Dillard's demonstrates high-quality cash conversion, frequently achieving an OCF/NI ratio exceeding 1.40, while maintaining a disciplined CapEx/Revenue profile that has remained between 0.8% and 2.2%.
| Metric | TTM | Jan'26 | Feb'25 | Feb'24 | Jan'23 | Jan'22 | Jan'21 | Feb'20 | Feb'19 | Feb'18 | Jan'17 | Jan'16 | Jan'15 | Feb'14 | Feb'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Feb'08 | Feb'07 | Jan'06 | Jan'05 | Jan'04 | Feb'03 | Feb'02 | Feb'01 | Jan'00 | Jan'99 | Jan'98 | Feb'97 |
|---|
| Cash from Operations | 845.01M | 717M | 714.13M | 883.59M | 948.39M | 1.28B | 252.95M | 365.07M | 367.29M | 274.29M | 512.21M | 450.23M | 611.59M | 501.76M | 522.7M | 501.14M | 512.92M | 554.01M | 350M | 254.45M | 360.58M | 369.14M | 554.06M | 432.11M | 356.94M | 615.74M | 797.26M | 712.26M | 642.7M | 247.5M | 289.3M |
| Operating CF Margin % | - | 10.92% | 10.84% | 12.85% | 13.56% | 19.32% | 5.71% | 5.76% | 5.65% | 4.27% | 7.98% | 6.67% | 9.02% | 7.5% | 7.74% | 7.82% | 8.2% | 8.9% | 5.01% | 3.45% | 4.62% | 4.8% | 7.1% | 5.69% | 4.51% | 7.55% | 9.31% | 8.21% | 8.28% | 3.74% | 4.65% |
| Operating CF Growth % | 246.72% | 0.4% | -19.18% | -6.83% | -25.91% | 406.04% | -30.71% | -0.6% | 33.91% | -46.45% | 13.77% | -26.38% | 21.89% | -4.01% | 4.3% | -2.3% | -7.42% | 58.29% | 37.55% | -29.43% | -2.32% | -33.38% | 28.22% | 21.06% | -42.03% | -22.77% | 11.93% | 10.82% | 159.68% | -14.45% | -3.28% |
| Net Income | 657.4M | 570.2M | 593.48M | 738.85M | 891.64M | 862.47M | -71.65M | 111.08M | 170.26M | 221.32M | 169.22M | 269.37M | 331.85M | 323.67M | 335.96M | 463.91M | 179.62M | 68.53M | -241.06M | 53.76M | 245.65M | 121.48M | 117.67M | 9.34M | -398.4M | 71.8M | -5.85M | 163.73M | 135.3M | 258.3M | 238.6M |
| Depreciation & Amortization | 178.71M | 180.9M | 179.52M | 181.18M | 190.03M | 201.44M | 216.31M | 224.31M | 225.85M | 233.68M | 245.92M | 252.15M | 252.33M | 257.24M | 259.73M | 257.69M | 261.55M | 264.76M | 286.18M | 300.86M | 303.26M | 304.38M | 305.54M | 297.2M | 305.55M | 313.71M | 306.1M | 295.87M | 241.9M | 201.4M | 195.2M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.17M | -10.17M | -3.45M | 17K | 17K | 77K | 1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -7.3M | -7.3M | -8.99M | -17.72M | -15.3M | -7.45M | -23.95M | -5.42M | 334K | -102.06M | -35.7M | -35.98M | -30.93M | -7.33M | -61.09M | -9.49M | 18.44M | -35.35M | -57.65M | -2.4M | -32.81M | -32.86M | -122.04M | 13.62M | 24.88M | 2.04M | -6.33M | -13.09M | -118.6M | 53.9M | 12.6M |
| Other Non-Cash Items | -30.62M | -29.2M | -12.23M | -11.73M | -24.41M | -18.96M | 20.1M | -19.9M | 48K | -4.06M | 7.13M | -12.63M | -6.07M | -7.03M | -48.78M | -1.15M | -1.6M | -1.79M | 177.28M | 9.36M | -21.66M | 112.06M | -54.55M | 54.65M | 558.11M | 16.97M | 171.32M | 108.79M | 100K | 100K | 0 |
| Working Capital Changes | 47.25M | 2.4M | -37.65M | -6.98M | -93.56M | 242.52M | 112.13M | 54.99M | -29.21M | -74.59M | 125.64M | -22.69M | 64.4M | -64.8M | 47.05M | -199.64M | 58.36M | 257.84M | 185.25M | -107.21M | -134.85M | -135.92M | 307.44M | 57.29M | -133.19M | 211.22M | 332.01M | 156.97M | 384M | -266.2M | -157.1M |
| Change in Receivables | 9.94M | 16M | 4.85M | -3.6M | -17.18M | -3.08M | 9.47M | 3.69M | -11.42M | 8.87M | -1.74M | 9.37M | -25.67M | 679K | -2.81M | -2.76M | 37.49M | 98.97M | -4.26M | -372K | 2.02M | -2.87M | 166.9M | 110.94M | 286K | -116.98M | 100.69M | 48.57M | 110.1M | -28.2M | -26.9M |
| Change in Inventory | -37.14M | -29M | -78.05M | 26.21M | -40.03M | 7.58M | 377.24M | 63.41M | -64.86M | -57.16M | -33.44M | -24K | -29.16M | -50.74M | 9.54M | -13.98M | 10.53M | 73.71M | 404.2M | -7.13M | 30.55M | -123.34M | -100.66M | -38.07M | -32.45M | 54.32M | 228.53M | 109.18M | 87.8M | -227.8M | -70.9M |
| Change in Payables | 47.65M | -2.3M | 36.47M | -22.49M | -28.58M | 122.61M | -123.28M | -25.6M | 104.06M | -20.39M | 156.75M | -33.7M | 104.92M | -21.75M | 11.47M | -17.98M | 24.65M | 15.25M | -163.8M | 0 | 0 | 0 | 294.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -95.87M | 22.5M | -269.73M | -115.59M | -235.85M | -69.79M | -48.38M | -68.09M | -127.75M | -110.21M | -114.85M | -132.94M | -143.41M | -76.63M | -105.71M | -83.22M | -89.61M | -63.45M | -118.19M | -331.99M | -266.35M | -297.61M | 414.21M | -161.08M | -164.97M | -270.6M | -225.53M | -247.09M | -2.44B | -509.5M | -350.1M |
| Capital Expenditures | -93.71M | -93.4M | -104.55M | -132.94M | -120.11M | -104.36M | -60.45M | -103.38M | -137.06M | -130.46M | -104.82M | -165.79M | -151.89M | -94.92M | -136.63M | -115.65M | -98.18M | -75.09M | -189.58M | -396.34M | -320.64M | -456.08M | -285.33M | -227.42M | -233.27M | -270.6M | -225.53M | -247.09M | -2.44B | -509.5M | -350.1M |
| CapEx % of Revenue | 1.42% | 1.42% | 1.59% | 1.93% | 1.72% | 1.58% | 1.36% | 1.63% | 2.11% | 2.03% | 1.63% | 2.45% | 2.24% | 1.42% | 2.02% | 1.81% | 1.57% | 1.21% | 2.71% | 5.38% | 4.11% | 5.93% | 3.66% | 2.99% | 2.95% | 3.32% | 2.63% | 2.85% | 31.41% | 7.71% | 5.62% |
| Acquisitions | 7.41M | 0 | 703K | 0 | 0 | 0 | 0 | 30.58M | 0 | 11.68M | -20M | 0 | 0 | 0 | 0 | 29.95M | -9M | 11.64M | 4.32M | 0 | 0 | 14M | 699.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 18.26M | -7.1M | 0 | 10.8M | 29.95M | 34.57M | 12.07M | 4.71M | 9.31M | 8.57M | 9.97M | 32.85M | 8.48M | 18.3M | 30.92M | 0 | 17.57M | 0 | 67.07M | 64.35M | 34.3M | 130.34M | 0 | 66.34M | 68.3M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -492.04M | -595.9M | -534.83M | -620.04M | -768.97M | -853.81M | -121.3M | -143.41M | -303.06M | -324.04M | -253.24M | -518.17M | -301.56M | -312.06M | -517.21M | -536.93M | -421.71M | -245.68M | -223.9M | -27.54M | -200.08M | -269.94M | -630.9M | -252.51M | -202.57M | -386.16M | -576.47M | -338.86M | 1.83B | 239.8M | 66.5M |
| Debt Issued (Net) | -43K | 0 | 0 | 0 | -44.8M | -695K | -1.22M | -966K | -162.07M | -90.48M | -3.28M | -5.3M | -784K | -1.69M | -79.02M | -56.77M | -17.47M | -233.89M | -194.56M | 90.71M | -205.91M | -163.92M | -262.16M | -221.33M | -200.08M | -352.94M | -379.31M | -166.44M | 2.05B | 407.4M | 61.6M |
| Equity Issued (Net) | -9.84M | -107.8M | -121.03M | -281.41M | -452.85M | -544.87M | -102.88M | -130.93M | -129.88M | -223.01M | -240.17M | -500M | -290.41M | -301.57M | -230.42M | -480.34M | -396.58M | 0 | -17.44M | -105.56M | 13.92M | -91.41M | -23.86M | -17.79M | 11.04M | -20.1M | -182.38M | -155.46M | -84.5M | -149.7M | 16.1M |
| Dividends Paid | -485.52M | -484.8M | -413.8M | -338.63M | -271.31M | -305.24M | -13.98M | -11.52M | -11.11M | -9.42M | -9.79M | -10.01M | -10.37M | -7.36M | -10M | -10M | -11.11M | -11.8M | -11.9M | -12.49M | -12.75M | -12.99M | -13.3M | -13.39M | -13.53M | -13.12M | -14.78M | -16.95M | -17.3M | -17.9M | -11.4M |
| Share Repurchases | -9.84M | -107.8M | -121.03M | -281.41M | -452.85M | -544.87M | -102.88M | -130.93M | -129.88M | -223.01M | -240.17M | -500M | -290.41M | -301.57M | -236.73M | -491.16M | -413.89M | 0 | -17.44M | -111.59M | -3.33M | -100.87M | -40.38M | -18.91M | 0 | -22.32M | -183.75M | -168.66M | -109.7M | -165.5M | 0 |
| Other Financing | 3.36M | -3.3M | 0 | 0 | 0 | -3.01M | -3.23M | 0 | 0 | -1.11M | 0 | -2.86M | 0 | -1.44M | -197.76M | 10.17M | 3.45M | 0 | 0 | -197K | 4.66M | -1.62M | -331.58M | 0 | 0 | 0 | 0 | 0 | -119.2M | 0 | 200K |
| Net Change in Cash | 257.24M | 143.6M | -90.43M | 147.96M | -56.43M | 356.42M | 83.26M | 153.57M | -63.52M | -159.96M | 144.12M | -200.88M | 166.62M | 113.07M | -100.21M | -119.02M | 1.6M | 244.87M | 7.91M | -105.08M | -105.85M | -198.41M | 337.38M | 18.52M | -10.6M | -41.02M | -4.74M | 126.32M | 30.6M | -22.3M | -58.4M |
| Free Cash Flow | 751.3M | 623.6M | 609.58M | 750.65M | 828.29M | 1.18B | 192.49M | 261.69M | 230.22M | 143.82M | 407.39M | 284.44M | 459.7M | 406.83M | 386.07M | 385.49M | 414.74M | 478.92M | 160.43M | -141.89M | 39.94M | -86.94M | 268.73M | 204.69M | 123.67M | 345.14M | 571.73M | 465.18M | -1.8B | -262M | -60.8M |
| FCF Margin % | 11.37% | 9.5% | 9.25% | 10.92% | 11.84% | 17.75% | 4.34% | 4.13% | 3.54% | 2.24% | 6.35% | 4.21% | 6.78% | 6.08% | 5.72% | 6.02% | 6.63% | 7.69% | 2.3% | -1.93% | 0.51% | -1.13% | 3.44% | 2.69% | 1.56% | 4.23% | 6.67% | 5.36% | -23.13% | -3.96% | -0.98% |
| FCF Growth % | 21.93% | 2.3% | -18.79% | -9.37% | -29.55% | 510.75% | -26.44% | 13.67% | 60.08% | -64.7% | 43.22% | -38.13% | 12.99% | 5.38% | 0.15% | -7.05% | -13.4% | 198.53% | 213.07% | -455.24% | 145.94% | -132.35% | 31.29% | 65.5% | -64.17% | -39.63% | 22.91% | 125.91% | -585.34% | -330.92% | -26.4% |
| FCF per Share | 48.16 | 39.97 | 37.81 | 45.45 | 47.20 | 57.09 | 8.48 | 10.32 | 8.43 | 4.88 | 11.88 | 7.29 | 10.79 | 8.92 | 7.90 | 7.09 | 6.17 | 6.49 | 2.16 | -1.79 | 0.50 | -1.06 | 3.22 | 2.41 | 1.45 | 4.09 | 6.27 | 4.40 | -16.72 | -2.34 | -0.53 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.26x | 1.20x | 1.20x | 1.06x | 1.48x | -3.53x | 3.29x | 2.16x | 1.24x | 3.03x | 1.67x | 1.84x | 1.55x | 1.56x | 1.08x | 2.86x | 8.09x | -1.45x | 4.73x | 1.47x | 3.04x | 4.71x | 46.24x | -0.90x | 8.58x | -136.28x | 4.35x | 4.75x | 0.96x | 1.21x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stagnant top-line growth
According to the provided financial data, Dillard's consistently generates operating cash flow in excess of net income, with an OCF/NI ratio frequently exceeding 1.40, which suggests that the company's reported earnings are supported by high-quality cash inflows rather than aggressive accounting accruals or non-cash adjustments.
The persistent gap between net income and operating cash flow indicates that the company's earnings are conservative and backed by tangible liquidity. Investors should monitor this relationship, as it confirms that the firm's profitability is not reliant on accounting maneuvers but rather on the efficient conversion of retail sales into cash.
As reported in financial statements, Dillard's free cash flow trajectory exhibits significant seasonal volatility, peaking at $408.2 million in 2023Q4 before experiencing a notable dip to negative $94.3 million in 2024Q2, highlighting the company's extreme sensitivity to holiday-driven inventory liquidation and quarterly working capital fluctuations.
While the company demonstrates an ability to generate substantial cash during peak periods, the negative FCF observed in mid-year quarters suggests that the business model remains highly cyclical. This pattern warrants further investigation into whether the company can maintain its cash-generating efficiency if consumer spending patterns shift away from traditional holiday-heavy cycles.
Based on Dillard's reported figures, the company maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently hovering between 0.8% and 2.2%, which suggests that the firm's asset-heavy real estate model requires minimal ongoing investment to maintain its existing store footprint and operational capacity.
The low capital intensity relative to revenue is a key differentiator that allows the company to preserve cash for shareholder returns rather than reinvestment. This suggests that the firm is effectively managing its physical assets without the heavy maintenance burden that typically plagues department store competitors.
Data from recent filings indicates that working capital changes are a primary driver of quarterly cash flow variance, with a significant $160.5 million inflow in 2023Q4 contrasting sharply with a $185.9 million outflow in 2024Q2, reflecting the company's aggressive inventory management and seasonal procurement cycles.
These sharp swings in working capital suggest that the company's cash position is highly dependent on the timing of inventory purchases and the subsequent sell-through. Investors should monitor these fluctuations closely, as they may indicate potential risks if inventory turnover slows or if the company is forced to carry excess stock.
As evidenced by the company's financial history, Dillard's utilizes its robust cash flow primarily for share repurchases, such as the $105 million deployed in 2024Q3, rather than traditional dividend growth, which suggests a management strategy focused on maximizing per-share value through a shrinking equity base.
The consistent use of cash for buybacks appears to be the primary mechanism for supporting EPS growth in the absence of organic revenue expansion. This capital allocation strategy implies that management views the company's own shares as the most attractive investment vehicle available, though it may limit the firm's flexibility for future strategic pivots.
Quick answers to the most common questions about buying DDS stock.
Dillard's, Inc. (DDS) generated $717.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Dillard's, Inc. (DDS) generated $623.6M 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.
Dillard's, Inc. (DDS) spent $93.4M 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, Dillard's, Inc. (DDS) returned $484.8M to shareholders via cash dividends and spent $107.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.