Operating cash flow consistently exceeds net income with an OCF/NI ratio of 1.03 in Q2 2026, and free cash flow margin has expanded to 10.0%, indicating high-quality earnings and robust cash conversion.
Ross Stores, Inc. (ROST) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | 3.66B | 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 % | 223.28% | 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 | 2.66B | 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 | 539.84M | 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 | 198.49M | 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 | 73.57M | 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 | 43.31M | 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 | -478.88M | -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 | 409.61M | 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 | -870.39M | -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 | -870.39M | -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 | 3.55% | 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 | -2.35B | -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) | -1.2B | -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 | -548.64M | -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 | -1.23B | -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 | -95.62M | -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 | 443.63M | -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 | 2.79B | 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 % | 11.38% | 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 % | 66.23% | 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 | 8.71 | 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) | 1.05x | 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 | 389.75M | 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 |
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.
Key Metrics
Top Statement Risk
Geographic concentration in California
Metrics are mathematically derived from official filings.
Earnings Quality Remains Exceptionally High
Operating cash flow consistently exceeds net income, with the OCF/NI ratio averaging 1.25 over the last ten quarters, indicating high-quality earnings and minimal accrual-based distortions.
The persistent premium of operating cash flow over net income, as seen in the 1.03 ratio for Q2 2026, suggests that reported profits are being converted into cash with high efficiency. This pattern, driven by strong working capital management and non-cash items like depreciation, implies the company's earnings are not reliant on aggressive accounting practices. Investors should note that this conversion strength provides a solid foundation for funding growth and shareholder returns without external financing.
FCF Trajectory Shows Robust Expansion
Free cash flow margin has expanded significantly, reaching 10.0% in Q2 2026 from 4.1% in Q1 2025, demonstrating a powerful and accelerating cash generation capability.
The FCF margin trajectory, which improved from a low of 4.1% to a high of 13.9% over the period, indicates that the company's profitability is translating into substantial free cash. This expansion appears driven by both operating leverage and disciplined capital expenditure, with FCF growing faster than net income. The trend suggests the business model is generating increasing surplus cash, which provides flexibility for capital allocation and strengthens the investment thesis.
Capital Intensity Remains Low and Disciplined
Capital expenditures have remained consistently low at 3.0% to 4.2% of revenue, reflecting the company's low-cost store format and supporting high free cash flow conversion.
The stable and low CapEx/Rev ratio, as reported in the financial data, underscores the structural advantage of Ross's no-frills store model, which requires minimal investment per square foot compared to peers. This low capital intensity allows a greater portion of operating cash flow to be retained as free cash. The consistency of this ratio suggests management is maintaining its disciplined approach to store expansion and maintenance, avoiding over-investment that could erode returns.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes have been highly volatile, swinging from a $348.8M inflow in Q3 2024 to a $346.0M outflow in Q1 2026, indicating significant quarterly fluctuations in cash generation.
The large swings in working capital, particularly the significant outflows in Q1 periods, appear to reflect the seasonal nature of inventory build-up ahead of key selling seasons. This volatility means that quarterly operating cash flow is not a smooth trend but is heavily influenced by the timing of inventory purchases and payables. While the annual trend may be stable, investors should monitor these quarterly swings as they can temporarily mask or amplify the underlying operational cash generation.
Aggressive Share Repurchases Dominate Capital Returns
The company has consistently deployed more capital to share repurchases than to dividends, with buybacks totaling $2.9 billion over the last ten quarters versus $1.3 billion in dividends.
The capital allocation strategy, as evidenced by the cash flow data, prioritizes returning capital to shareholders through buybacks, which have averaged over $280 million per quarter. This aggressive repurchase activity, funded by strong free cash flow, suggests management believes the stock is an attractive use of capital. The consistent dividend payments provide a baseline return, but the scale of buybacks indicates a focus on reducing share count and enhancing earnings per share.
Cash Flow Strength May Obscure Inventory Risks
The strong cash conversion may mask underlying risks related to inventory management, as the 'packaway' strategy can temporarily inflate cash flow while building future margin risk.
While the cash flow statement shows robust conversion, it does not fully disclose the composition of inventory builds. A significant portion of the working capital outflows may be for 'packaway' inventory, which is a strategic bet on future pricing. If consumer demand shifts or the off-price market becomes more competitive, this inventory could become a liability, forcing markdowns that would negatively impact future cash flows. The current cash flow strength does not fully price in this potential inventory risk.