Cash conversion efficiency is obscured by volatility, with the OCF/NI ratio swinging from a negative 0.29 in 2024Q4 to a peak of 3.37 in 2024Q3, complicating the assessment of underlying operational health.
| 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 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 2.69B | 2.53B | 2.86B | 2.68B | 1.61B | 1.43B | 2.72B | 1.87B | 1.77B | 1.51B | 1.67B | 780.9M | 926.8M | 793.4M | 677.7M | 686.5M | 518.7M | 581M | 403.1M | 367.3M | 412.8M | 365.15M | 276.49M | 234.28M | 206.88M | 178.73M | 107.65M | 120.7M | 68.7M | 69.7M | 39.2M |
| Operating CF Margin % | - | 13.03% | 16.28% | 16% | 10.48% | 5.44% | 10.65% | 7.92% | 7.74% | 6.79% | 8.08% | 5.04% | 10.77% | 10.12% | 9.16% | 10.35% | 8.82% | 11.11% | 8.68% | 8.66% | 10.4% | 10.76% | 8.84% | 8.37% | 8.88% | 8.99% | 6.38% | 8.93% | 6.4% | 9.35% | 7.02% |
| Operating CF Growth % | 76.37% | -11.61% | 6.63% | 66.24% | 12.8% | -47.3% | 45.27% | 5.88% | 16.94% | -9.75% | 114.28% | -15.74% | 16.81% | 17.07% | -1.28% | 32.35% | -10.72% | 44.13% | 9.75% | -11.02% | 13.05% | 32.07% | 18.01% | 13.25% | 15.75% | 66.02% | -10.81% | 75.69% | -1.43% | 77.81% | 44.12% |
| Net Income | 1.29B | 1.28B | 1.04B | -998.4M | 1.62B | 1.33B | 1.34B | 827M | -1.59B | 1.71B | 896.2M | 282.4M | 599.2M | 596.7M | 619.3M | 488.3M | 397.3M | 320.5M | 229.5M | 201.3M | 192M | 173.92M | 180.25M | 177.58M | 154.65M | 123.08M | 122.01M | 98.5M | 68.9M | 48.6M | 33.8M |
| Depreciation & Amortization | 838.5M | 648.1M | 526.9M | 841M | 767.9M | 716M | 686.6M | 645.4M | 621.1M | 611.2M | 637.5M | 487.6M | 205.9M | 190.5M | 175.3M | 163.9M | 159.7M | 157.8M | 161.7M | 159.3M | 159M | 140.72M | 129.29M | 101.5M | 71.61M | 53.76M | 41.97M | 28.1M | 20.5M | 13.1M | 10.5M |
| Stock-Based Compensation | 77.2M | 58.9M | 106.9M | 96.7M | 110.4M | 79.9M | 83.9M | 61.4M | 63.1M | 65.7M | 61.6M | 53.2M | 38.3M | 37M | 35.5M | 31.6M | 28.3M | 21.7M | 16.7M | 11.3M | 6.7M | 0 | 15.11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 327.6M | 147.4M | 49.3M | -258.6M | 123M | -23.2M | 30.7M | 9.1M | -12.1M | -473.5M | -124.1M | 25.6M | -18.1M | 6.7M | -7.7M | 10.9M | -14.4M | -21.7M | 17M | -46.8M | -21.9M | -21.5M | 15.58M | 21.06M | 16.44M | -6.22M | -3.29M | 4.7M | -1.2M | -3.2M | -1M |
| Other Non-Cash Items | -135.3M | 329.5M | 741.3M | 2.55B | 63.7M | 63.9M | 23M | 344.4M | 2.91B | 44.8M | 64.6M | 72.4M | 4.3M | 3.9M | -56.7M | 4.4M | 31.3M | 27.9M | 7.9M | 8M | 5.1M | 9.26M | -9.11M | 9.33M | -13.67M | 1.32M | 1.44M | 1.2M | 2.8M | 300K | 300K |
| Working Capital Changes | 118.8M | 63.8M | 395.6M | 452.6M | -1.07B | -733M | 550.2M | -17.5M | -222M | -452.3M | 137.5M | -140.3M | 97.2M | -41.4M | -88M | -12.6M | -83.5M | 74.8M | -29.7M | 34.2M | 71.9M | 62.75M | -54.63M | -75.19M | -49.9M | 989K | -54.08M | -11.8M | -22.3M | 10.9M | -4.4M |
| Change in Receivables | 1.4M | 0 | 0 | 0 | 0 | 0 | 309.9M | 12.2M | 0 | -195.8M | 224.7M | -224.5M | 70.7M | -35.2M | 36.6M | 24.3M | 6M | 32.5M | 0 | 8.7M | 33.4M | 0 | 12.49M | 0 | -61.08M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 182.3M | 130.6M | -182.6M | 335.6M | -1.09B | -940.4M | 97.1M | 13.6M | -369.2M | -300.9M | 21.9M | -87.8M | -6M | -67.7M | -104M | -64.5M | -126.7M | -4M | -34.6M | -36.2M | -6.2M | 38.94M | -89.84M | -61.17M | -61.19M | -37.79M | -65.85M | -31.1M | -31.5M | -14M | -18.7M |
| Change in Payables | -8.8M | -178.1M | 541.4M | 164.4M | 16.8M | 403.8M | 142.6M | -79.8M | 242.6M | 54.5M | -133.8M | 183.9M | 41.9M | 46.9M | 59.3M | 26.9M | 28.1M | 27M | 0 | 2.3M | 53.7M | 0 | 9.22M | 0 | -79M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -737.1M | -728.5M | -1.7B | -2.11B | -1.25B | -1.02B | -889.7M | -1.02B | -816.7M | -627.9M | -483.6M | -6.98B | -315M | -324.3M | -261.3M | -86.1M | -374.1M | -212.5M | -102M | -22.7M | -190.7M | -235.51M | -315.41M | -267.36M | -173.82M | -121.47M | -94.77M | -48.1M | -53.3M | -57.5M | -68.7M |
| Capital Expenditures | -1.51B | -1.13B | -1.3B | -2.1B | -1.25B | -1.02B | -898.8M | -1.04B | -817.1M | -632.2M | -565.6M | -480.5M | -325.6M | -330.4M | -312.2M | -250.1M | -178.7M | -164.8M | -131.3M | -195.6M | -229.4M | -139.25M | -181.78M | -227.32M | -136.13M | -121.57M | -95.04M | -48.2M | -53.5M | -57.5M | -16.5M |
| CapEx % of Revenue | 7.67% | 5.84% | 7.39% | 12.52% | 8.14% | 3.89% | 3.52% | 4.39% | 3.58% | 2.84% | 2.73% | 3.1% | 3.79% | 4.21% | 4.22% | 3.77% | 3.04% | 3.15% | 2.83% | 4.61% | 5.78% | 4.1% | 5.82% | 8.12% | 5.84% | 6.12% | 5.63% | 3.57% | 4.98% | 7.71% | 2.95% |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 9.1M | 0 | 400K | 300K | 900K | -6.53B | 0 | 0 | 62.3M | 0 | -49.4M | 212.5M | -400K | -84.3M | -4.2M | -3.65M | 0 | -100.63M | -813K | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 777.4M | 405.5M | -396M | -6.3M | -5M | 2.9M | 0 | 16.5M | 400K | 300K | -900K | 500K | 1.6M | -100K | -1.9M | 200K | -200K | -212.5M | -102M | 84.3M | -58.3M | -235.5K | -6.84M | -2.94M | 6.9M | 98K | 271K | 100K | 200K | -100K | -52.2M |
| Cash from Financing | -2.22B | -2.55B | -411.3M | -530M | -686.8M | -836.5M | -949.9M | -709.8M | -1.6B | -651.5M | -1.06B | 6.07B | -14.6M | -597.8M | -303.4M | -623.2M | -404.3M | -161.3M | 22.7M | -389M | -202.9M | -170.33M | 61.26M | -35.54M | 22.48M | -1.77M | -12.92M | 29.2M | 10.7M | 28.5M | 10.1M |
| Debt Issued (Net) | 200.8M | -1B | 0 | 0 | 0 | 197.4M | -550M | -500M | -1.59B | -659.1M | -1.07B | 6.2B | -12.8M | 498.5M | 5.5M | -2M | -15.1M | -400K | -1.2M | -600K | -600K | -601K | 94.77M | -19.66M | -10M | -9.8M | -37.48M | 43.49M | 8.68M | 27.9M | -14.9M |
| Equity Issued (Net) | -1.7B | -1.54B | -400M | -500M | -647.5M | -932.2M | -416.9M | -200M | -23.2M | 0 | 0 | 0 | 5.5M | -1.11B | -340.2M | -645.9M | -417.1M | -190.7M | 21.6M | -401.4M | -207.9M | -169.73M | -33.51M | -15.88M | 32.48M | 8.03M | 24.56M | 40.92M | 4.95M | 2.5M | 28.7M |
| Dividends 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 | -1.4M | 0 | 0 | 0 |
| Share Repurchases | -1.71B | -1.55B | -400M | -500M | -647.5M | -950M | -400M | -200M | -23.2M | -27.4M | -22.2M | -21.6M | -16M | -1.11B | -340.2M | -645.9M | -417.1M | -190.7M | 0 | -473M | -248.2M | -180.4M | -48.61M | -38.05M | 0 | -3.77M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -713.8M | -17.1M | -11.3M | -30M | -39.3M | -101.7M | 17M | -9.8M | 17.5M | 7.6M | 13.2M | -133.1M | -7.3M | 15.8M | 31.3M | 24.7M | 27.9M | 29.8M | 2.3M | 13M | 5.6M | 0 | 0 | 0 | 0 | 0 | 0 | 5.72M | 3.38M | -900K | -3.7M |
| Net Change in Cash | -260.9M | -538.7M | 754M | 45.9M | -327M | -425.3M | 877.6M | 139.3M | -651.1M | 231.4M | 130.3M | -128M | 596.4M | -132.2M | 111.6M | -22.9M | -260.4M | 207.2M | 323.8M | -44.4M | 19.2M | -40.7M | 22.34M | -68.62M | 55.54M | 55.49M | -34K | 101.9M | 26.1M | 40.7M | -19.4M |
| Free Cash Flow | 1.56B | 1.4B | 1.56B | 576.9M | 361M | 408.7M | 1.82B | 833.1M | 948.9M | 878M | 1.11B | 300.4M | 601.2M | 463M | 365.5M | 436.4M | 340M | 416.2M | 271.8M | 171.7M | 183.4M | 225.9M | 94.71M | 6.97M | 70.75M | 57.16M | 12.61M | 72.5M | 15.2M | 12.2M | 22.7M |
| FCF Margin % | 7.89% | 7.2% | 8.89% | 3.44% | 2.34% | 1.55% | 7.12% | 3.53% | 4.16% | 3.95% | 5.35% | 1.94% | 6.99% | 5.91% | 4.94% | 6.58% | 5.78% | 7.96% | 5.85% | 4.05% | 4.62% | 6.66% | 3.03% | 0.25% | 3.04% | 2.88% | 0.75% | 5.36% | 1.42% | 1.64% | 4.06% |
| FCF Growth % | -1.05% | -10.53% | 170.76% | 59.81% | -11.67% | -77.51% | 118.16% | -12.2% | 8.08% | -20.74% | 268.74% | -50.03% | 29.85% | 26.68% | -16.25% | 28.35% | -18.31% | 53.13% | 58.3% | -6.38% | -18.81% | 138.52% | 1258.98% | -90.15% | 23.78% | 353.15% | -82.6% | 376.97% | 24.59% | -46.26% | 45.51% |
| FCF per Share | 7.90 | 6.77 | 7.23 | 2.63 | 1.61 | 1.78 | 7.66 | 3.50 | 3.98 | 3.69 | 4.68 | 1.34 | 2.90 | 2.11 | 1.58 | 1.80 | 1.33 | 1.54 | 1.00 | 0.59 | 0.59 | 0.69 | 0.28 | 0.02 | 0.21 | 0.17 | 0.04 | 0.22 | 0.05 | 0.04 | 0.08 |
| FCF Conversion (FCF/Net Income) | 1.21x | 1.97x | -0.94x | -2.69x | 1.00x | 1.08x | 2.02x | 2.26x | -1.11x | 0.88x | 1.87x | 2.77x | 1.44x | 1.33x | 1.09x | 1.41x | 1.31x | 1.81x | 1.76x | 1.82x | 2.15x | 2.10x | 1.53x | 1.32x | 1.34x | 1.45x | 0.89x | 1.23x | 1.00x | 1.43x | 1.16x |
| Interest Paid | 77.8M | 0 | 132.8M | 131.4M | 132.2M | 176.1M | 152.9M | 170.2M | 383.4M | 286.5M | 329.1M | 487M | 33.9M | 14.5M | 3.3M | -3.2M | -6.5M | 7.1M | 9.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 139.8M | 0 | 175.9M | 274M | 401.3M | 363.4M | 357.7M | 266.8M | 277.5M | 552.4M | 501.8M | 138.4M | 372.3M | 373.2M | 333.9M | -268.3M | -223.7M | 183.5M | 140.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operational volatility and shrink
As reported in recent financial filings, the relationship between net income and operating cash flow is highly inconsistent, with OCF/NI ratios swinging from a negative 0.29 in 2024Q4 to a peak of 3.37 in 2024Q3, suggesting significant non-cash distortions and operational accounting noise.
The wide variance between net income and operating cash flow indicates that reported earnings are frequently impacted by non-recurring charges, such as the substantial impairment seen in 2024Q4. Investors should interpret these figures with caution, as the cash-generating ability of the business appears decoupled from headline profitability metrics.
Based on the provided quarterly data, free cash flow margins have demonstrated extreme volatility, ranging from a negative 3.8% in 2025Q3 to a high of 23.6% in 2024Q4, which highlights the difficulty in maintaining consistent cash generation amidst ongoing structural shifts in the retail model.
The erratic nature of FCF suggests that the company's cash flow trajectory is heavily influenced by seasonal working capital swings and periodic capital expenditure spikes. This lack of predictability may indicate that the business model is still struggling to achieve a stable, self-funding equilibrium.
According to historical cash flow statements, capital expenditure as a percentage of revenue has fluctuated significantly, reaching as high as 11.7% in 2025Q4, which suggests that the company is periodically forced to reinvest heavily to maintain its aging store footprint and supply chain infrastructure.
The inconsistent level of capital investment may imply that maintenance capex is not being managed in a linear fashion, potentially leading to deferred maintenance risks. Analysts should monitor whether these capital outlays are effectively driving long-term store productivity or merely reacting to operational degradation.
Data from recent quarterly reports indicates that the company has prioritized share repurchases, with outflows reaching $585.8 million in 2026Q1, even as operating cash flow remains inconsistent and the firm navigates the operational complexities of its multi-price point transition and ongoing integration challenges.
The decision to return significant capital to shareholders while operating cash flow remains volatile warrants further investigation into management's long-term capital allocation strategy. This approach may suggest a lack of high-return internal investment opportunities or an attempt to support equity valuation during periods of operational stress.
Quick answers to the most common questions about buying DLTR stock.
Dollar Tree, Inc. (DLTR) generated $2.53B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Dollar Tree, Inc. (DLTR) generated $1.40B 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.
Dollar Tree, Inc. (DLTR) spent $1.13B 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, Dollar Tree, Inc. (DLTR) spent $1.55B on share repurchases. This shows the company's commitment to returning capital to its equity investors.