000,000 | |
impairments, store closing, and other costs | 1,000,000 | -3,000,000 | 51,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | 22,000,000 | 21,000,000 | 23,000,000 | 22,000,000 | 22,000,000 | 19,000,000 | 22,000,000 | 23,000,000 | 25,000,000 | 11,000,000 | 25,000,000 | 25,000,000 | 31,000,000 | -1,000,000 | 33,000,000 | 36,000,000 | 38,000,000 | 28,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | 37,000,000 | ||||||||||||||||||||||||||||||||
other non-cash items | 1,000,000 | 2,000,000 | -9,000,000 | 8,000,000 | 3,000,000 | 15,000,000 | 2,000,000 | -4,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
merchandise inventories | 143,000,000 | -191,000,000 | -947,000,000 | -67,000,000 | -202,000,000 | 986,000,000 | -763,000,000 | 53,000,000 | -336,000,000 | 2,117,000,000 | -838,000,000 | -296,000,000 | -668,000,000 | 928,000,000 | -906,000,000 | -63,000,000 | -75,000,000 | -216,000,000 | -907,000,000 | 861,000,000 | -205,000,000 | 2,173,000,000 | -1,230,000,000 | 27,000,000 | -202,000,000 | -1,269,000,000 | 157,000,000 | -181,000,000 | 908,000,000 | -776,000,000 | 140,000,000 | -193,000,000 | 943,000,000 | -793,000,000 | 158,000,000 | -44,000,000 | 1,682,000,000 | -1,000,000,000 | -84,000,000 | -349,000,000 | 878,000,000 | -1,073,000,000 | 85,000,000 | -105,000,000 | 1,272,000,000 | -1,101,000,000 | 107,000,000 | -210,000,000 | 1,497,000,000 | -1,322,000,000 | -68,000,000 | -223,000,000 | 568,000,000 | 949,000,000 | |
other current and long-term assets | 0 | 31,000,000 | -16,000,000 | 22,000,000 | -81,000,000 | -116,000,000 | 5,000,000 | 12,000,000 | 49,000,000 | -91,000,000 | 131,000,000 | 13,000,000 | -42,000,000 | -487,000,000 | -16,000,000 | 559,000,000 | 31,000,000 | 515,000,000 | 34,000,000 | 41,000,000 | -21,000,000 | -847,000,000 | 5,000,000 | 23,000,000 | 6,000,000 | -19,000,000 | 21,000,000 | 68,000,000 | 25,000,000 | 15,000,000 | -10,000,000 | 42,000,000 | -103,000,000 | 12,000,000 | 23,000,000 | -15,000,000 | -119,000,000 | 14,000,000 | 32,000,000 | 28,000,000 | 44,000,000 | -4,000,000 | -14,000,000 | 17,000,000 | -44,000,000 | -11,000,000 | 1,000,000 | 21,000,000 | -41,000,000 | -10,000,000 | 23,000,000 | 17,000,000 | -36,000,000 | -43,000,000 | |
accounts payable | 109,000,000 | -16,000,000 | 556,000,000 | 97,000,000 | 86,000,000 | -680,000,000 | 542,000,000 | 66,000,000 | -20,000,000 | -527,000,000 | 516,000,000 | -181,000,000 | -4,000,000 | -1,012,000,000 | 640,000,000 | 118,000,000 | -99,000,000 | -772,000,000 | 1,120,000,000 | -802,000,000 | 660,000,000 | -996,000,000 | 1,123,000,000 | 35,000,000 | 108,000,000 | 1,179,000,000 | -50,000,000 | 183,000,000 | -690,000,000 | 743,000,000 | -110,000,000 | -27,000,000 | -1,082,000,000 | 722,000,000 | 29,000,000 | 95,000,000 | -374,000,000 | 575,000,000 | -79,000,000 | 134,000,000 | -1,279,000,000 | 905,000,000 | 97,000,000 | 17,000,000 | -808,000,000 | 865,000,000 | -56,000,000 | 145,000,000 | -1,138,000,000 | 898,000,000 | -78,000,000 | 376,000,000 | -868,000,000 | -841,000,000 | |
accrued and other long-term liabilities | -22,000,000 | -83,000,000 | 23,000,000 | -59,000,000 | 34,000,000 | -38,000,000 | 110,000,000 | 49,000,000 | -101,000,000 | -143,000,000 | 25,000,000 | 34,000,000 | 17,000,000 | -271,000,000 | -56,000,000 | 186,000,000 | 42,000,000 | -138,000,000 | 182,000,000 | 75,000,000 | -98,000,000 | 225,000,000 | 151,000,000 | -36,000,000 | -141,000,000 | 126,000,000 | 19,000,000 | -107,000,000 | 78,000,000 | 161,000,000 | -55,000,000 | -117,000,000 | -73,000,000 | 92,000,000 | 56,000,000 | -125,000,000 | 87,000,000 | 115,000,000 | -52,000,000 | -69,000,000 | 54,000,000 | 102,000,000 | -59,000,000 | -44,000,000 | -46,000,000 | 99,000,000 | -31,000,000 | 11,000,000 | 211,000,000 | 113,000,000 | -125,000,000 | -50,000,000 | -44,000,000 | 150,000,000 | |
operating lease liabilities | -33,000,000 | -23,000,000 | -22,000,000 | -27,000,000 | -27,000,000 | -24,000,000 | -20,000,000 | -22,000,000 | -27,000,000 | -10,000,000 | -26,000,000 | -26,000,000 | -31,000,000 | -1,000,000 | -31,000,000 | -37,000,000 | -39,000,000 | -29,000,000 | -31,000,000 | -48,000,000 | -34,000,000 | -25,000,000 | -37,000,000 | -39,000,000 | -49,000,000 | ||||||||||||||||||||||||||||||
net cash from operating activities | 598,000,000 | -92,000,000 | -195,000,000 | 254,000,000 | -7,000,000 | 269,000,000 | 151,000,000 | 430,000,000 | -202,000,000 | 1,593,000,000 | 121,000,000 | -86,000,000 | -460,000,000 | -1,492,000,000 | 82,000,000 | 1,414,000,000 | 278,000,000 | 1,361,000,000 | 606,000,000 | 251,000,000 | 53,000,000 | 293,000,000 | 369,000,000 | 540,000,000 | 136,000,000 | 376,000,000 | 660,000,000 | 387,000,000 | 1,238,000,000 | 493,000,000 | 330,000,000 | 46,000,000 | 411,000,000 | 434,000,000 | 706,000,000 | 140,000,000 | 1,741,000,000 | 54,000,000 | 251,000,000 | 102,000,000 | 544,000,000 | 200,000,000 | 551,000,000 | 179,000,000 | 1,010,000,000 | 252,000,000 | 457,000,000 | 305,000,000 | 1,181,000,000 | 121,000,000 | 165,000,000 | 417,000,000 | 165,000,000 | 1,410,000,000 | |
capex | -90,000,000 | -110,000,000 | -128,000,000 | -113,000,000 | -126,000,000 | 29,000,000 | -157,000,000 | -244,000,000 | -94,000,000 | 156,000,000 | -185,000,000 | -327,000,000 | -221,000,000 | -400,000,000 | -235,000,000 | -132,000,000 | -59,000,000 | -341,000,000 | -68,000,000 | -34,000,000 | -162,000,000 | 344,000,000 | -239,000,000 | -201,000,000 | -238,000,000 | -146,000,000 | -179,000,000 | -133,000,000 | 0 | -148,000,000 | 0 | -216,000,000 | -81,000,000 | -251,000,000 | -163,000,000 | -177,000,000 | -217,000,000 | -174,000,000 | -201,000,000 | -176,000,000 | -129,000,000 | -187,000,000 | -198,000,000 | -176,000,000 | -217,000,000 | -181,000,000 | -149,000,000 | -135,000,000 | -2,000,000 | -212,000,000 | -252,000,000 | -177,000,000 | -30,000,000 | 0 | |
free cash flows | 508,000,000 | -202,000,000 | -323,000,000 | 141,000,000 | -133,000,000 | 298,000,000 | -6,000,000 | 186,000,000 | -296,000,000 | 1,749,000,000 | -64,000,000 | -413,000,000 | -681,000,000 | -1,892,000,000 | -153,000,000 | 1,282,000,000 | 219,000,000 | 1,020,000,000 | 538,000,000 | 217,000,000 | -109,000,000 | 637,000,000 | 130,000,000 | 339,000,000 | -102,000,000 | 230,000,000 | 481,000,000 | 254,000,000 | 1,238,000,000 | 345,000,000 | 330,000,000 | -170,000,000 | 330,000,000 | 183,000,000 | 543,000,000 | -37,000,000 | 1,524,000,000 | -120,000,000 | 50,000,000 | -74,000,000 | 415,000,000 | 13,000,000 | 353,000,000 | 3,000,000 | 793,000,000 | 71,000,000 | 308,000,000 | 170,000,000 | 1,179,000,000 | -91,000,000 | -87,000,000 | 240,000,000 | 135,000,000 | 1,410,000,000 | |
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment | -90,000,000 | -110,000,000 | -128,000,000 | -113,000,000 | -126,000,000 | 29,000,000 | -157,000,000 | -244,000,000 | -94,000,000 | 156,000,000 | -185,000,000 | -327,000,000 | -221,000,000 | -400,000,000 | -235,000,000 | -132,000,000 | -59,000,000 | -341,000,000 | -68,000,000 | -34,000,000 | -162,000,000 | 344,000,000 | -239,000,000 | -201,000,000 | -238,000,000 | -146,000,000 | -179,000,000 | -133,000,000 | -216,000,000 | -81,000,000 | -251,000,000 | -163,000,000 | -177,000,000 | -217,000,000 | -174,000,000 | -201,000,000 | -176,000,000 | -129,000,000 | -187,000,000 | -198,000,000 | -176,000,000 | -217,000,000 | -181,000,000 | -149,000,000 | -135,000,000 | -2,000,000 | -212,000,000 | -252,000,000 | -177,000,000 | -30,000,000 | |||||
proceeds from sale of real estate | 19,000,000 | 2,000,000 | -9,000,000 | 11,000,000 | 3,000,000 | 1,000,000 | -5,000,000 | 27,000,000 | 0 | 4,000,000 | 8,000,000 | 31,000,000 | 2,000,000 | 2,000,000 | -159,000,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||||||
other | 0 | 4,000,000 | -10,000,000 | 0 | -1,000,000 | 0 | 0 | -3,000,000 | 0 | 16,000,000 | 4,000,000 | 0 | 3,000,000 | 9,000,000 | 0 | 2,000,000 | 1,000,000 | 3,000,000 | 0 | 2,000,000 | 4,000,000 | -6,000,000 | 0 | 2,000,000 | 11,000,000 | 14,000,000 | 3,000,000 | 36,000,000 | -24,000,000 | ||||||||||||||||||||||||||
net cash from investing activities | -71,000,000 | -108,000,000 | -126,000,000 | -111,000,000 | -126,000,000 | 24,000,000 | -156,000,000 | -241,000,000 | -94,000,000 | 140,000,000 | -158,000,000 | -327,000,000 | -217,000,000 | -392,000,000 | -204,000,000 | -130,000,000 | -57,000,000 | -500,000,000 | -67,000,000 | 159,000,000 | -162,000,000 | 533,000,000 | -231,000,000 | -201,000,000 | -238,000,000 | -146,000,000 | -173,000,000 | -133,000,000 | -43,000,000 | -146,000,000 | -180,000,000 | -203,000,000 | -65,000,000 | -247,000,000 | -163,000,000 | -174,000,000 | -208,000,000 | -174,000,000 | -199,000,000 | -175,000,000 | -185,000,000 | -128,000,000 | -196,000,000 | -172,000,000 | -142,000,000 | -181,000,000 | -147,000,000 | -123,000,000 | -55,000,000 | -192,000,000 | -200,000,000 | -176,000,000 | -28,000,000 | -210,000,000 | |
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt, net of discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 2,000,000 | -3,000,000 | 0 | -5,000,000 | 11,000,000 | 0 | 0 | -19,000,000 | -1,000,000 | -3,000,000 | -1,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||
net (repayments) borrowings under revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares withheld for taxes on vested restricted shares | 0 | -4,000,000 | -1,000,000 | 0 | -9,000,000 | 3,000,000 | 0 | -1,000,000 | -12,000,000 | 5,000,000 | -1,000,000 | -2,000,000 | -18,000,000 | 5,000,000 | -1,000,000 | -3,000,000 | -22,000,000 | -6,000,000 | -1,000,000 | 0 | -20,000,000 | 10,000,000 | -5,000,000 | -2,000,000 | -25,000,000 | -8,000,000 | -4,000,000 | -17,000,000 | -22,000,000 | 0 | -2,000,000 | -10,000,000 | 1,000,000 | -1,000,000 | -2,000,000 | -12,000,000 | 9,000,000 | -3,000,000 | -5,000,000 | -18,000,000 | -10,000,000 | -1,000,000 | -2,000,000 | -14,000,000 | |||||||||||
dividends paid | -14,000,000 | -14,000,000 | -55,000,000 | -56,000,000 | -55,000,000 | -57,000,000 | -55,000,000 | -55,000,000 | -55,000,000 | -36,000,000 | -57,000,000 | -64,000,000 | -63,000,000 | -125,000,000 | -37,000,000 | -38,000,000 | -39,000,000 | -39,000,000 | 0 | 0 | -108,000,000 | 211,000,000 | -105,000,000 | -106,000,000 | -108,000,000 | -99,000,000 | -101,000,000 | -101,000,000 | -123,000,000 | -91,000,000 | -92,000,000 | -94,000,000 | -98,000,000 | -88,000,000 | -91,000,000 | -91,000,000 | -94,000,000 | -86,000,000 | -88,000,000 | -90,000,000 | -110,000,000 | -79,000,000 | -80,000,000 | -80,000,000 | -88,000,000 | -76,000,000 | -76,000,000 | -77,000,000 | -75,000,000 | -74,000,000 | -76,000,000 | -77,000,000 | -93,000,000 | ||
repayment of long-term borrowings | 0 | 51,000,000 | 0 | 0 | -164,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
premium paid on redemption of debt | 0 | 0 | 0 | -192,000,000 | 0 | 0 | -35,000,000 | -37,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||
finance lease and financing obligation payments | -25,000,000 | -21,000,000 | -20,000,000 | -21,000,000 | -21,000,000 | -11,000,000 | -21,000,000 | -22,000,000 | -25,000,000 | -12,000,000 | -26,000,000 | -26,000,000 | -29,000,000 | -10,000,000 | -31,000,000 | -32,000,000 | -33,000,000 | -53,000,000 | -28,000,000 | -21,000,000 | -23,000,000 | -17,000,000 | -28,000,000 | -29,000,000 | -31,000,000 | ||||||||||||||||||||||||||||||
proceeds from financing obligations | 7,000,000 | 3,000,000 | -18,000,000 | 2,000,000 | 12,000,000 | 5,000,000 | 12,000,000 | 4,000,000 | 1,000,000 | 4,000,000 | 3,000,000 | 4,000,000 | 11,000,000 | 1,000,000 | 0 | 3,000,000 | -2,000,000 | -2,000,000 | 1,000,000 | 0 | 4,000,000 | 10,000,000 | -4,000,000 | 2,000,000 | 0 | 3,000,000 | -6,000,000 | 3,000,000 | 1,000,000 | 3,000,000 | 0 | ||||||||||||||||||||||||
net cash from financing activities | -506,000,000 | 219,000,000 | 264,000,000 | -140,000,000 | 178,000,000 | -379,000,000 | -9,000,000 | -271,000,000 | 429,000,000 | -310,000,000 | 9,000,000 | -11,000,000 | -264,000,000 | 848,000,000 | -574,000,000 | -324,000,000 | -883,000,000 | -2,761,000,000 | -1,028,000,000 | -21,000,000 | 1,425,000,000 | 1,166,000,000 | -273,000,000 | -257,000,000 | -289,000,000 | -249,000,000 | -243,000,000 | -740,000,000 | -1,231,000,000 | -163,000,000 | -223,000,000 | -292,000,000 | -2,000,000 | -290,000,000 | -266,000,000 | -250,000,000 | -260,000,000 | -313,000,000 | -313,000,000 | -139,000,000 | -719,000,000 | -187,000,000 | -326,000,000 | -261,000,000 | -493,000,000 | -65,000,000 | -236,000,000 | -201,000,000 | -37,000,000 | 21,000,000 | -394,000,000 | -417,000,000 | 712,000,000 | -2,446,000,000 | |
net increase in cash and cash equivalents | 21,000,000 | 19,000,000 | -57,000,000 | 3,000,000 | 45,000,000 | -86,000,000 | -14,000,000 | -82,000,000 | 133,000,000 | -1,036,000,000 | -696,000,000 | 960,000,000 | -662,000,000 | -1,900,000,000 | -489,000,000 | 389,000,000 | 1,316,000,000 | -360,000,000 | -115,000,000 | 375,000,000 | 6,000,000 | -1,246,000,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 134,000,000 | 0 | 0 | 183,000,000 | 30,000,000 | 0 | 0 | 153,000,000 | -1,434,000,000 | 0 | 0 | 1,587,000,000 | -684,000,000 | 0 | 0 | 2,271,000,000 | 1,548,000,000 | 0 | 0 | 723,000,000 | 234,000,000 | 0 | 0 | 1,074,000,000 | 367,000,000 | 0 | 0 | 707,000,000 | -700,000,000 | 0 | 0 | 1,407,000,000 | 436,000,000 | 0 | 0 | 971,000,000 | 434,000,000 | 0 | 0 | 537,000,000 | -668,000,000 | 0 | 0 | 1,205,000,000 | -1,072,000,000 | |||||||||
cash and cash equivalents at end of period | 21,000,000 | 153,000,000 | -57,000,000 | 3,000,000 | 228,000,000 | -56,000,000 | -14,000,000 | -82,000,000 | 286,000,000 | -11,000,000 | -28,000,000 | -424,000,000 | 646,000,000 | -1,720,000,000 | -696,000,000 | 960,000,000 | 1,609,000,000 | -352,000,000 | -489,000,000 | 389,000,000 | 2,039,000,000 | 198,000,000 | 184,000,000 | -73,000,000 | 625,000,000 | 711,000,000 | -103,000,000 | 277,000,000 | 423,000,000 | 573,000,000 | -433,000,000 | -261,000,000 | 1,195,000,000 | 76,000,000 | -115,000,000 | 29,000,000 | 717,000,000 | 809,000,000 | 6,000,000 | 74,000,000 | 518,000,000 | 421,000,000 | -50,000,000 | -429,000,000 | 1,029,000,000 | -223,000,000 | |||||||||
supplemental information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of capitalized interest | 79,000,000 | 68,000,000 | 69,000,000 | 93,000,000 | 70,000,000 | 83,000,000 | 60,000,000 | 109,000,000 | 60,000,000 | 141,000,000 | 53,000,000 | 92,000,000 | 45,000,000 | 117,000,000 | 39,000,000 | 69,000,000 | 59,000,000 | 87,000,000 | 51,000,000 | 69,000,000 | 39,000,000 | 123,000,000 | 26,000,000 | 73,000,000 | 32,000,000 | 51,000,000 | 83,000,000 | 58,000,000 | 90,000,000 | 92,000,000 | 54,000,000 | 46,000,000 | 99,000,000 | 96,000,000 | 52,000,000 | 50,000,000 | 79,000,000 | 53,000,000 | 104,000,000 | 63,000,000 | 102,000,000 | 45,000,000 | 106,000,000 | 65,000,000 | 108,000,000 | 59,000,000 | 101,000,000 | 61,000,000 | 119,000,000 | 47,000,000 | 108,000,000 | 52,000,000 | 113,000,000 | 209,000,000 | |
net borrowings under revolving credit facility | 255,000,000 | 339,000,000 | 55,000,000 | 263,000,000 | -342,000,000 | 65,000,000 | -205,000,000 | 680,000,000 | -661,000,000 | 589,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 19,000,000 | 43,000,000 | 1,000,000 | 37,000,000 | 35,000,000 | 4,000,000 | 2,000,000 | 16,000,000 | 4,000,000 | 44,000,000 | 5,000,000 | -110,000,000 | 178,000,000 | 38,000,000 | 5,000,000 | 232,000,000 | 1,000,000 | 136,000,000 | 1,000,000 | 265,000,000 | 77,000,000 | 70,000,000 | 7,000,000 | 102,000,000 | 149,000,000 | 15,000,000 | -14,000,000 | 89,000,000 | 228,000,000 | 5,000,000 | 55,000,000 | 64,000,000 | 27,000,000 | 126,000,000 | -56,000,000 | 128,000,000 | 158,000,000 | 84,000,000 | -121,000,000 | 198,000,000 | 163,000,000 | 132,000,000 | 64,000,000 | 130,000,000 | 180,000,000 | 128,000,000 | 71,000,000 | 143,000,000 | 192,000,000 | 155,000,000 | 142,000,000 | -49,000,000 | |||
property and equipment acquired (disposed) through exchange of: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease liabilities | -4,000,000 | -59,000,000 | -11,000,000 | 106,000,000 | 62,000,000 | 48,000,000 | 8,000,000 | -35,000,000 | 90,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||
other non-cash expense | -6,000,000 | 7,000,000 | 2,000,000 | 3,000,000 | 20,000,000 | 1,000,000 | 2,000,000 | 7,000,000 | -3,000,000 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
treasury stock purchases | -500,000,000 | 0 | -158,000,000 | 149,000,000 | -506,000,000 | -255,000,000 | -46,000,000 | -1,347,000,000 | 0 | 0 | -8,000,000 | 379,000,000 | -133,000,000 | -133,000,000 | -121,000,000 | -110,000,000 | -95,000,000 | -70,000,000 | -108,000,000 | -38,000,000 | -94,000,000 | -156,000,000 | 135,000,000 | -174,000,000 | -141,000,000 | -126,000,000 | 232,000,000 | -246,000,000 | -396,000,000 | -147,000,000 | -452,000,000 | -157,000,000 | -225,000,000 | -167,000,000 | -115,000,000 | -283,000,000 | -170,000,000 | -109,000,000 | 84,000,000 | -260,000,000 | 663,000,000 | -2,307,000,000 | |||||||||||||
proceeds from stock option exercises | 0 | 0 | 0 | 0 | 1,000,000 | 0 | 0 | 2,000,000 | 1,000,000 | 16,000,000 | 16,000,000 | 12,000,000 | 0 | 0 | 6,000,000 | -128,000,000 | 6,000,000 | 6,000,000 | 134,000,000 | 36,000,000 | 74,000,000 | 13,000,000 | 24,000,000 | 46,000,000 | 31,000,000 | 38,000,000 | 8,000,000 | 52,000,000 | 31,000,000 | 11,000,000 | 8,000,000 | 21,000,000 | 6,000,000 | ||||||||||||||||||||||
loss on extinguishment of debt | 0 | 0 | 201,000,000 | 0 | 0 | 42,000,000 | 38,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 0 | 500,000,000 | -1,597,000,000 | 0 | 0 | 2,097,000,000 | 0 | -50,000,000 | -296,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
reduction of long-term borrowings | 0 | 0 | -1,044,000,000 | -1,000,000,000 | 0 | -497,000,000 | 0 | 0 | -6,000,000 | -2,000,000 | -28,000,000 | -500,000,000 | -318,000,000 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -941,000,000 | -135,000,000 | 82,000,000 | -391,000,000 | -19,000,000 | 244,000,000 | -486,000,000 | 184,000,000 | -73,000,000 | -449,000,000 | -103,000,000 | 277,000,000 | -284,000,000 | -433,000,000 | -261,000,000 | -212,000,000 | -254,000,000 | -19,000,000 | -50,000,000 | -429,000,000 | -176,000,000 | ||||||||||||||||||||||||||||||||||
(gain) on sale of real estate | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash inventory costs | 0 | 0 | 187,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under credit facilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
reduction of long-term borrowing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired through: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 4,000,000 | -12,000,000 | -139,000,000 | -41,000,000 | -9,000,000 | 1,000,000 | -79,000,000 | -38,000,000 | 44,000,000 | 90,000,000 | -27,000,000 | -90,000,000 | 26,000,000 | 27,000,000 | -102,000,000 | 112,000,000 | -87,000,000 | 41,000,000 | -43,000,000 | -33,000,000 | 12,000,000 | 228,000,000 | -100,000,000 | -9,000,000 | -66,000,000 | 48,000,000 | -39,000,000 | -45,000,000 | -29,000,000 | 29,000,000 | 20,000,000 | -57,000,000 | -54,000,000 | 234,000,000 | 211,000,000 | ||||||||||||||||||||
other non-cash expenses | 5,000,000 | 1,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
financing obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments, store closing and other costs | 0 | -4,000,000 | 49,000,000 | 0 | -7,000,000 | 64,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash incomes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at beginning of period | 0 | 0 | 934,000,000 | 0 | 0 | 1,308,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash at end of period | -135,000,000 | 82,000,000 | 543,000,000 | -19,000,000 | 244,000,000 | 822,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash operating lease expense | 37,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired through additional finance lease liabilities | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease assets acquired through additional operating lease liabilities | 49,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
free cash flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash revenues and expenses | 2,000,000 | 11,000,000 | 2,000,000 | 22,000,000 | 1,000,000 | 7,000,000 | -12,000,000 | 6,000,000 | 7,000,000 | 7,000,000 | 6,000,000 | 7,000,000 | 10,000,000 | 8,000,000 | 6,000,000 | 5,000,000 | 12,000,000 | 7,000,000 | 11,000,000 | 18,000,000 | 9,000,000 | -1,000,000 | 10,000,000 | -9,000,000 | |||||||||||||||||||||||||||||||
capital lease and financing obligation activity | -31,000,000 | -31,000,000 | -33,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired through additional liabilities | 13,000,000 | -1,000,000 | 5,000,000 | 24,000,000 | 13,000,000 | 3,000,000 | 15,000,000 | 15,000,000 | 9,000,000 | -5,000,000 | 38,000,000 | 11,000,000 | 10,000,000 | 18,000,000 | 16,000,000 | 6,000,000 | 19,000,000 | 77,000,000 | 23,000,000 | ||||||||||||||||||||||||||||||||||||
capital lease and financing obligation payments | -25,000,000 | -34,000,000 | -35,000,000 | -32,000,000 | -43,000,000 | -32,000,000 | -32,000,000 | -31,000,000 | -44,000,000 | -29,000,000 | -27,000,000 | -27,000,000 | -27,000,000 | -26,000,000 | -32,000,000 | -29,000,000 | -27,000,000 | -35,000,000 | -28,000,000 | -24,000,000 | -28,000,000 | -26,000,000 | -34,000,000 | -27,000,000 | -42,000,000 | ||||||||||||||||||||||||||||||
purchases of property and equipment | -148,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 2,000,000 | 3,000,000 | 13,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
debt refinancing | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | 5,000,000 | 0 | -1,000,000 | -9,000,000 | -8,000,000 | 0 | 0 | -2,000,000 | 0 | -1,000,000 | -1,000,000 | -1,000,000 | 0 | 0 | -2,000,000 | -1,000,000 | -6,000,000 | ||||||||||||||||||||||||||||||||||||||
sales of investments in auction rate securities | 81,000,000 | 0 | 0 | 1,000,000 | -67,000,000 | 17,000,000 | 50,000,000 | 1,000,000 | -34,000,000 | 105,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
supplemental information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired through capital lease and financing obligations | 61,000,000 | 18,000,000 | 15,000,000 | 27,000,000 | 6,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt, net of deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest rate hedge payment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock payments | -325,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt and capital lease payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment and favorable lease rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization, including debt discount and deferred financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments in auction rate securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net purchases of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of long-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
1. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization, including debt discount | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
net purchases of money-market investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt and capital leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt, net of deferred financing fees | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at end of year |
We provide you with 20 years of cash flow statements for Kohl's stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Kohl's stock. Explore the full financial landscape of Kohl's stock with our expertly curated income statements.
The information provided in this report about Kohl's stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.