1


                       CONSOLIDATED STATEMENTS OF EARNINGS
                      The Home Depot, Inc. and Subsidiaries


AMOUNTS IN MILLIONS, EXCEPT PER SHARE DATA




                                                                                              FISCAL YEAR ENDED
                                                                               -------------------------------------------------
                                                                               JANUARY 30,        JANUARY 31,        FEBRUARY 1,
                                                                                  2000               1999               1998
                                                                               -----------        -----------        -----------
                                                                                                            
Net Sales                                                                       $ 38,434           $ 30,219           $ 24,156
Cost of Merchandise Sold                                                          27,023             21,614             17,375
                                                                                --------           --------           --------
  Gross Profit                                                                    11,411              8,605              6,781
Operating Expenses:
  Selling and Store Operating                                                      6,832              5,341              4,303
  Pre-Opening                                                                        113                 88                 65
  General and Administrative                                                         671                515                413
  Non-Recurring Charge (note 8)                                                       --                 --                104
                                                                                --------           --------           --------
     Total Operating Expenses                                                      7,616              5,944              4,885
                                                                                --------           --------           --------
    Operating Income                                                               3,795              2,661              1,896
Interest Income (Expense):
  Interest and Investment Income                                                      37                 30                 44
  Interest Expense (note 2)                                                          (28)               (37)               (42)
                                                                                --------           --------           --------
     Interest, net                                                                     9                 (7)                 2
                                                                                --------           --------           --------
    Earnings Before Income Taxes                                                   3,804              2,654              1,898

Income Taxes (note 3)                                                              1,484              1,040                738
                                                                                --------           --------           --------
    Net Earnings                                                                $  2,320           $  1,614           $  1,160
                                                                                --------           --------           --------
Basic Earnings Per Share (note 7)                                               $   1.03           $   0.73           $   0.53
Weighted Average Number of Common Shares Outstanding                               2,244              2,206              2,188
                                                                                --------           --------           --------
Diluted Earnings Per Share (note 7)                                             $   1.00           $   0.71           $   0.52
Weighted Average Number of Common Shares Outstanding Assuming Dilution             2,342              2,320              2,287
                                                                                --------           --------           --------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




   2


                           CONSOLIDATED BALANCE SHEETS
                      The Home Depot, Inc. and Subsidiaries


AMOUNTS IN MILLIONS, EXCEPT SHARE DATA




                                                                                        JANUARY 30,        JANUARY 31,
                                                                                           2000               1999
                                                                                        -----------        -----------
                                                                                                     
Assets
Current Assets:
  Cash and Cash Equivalents                                                              $    168           $     62
  Short-Term Investments, including current maturities of long-term investments                 2                 --
  Receivables, net                                                                            587                469
  Merchandise Inventories                                                                   5,489              4,293
  Other Current Assets                                                                        144                109
                                                                                         --------           --------
     Total Current Assets                                                                   6,390              4,933
                                                                                         --------           --------
Property and Equipment, at cost:
  Land                                                                                      3,248              2,739
  Buildings                                                                                 4,834              3,757
  Furniture, Fixtures and Equipment                                                         2,279              1,761
  Leasehold Improvements                                                                      493                419
  Construction in Progress                                                                    791                540
  Capital Leases (notes 2 and 5)                                                              245                206
                                                                                         --------           --------
                                                                                           11,890              9,422
  Less Accumulated Depreciation and Amortization                                            1,663              1,262
                                                                                         --------           --------
     Net Property and Equipment                                                            10,227              8,160
                                                                                         --------           --------
Long-Term Investments                                                                          15                 15
Notes Receivable                                                                               48                 26
Cost in Excess of the Fair Value of Net Assets Acquired, net of accumulated
  amortization of $33 at January 30, 2000 and $24 at January 31, 1999                         311                268
Other                                                                                          90                 63
                                                                                         --------           --------
                                                                                         $ 17,081           $ 13,465
                                                                                         --------           --------
Liabilities and Stockholders' Equity
Current Liabilities:
  Accounts Payable                                                                       $  1,993           $  1,586
  Accrued Salaries and Related Expenses                                                       541                395
  Sales Taxes Payable                                                                         269                176
  Other Accrued Expenses                                                                      763                586
  Income Taxes Payable                                                                         61                100
  Current Installments of Long-Term Debt (notes 2 and 5)                                       29                 14
                                                                                         --------           --------
     Total Current Liabilities                                                              3,656              2,857
                                                                                         --------           --------
Long-Term Debt, excluding current installments (notes 2 and 5)                                750              1,566
Other Long-Term Liabilities                                                                   237                208
Deferred Income Taxes (note 3)                                                                 87                 85
Minority Interest                                                                              10                  9
Stockholders' Equity (notes 2, 4 and 6)
  Common Stock, par value $0.05. Authorized: 5,000,000,000 shares; issued and
     outstanding-2,304,317,000 shares at January 30, 2000 and 2,213,178,000
     shares at January 31,1999                                                                115                111
  Paid-In Capital                                                                           4,319              2,817
  Retained Earnings                                                                         7,941              5,876
  Accumulated Other Comprehensive Income                                                      (27)               (61)
                                                                                         --------           --------
                                                                                           12,348              8,743
  Less Shares Purchased for Compensation Plans (notes 4 and 6)                                  7                  3
                                                                                         --------           --------
     Total Stockholders' Equity                                                            12,341              8,740
                                                                                         --------           --------
  Commitments and Contingencies (notes 5 and 9)                                          $ 17,081           $ 13,465
                                                                                         --------           --------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




   3


    CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY AND COMPREHENSIVE INCOME
                      The Home Depot, Inc. and Subsidiaries


AMOUNTS IN MILLIONS, EXCEPT PER SHARE DATA




                                                                               ACCUMULATED
                                         COMMON STOCK                             OTHER
                                        --------------   PAID-IN   RETAINED   COMPREHENSIVE     OTHER      TOTAL       COMPREHENSIVE
                                        SHARES  AMOUNT   CAPITAL   EARNINGS       INCOME       EQUITY  STOCKHOLDERS'     INCOME (1)
                                        ------  ------   -------   --------   -------------    ------  -------------   -------------
                                                                                               
Balance, February 2,1997                $2,163  $  108   $ 2,439   $  3,407     $       2       $  (1)   $   5,955
                                        ------  ------   -------   --------     ---------       -----    ---------
Shares Sold Under Employee Stock
  Purchase and Option Plans, net of
  retirements (note 4)                      12       1       123         --            --          --          124
Tax Effect of Sale of Option Shares
  by Employees                              --      --        26         --            --          --           26
Net Earnings                                --      --        --      1,160            --          --        1,160       $ 1,160
Translation Adjustments                     --      --        --         --           (30)         --          (30)          (30)
Immaterial Pooling of Interests             21       1         1          2            --          --            4
Shares Purchased for Compensation
  Plans (notes 4 and 6)                     --      --        --         --            --          (2)          (2)
Cash Dividends ($0.063 per share)           --      --        --       (139)           --          --         (139)
                                                                                                                         -------
Comprehensive Income for Fiscal 1997                                                                                     $ 1,130
                                        ------  ------   -------   --------     ---------       -----    ---------       -------
Balance, February 1, 1998                2,196  $  110   $ 2,589   $  4,430     $     (28)      $  (3)   $   7,098
                                        ------  ------   -------   --------     ---------       -----    ---------
Shares Sold Under Employee Stock
  Purchase and Option Plans, net of
  retirements (note 4)                      17       1       165         --            --          --          166
Tax Effect of Sale of Option Shares
  by Employees                              --      --        63         --            --          --           63
Net Earnings                                --      --        --      1,614            --          --        1,614         1,614
Translation Adjustments                     --      --        --         --           (33)         --          (33)          (33)
Cash Dividends ($0.077 per share)           --      --        -        (168)           --          --         (168)
                                                                                                                         -------
Comprehensive Income for Fiscal 1998                                                                                     $ 1,581
                                        ------  ------   -------   --------     ---------       -----    ---------       -------
Balance, January 31, 1999                2,213  $  111   $ 2,817   $  5,876     $     (61)      $  (3)   $   8,740
                                        ------  ------   -------   --------     ---------       -----    ---------
Shares Sold Under Employee Stock
  Purchase and Option Plans, net of
  retirements (note 4)                     19        1       273         --            --          --          274
Tax Effect of Sale of Option Shares
  by Employees                             --       --       132         --            --          --          132
Conversion of 3 1/4% Convertible
  Subordinated Notes, net (note 2)         72        3     1,097         --            --          --        1,100
Net Earnings                               --       --        --      2,320            --          --        2,320         2,320
Translation Adjustments                    --       --        --         --            34          --           34            34
Shares Purchased for Compensation
  Plans (notes 4 and 6)                    --       --        --         --                        (4)          (4)
Cash Dividends ($0.113 per share)          --       --        --       (255)           --          --         (255)
                                                                                                                         -------
Comprehensive Income for Fiscal 1999                                                                                     $ 2,354
                                        ------  ------   -------   --------     ---------       -----    ---------       =======
Balance, January 30, 2000                2,304  $  115   $ 4,319   $  7,941     $     (27)      $  (7)   $  12,341
                                        ======  ======   =======   ========     =========       =====    =========


(1) COMPONENTS OF COMPREHENSIVE INCOME ARE REPORTED NET OF RELATED TAXES.


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




   4


                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                      The Home Depot, Inc. and Subsidiaries


AMOUNTS IN MILLIONS




                                                                                FISCAL YEAR ENDED
                                                                      ---------------------------------------
                                                                      JANUARY 30,   JANUARY 31,   FEBRUARY 1,
                                                                         2000           1999          1998
                                                                      -----------   -----------   -----------
                                                                                         
Cash Provided from Operations:
Net Earnings                                                            $ 2,320       $ 1,614       $ 1,160
Reconciliation of Net Earnings to Net Cash Provided by Operations:
  Depreciation and Amortization                                             463           373           283
  (Increase) Decrease in Receivables, net                                   (85)           85          (166)
  Increase in Merchandise Inventories                                    (1,142)         (698)         (885)
  Increase in Accounts Payable and Accrued Expenses                         820           423           577
  Increase in Income Taxes Payable                                           93            59            83
  Other                                                                     (23)           61           (23)
                                                                        -------       -------       -------
     Net Cash Provided by Operations                                      2,446         1,917         1,029
                                                                        -------       -------       -------
Cash Flows from Investing Activities:
Capital Expenditures, net of $37, $41 and $44 of non-cash capital
  expenditures in fiscal 1999, 1998 and 1997, respectively               (2,581)       (2,053)       (1,420)
Purchase of Remaining Interest in The Home Depot Canada                      --          (261)           --
Payments for Businesses Acquired, net                                      (101)           (6)          (61)
Proceeds from Sales of Property and Equipment                                87            45            85
Purchases of Investments                                                    (32)           (2)         (194)
Proceeds from Maturities of Investments                                      30             4           599
Advances Secured by Real Estate, net                                        (25)            2            20
                                                                        -------       -------       -------
     Net Cash Used in Investing Activities                               (2,622)       (2,271)         (971)
                                                                        -------       -------       -------
Cash Flows from Financing Activities:
(Repayments) Issuance of Commercial Paper Obligations, net                 (246)          246            --
Proceeds from Long-Term Borrowings, net                                     522            --            15
Repayments of Long-Term Debt                                                (14)           (8)          (40)
Proceeds from Sale of Common Stock, net                                     267           167           122
Cash Dividends Paid to Stockholders                                        (255)         (168)         (139)
Minority Interest Contributions to Partnership                                7            11            10
                                                                        -------       -------       -------
     Net Cash Provided by (Used in) Financing Activities                    281           248           (32)
                                                                        -------       -------       -------
Effect of Exchange Rate Changes on Cash and Cash Equivalents                  1            (4)           --
Increase (Decrease) in Cash and Cash Equivalents                            106          (110)           26
Cash and Cash Equivalents at Beginning of Year                               62           172           146
                                                                        -------       -------       -------
Cash and Cash Equivalents at End of Year                                $   168       $    62       $   172
                                                                        -------       -------       -------
Supplemental Disclosure of Cash Payments Made for:
  Interest, net of interest capitalized                                 $    26       $    36       $    42
  Income Taxes                                                          $ 1,396       $   940       $   685
                                                                        -------       -------       -------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.




   5


                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                      The Home Depot, Inc. and Subsidiaries

>NOTE 1

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The Company operates Home Depot stores, which are full-service, warehouse-style
stores averaging approximately 108,000 square feet in size. The stores stock
approximately 40,000 to 50,000 different kinds of building materials, home
improvement supplies and lawn and garden products that are sold primarily to
do-it-yourselfers, but also to home improvement contractors, tradespeople and
building maintenance professionals. In addition, the Company operates EXPO
Design Center stores, which offer products and services primarily related to
design and renovation projects, and is currently testing two Villager's Hardware
stores, a convenience hardware concept that offers products and services for
home enhancement and smaller project needs. At the end of fiscal 1999, the
Company was operating 930 stores, including 854 Home Depot stores, 15 EXPO
Design Center stores and 2 Villager's Hardware stores in the United States; 53
Home Depot stores in Canada; 4 Home Depot stores in Chile; and 2 Home Depot
stores in Puerto Rico. Included in the Company's Consolidated Balance Sheets at
January 30, 2000 were $707 million of net assets of the Canada, Chile and
Argentina operations.

FISCAL YEAR

The Company's fiscal year is a 52- or 53-week period ending on the Sunday
nearest to January 31. Fiscal years 1999, 1998 and 1997, which ended January 30,
2000, January 31,1999 and February 1, 1998, respectively, consisted of 52 weeks.

BASIS OF PRESENTATION

The consolidated financial statements include the accounts of the Company, its
wholly-owned subsidiaries, and its majority-owned partnership. All significant
intercompany transactions have been eliminated in consolidation.

         Stockholders' equity, share and per share amounts for all periods
presented have been adjusted for a three-for-two stock split effected in the
form of a stock dividend on December 30,1999, a two-for-one stock split effected
in the form of a stock dividend on July 2,1998, and a three-for-two stock split
effected in the form of a stock dividend on July 3,1997.

CASH EQUIVALENTS

The Company considers all highly liquid investments purchased with a maturity of
three months or less to be cash equivalents. The Company's cash and cash
equivalents are carried at fair market value and consist primarily of commercial
paper, money market funds, U.S. government agency securities and tax-exempt
notes and bonds.

MERCHANDISE INVENTORIES

Inventories are stated at the lower of cost (first-in, first-out) or market, as
determined by the retail inventory method.

INVESTMENTS

The Company's investments, consisting primarily of high-grade debt securities,
are recorded at fair value and are classified as available-for-sale.

INCOME TAXES

The Company provides for federal, state and foreign income taxes currently
payable, as well as for those deferred because of timing differences between
reporting income and expenses for financial statement purposes versus tax
purposes. Federal, state and foreign incentive tax credits are recorded as a
reduction of income taxes. Deferred tax assets and liabilities are recognized
for the future tax consequences attributable to differences between the
financial statement carrying amounts of existing assets and liabilities and
their




   6

respective tax bases. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which
those temporary differences are expected to be recovered or settled. The effect
of a change in tax rates is recognized as income or expense in the period that
includes the enactment date.

         The Company and its eligible subsidiaries file a consolidated U.S.
federal income tax return. Non-U.S. subsidiaries, which are consolidated for
financial reporting, are not eligible to be included in consolidated U.S.
federal income tax returns, and separate provisions for income taxes have been
determined for these entities. The Company intends to reinvest the unremitted
earnings of its non-U.S. subsidiaries and postpone their remittance.
Accordingly, no provision for U.S. income taxes for non-U.S. subsidiaries was
required for any year presented.

DEPRECIATION AND AMORTIZATION

The Company's buildings, furniture, fixtures and equipment are depreciated using
the straight-line method over the estimated useful lives of the assets.
Improvements to leased premises are amortized using the straight-line method
over the life of the lease or the useful life of the improvement, whichever is
shorter. The Company's property and equipment is depreciated using the following
estimated useful lives:




                                                           LIFE
                                                       -----------
                                                    
            Buildings                                  10-45 years
            Furniture, fixtures and  equipment         5-20 years
            Leasehold improvements                     5-30 years
            Computer software                          3-5 years


ADVERTISING

Television and radio advertising production costs are amortized over the fiscal
year in which the advertisements first appear. All media placement costs are
expensed in the month the advertisement appears. Included in Current Assets in
the Company's Consolidated Balance Sheets were $24.4 million and $22.6 million
at the end of fiscal 1999 and 1998, respectively, relating to prepayments of
production costs for print and broadcast advertising.

COST IN EXCESS OF THE FAIR VALUE OF NET ASSETS ACQUIRED

Goodwill, which represents the excess of purchase price over fair value of net
assets acquired, is amortized on a straight-line basis over 40 years. The
Company assesses the recoverability of this intangible asset by determining
whether the amortization of the goodwill balance over its remaining useful life
can be recovered through undiscounted future operating cash flows of the
acquired operation.

The amount of goodwill impairment, if any, is measured based on projected
discounted future operating cash flows using a discount rate reflecting the
Company's average cost of funds.

STORE PRE-OPENING COSTS

Non-capital expenditures associated with opening new stores are expensed as
incurred.

IMPAIRMENT OF LONG-LIVED ASSETS

The Company reviews long-lived assets for impairment when circumstances indicate
the carrying amount of an asset may not be recoverable. An impairment is
recognized to the extent the sum of undiscounted estimated future cash flows
expected to result from the use of the asset is less than the carrying value.
Accordingly, when the Company commits to relocate or close a store, the
estimated unrecoverable costs are charged to selling and store operating
expense. Such costs include the estimated loss on the sale of land and
buildings, the book value of abandoned fixtures, equipment and leasehold
improvements, and a provision for the present value of future lease obligations,
less estimated sub-lease income.

STOCK COMPENSATION

Statement of Financial Accounting Standards No. 123 ("SFAS 123"), "Accounting
for Stock-Based Compensation," encourages the use of a fair-value-based method
of accounting. As allowed by SFAS 123, the Company has elected to account for
its stock-based




   7

compensation plans under the intrinsic value-based method of accounting
prescribed by Accounting Principles Board Opinion No. 25 ("APB No. 25"),
"Accounting for Stock Issued to Employees." Under APB No. 25, compensation
expense would be recorded on the date of grant if the current market price of
the underlying stock exceeded the exercise price. The Company has adopted the
disclosure requirements of SFAS 123.

COMPREHENSIVE INCOME

Comprehensive income includes net earnings adjusted for certain revenues,
expenses, gains and losses that are excluded from net earnings under generally
accepted accounting principles. Examples include foreign currency translation
adjustments and unrealized gains and losses on investments.

FOREIGN CURRENCY TRANSLATION

The assets and liabilities denominated in a foreign currency are translated into
U.S. dollars at the current rate of exchange on the last day of the reporting
period, revenues and expenses are translated at the average monthly exchange
rates, and all other equity transactions are translated using the actual rate on
the day of the transaction.

USE OF ESTIMATES

Management of the Company has made a number of estimates and assumptions
relating to the reporting of assets and liabilities and the disclosure of
contingent assets and liabilities to prepare these financial statements in
conformity with generally accepted accounting principles. Actual results could
differ from these estimates.

RECLASSIFICATIONS

Certain balances in prior fiscal years have been reclassified to conform with
the presentation in the current fiscal year.

>NOTE 2

LONG-TERM DEBT

The Company's long-term debt at the end of fiscal 1999 and 1998 consisted of the
following (amounts in millions):




                                                                       JANUARY 30,  JANUARY 31,
                                                                           2000         1999
                                                                       -----------  -----------
                                                                              
          3 1/4% Convertible Subordinated Notes, due
             October 1, 2001; converted into shares of
             common stock of the Company at a conversion
             price of $15.3611 per share in October 1999                  $  --       $1,103
          6 1/2% Senior Notes, due September 15, 2004;
             interest payable semi-annually on March 15
             and September 15 beginning in 2000                             500           --
          Commercial Paper; weighted average
             interest rate of 4.8% at January 31,1999                        --          246
          Capital Lease Obligations; payable in varying
              installments through January 31, 2027
              (see note 5)                                                  216          180
          Installment Notes Payable; interest imputed
              at rates between 5.2% and 10.0%; payable
              in varying installments through 2018                           45           27
          Unsecured Bank Loan; floating interest rate
              averaging 6.05% in fiscal 1999 and 5.90%
              in fiscal 1998; payable in August 2002                         15           15
          Variable Rate Industrial Revenue Bonds;
              secured by letters of credit or land;
              interest rates averaging 2.9% during
              fiscal 1999 and 3.8% during fiscal 1998;
              payable in varying installments through 2010                    3            9
                                                                         ------       ------
          Total long-term debt                                              779        1,580
          Less current installments                                          29           14
                                                                         ------       ------
          Long-term debt, excluding current installments                 $  750       $1,566
                                                                         ------       ------




   8

         On September 27, 1999, the Company issued $500 million of 6 1/2% Senior
Notes ("Senior Notes"). The Company, at its option, may redeem all or any
portion of the Senior Notes by notice to the holder. The Senior Notes are
redeemable at a redemption price, plus accrued interest, equal to the greater of
(1) 100% of the principal amount of the Senior Notes to be redeemed or (2) the
sum of the present values of the remaining scheduled payments of principal and
interest on the Senior Notes to maturity. The Senior Notes are not subject to
sinking fund requirements.

         During fiscal 1999, the Company redeemed its 3 1/4% Convertible
Subordinated Notes ("3 1/4% Notes"). A total principal amount of $1.1 billion
was converted into 72 million shares of the Company's common stock. As a result,
the total principal amount converted, net of unamortized expenses of the
original debt issue, was credited to common stock at par and to additional
paid-in capital in the amount of $1.1 billion.

         The Company has a commercial paper program that allows borrowings up to
a maximum of $800 million. As of January 30, 2000, there were no borrowings
outstanding under the program. In connection with the program, the Company has a
back-up credit facility with a consortium of banks for up to $800 million. The
credit facility, which expires in September 2004, contains various restrictive
convenants, none of which is expected to materially impact the Company's
liquidity or capital resources.

         The restrictive covenants related to letter of credit agreements
securing the industrial revenue bonds are no more restrictive than those
referenced above.

         Interest expense in the accompanying Consolidated Statements of
Earnings is net of interest capitalized of $45 million in fiscal 1999, $31
million in fiscal 1998 and $19 million in fiscal 1997.

         Maturities of long-term debt are $29 million for fiscal 2000, $4
million for fiscal 2001, $19 million for fiscal 2002, $5 million for fiscal 2003
and $506 million for fiscal 2004.

         The estimated fair value of the 6 1/2% Senior Notes, which are publicly
traded, was approximately $485 million based on an imputed market price at
January 30, 2000. The estimated fair value of all other long-term borrowings was
approximately $441 million compared to the carrying value of $279 million. These
fair values were estimated using a discounted cash flow analysis based on the
Company's incremental borrowing rate for similar liabilities.

>NOTE 3

INCOME TAXES

THE PROVISION FOR INCOME TAXES CONSISTED OF THE FOLLOWING (IN MILLIONS):




                                              FISCAL YEAR ENDED
                              -------------------------------------------------
                              JANUARY 30,        JANUARY 31,        FEBRUARY 1,
                                 2000               1999               1998
                              -----------        -----------        -----------
                                                           
          Current:
            U.S                $ 1,209             $   823             $ 653
            State                  228                 150                98
            Foreign                 45                  20                15
                               -------             -------             -----
                                 1,482                 993               766
                               -------             -------             -----
          Deferred:
            U.S                      9                  46               (31)
            State                   (4)                 (1)                1
            Foreign                 (3)                  2                 2
                               -------             -------             -----
                                     2                  47               (28)
                               -------             -------             -----
          Total                $ 1,484             $ 1,040             $ 738
                               -------             -------             -----


         The Company's combined federal, state and foreign effective tax rates
for fiscal years 1999, 1998 and 1997, net of offsets generated by federal, state
and foreign tax incentive credits, were approximately 39.0%, 39.2% and 38.9%,
respectively. A reconciliation of income tax expense at the federal statutory
rate of 35% to actual tax expense for the applicable fiscal years follows (in
millions):




   9




                                                                    FISCAL YEAR ENDED
                                                     -----------------------------------------------
                                                     JANUARY 30,        JANUARY 31,      FEBRUARY 1,
                                                         2000               1999             1998
                                                     -----------        -----------      -----------
                                                                                
          Income taxes at U.S. statutory rate            $1,331            $  929            $664
          State income taxes, net of federal
               income tax benefit                           145                96              65
          Foreign rate differences                            2                --               2
          Other, net                                          6                15               7
                                                         ------            ------            ----
          Total                                          $1,484            $1,040            $738
                                                         ------            ------            ----


         The tax effects of temporary differences that give rise to significant
portions of the deferred tax assets and deferred tax liabilities as of January
30, 2000 and January 31, 1999 were as follows (in millions):




                                                            JANUARY 30,      JANUARY 31,
                                                               2000              1999
                                                            -----------      -----------
                                                                       
          Deferred Tax Assets:
            Accrued self-insurance liabilities                $ 154             $ 110
            Other accrued liabilities                           142                97
                                                              -----             -----
              Total gross deferred tax assets                   296               207
          Deferred Tax Liabilities:
            Accelerated depreciation                           (321)             (249)
            Other                                               (62)              (43)
                                                              -----             -----
              Total gross deferred tax liabilities             (383)             (292)
                                                              -----             -----
              Net deferred tax liability                      $ (87)            $ (85)
                                                              -----             -----


    No valuation allowance was recorded against the deferred tax assets at
January 30, 2000 or January 31,1999. Company management believes the existing
net deductible temporary differences comprising the total gross deferred tax
assets will reverse during periods in which the Company generates net taxable
income.

>NOTE 4

EMPLOYEE STOCK PLANS

The 1997 Omnibus Stock Incentive Plan ("1997 Plan") provides that incentive
stock options, non-qualified stock options, stock appreciation rights,
restricted stock and deferred shares may be issued to selected associates,
officers and directors of the Company. The maximum number of shares of the
Company's common stock available for issuance under the 1997 Plan is the lesser
of 225 million shares or the number of shares carried over from prior plans plus
one-half percent of the total number of outstanding shares as of the first day
of each fiscal year. In addition, restricted shares issued under the 1997 Plan
may not exceed 22.5 million shares. As of January 30, 2000, there were
128,623,884 shares available for future grants under the 1997 Plan.

         Under the 1997 Plan and prior plans, incentive and non-qualified
options for 116,647,978 shares, net of cancellations (of which 48,228,638 had
been exercised), have been granted at prices ranging from $6.42 to $51.46 per
share. Incentive stock options vest at the rate of 25% per year commencing on
the first anniversary date of the grant and expire on the tenth anniversary date
of the grant. The non-qualified options have similar terms; however, vesting
does not generally begin until the second anniversary date of the grant.

         As of January 30, 2000, 208,337 shares of restricted stock were
outstanding. The restricted shares vest over varying terms and are generally
based on the attainment of certain performance goals. The expected fair value of
the restricted shares on the vesting dates will be charged to expense ratably
over the vesting periods unless it is determined that the performance goals will
not be met.

         The per share weighted average fair value of stock options granted
during fiscal years 1999, 1998 and 1997 was $18.86, $9.94 and $4.20,
respectively. These amounts were determined using the Black-Scholes
option-pricing model, which values options based on the stock price at the grant
date, the expected life of the option, the estimated volatility of the stock,
expected dividend payments, and the risk-free interest rate over the expected
life of the option. The dividend yield was calculated by dividing the current
annualized dividend by the option price for each grant. Expected volatility was
based on stock prices for the fiscal year the grant occurred and the two
previous fiscal years. The risk-free interest rate was the rate available on
zero coupon U.S. government issues with a term equal to the remaining term for
each grant. The expected life of each option was estimated based on the exercise
history from previous grants.




   10

The assumptions used in the Black-Scholes model were as follows:




                                                       STOCK OPTIONS
                                                   GRANTED IN FISCAL YEAR
                                               -----------------------------
                                                 1999       1998       1997
                                               -------    -------    -------
                                                            
         Risk-free interest rate                  5.1%       5.6%       6.1%
         Expected volatility of common stock     51.6%      45.7%      30.0%
         Dividend yield                           0.3%       0.4%       0.5%
         Expected option term                  5 years    5 years    5 years


         The Company applies APB No. 25 in accounting for its stock plans and,
accordingly, no compensation costs have been recognized in the Company's
financial statements for incentive or non-qualified stock options granted. If,
under SFAS 123, the Company determined compensation costs based on the fair
value at the grant date for its stock options, net earnings and earnings per
share would have been reduced to the pro forma amounts below (in millions,
except per share data):




                                                                 FISCAL YEAR ENDED
                                                ----------------------------------------------------
                                                JANUARY 30,          JANUARY 31,         FEBRUARY 1,
                                                   2000                 1999                 1998
                                                -----------          -----------         -----------
                                                                                
          Net Earnings
            As reported                         $   2,320            $   1,614            $   1,160
            Pro forma                           $   2,186            $   1,527            $   1,118
          Basic Earnings per Share
            As reported                         $    1.03            $    0.73            $    0.53
            Pro forma                           $    0.97            $    0.69            $    0.51
          Diluted Earnings per Share
            As reported                         $    1.00            $    0.71            $    0.52
            Pro forma                           $    0.94            $    0.67            $    0.50


         The following table summarizes options outstanding under the various
stock option plans at January 30, 2000, January 31,1999 and February 1,1998 and
changes during the fiscal years ended on these dates (shares in thousands):




                                                      NUMBER             AVERAGE
                                                    OF SHARES         OPTION PRICE
                                                    ---------         ------------
                                                                
          Outstanding at February 2, 1997             54,207             $  8.77
            Granted                                   25,857               14.58
            Exercised                                (10,293)               8.82
            Cancelled                                 (4,044)              10.19
                                                     -------             -------
          Outstanding at February 1, 1998             65,727               10.08
            Granted                                   21,041               21.63
            Exercised                                (11,640)               9.07
            Cancelled                                 (3,536)              13.89
                                                     -------             -------
          Outstanding at January 31, 1999             71,592               13.45
            Granted                                   14,006               37.81
            Exercised                                (13,884)              10.88
            Cancelled                                 (3,295)              18.88
                                                     -------             -------
          Outstanding at January 30, 2000             68,419             $ 18.79
                                                     -------             -------
          Exercisable                                 22,330             $ 10.61
                                                     -------             -------


         The following table summarizes information regarding stock options
outstanding as of January 30, 2000 (option shares in thousands):




                                           WEIGHTED       WEIGHTED                   WEIGHTED
                             NUMBER OF     AVERAGE        AVERAGE                    AVERAGE
            RANGE OF          OPTIONS     REMAINING     OUTSTANDING    OPTIONS     EXERCISABLE
         EXERCISE PRICES    OUTSTANDING  LIFE (YEARS)  OPTION PRICE  EXERCISABLE  OPTION PRICE
         ----------------   -----------  ------------  ------------  -----------  ------------
                                                                   
        $   4.00 to  8.00      2,670         2.0         $  6.90        2,670       $  6.90
            8.00 to 15.00     32,289         6.2           10.20       17,143          9.60
           15.00 to 25.00     19,142         8.0           20.80        2,426         20.90
           25.00 to 40.00     13,802         9.0           37.30           91         30.10
           40.00 to 60.00        516         9.7           51.20           --            --
                              ------         ---         -------       ------       -------
                              68,419         7.1         $ 18.79       22,330       $ 10.61
                              ------         ---         -------       ------       -------





   11

         In addition, the Company had 6,252,804 shares available for future
grants under the Employee Stock Purchase Plan ("ESPP") at January 30, 2000. The
ESPP enables the Company to grant substantially all full-time associates options
to purchase up to 99,618,750 shares of common stock, of which 93,365,946 shares
have been exercised from inception of the plan, at a price equal to the lower of
85% of the stock's fair market value on the first day or the last day of the
purchase period. Shares purchased may not exceed the lesser of 20% of the
associate's annual compensation, as defined, or $25,000 of common stock at its
fair market value (determined at the time such option is granted) for any one
calendar year. Associates pay for the shares ratably over a period of one year
(the purchase period) through payroll deductions, and cannot exercise their
option to purchase any of the shares until the conclusion of the purchase
period. In the event an associate elects not to exercise such options, the full
amount withheld is refundable. During fiscal 1999, options for 5,691,474 shares
were exercised at an average price of $21.91 per share. At January 30, 2000,
there were 2,860,618 options outstanding, net of cancellations, at an average
price of $37.64 per share.

>NOTE 5

LEASES

The Company leases certain retail locations, office space, warehouse and
distribution space, equipment and vehicles. While the majority of the leases are
operating leases, certain retail locations are leased under capital leases. As
leases expire, it can be expected that in the normal course of business, leases
will be renewed or replaced.

         In June 1996, the Company entered into a $300 million operating lease
agreement for the primary purpose of financing construction costs for selected
new stores. The Company increased its available funding under the operating
lease agreement to $600 million in May 1997. In October 1998, through a second
operating lease agreement, the Company further increased the available funding
by $282 million to $882 million. Under the agreements, the lessor purchases the
properties, pays for the construction costs and subsequently leases the
facilities to the Company. The initial lease term for the $600 million agreement
is five years with five 2-year renewal options. The lease term for the $282
million agreement is 10 years with no renewal options. Both lease agreements
provide for substantial residual value guarantees and include purchase options
at original cost on each property. The Company financed a portion of its new
stores in fiscal 1997, 1998 and 1999, as well as an office building in fiscal
1999, under the operating lease agreements. The Company anticipates utilizing
these facilities to finance selected new stores and an additional office
building in fiscal 2000.

         During 1995, the Company entered into two operating lease arrangements
under which the Company leases an import distribution facility, including its
related equipment, and an office building for store support functions. The
operating lease agreement for the office building terminated in 1999 when the
Company refinanced the property under the $600 million operating lease
agreement. The initial lease term for the import distribution facility is five
years with five 5-year renewal options. The lease agreement provides for
substantial residual value guarantees and includes purchase options at the
higher of the cost or fair market value of the assets.

         The maximum amount of the residual value guarantees relative to the
assets under the lease agreements described above is projected to be $799
million. As the leased assets are placed into service, the Company estimates its
liability under the residual value guarantees and records additional rent
expense on a straight-line basis over the remaining lease terms.

         Total rent expense, net of minor sublease income for the fiscal years
ended January 30, 2000, January 31,1999 and February 1, 1998 was $389 million,
$321 million and $262 million, respectively. Real estate taxes, insurance,
maintenance and operating expenses applicable to the leased property are
obligations of the Company under the building leases. Certain of the store
leases provide for contingent rentals based on percentages of sales in excess of
specified minimums. Contingent rentals for the fiscal years ended January 30,
2000, January 31,1999 and February 1, 1998 were approximately $11 million, $11
million and $10 million, respectively.

         The approximate future minimum lease payments under capital and
operating leases at January 30, 2000 were as follows (in millions):




   12




                                                CAPITAL    OPERATING
              FISCAL YEAR                       LEASES       LEASES
              -----------                       -------    ---------
                                                     
                 2000                           $   35       $  466
                 2001                               35          462
                 2002                               35          415
                 2003                               36          384
                 2004                               36          359
              Thereafter                           505        3,969
                                                ------       ------
                                                   682       $6,055
                                                             ------
              Less imputed interest               (466)
                                                ------
                   Net present value of capital
                     lease obligations             216

              Less current installments             (3)
                                                ------
                Long-term capital lease
                  obligations, excluding
                  current installments          $  213
                                                ======


         Short-term and long-term obligations for capital leases are included in
the Company's Consolidated Balance Sheets in Current Installments of Long-Term
Debt and Long-Term Debt, respectively. The assets under capital leases recorded
in Net Property and Equipment, net of amortization, totaled $208 million and
$180 million, at January 30, 2000 and January 31, 1999, respectively.

>NOTE 6

EMPLOYEE BENEFIT PLANS

During fiscal 1996, the Company established a defined contribution plan
("401(k)") pursuant to Section 401(k) of the Internal Revenue Code. The 401(k)
covers substantially all associates that meet certain service requirements. The
Company makes weekly matching cash contributions to purchase shares of the
Company's common stock, up to specified percentages of associates' contributions
as approved by the Board of Directors.

         During fiscal 1988, the Company established a leveraged Employee Stock
Ownership Plan and Trust ("ESOP") covering substantially all full-time
associates. At January 30, 2000, the ESOP held a total of 32,208,550 shares of
the Company's common stock in trust for plan participants' accounts. The ESOP
purchased the shares in the open market with contributions received from the
Company in fiscal 1998 and 1997, and from the proceeds of loans obtained from
the Company during fiscal 1992, 1990 and 1989 totaling approximately $81
million. All loans payable to the Company in connection with the purchase of
such shares have been paid in full.

         During February 1999, the Company made its final contribution to the
ESOP plan and amended its 401(k) plan. In the amendment, the Company elected to
increase its percentage contribution to the 401(k) in lieu of future ESOP
contributions.

         The Company adopted a non-qualified ESOP Restoration Plan in fiscal
1994. The Company also made its final contribution to the ESOP Restoration Plan
in February 1999 and established a new 401(k) Restoration Plan. The primary
purpose of the new plan is to provide certain associates deferred compensation
that they would have received under the 401(k) matching contribution if not for
the maximum compensation limits under the Internal Revenue Code of 1986, as
amended. The Company has established a "rabbi trust" to fund the benefits under
the 401(k) Restoration Plan. Compensation expense related to this plan for
fiscal years 1999, 1998 and 1997 was not material. Funds provided to the trust
are primarily used to purchase shares of the Company's common stock in the open
market.

         The Company's combined contributions to the 401(k) and ESOP were $57
million, $41 million and $33 million for fiscal years 1999, 1998 and 1997,
respectively.

>NOTE 7

BASIC AND DILUTED EARNINGS PER SHARE

The calculations of basic and diluted earnings per share for fiscal years
1999,1998 and 1997 were as follows (amounts in millions, except per share data):




   13




                                                            FISCAL YEAR ENDED
                                                -----------------------------------------
                                                JANUARY 30,    JANUARY 31,    FEBRUARY 1,
                                                   2000           1999           1998
                                                -----------    -----------    -----------
                                                                     
          Calculation of Basic Earnings
            Per Share:
          Net earnings                            $2,320         $1,614         $1,160
          Weighted average number of
            common shares outstanding              2,244          2,206          2,188
                                                  ------         ------         ------
          Basic Earnings Per Share                $ 1.03         $ 0.73         $ 0.53
                                                  ------         ------         ------
          Calculation of Diluted Earnings
            Per Share:
          Net earnings                            $2,320         $1,614         $1,160
          Tax-effected interest expense
            attributable to 3 1/4% Notes              17             23             23
                                                  ------         ------         ------
          Net earnings assuming dilution          $2,337         $1,637         $1,183
                                                  ------         ------         ------
          Weighted average number of
            common shares outstanding              2,244          2,206          2,188
          Effect of potentially dilutive
            securities:
              3 1/4% Notes                            51             72             72
              Employee stock plans                    47             42             27
                                                  ------         ------         ------
          Weighted average number of
            common shares outstanding
            assuming dilution                      2,342          2,320          2,287
                                                  ------         ------         ------
          Diluted Earnings Per Share              $ 1.00         $ 0.71         $ 0.52


         Employee stock plans represent shares granted under the Company's
employee stock purchase plan and stock option plans, as well as shares issued
for deferred compensation stock plans. For fiscal years 1999, 1998 and 1997,
shares issuable upon conversion of the Company's 3 1/4% Notes, issued in October
1996, were included in weighted average shares assuming dilution for purposes of
calculating diluted earnings per share. To calculate diluted earnings per share,
net earnings are adjusted for tax-effected net interest and issue costs on the 3
1/4% Notes (prior to conversion to equity in October 1999) and divided by
weighted average shares assuming dilution.

> NOTE 8

LAWSUIT SETTLEMENTS

During fiscal 1997, the Company, without admitting any wrongdoing, entered into
a settlement agreement with plaintiffs in the class action lawsuit Butler et.
al. v. Home Depot, Inc., in which the plaintiffs had asserted claims of gender
discrimination. The Company subsequently reached agreements to settle three
other lawsuits seeking class action status, each of which involved claims of
gender discrimination.

         As a result of these agreements, the Company recorded a pre-tax
non-recurring charge of $104 million in fiscal 1997 and, in fiscal 1998, made
payments to settle these agreements. The payments made in fiscal 1998 included
$65 million to the plaintiff class members and $22.5 million to the plaintiff's
attorneys in Butler, and approximately $8 million for other related internal
costs, including implementation or enhancement of certain human resources
programs, as well as the settlement terms of the three other lawsuits. Payments
made in fiscal 1999 totaled $3.4 million primarily related to internal costs for
human resources staffing and training for store associates. The Company expects
to spend the remaining $5 million for additional training programs.

> NOTE 9

COMMITMENTS AND CONTINGENCIES

At January 30, 2000, the Company was continently liable for approximately $419
million under outstanding letters of credit issued in connection with purchase
commitments.

         The Company is involved in litigation arising from the normal course of
business. In management's opinion, this litigation is not expected to materially
impact the Company's consolidated results of operations or financial condition.



   14

> NOTE 10

ACQUISITIONS

During the first quarter of fiscal 1998, the Company purchased, for $261
million, the remaining 25% partnership interest held by The Molson Companies in
The Home Depot Canada. The excess purchase price over the estimated fair value
of net assets of $117 million as of the acquisition date was recorded as
goodwill and is being amortized over 40 years. As a result of this transaction,
the Company now owns all of The Home Depot's Canadian operations. The Home
Depot Canada partnership was formed in 1994 when the Company acquired 75% of
Aikenhead's Home Improvement Warehouse for approximately $162 million. The
terms of the original partnership agreement provided for a put/call option,
which would have resulted in the Company purchasing the remaining 25% of The
Home Depot Canada at any time after the sixth anniversary of the original
agreement. The companies reached a mutual agreement to complete the purchase
transaction at an earlier date.

         During fiscal 1999, the Company acquired Apex Supply Company, Inc. and
Georgia Lighting, Inc. Both acquisitions were recorded under the purchase
method of accounting.


> NOTE 11

QUARTERLY FINANCIAL DATA (UNAUDITED)

The following is a summary of the quarterly results of operations for the
fiscal years ended January 30, 2000 and January 31, 1999 (dollars in millions,
except per share data):




                                                                INCREASE                                  BASIC       DILUTED
                                                              IN COMPARABLE    GROSS          NET        EARNINGS     EARNINGS
                                                   NET SALES   STORE SALES    PROFIT        EARNINGS     PER SHARE    PER SHARE
                                                   ---------  ------------    ------        --------     ---------    ---------
                                                                                                    

         Fiscal year ended January 30, 2000:
           First quarter                            $ 8,952         9%        $ 2,566        $  489        $   0.22     $   0.21
           Second quarter                            10,431        11%          3,029           679            0.30         0.29
           Third quarter                              9,877        10%          2,894           573            0.26         0.25
           Fourth quarter                             9,174         9%          2,922           579            0.25         0.25
                                                    -------        --         -------        ------        -------      --------
              Fiscal year                           $38,434        10%        $11,411        $2,320        $   1.03     $   1.00
                                                    -------        --         -------        ------        -------      --------
         Fiscal year ended January 31, 1999:
           First quarter                            $ 7,123         7%        $ 1,968        $  337        $   0.15     $   0.15
           Second quarter                             8,139         7%          2,263           467            0.21         0.21
           Third quarter                              7,699         7%          2,177           392            0.18         0.17
           Fourth quarter                             7,258         9%          2,197           418            0.19         0.18
                                                    -------        --         -------        ------        -------      --------
              Fiscal year                           $30,219         7%        $ 8,605        $1,614        $   0.73     $   0.71
                                                    -------        --         -------        ------        -------      --------




   15


              MANAGEMENT'S RESPONSIBILITY FOR FINANCIAL STATEMENTS

The financial statements presented in this Annual Report have been prepared
with integrity and objectivity and are the responsibility of the management of
The Home Depot, Inc. These financial statements have been prepared in
conformity with generally accepted accounting principles and properly reflect
certain estimates and judgments based upon the best available information.

         The Company maintains a system of internal accounting controls, which
is supported by an internal audit program and is designed to provide reasonable
assurance, at an appropriate cost, that the Company's assets are safeguarded
and transactions are properly recorded. This system is continually reviewed and
modified in response to changing business conditions and operations and as a
result of recommendations by the external and internal auditors. In addition,
the Company has distributed to associates its policies for conducting business
affairs in a lawful and ethical manner.

         The financial statements of the Company have been audited by KPMG LLP,
independent auditors. Their accompanying report is based upon an audit
conducted in accordance with generally accepted auditing standards, including
the related review of internal accounting controls and financial reporting
matters.

         The Audit Committee of the Board of Directors, consisting solely of
outside directors, meets quarterly with the independent auditors, the internal
auditors and representatives of management to discuss auditing and financial
reporting matters. The Audit Committee, acting on behalf of the stockholders,
maintains an ongoing appraisal of the internal accounting controls, the
activities of the outside auditors and internal auditors and the financial
condition of the Company. Both the Company's independent auditors and the
internal auditors have free access to the Audit Committee.


/s/ Dennis Carey                                    /s/ Carol B. Tome
-----------------------------                       --------------------------
Dennis Carey                                        Carol B. Tome
Executive Vice President and                        Senior Vice President,
Chief Financial Officer                             Finance and Accounting


   16


                          INDEPENDENT AUDITORS' REPORT


The Board of Directors and Stockholders
The Home Depot, Inc.:

         We have audited the accompanying consolidated balance sheets of The
Home Depot, Inc. and subsidiaries as of January 30, 2000 and January 31,1999 and
the related consolidated statements of earnings, stockholders' equity and
comprehensive income, and cash flows for each of the years in the three-year
period ended January 30, 2000. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

         We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

         In our opinion, the consolidated financial statements referred to
above present fairly, in all material respects, the financial position of The
Home Depot, Inc. and subsidiaries as of January 30, 2000 and January 31, 1999,
and the results of their operations and their cash flows for each of the years
in the three-year period ended January 30, 2000 in conformity with generally
accepted accounting principles.


                                            /s/ KPMG LLP


Atlanta, Georgia
February 25, 2000