Earnings quality remains high as evidenced by an OCF/NI ratio of 1.29 in 2026Q1, supporting a consistent capital return strategy that included $452.9 million in share buybacks.
| Metric | TTM | Jan'26 | Jan'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 | 3.45B | 3.03B | 2.36B | 2.51B | 1.69B | 1.74B | 2.25B | 2.17B | 2.07B | 1.68B | 1.56B | 1.33B | 1.37B | 1.02B | 979.64M | 820.11M | 673.07M | 888.38M | 583.44M | 353.56M | 506.87M | 375.19M | 298.16M | 321.47M | 332.44M | 242.89M | 143.35M | 183.37M | 200.5M | 117.9M | 117.1M |
| Operating CF Margin % | - | 13.3% | 11.16% | 12.34% | 9.04% | 9.19% | 17.92% | 13.54% | 13.79% | 11.89% | 12.12% | 11.11% | 12.43% | 9.99% | 10.08% | 9.53% | 8.56% | 12.37% | 9% | 5.92% | 9.1% | 7.59% | 7.03% | 8.2% | 9.41% | 8.13% | 5.29% | 7.43% | 9.19% | 5.93% | 6.93% |
| Operating CF Growth % | 205.12% | 28.42% | -6.26% | 48.84% | -2.85% | -22.58% | 3.43% | 5.07% | 22.92% | 7.85% | 17.54% | -3.4% | 34.33% | 4.32% | 19.45% | 21.85% | -24.24% | 52.27% | 65.02% | -30.25% | 35.1% | 25.84% | -7.25% | -3.3% | 36.87% | 69.44% | -21.82% | -8.55% | 70.06% | 0.68% | 33.07% |
| Net Income | 2.32B | 2.15B | 2.09B | 1.87B | 1.51B | 1.72B | 85.38M | 1.66B | 1.59B | 1.36B | 1.12B | 1.02B | 924.72M | 837.3M | 786.76M | 657.17M | 554.8M | 442.76M | 305.44M | 261.05M | 241.63M | 199.63M | 169.9M | 228.1M | 201.18M | 155.04M | 151.75M | 150.11M | 133.8M | 117.5M | 80.9M |
| Depreciation & Amortization | 526.05M | 509.39M | 446.79M | 419.43M | 394.65M | 360.66M | 364.25M | 350.89M | 330.36M | 313.16M | 302.51M | 274.83M | 232.96M | 206.11M | 185.49M | 159.89M | 160.69M | 159.04M | 141.8M | 120.7M | 108.14M | 110.85M | 94.59M | 81.78M | 66.18M | 62.62M | 55.06M | 48.19M | 43.2M | 39.5M | 35.4M |
| Stock-Based Compensation | 195.18M | 175.35M | 156.3M | 145.49M | 121.94M | 134.22M | 101.57M | 95.44M | 95.58M | 87.42M | 74.55M | 70.94M | 53M | 46.85M | 48.95M | 40.4M | 36.55M | 25.75M | 22.57M | 25.16M | 26.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 86.24M | 74.39M | -9.2M | -20.82M | 79.42M | 15.78M | -27.81M | 32.01M | 31.78M | -34.9M | 14.63M | 98.74M | 54.84M | 12.41M | -9.04M | 40.76M | -17.98M | 16.11M | 23.8M | -10.7M | -10.68M | -2.59M | 28.1M | 31.95M | 17.38M | 12.63M | 10.02M | -5.3M | -4.41M | -1.7M | -7.4M |
| Other Non-Cash Items | 146.29M | 0 | -61.58M | 0 | 0 | 0 | 239.95M | 0 | 0 | -6.33M | -23.33M | -42.3M | -29.41M | -26.91M | -29.1M | -18.18M | 666K | 1.29M | 2.56M | 1.4M | 2.49M | 24.46M | 42.55M | 20.93M | 8.35M | 0 | 0 | 0 | 111K | -100K | 300K |
| Working Capital Changes | 183.65M | 122.71M | -266.06M | 95.87M | -418.68M | -494.4M | 1.48B | 32.28M | 21.5M | -40.82M | 72.83M | -96.61M | 136.75M | -53.76M | -3.42M | -59.94M | -61.66M | 243.43M | 87.26M | -44.05M | 138.61M | 42.84M | -36.99M | -41.29M | 39.37M | 12.59M | -73.48M | -9.63M | 27.8M | -37.3M | 7.9M |
| Change in Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 171.84M | -15.04M | 52.78M | 17.27M | 75.75M | -5.7M | 53.16M | -28.44M | 3.67M | -12.44M | 46.26M | 112.54M | 43.25M | 0 | 26.28M | -21.45M | -2.91M | -48.88M | -81.96M | 17.48M | -27.82M | 0 | 0 | 0 | 0 |
| Change in Inventory | -307.11M | -186.46M | -252.29M | -168.72M | 238.78M | -753.29M | 323.36M | -81.9M | -108.71M | -128.85M | -93.78M | -46.43M | -115.52M | -47.92M | -79.17M | -43.15M | 8.56M | 8.56M | 144.24M | 26.43M | -113.64M | -84.98M | -11.62M | -124.97M | -93.13M | -63.82M | -59.07M | -34.03M | -47.6M | -45.1M | -77.7M |
| Change in Payables | 480.18M | 285.24M | 154.66M | -65.33M | -365.26M | 135.31M | 938.84M | 114.15M | 110.48M | 41.32M | 83.08M | -41.46M | 204.16M | -4.1M | 40.11M | -11.61M | 102.85M | 115.89M | -101.68M | -63.2M | 221.64M | 21.45M | 2.91M | 48.88M | 81.96M | 54.06M | 5.75M | 0 | 0 | 0 | 0 |
| Cash from Investing | -820.85M | -819.27M | -637.46M | -762.81M | -654.07M | -557.84M | -405.43M | -554.97M | -410.41M | -353.09M | -292.76M | -362.51M | -639M | -563.81M | -425.72M | -471.77M | -196.84M | -136.83M | -218.76M | -244.74M | -235.94M | -132.4M | -199.54M | -152.69M | -138.85M | -86M | -82.11M | -74.01M | -78.5M | -33.32M | -37.1M |
| Capital Expenditures | -820.85M | -819.27M | -720.1M | -762.81M | -654.07M | -557.84M | -405.43M | -555.48M | -413.9M | -371.42M | -297.88M | -366.96M | -646.69M | -550.51M | -424.43M | -416.27M | -198.65M | -158.49M | -224.42M | -236.12M | -223.96M | -175.85M | -149.54M | -152.69M | -138.85M | -86M | -82.11M | -74.01M | -78.5M | -33.32M | -37.1M |
| CapEx % of Revenue | 3.45% | 3.6% | 3.41% | 3.74% | 3.5% | 2.95% | 3.24% | 3.46% | 2.76% | 2.63% | 2.32% | 3.07% | 5.86% | 5.38% | 4.37% | 4.84% | 2.53% | 2.21% | 3.46% | 3.95% | 4.02% | 3.56% | 3.53% | 3.89% | 3.93% | 2.88% | 3.03% | 3% | 3.6% | 1.68% | 2.2% |
| Acquisitions | 0 | 0 | 82.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.07M | 0 | -2.9M | -2.11M | 0 | 24.56M | 0 | 0 | 0 | 0 | -43.45M | 0 | 0 | 5.69M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -2.28B | -2.34B | -1.86B | -1.43B | -1.41B | -1.15B | 1.7B | -1.68B | -1.53B | -1.15B | -916.09M | -898.75M | -460.43M | -681.79M | -556.99M | -532.43M | -410.64M | -304.56M | -300.9M | -218.62M | -95.31M | -166.36M | -184.83M | -117.88M | -88.98M | -153.69M | -103.41M | -110.11M | -98.33M | -72.85M | -58.6M |
| Debt Issued (Net) | -500M | -700M | -250M | 0 | 0 | -65M | 2.19B | 0 | -85M | 0 | 0 | 0 | 245.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100M | 0 | 0 | 25M | 25M | -64M | 64M | 0 | 0 | -100K | -9.9M |
| Equity Issued (Net) | -1.15B | -1.1B | -1.14B | -998.56M | -998.85M | -707.34M | -177.69M | -1.34B | -1.13B | -920.43M | -743.32M | -768.92M | -589.04M | -579.85M | -479.45M | -465.85M | -384.54M | -256.65M | -257.04M | -183.13M | -171.27M | -135.64M | -151.61M | -125.31M | -115.72M | -76.09M | -154.99M | -98.35M | -87.98M | -64.04M | -41.7M |
| Dividends Paid | -538.34M | -528.09M | -488.72M | -454.81M | -431.3M | -405.12M | -101.4M | -369.79M | -337.19M | -247.53M | -214.64M | -192.31M | -168.45M | -147.92M | -125.69M | -102.04M | -77.32M | -55.2M | -49.84M | -40.64M | -33.63M | -30.71M | -25.26M | -17.57M | -14.85M | -13.6M | -12.42M | -11.76M | -10.35M | -8.81M | -7M |
| Share Repurchases | -1.18B | -1.13B | -1.14B | -998.56M | -998.85M | -707.34M | -177.69M | -1.34B | -1.13B | -920.43M | -743.32M | -768.92M | -589.04M | -579.85M | -479.45M | -465.85M | -384.54M | -306.05M | -304.91M | -203.88M | -203.79M | -175M | -175M | -150M | -150M | -130.68M | -169.32M | -120M | -110M | -98.15M | -80.4M |
| Other Financing | -95.56M | -9.44M | 16.29M | 24.9M | 24.7M | 25.07M | -209.15M | 22.21M | 20.11M | 18.47M | 41.87M | 62.49M | 51.39M | 45.98M | 29.1M | 18.18M | 51.23M | 7.29M | 5.97M | 5.14M | 9.6M | 0 | -7.96M | 0 | 25M | 0 | 0 | 0 | 0 | 100K | 0 |
| Net Change in Cash | 350.17M | -134.49M | -138.98M | 323.2M | -370.14M | 28.61M | 3.54B | -66.67M | 124.81M | 178.69M | 414.58M | 64.99M | 273.44M | -223.59M | -3.07M | -184.09M | 446.99M | 446.99M | 63.77M | -109.81M | 175.62M | 76.44M | -86.22M | 50.9M | 110.3M | 3.2M | -42.17M | -754K | 23.7M | 11.6M | 21.4M |
| Free Cash Flow | 2.63B | 2.21B | 1.64B | 1.75B | 1.04B | 1.18B | 1.84B | 1.62B | 1.65B | 1.31B | 1.26B | 959.29M | 726.17M | 471.49M | 555.21M | 403.83M | 474.42M | 729.9M | 359.02M | 117.44M | 282.91M | 199.34M | 148.62M | 168.78M | 215.86M | 156.89M | 61.23M | 109.35M | 122M | 84.6M | 80M |
| FCF Margin % | 11.07% | 9.7% | 7.75% | 8.6% | 5.54% | 6.24% | 14.69% | 10.08% | 11.03% | 9.27% | 9.8% | 8.03% | 6.58% | 4.61% | 5.71% | 4.69% | 6.03% | 10.16% | 5.54% | 1.97% | 5.08% | 4.03% | 3.51% | 4.3% | 6.11% | 5.25% | 2.26% | 4.43% | 5.59% | 4.25% | 4.73% |
| FCF Growth % | 63.85% | 34.87% | -6.55% | 69.19% | -12.34% | -35.83% | 13.89% | -2.22% | 26.18% | 3.88% | 31.45% | 32.1% | 54.02% | -15.08% | 37.48% | -14.88% | -35% | 103.3% | 205.71% | -58.49% | 41.92% | 34.13% | -11.95% | -21.81% | 37.59% | 156.21% | -44% | -10.37% | 44.21% | 5.75% | 72.79% |
| FCF per Share | 8.19 | 6.84 | 4.95 | 5.19 | 3.00 | 3.34 | 5.19 | 4.47 | 4.43 | 3.41 | 3.19 | 2.36 | 1.74 | 1.09 | 1.25 | 0.88 | 0.99 | 1.46 | 0.68 | 0.21 | 0.50 | 0.34 | 0.25 | 0.27 | 0.34 | 0.24 | 0.09 | 0.15 | 0.16 | 0.11 | 0.10 |
| FCF Conversion (FCF/Net Income) | 1.14x | 1.41x | 1.13x | 1.34x | 1.12x | 1.01x | 26.30x | 1.31x | 1.30x | 1.23x | 1.39x | 1.30x | 1.48x | 1.22x | 1.25x | 1.25x | 1.21x | 2.01x | 1.91x | 1.35x | 2.10x | 1.88x | 1.75x | 1.41x | 1.65x | 1.57x | 0.94x | 1.22x | 1.50x | 1.00x | 1.45x |
| Interest Paid | 0 | 0 | 80.32M | 80.32M | 80.32M | 84.33M | 72.47M | 12.68M | 18.11M | 18.11M | 18.11M | 18.04M | 9.67M | 9.67M | 9.67M | 9.67M | 9.67M | 9.67M | 9.68M | 9.67M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 326.12M | 0 | 703.08M | 595.15M | 362.16M | 564.75M | 8.92M | 506.59M | 427.93M | 714.57M | 628.44M | 523.6M | 510.14M | 506.18M | 435.81M | 370.07M | 330.59M | 201.23M | 167.48M | 164.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory shrinkage and logistics
As reported in recent financial statements, Ross Stores consistently demonstrates high-quality earnings, with the OCF/NI ratio frequently exceeding 1.0, reaching a peak of 1.74 in 2025Q4, which suggests that the company's reported net income is well-supported by actual cash generation from its core retail operations.
The consistent ability to convert net income into operating cash flow at a ratio above unity indicates that non-cash charges and accruals are not masking underlying operational weaknesses. Investors should monitor whether this conversion efficiency remains stable as the company expands its store footprint into new, less-tested geographic territories.
Based on quarterly data, FCF margins exhibit significant seasonal fluctuations, ranging from a low of 4.1% in 2025Q1 to a high of 13.9% in 2025Q4, reflecting the inherent cyclicality of the off-price retail model and the timing of inventory procurement cycles throughout the fiscal year.
While the trajectory of free cash flow appears robust on an annual basis, the quarterly variance suggests that working capital requirements are highly sensitive to seasonal inventory builds. This volatility warrants further investigation into how management balances liquidity needs during peak procurement periods versus periods of heavy cash outflow.
According to the provided cash flow tables, Ross maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently hovering between 2.8% and 4.2%, suggesting that the company is successfully managing its physical store growth without succumbing to excessive capital intensity or over-investment in infrastructure.
The relatively low capital intensity supports the company's 'no-frills' operational model, allowing for efficient store rollouts. This suggests that the firm is prioritizing high-return, low-cost physical expansion, which may provide a competitive buffer against peers that require more significant capital outlays to maintain their store environments.
As indicated by the quarterly cash flow statements, working capital changes are a primary driver of cash flow volatility, with swings as large as a $348.8 million inflow in 2024Q3 versus a $346.0 million outflow in 2026Q1, highlighting the impact of inventory management on liquidity.
These swings appear to be a direct result of the company's opportunistic 'packaway' inventory strategy, where management intentionally builds inventory levels to capitalize on favorable procurement pricing. Investors should monitor whether these inventory builds lead to margin compression if consumer demand shifts unexpectedly in the coming quarters.
Based on reported figures, Ross consistently utilizes its robust cash flow to fund significant shareholder returns, with share repurchases totaling $452.9 million in 2026Q1 alone, which suggests a management team that remains committed to returning excess capital to shareholders despite ongoing store expansion requirements.
The combination of consistent dividend payments and substantial buybacks indicates a mature capital allocation strategy that prioritizes shareholder yield. This approach appears sustainable as long as the core retail business continues to generate sufficient free cash flow to cover both growth investments and these return programs.
Quick answers to the most common questions about buying ROST stock.
Ross Stores, Inc. (ROST) generated $3.03B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Ross Stores, Inc. (ROST) generated $2.21B 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.
Ross Stores, Inc. (ROST) spent $819.3M 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, Ross Stores, Inc. (ROST) returned $528.1M to shareholders via cash dividends and spent $1.13B on share repurchases. This shows the company's commitment to returning capital to its equity investors.