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.
| Metric | TTM | Jan'26 | Feb'25 | Jan'24 | Jan'23 | Jan'22 | Jan'21 | Jan'20 | Jan'19 | Jan'18 | Jan'17 | Jan'16 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Jan'08 | Jan'07 | Jan'06 | Jan'05 | Jan'04 | Jan'03 | Jan'02 | Jan'01 | Jan'00 | Jan'99 | Jan'98 | Jan'97 |
|---|
| Cash from Operations | 1.79B | 1.43B | 1.28B | 1.3B | 1.61B | 2.71B | 649M | 1.61B | 1.74B | 1.94B | 1.8B | 1.98B | 2.71B | 2.55B | 2.26B | 2.09B | 1.51B | 1.75B | 1.88B | 2.24B | 3.75B | 1.94B | 1.51B | 1.59B | 1.17B | 1.28B | 1.28B | 1.26B | 1.69B | 1.57B | 1.22B |
| 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 Income | 667M | 642M | 582M | 105M | 1.18B | 1.43B | -3.94B | 564M | 1.1B | 1.54B | 611M | 1.07B | 1.53B | 1.49B | 1.33B | 1.26B | 847M | 350M | -4.8B | 893M | 995M | 1.41B | 689M | 693M | 818M | -276M | -184M | 795M | 685M | 575M | 265.9M |
| Depreciation & Amortization | -10.81B | 894M | 881M | 897M | 857M | 874M | 959M | 981M | 962M | 991M | 1.06B | 1.06B | 1.04B | 1.02B | 1.05B | 1.08B | 1.15B | 1.21B | 1.25B | 1.27B | 1.22B | 958M | 743M | 713M | 685M | 696M | 740M | 745M | 631M | 610M | 560.6M |
| Stock-Based Compensation | -6.75B | 59M | 87M | 47M | 54M | 55M | 31M | 38M | 63M | 58M | 61M | 65M | 73M | 62M | 61M | 70M | 66M | 76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -5.69B | 62M | 0 | -244M | -38M | 19M | -327M | -6M | -389M | -544M | 270M | 288M | 87M | 88M | 5M | -25M | -25M | 368M | -291M | -2M | -18M | 0 | 59M | 3M | -119M | 17M | -77M | 64M | 103M | 138M | 84M |
| Other Non-Cash Items | 347.16B | 259M | 5M | 1.11B | 19M | 139M | 3.67B | 285M | 209M | 246M | 84M | -14M | -5M | -8M | -16M | -15M | 25M | -415M | 5.89B | 279M | 91M | -325M | 0 | 0 | -180M | 917M | 962M | 0 | 0 | 0 | 0 |
| Working Capital Changes | -148M | -486M | -277M | -614M | -454M | 195M | 262M | -254M | -208M | -343M | -283M | -486M | -8M | -99M | -173M | -278M | -557M | 161M | -166M | -228M | 1.03B | -95M | 16M | 181M | -36M | -74M | -156M | -341M | 271M | 250M | 310M |
| Change in Receivables | -71M | -325M | 2M | 7M | -3M | -21M | 183M | 80M | -40M | 106M | -82M | -133M | 29M | 137M | 7M | -520M | 9M | -437M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -172M | 51M | -51M | -99M | 116M | -610M | 1.41B | 75M | -87M | 221M | 107M | -60M | 40M | -249M | -191M | -359M | -143M | 154M | 291M | 256M | -51M | 495M | 95M | 143M | 17M | 305M | -256M | -191M | -22M | 7M | -151.1M |
| Change in Payables | 182M | -157M | -60M | -460M | -303M | 463M | -522M | -217M | 99M | -17M | -294M | -222M | 20M | 149M | -10M | 252M | 91M | 29M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -655M | -639M | -592M | -913M | -1.17B | -370M | -325M | -1B | -456M | -373M | -187M | -1.09B | -970M | -788M | -863M | -617M | -465M | -377M | -791M | -796M | 1.18B | -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 Revenue | 55.52% | 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 | -5.45B | 0 | 0 | 0 | 137M | 164M | 113M | 185M | 481M | 424M | 677M | -212M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66M | 1.79B | -5.32B | 0 | 0 | 0 | -175M | 0 | -1.54B | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 17.41B | -266M | -74M | -282M | -11M | 63M | 28M | -30M | 476M | 387M | 725M | 233M | 98M | 75M | 79M | 147M | 40M | 83M | 106M | 243M | 781M | 3.47B | -179M | -54M | -69M | 19M | -62M | -123M | 250M | 378M | 196.2M |
| Cash from Financing | -769M | -852M | -413M | -220M | -1.3B | -2.38B | 699M | -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 | -377M | 1.08B | -1.08B | -1.26B | -594.4M |
| Debt Issued (Net) | 0 | -378M | -223M | -2M | -522M | -1.8B | 738M | -569M | -1.15B | -988M | -754M | 260M | 174M | 276M | -902M | 375M | -1.25B | -966M | -16M | 1.23B | -1.53B | -175M | -141M | -298M | -1.01B | -103M | 351M | 988M | -532M | -1.31B | -711M |
| Equity Issued (Net) | 46M | -250M | -1M | -38M | -601M | -500M | -1M | 5M | 45M | 5M | -280M | -1.84B | -1.9B | -1.57B | -1.16B | -340M | 42M | 7M | 6M | -3.06B | -2.12B | 329M | -603M | -452M | -363M | 24M | -550M | 23M | -548M | 54M | 128M |
| 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 | -69M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 46M | -250M | -1M | -38M | -601M | -500M | -1M | -1M | 0 | -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 | -27M | 3M | 1M | 0 | 7M | 79M | -93M | 23M | -15M | 67M | 5M | 382M | 330M | 0 | 0 | 24M | -29M | -134M | -1M | -87M | -63M | 0 | 0 | 923M | -16M | -6M | -10M | 0 | -7M | -11.4M |
| Net Change in Cash | 365M | -61M | 273M | 172M | -850M | -39M | 1.02B | -517M | -265M | 158M | 188M | -1.14B | -27M | 437M | -991M | 1.36B | -222M | 301M | 723M | -628M | 963M | -620M | -57M | 209M | 80M | 414M | 104M | -89M | -1.08B | -1.26B | -594.4M |
| Free Cash Flow | 1.5B | 1.06B | 760M | 312M | 320M | 2.12B | 183M | 451M | 803M | 1.18B | 889M | 871M | 1.64B | 1.69B | 1.32B | 1.33B | 1B | 1.29B | 982M | 1.13B | 2.35B | 1.29B | 959M | 1.08B | 600M | 665M | 543M | 493M | 995M | 877M | 374.5M |
| 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 Share | 5.51 | 3.82 | 2.70 | 1.12 | 1.14 | 6.74 | 0.59 | 1.45 | 2.58 | 3.86 | 2.86 | 2.62 | 4.54 | 4.38 | 3.20 | 3.09 | 2.34 | 3.05 | 2.33 | 2.51 | 4.30 | 2.96 | 2.69 | 2.90 | 1.51 | 1.67 | 1.31 | 1.12 | 2.22 | 1.97 | 0.87 |
| FCF Conversion (FCF/Net Income) | 2.25x | 2.23x | 2.20x | 29.00x | 1.41x | 1.90x | -0.16x | 2.85x | 1.57x | 1.24x | 2.87x | 1.85x | 1.78x | 1.72x | 1.69x | 1.67x | 1.78x | 5.32x | -0.39x | 2.51x | 3.76x | 1.38x | 2.19x | 2.29x | 1.43x | -4.64x | -6.98x | 1.59x | 2.55x | 2.93x | 4.59x |
| Interest Paid | -56M | 0 | 155M | 157M | 188M | 0 | 257M | 242M | 328M | 361M | 396M | 383M | 413M | 388M | 585M | 474M | 627M | 601M | 642M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -7M | 0 | 304M | 240M | 455M | 0 | 98M | 229M | 345M | 496M | 352M | 635M | 834M | 835M | 738M | 401M | 108M | 35M | 323M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Seasonal working capital volatility
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.
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.
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.
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.
Quick answers to the most common questions about buying M stock.
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.
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.
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.
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.