Free cash flow remains highly volatile, swinging from a 35.7% margin in 2023Q4 to -0.1% in 2026Q1, largely driven by seasonal inventory cycles and working capital fluctuations.
| Metric | TTM | Jan'26 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 |
|---|
| Cash from Operations | 177.4M | 122.33M | 298.79M | 529.13M | 88.36M | 268.26M | 588.49M | 387.21M | 356.2M | 329.62M | 369.23M | 307.99M | 282.4M | 209.7M | 278.62M | 81.07M | 85.82M | 188.24M | 183.62M | 51.99M | 88.22M | 137.27M | 42.68M | 40.51M | 27.3M | 31.28M | 24.2M | 36.46M | 7.06M |
| Operating CF Margin % | - | 4.22% | 10.51% | 17.96% | 2.75% | 7.69% | 19.46% | 11% | 10.29% | 9.69% | 11.54% | 10.22% | 9.76% | 7.95% | 11.7% | 3.84% | 4.91% | 11.84% | 12.32% | 3.68% | 6.57% | 12.24% | 5.18% | 5.76% | 4.71% | 6.03% | 5.13% | 8.79% | 1.73% |
| Operating CF Growth % | -21.68% | -59.06% | -43.53% | 498.83% | -67.06% | -54.42% | 51.98% | 8.71% | 8.06% | -10.73% | 19.88% | 9.06% | 34.67% | -24.74% | 243.66% | -5.53% | -54.41% | 2.51% | 253.21% | -41.07% | -35.73% | 221.65% | 5.36% | 48.35% | -12.71% | 29.28% | -33.63% | 416.11% | - |
| Net Income | 90.59M | 91.8M | 185.51M | 232.5M | 250.04M | 339.75M | 109.72M | 263.8M | 282.07M | 302.76M | 258.11M | 237.82M | 194.67M | 160.41M | 161.15M | 114.02M | 146.47M | 115.64M | 75.06M | -70.62M | 87.22M | 47.2M | 49.66M | 23.28M | 19.25M | 3.49M | 12.65M | -3.8M | 3.51M |
| Depreciation & Amortization | 55.63M | 55.26M | 57.93M | 64.14M | 65.28M | 94.11M | 94M | 95.95M | 89.65M | 84.41M | 73.44M | 68.4M | 74.92M | 68.5M | 39.85M | 32.55M | 31.73M | 32.27M | 31.3M | 31.08M | 28.84M | 38.61M | 21.34M | 24.28M | 20.45M | 19.16M | 17.52M | 18.45M | 17.2M |
| Stock-Based Compensation | 10.49M | 20.25M | 17.84M | 19.46M | 21.88M | 21.03M | 12.83M | 16.53M | 14.67M | 17.55M | 16.85M | 17.03M | 17.6M | 16.04M | 13.05M | 9.64M | 7.3M | 6.78M | 8.65M | 0 | 5.94M | 1.82M | 0 | 5K | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -3.09M | -162K | -6.42M | -600K | -740K | -13.53M | -23.25M | -13.3M | -1.02M | -54.89M | 1.29M | 8.66M | 3.91M | 596K | -9.65M | 9.13M | 4.37M | 2.27M | -1.98M | -9.63M | 502K | 380K | -3.14M | 299K | -1.26M | 675K | 248K | -2.67M | 1.09M |
| Other Non-Cash Items | 17.06M | 12.46M | 32.35M | -12.11M | 39.69M | 6.74M | 67.31M | 39.73M | 18.81M | -1.08M | -2.14M | -5.55M | 1.72M | -6.89M | 2.51M | 3.29M | -6.75M | -6.91M | -599K | 152.71M | -9.04M | 26.82M | 4.42M | 10.02M | 909K | 2.8M | -21K | 4.05M | 387K |
| Working Capital Changes | 7.1M | -57.28M | 11.59M | 225.74M | -287.78M | -179.84M | 327.89M | -15.5M | -47.99M | -19.13M | 21.68M | -18.37M | -10.42M | -28.96M | 71.72M | -87.55M | -97.3M | 38.19M | 71.19M | -52.24M | -25.25M | 22.43M | -29.6M | -17.38M | -12.05M | 5.11M | -7.8M | 20.43M | -15.13M |
| Change in Receivables | 7.2M | 15.17M | -13.74M | 15.45M | 32.68M | -46.48M | 58.27M | 8.12M | -34.45M | -18.05M | 5.04M | -23.84M | 8.4M | -26.06M | -10.2M | -33.22M | -39.36M | 3.36M | 9.14M | 0 | -14.47M | 275K | 0 | -15.12M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 10.77M | -37.1M | 26.13M | 222.92M | -106.76M | -52.91M | -8.06M | -16.68M | -30.65M | -20.92M | -17.48M | -34.35M | -32.15M | -70.69M | -1.79M | -20.57M | -84.51M | -10.51M | 22.01M | -31.91M | -5.13M | 4.64M | -16.03M | 940K | -16.63M | 7.9M | -12.8M | 21.77M | -13.77M |
| Change in Payables | -6.82M | -27.25M | 2.16M | -16.95M | -228.6M | -101.11M | 268.13M | 692.1M | 4.98M | 41.17M | 32.06M | 43.32M | 16.04M | 86.52M | 89.71M | -18.75M | 18.93M | 18.54M | 22.42M | 0 | 7.14M | 18.23M | 0 | -575K | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -50.32M | -53.7M | -56.16M | -59.86M | -40.36M | -32.44M | -31.47M | -60.67M | -63.31M | -227.91M | -88.34M | -103.42M | -104.73M | -220.53M | -83.39M | -106.69M | -39.5M | -28.9M | -37.53M | -21.82M | -30.5M | -308.4M | -18.58M | -16.47M | -15.55M | -256.73M | -19.22M | -12.36M | -17.96M |
| Capital Expenditures | -50.32M | -53.7M | -56.16M | -59.86M | -40.36M | -37.44M | -32.87M | -61.42M | -63.78M | -69.47M | -88.56M | -103.5M | -107M | -220.53M | -83.4M | -45.49M | -39.78M | -32.98M | -37.53M | -21.88M | -30.85M | -22.59M | -20.48M | -17.35M | -18.01M | -19.04M | -17.18M | -12.73M | -17.99M |
| CapEx % of Revenue | 1.71% | 1.85% | 1.97% | 2.03% | 1.26% | 1.07% | 1.09% | 1.75% | 1.84% | 2.04% | 2.77% | 3.43% | 3.7% | 8.36% | 3.5% | 2.16% | 2.27% | 2.07% | 2.52% | 1.55% | 2.3% | 2.01% | 2.49% | 2.46% | 3.11% | 3.67% | 3.64% | 3.07% | 4.41% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 749K | 96K | -158.46M | 216K | 72K | 0 | 0 | 0 | -61.21M | 0 | 0 | 0 | 0 | 0 | -309.98M | 0 | 0 | 0 | 0 | 17.18M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 380K | 15K | 216K | 72K | 2.27M | -38.01M | 6K | 10K | 286K | 4.08M | 0 | 57K | 348K | 5.81M | 1.3M | 875K | 2.46M | -237.69M | -16.38M | 364K | 31K |
| Cash from Financing | 23.4M | 2.04M | -174.82M | -332.64M | -819.27M | -352.71M | 324.84M | -283.38M | -298.95M | -223.07M | -363.51M | -162M | -122.44M | -84.66M | -46.32M | 11.51M | -133.98M | 13.35M | -32.76M | -49.7M | -73.45M | 222.15M | -26.89M | -23.54M | -880K | 246.44M | -4.7M | -24.67M | 10.62M |
| Debt Issued (Net) | 63.29M | 63.29M | 0 | -120M | -380M | 0 | 400M | 4M | -25M | 36.03M | 0 | 349K | 0 | 400M | -50M | 0 | -102M | -3.5M | -3.5M | -3.5M | -85M | 244.96M | -28.45M | -85.65M | -1.88M | 11.32M | -1.82M | -25.2M | 10.7M |
| Equity Issued (Net) | 4.22M | 0 | -50.53M | -100.03M | -299.67M | -299.34M | -45.26M | -196.91M | -182.43M | -194.51M | -300.44M | -110.29M | -82.1M | -459.19M | 5.68M | 0 | -50M | 0 | -33.64M | -54.43M | 2.39M | 1.99M | 1.55M | 94.47M | 1M | 127.16M | -70K | -507K | -260K |
| Dividends Paid | -36.58M | -56.36M | -116.18M | -112M | -118.11M | -60.12M | -26.26M | -89.59M | -83.72M | -70.91M | -66.36M | -46.03M | -40.48M | -27.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.89M | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 4.22M | 0 | -50.53M | -100.03M | -299.67M | -299.34M | -45.26M | -196.91M | -193.03M | -188.76M | -300.44M | -110.29M | -82.1M | -454.13M | -2.85M | 0 | -50M | 0 | -33.64M | -57.47M | 0 | 0 | 0 | 0 | 0 | -60K | -70K | -507K | -320K |
| Other Financing | -7.53M | -4.89M | -8.11M | -606K | -21.49M | 6.75M | -3.64M | -883K | -7.8M | 6.32M | 3.29M | -6.04M | 138K | 2.24M | -2M | 11.51M | 18.02M | 16.85M | 4.38M | 8.23M | 9.15M | -24.8M | 0 | -7.46M | 0 | 107.96M | -2.8M | 1.04M | 183K |
| Net Change in Cash | 152.64M | 74.15M | 61.71M | 139.47M | -772.55M | -118.03M | 888.01M | 44.23M | -8.42M | -120.86M | -81.85M | 40.57M | 54.09M | -95.69M | 148.74M | -13.89M | -87.66M | 172.69M | 113.34M | -19.53M | -15.73M | 51.01M | -2.8M | 499K | 10.87M | 21M | 282K | -571K | -273K |
| Free Cash Flow | 127.08M | 68.63M | 242.62M | 469.27M | 48M | 230.82M | 555.62M | 325.8M | 292.42M | 260.15M | 280.67M | 204.49M | 175.39M | -10.84M | 195.22M | 35.58M | 46.04M | 155.26M | 146.09M | 30.11M | 57.38M | 114.68M | 22.2M | 23.16M | 9.29M | 12.24M | 7.02M | 23.73M | -10.93M |
| FCF Margin % | 4.31% | 2.37% | 8.53% | 15.93% | 1.49% | 6.62% | 18.37% | 9.26% | 8.45% | 7.65% | 8.77% | 6.78% | 6.06% | -0.41% | 8.2% | 1.69% | 2.63% | 9.77% | 9.8% | 2.13% | 4.27% | 10.23% | 2.7% | 3.29% | 1.6% | 2.36% | 1.49% | 5.72% | -2.68% |
| FCF Growth % | -42.55% | -71.71% | -48.3% | 877.71% | -79.21% | -58.46% | 70.54% | 11.42% | 12.4% | -7.31% | 37.26% | 16.59% | 1718.62% | -105.55% | 448.7% | -22.72% | -70.35% | 6.27% | 385.18% | -47.52% | -49.97% | 416.69% | -4.16% | 149.16% | -24.09% | 74.48% | -70.43% | 317.19% | - |
| FCF per Share | 3.59 | 1.94 | 6.83 | 12.82 | 1.24 | 5.37 | 12.80 | 7.29 | 6.27 | 5.40 | 5.57 | 3.91 | 3.30 | -0.19 | 3.30 | 0.61 | 0.78 | 2.64 | 2.51 | 0.52 | 0.94 | 1.89 | 0.37 | 0.46 | 0.20 | 0.26 | 0.15 | 0.49 | -0.23 |
| FCF Conversion (FCF/Net Income) | 1.40x | 1.33x | 1.61x | 2.28x | 0.35x | 0.79x | 5.36x | 1.47x | 1.26x | 1.09x | 1.43x | 1.30x | 1.45x | 1.31x | 1.73x | 0.71x | 0.59x | 1.63x | 2.45x | -0.74x | 1.01x | 2.91x | 0.86x | 1.74x | 1.42x | -7.52x | 1.91x | -9.59x | 2.01x |
| Interest Paid | 0 | 0 | 29.5M | 32.3M | 41.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 51.3M | 76.5M | 64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
Based on reported quarterly filings, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -11.04 in 2025Q3 to 90.37 in 2025Q2, suggesting that accounting earnings are frequently decoupled from the actual cash generation capabilities of the business.
The extreme variance in the OCF/NI ratio indicates that net income is a poor proxy for cash flow due to the heavy influence of seasonal working capital adjustments. Investors should monitor whether this disconnect reflects genuine operational timing differences or an underlying weakness in the quality of earnings as the company navigates its wholesale-heavy model.
As reported in financial statements, Carter's free cash flow trajectory is characterized by extreme seasonal swings, with FCF margins oscillating between 35.7% in 2023Q4 and -19.0% in 2025Q3, highlighting a lack of consistent cash generation that complicates long-term capital allocation and shareholder return strategies.
The inability to maintain positive FCF throughout the fiscal year suggests that the company's cash flow is heavily dependent on the timing of inventory build-ups and wholesale shipments. This cyclicality may force management to maintain higher liquidity buffers, potentially limiting the efficiency of capital deployment during off-peak quarters.
According to recent SEC filings, working capital changes are the primary driver of cash flow volatility, with quarterly fluctuations reaching as high as $208.6 million in 2023Q4, which underscores the significant impact of seasonal inventory management on the company's liquidity position throughout the fiscal year.
The massive swings in working capital suggest that Carter's is highly sensitive to the timing of its wholesale shipments to mass-market partners. This reliance on large, periodic inventory movements warrants further investigation into whether current inventory turnover rates are sufficient to prevent future cash-trapping markdowns.
Based on the provided figures, Carter's has maintained consistent dividend payments despite significant FCF volatility, with dividends totaling $9.2 million in 2026Q1, even as the company experienced negative free cash flow, suggesting a commitment to shareholder returns that may be straining internal liquidity reserves.
The decision to prioritize dividends during periods of negative cash flow indicates a management preference for maintaining shareholder yield, though this may limit the flexibility to reinvest in digital infrastructure or supply chain optimization. Investors should monitor whether this payout policy remains sustainable if the current margin compression persists.
Quick answers to the most common questions about buying CRI stock.
Carter's, Inc. (CRI) generated $122.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Carter's, Inc. (CRI) generated $68.6M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Carter's, Inc. (CRI) spent $53.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Carter's, Inc. (CRI) returned $56.4M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.