VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MMacy's, Inc.
$25.96$6.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMCash Flow

Macy's, Inc. (M) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile, oscillating between a $1.2 billion peak in 2025Q4 and a $384 million deficit in 2024Q3, driven primarily by seasonal working capital swings.

M Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMJan'26Feb'25Jan'24Jan'23Jan'22Jan'21Jan'20Jan'19Jan'18Jan'17Jan'16Jan'15Jan'14Jan'13Jan'12Jan'11Jan'10Jan'09Jan'08Jan'07Jan'06Jan'05Jan'04Jan'03Jan'02Jan'01Jan'00Jan'99Jan'98Jan'97
Cash from Operations1.79B1.43B1.28B1.3B1.61B2.71B649M1.61B1.74B1.94B1.8B1.98B2.71B2.55B2.26B2.09B1.51B1.75B1.88B2.24B3.75B1.94B1.51B1.59B1.17B1.28B1.28B1.26B1.69B1.57B1.22B
Operating CF Margin %-6.32%5.56%5.47%6.35%10.68%3.59%6.35%6.74%7.58%6.78%7.33%9.64%9.13%8.17%7.93%6.02%7.45%7.55%8.51%13.89%8.68%9.55%10.42%7.57%8.18%7.72%7.88%11%10.34%8.01%
Operating CF Growth %4529.4%11.89%-2.07%-19.2%-40.45%317.87%-59.64%-7.32%-10.75%7.94%-9.22%-26.76%6.28%12.74%8.03%38.98%-13.94%-6.87%-16.04%-40.26%92.7%29%-5.22%36.13%-8.75%-0.39%1.74%-25.27%7.44%28.88%314.43%
Net Income667M642M582M105M1.18B1.43B-3.94B564M1.1B1.54B611M1.07B1.53B1.49B1.33B1.26B847M350M-4.8B893M995M1.41B689M693M818M-276M-184M795M685M575M265.9M
Depreciation & Amortization-10.81B894M881M897M857M874M959M981M962M991M1.06B1.06B1.04B1.02B1.05B1.08B1.15B1.21B1.25B1.27B1.22B958M743M713M685M696M740M745M631M610M560.6M
Stock-Based Compensation-6.75B59M87M47M54M55M31M38M63M58M61M65M73M62M61M70M66M76M0000000000000
Deferred Taxes-5.69B62M0-244M-38M19M-327M-6M-389M-544M270M288M87M88M5M-25M-25M368M-291M-2M-18M059M3M-119M17M-77M64M103M138M84M
Other Non-Cash Items347.16B259M5M1.11B19M139M3.67B285M209M246M84M-14M-5M-8M-16M-15M25M-415M5.89B279M91M-325M00-180M917M962M0000
Working Capital Changes-148M-486M-277M-614M-454M195M262M-254M-208M-343M-283M-486M-8M-99M-173M-278M-557M161M-166M-228M1.03B-95M16M181M-36M-74M-156M-341M271M250M310M
Change in Receivables-71M-325M2M7M-3M-21M183M80M-40M106M-82M-133M29M137M7M-520M9M-437M0000000000000
Change in Inventory-172M51M-51M-99M116M-610M1.41B75M-87M221M107M-60M40M-249M-191M-359M-143M154M291M256M-51M495M95M143M17M305M-256M-191M-22M7M-151.1M
Change in Payables182M-157M-60M-460M-303M463M-522M-217M99M-17M-294M-222M20M149M-10M252M91M29M0000000000000
Cash from Investing-655M-639M-592M-913M-1.17B-370M-325M-1B-456M-373M-187M-1.09B-970M-788M-863M-617M-465M-377M-791M-796M1.18B-2.51B-727M-562M-637M-771M-804M-2.43B-445M-318M-649.8M
Capital Expenditures-12.61B-373M-518M-631M-1.29B-597M-466M-1.16B-932M-760M-912M-1.11B-1.07B-863M-942M-764M-505M-460M-897M-1.1B-1.39B-656M-548M-508M-568M-615M-742M-770M-695M-696M-846M
CapEx % of Revenue55.52%1.65%2.25%2.64%5.09%2.35%2.57%4.57%3.62%2.96%3.43%4.11%3.8%3.09%3.4%2.89%2.02%1.96%3.6%4.2%5.16%2.93%3.47%3.33%3.68%3.93%4.46%4.8%4.52%4.57%5.56%
Acquisitions-5.45B000137M164M113M185M481M424M677M-212M000000066M1.79B-5.32B000-175M0-1.54B000
Investments-------------------------------
Other Investing17.41B-266M-74M-282M-11M63M28M-30M476M387M725M233M98M75M79M147M40M83M106M243M781M3.47B-179M-54M-69M19M-62M-123M250M378M196.2M
Cash from Financing-769M-852M-413M-220M-1.3B-2.38B699M-1.12B-1.54B-1.41B-1.43B-2.03B-1.77B-1.32B-2.39B-113M-1.26B-1.07B-365M-2.07B-3.96B-58M-837M-819M-451M-95M-377M1.08B-1.08B-1.26B-594.4M
Debt Issued (Net)0-378M-223M-2M-522M-1.8B738M-569M-1.15B-988M-754M260M174M276M-902M375M-1.25B-966M-16M1.23B-1.53B-175M-141M-298M-1.01B-103M351M988M-532M-1.31B-711M
Equity Issued (Net)46M-250M-1M-38M-601M-500M-1M5M45M5M-280M-1.84B-1.9B-1.57B-1.16B-340M42M7M6M-3.06B-2.12B329M-603M-452M-363M24M-550M23M-548M54M128M
Dividends Paid-196M-197M-192M-181M-173M-90M-117M-466M-463M-461M-459M-456M-421M-359M-324M-148M-84M-84M-221M-230M-274M-157M-93M-69M0000000
Share Repurchases46M-250M-1M-38M-601M-500M-1M-1M0-1M-316M-2B-1.9B-1.57B-1.4B-502M-1M-1M-1M-3.32B-2.5B-7M-901M-645M-392M-299M-603M-267M-594M-2M-1.4M
Other Financing-619M-27M3M1M07M79M-93M23M-15M67M5M382M330M0024M-29M-134M-1M-87M-63M00923M-16M-6M-10M0-7M-11.4M
Net Change in Cash365M-61M273M172M-850M-39M1.02B-517M-265M158M188M-1.14B-27M437M-991M1.36B-222M301M723M-628M963M-620M-57M209M80M414M104M-89M-1.08B-1.26B-594.4M
Free Cash Flow1.5B1.06B760M312M320M2.12B183M451M803M1.18B889M871M1.64B1.69B1.32B1.33B1B1.29B982M1.13B2.35B1.29B959M1.08B600M665M543M493M995M877M374.5M
FCF Margin %6.61%4.67%3.3%1.31%1.26%8.33%1.01%1.78%3.12%4.62%3.35%3.22%5.84%6.04%4.76%5.03%4%5.49%3.94%4.31%8.73%5.75%6.08%7.09%3.89%4.25%3.26%3.08%6.48%5.76%2.46%
FCF Growth %-14.32%39.08%143.59%-2.5%-84.87%1055.74%-59.42%-43.84%-32.18%33.18%2.07%-46.92%-2.67%27.82%-0.75%32.77%-22.4%31.36%-13.33%-51.87%82.76%34.31%-11.37%80.33%-9.77%22.47%10.14%-50.45%13.46%134.18%193.16%
FCF per Share5.513.822.701.121.146.740.591.452.583.862.862.624.544.383.203.092.343.052.332.514.302.962.692.901.511.671.311.122.221.970.87
FCF Conversion (FCF/Net Income)2.25x2.23x2.20x29.00x1.41x1.90x-0.16x2.85x1.57x1.24x2.87x1.85x1.78x1.72x1.69x1.67x1.78x5.32x-0.39x2.51x3.76x1.38x2.19x2.29x1.43x-4.64x-6.98x1.59x2.55x2.93x4.59x
Interest Paid-56M0155M157M188M0257M242M328M361M396M383M413M388M585M474M627M601M642M000000000000
Taxes Paid-7M0304M240M455M098M229M345M496M352M635M834M835M738M401M108M35M323M000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Seasonal working capital volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Seasonality

According to reported financial data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -16.39 in 2023Q4 to 4.63 in 2026Q1, indicating that reported net income is a poor proxy for the company's actual cash-generating capacity.

The extreme variance in the conversion ratio suggests that accrual-based accounting significantly obscures the underlying cash reality of the business. Investors should monitor whether these fluctuations are purely seasonal or if they reflect a fundamental inability to convert core retail sales into consistent cash inflows.

FCF Volatility Hinders Capital Planning

As reported in financial statements, free cash flow trajectory remains highly inconsistent, oscillating between a peak of $1.2 billion in 2025Q4 and a trough of -$384 million in 2024Q3, which highlights the company's extreme sensitivity to holiday-driven revenue cycles and inventory management outcomes.

The inability to generate positive free cash flow outside of the fourth quarter suggests that the company's cost structure is not sufficiently flexible to support operations during leaner periods. This reliance on year-end cash accumulation may limit management's ability to pursue strategic initiatives throughout the remainder of the fiscal year.

Inventory Cycles Drive Cash Swings

Based on the provided cash flow tables, working capital changes are the primary driver of quarterly cash flow volatility, with swings as large as $546 million in 2024Q4, suggesting that inventory management remains the most critical lever for maintaining liquidity in the current retail environment.

The recurring negative working capital impacts in non-holiday quarters imply that the company is frequently forced to tie up cash in inventory that does not move with sufficient velocity. This pattern warrants further investigation into whether the current merchandising strategy is effectively aligning stock levels with actual consumer demand.

Capital Allocation Amidst Operational Pressure

As evidenced by recent filings, Macy's continues to prioritize dividend payments and share repurchases despite inconsistent free cash flow, with $50 million in dividends paid in 2026Q1, a move that appears aggressive given the underlying volatility of the company's cash-generating operations.

The decision to maintain shareholder returns while facing negative FCF in multiple quarters suggests a management focus on signaling stability to the market. However, this approach may be unsustainable if the core retail business does not achieve a more consistent and robust cash flow profile.

M — Frequently Asked Questions

Quick answers to the most common questions about buying M stock.

How much cash does Macy's, Inc. (M) generate from operations?

Macy's, Inc. (M) generated $1.43B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Macy's, Inc.'s free cash flow?

Macy's, Inc. (M) generated $1.06B 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.

What is Macy's, Inc.'s capital expenditure (CapEx)?

Macy's, Inc. (M) spent $373.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Macy's, Inc. distribute cash to shareholders?

In 2025, Macy's, Inc. (M) returned $197.0M to shareholders via cash dividends and spent $250.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.