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
TSCOTractor Supply Company
$31.21$16.4B
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
HomeStocksTSCOCash Flow

Tractor Supply Company (TSCO) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains highly volatile, highlighted by a massive $218.4 million working capital outflow in 2026Q1 that caused free cash flow to drop to negative $80.2 million.

TSCO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.51B1.64B1.42B1.33B1.36B1.14B1.39B811.72M694.39M631.45M650.71M456.21M409.18M333.68M378.3M254.14M222.61M215.32M217.73M155.02M87.55M104.47M77.07M63.91M47.21M46.8M10.17M-7.7M15.5M-5.1M21.2M
Operating CF Margin %-10.53%9.55%9.16%9.55%8.94%13.13%9.72%8.78%8.7%9.6%7.33%7.16%6.46%8.11%6%6.12%6.71%7.24%5.73%3.69%5.05%4.43%4.34%3.9%5.51%1.34%-1.12%2.58%-1%4.72%
Operating CF Growth %202.03%15.09%6.51%-1.69%19.17%-18.34%71.8%16.9%9.97%-2.96%42.63%11.49%22.63%-11.8%48.85%14.17%3.39%-1.11%40.45%77.07%-16.2%35.56%20.59%35.38%0.86%360.09%232.12%-149.68%403.92%-124.06%287.61%
Net Income1.08B1.1B1.1B1.11B1.09B997.11M748.96M562.35M532.36M422.6M437.12M410.39M370.88M328.23M276.46M222.74M167.97M115.47M81.93M96.24M91.01M85.67M64.07M56.5M38.77M25.77M16.39M17.9M14.8M11.8M13.2M
Depreciation & Amortization500.53M494.01M447.16M393.05M343.06M270.16M217.12M195.98M177.35M165.83M142.96M123.57M114.64M100.03M88.97M80.35M69.8M66.26M60.73M51.06M42.29M34.02M27.19M19.76M16.46M11.25M9.89M7.3M5.3M4.5M3.4M
Stock-Based Compensation61.47M57.06M48.37M57.02M53.83M47.65M37.27M31.14M28.92M29.2M23.55M19.42M16.17M13.89M17.64M15.04M11.77M12.13M12.26M000000000000
Deferred Taxes83.09M61.27M-22.6M6.17M51.69M29.15M-31.74M6.76M11.89M26.72M9.98M-5.45M-19.81M-8.31M-26.58M1.86M2.69M-13.6M1.57M7.05M-3.53M-12.73M-4.64M7.12M-3.93M-5.67M-3.26M-200K-1.8M-100K-300K
Other Non-Cash Items3.76M-93.06M-62.5M-48.01M2.16M4.04M72.89M-297K-567K460K579K315K-18.46M-43.48M-25.76M-16.48M-8.75M213K-425K30K8.06M10.69M16.63M6.84M3.92M-2.23M-241K-100K1.4M-500K-1.5M
Working Capital Changes-220.49M19.89M-90.83M-181.42M-182.48M-209.4M350M15.79M-55.55M-13.37M36.52M-92.04M-54.24M-56.68M47.57M-66.8M-30.68M34.85M61.39M-9.98M-50.69M-27.75M-23.66M-25.09M-6.61M17.68M-12.61M-32.6M-4.2M-20.8M6.4M
Change in Receivables00000000000000000000000102K2.11M1.17M-918K-1.2M-400K-300K-1.2M
Change in Inventory-369.72M-225.69M-194.32M40.87M-349.74M-407.92M-180.49M-13.24M-136.33M-83.55M-67.65M-168.93M-136.14M-71.19M-77.3M-94.3M-60.05M2.19M32.55M-41.14M-132.62M-71.3M-60.61M-38.32M-67.27M556K-15.21M-35.6M-20M-27.7M-11.4M
Change in Payables201.22M143.43M56.37M-218.83M162.34M179.53M333.06M23.05M43.41M57.05M82.48M56.43M54.34M-3.9M53.98M19.02M-14.25M-13.62M28.48M29.18M00000000000
Cash from Investing-688.86M-778.58M-643.92M-653.07M-1.09B-627.34M-292.21M-214.96M-276.31M-237.96M-369.26M-235.91M-160.28M-209.32M-139.07M-171.36M-112.11M-73.88M-88.44M-82.57M-80.83M-90.7M-87.35M-41.58M-62.62M-10.7M-16.72M-19.6M-14.3M-7.5M-6.8M
Capital Expenditures-924.83M-894.77M-784.05M-753.88M-773.37M-628.43M-294M-217.45M-278.53M-250.4M-226.02M-236.5M-160.61M-218.2M-152.92M-166.16M-96.51M-73.97M-91.76M-83.55M-88.89M-77.51M-91.31M-48.12M-66.54M-13.57M-17.36M-20.4M-14.5M-9.1M-9.6M
CapEx % of Revenue5.91%5.76%5.27%5.18%5.44%4.94%2.77%2.6%3.52%3.45%3.33%3.8%2.81%4.22%3.28%3.93%2.65%2.31%3.05%3.09%3.75%3.75%5.25%3.27%5.5%1.6%2.29%2.96%2.41%1.79%2.14%
Acquisitions730K-139.9M014.31M-321.4M00001.23M-143.61M0000000000-17.6M000000000
Investments-------------------------------
Other Investing235.24M256.09M140.13M86.5M1.04M1.09M1.79M2.49M2.22M11.22M362K584K331K8.88M13.85M-21.12M313K97K3.32M974K8.06M4.41M3.97M6.54M3.92M2.87M634K800K200K1.6M2.8M
Cash from Financing-828.19M-914.06M-922.5M-486.39M-938.78M-975.11M155.21M-598.81M-440.93M-338.26M-279.67M-180.59M-340.5M-120.25M-277.56M-163.16M-26.01M-5.58M-105.48M-85.14M10.09M-16.22M19.24M-14.26M20.81M-36.33M8.71M16.1M8.5M8.2M-6.6M
Debt Issued (Net)111.07M-72.82M95.21M567.19M173.94M-4.58M598.33M-14.96M-22M150.05M123.85M149.49M-114K-38K-37K-90K-392K-548K-55.85M54.33M-9.44M-25.16M12.4M-20.03M15.97M-38.24M8.36M15.5M8.3M9.7M-4.6M
Equity Issued (Net)-344.1M-337.7M-545.22M-594.24M-703.12M-731.52M-251.42M-421.16M-271.5M-353.89M-291.54M-254.01M-275.18M-95.24M-252.04M-149.65M-15.08M-9.31M-50.72M-142.62M10.07M8.94M6.84M5.77M4.83M1.91M341K500K300K-1.6M-1.8M
Dividends Paid-491.65M-487.67M-472.49M-449.62M-409.6M-239.01M-174.66M-162.7M-147.09M-133.83M-122.27M-103.1M-84.06M-68.48M-51.32M-30.85M-20.36M000000000000-100K-200K
Share Repurchases-370.24M-361.26M-584.58M-618.63M-728.65M-813.77M-350.76M-537.14M-351.14M-370.22M-332.55M-295.7M-303.26M-133.56M-278.62M-181.11M-38.95M-15.29M-53.87M-150.05M000000000-1.8M-1.8M
Other Financing-103.52M-15.88M0-9.73M00-17.05M0-346K-599K-1.38M018.85M43.52M25.84M17.43M9.81M4.28M1.08M3.15M9.46M000000100K-100K200K0
Net Change in Cash-7.45M-57.38M-145.58M194.57M-675.53M-463.73M1.26B-2.06M-22.85M55.23M-9.9M12.68M-91.61M4.11M-38.34M-80.37M84.49M135.86M23.53M-12.69M16.4M-7.74M8.96M6.21M4.85M-218K2.15M-11.2M9.7M-4.4M7.8M
Free Cash Flow584.78M740.49M636.79M580.15M583.61M510.29M1.1B594.27M415.86M381.05M413.02M192.68M248.56M115.48M225.38M87.99M126.1M141.34M125.69M71.47M-1.75M21.67M-14.25M13.93M-19.89M33.24M-7.18M-28.1M1M-14.2M11.6M
FCF Margin %3.74%4.77%4.28%3.99%4.11%4.01%10.36%7.12%5.26%5.25%6.09%3.09%4.35%2.24%4.83%2.08%3.47%4.41%4.18%2.64%-0.07%1.05%-0.82%0.95%-1.64%3.91%-0.95%-4.08%0.17%-2.79%2.58%
FCF Growth %-4.46%16.28%9.76%-0.59%14.37%-53.63%85.19%42.9%9.14%-7.74%114.35%-22.48%115.24%-48.76%156.15%-30.22%-10.79%12.45%75.85%4181.9%-108.08%252.13%-202.31%170.03%-159.84%562.57%74.43%-2910%107.04%-222.41%154.21%
FCF per Share1.111.391.181.061.040.881.870.980.670.590.620.280.360.160.310.120.170.190.170.09-0.000.03-0.020.02-0.030.05-0.01-0.040.00-0.020.02
FCF Conversion (FCF/Net Income)0.54x1.49x1.29x1.20x1.25x1.14x1.86x1.44x1.30x1.49x1.49x1.11x1.10x1.02x1.37x1.14x1.33x1.86x2.66x1.61x0.96x1.22x1.20x1.13x1.22x1.82x0.62x-0.43x1.05x-0.43x1.61x
Interest Paid-8.37M065.86M56.31M26.37M23.6M24.54M19.15M18.07M10.48M6.12M2.28M906K780K1.22M614K305K838K3.89M3.95M00000000000
Taxes Paid-1.68M0351.46M325.22M239.13M291.67M235.32M144.38M146.92M219.08M232.26M226.97M213.64M188M128.31M103.63M82.82M66.89M55.48M54.94M00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetAdequate
Cash FlowMixed
Top Statement Risk

Working Capital Volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Subject to Volatility

According to recent financial disclosures, TSCO's operating cash flow to net income ratio has fluctuated wildly, reaching a low of 0.36 in 2024Q3 and a high of 2.19 in 2024Q4, which suggests that reported net income is frequently decoupled from actual cash generation capabilities.

The significant variance in the OCF/NI ratio indicates that accrual-based accounting adjustments, particularly regarding inventory and payables, create substantial noise in quarterly earnings quality. Investors should monitor whether this divergence reflects genuine operational timing differences or a structural reliance on working capital management to smooth reported profitability.

Free Cash Flow Margin Instability

As reported in quarterly filings, TSCO's free cash flow margins have exhibited extreme inconsistency, swinging from a negative 2.9% in 2024Q3 to a positive 13.0% in 2025Q2, highlighting a lack of predictable cash conversion that complicates long-term valuation modeling for the specialty retailer.

The erratic FCF trajectory suggests that the company's cash generation is highly sensitive to seasonal inventory cycles and the timing of capital expenditures. This volatility may indicate that the business model requires significant cash outlays to support its store footprint, leaving little room for error during periods of softer consumer demand.

Capital Intensity Pressures Cash Flow

Based on the provided data, TSCO's capital expenditure as a percentage of revenue has remained elevated, peaking at 7.5% in 2025Q3, which suggests that the company is aggressively reinvesting in store remodels and expansion despite the inherent volatility in its underlying cash flow generation.

The persistent level of capital intensity implies that management is prioritizing long-term store productivity through initiatives like Project Fusion, even when operating cash flow is under pressure. This strategy warrants further investigation to determine if the incremental returns on these capital investments are sufficient to offset the resulting drag on free cash flow.

Working Capital Swings Obscure Performance

As evidenced by the quarterly cash flow statements, TSCO experienced a massive $218.4 million working capital outflow in 2026Q1, following a $262.6 million inflow in 2025Q2, demonstrating that inventory and payables management is a primary driver of the company's short-term cash flow volatility.

These dramatic swings in working capital suggest that the company's cash position is highly susceptible to the timing of inventory procurement and vendor payment cycles. Such fluctuations may mask underlying operational trends, making it difficult to assess the true cash-generating efficiency of the core retail business.

Capital Allocation Outpacing Cash Generation

According to reported figures, TSCO has consistently returned capital through dividends and buybacks even during quarters where free cash flow turned negative, such as the $244.4 million combined outflow in 2026Q1, which may indicate a reliance on balance sheet capacity to sustain shareholder returns.

The decision to maintain aggressive dividend and buyback programs despite inconsistent free cash flow suggests a management commitment to shareholder yield that may not be fully supported by current operational cash generation. Investors should monitor whether this capital allocation strategy remains sustainable if the current volatility in cash flow persists.

TSCO — Frequently Asked Questions

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

How much cash does Tractor Supply Company (TSCO) generate from operations?

Tractor Supply Company (TSCO) generated $1.64B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Tractor Supply Company's free cash flow?

Tractor Supply Company (TSCO) generated $740.5M 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 Tractor Supply Company's capital expenditure (CapEx)?

Tractor Supply Company (TSCO) spent $894.8M 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 Tractor Supply Company distribute cash to shareholders?

In 2025, Tractor Supply Company (TSCO) returned $487.7M to shareholders via cash dividends and spent $361.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.