Free Trial

Tractor Supply (TSCO) Financials

Tractor Supply logo
$61.52 -0.09 (-0.15%)
Closing price 08/25/2025 04:00 PM Eastern
Extended Trading
$61.54 +0.02 (+0.03%)
As of 08/25/2025 07:59 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Tractor Supply

Annual Income Statements for Tractor Supply

This table shows Tractor Supply's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/27/2014 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024
Net Income / (Loss) Attributable to Common Shareholders
371 410 437 423 532 562 -9,871 997 1,089 1,107 1,101
Consolidated Net Income / (Loss)
371 410 437 423 532 562 749 997 1,089 1,107 1,101
Net Income / (Loss) Continuing Operations
371 410 437 423 532 562 -9,871 997 1,089 1,107 1,101
Total Pre-Tax Income
588 648 688 673 683 723 968 1,280 1,404 1,432 1,413
Total Operating Income
589 651 694 686 702 743 997 1,307 1,435 1,479 1,468
Total Gross Profit
1,950 2,143 2,325 2,492 2,703 2,872 3,762 4,477 4,972 5,228 5,397
Total Revenue
5,712 6,227 6,780 7,256 7,911 8,352 0.00 12,731 14,205 14,556 14,883
Operating Revenue
5,712 6,227 6,780 7,256 7,911 8,352 0.00 12,731 14,205 14,556 14,883
Total Cost of Revenue
3,761 4,083 4,454 4,764 5,209 5,480 6,859 8,254 9,233 9,328 9,487
Operating Cost of Revenue
3,761 4,083 4,454 4,764 5,209 5,480 6,859 8,254 9,233 9,328 9,487
Total Operating Expenses
1,361 1,493 1,631 1,806 2,001 2,129 2,765 3,170 3,537 3,749 3,929
Selling, General & Admin Expense
1,246 1,369 1,488 1,640 1,823 1,933 2,479 2,900 3,194 3,356 3,482
Depreciation Expense
115 124 143 166 177 196 217 270 343 393 447
Total Other Income / (Expense), net
-1.89 -2.89 -5.81 -14 -18 -20 -29 -27 -31 -47 -55
Interest Expense
1.89 2.89 5.81 14 18 20 29 27 31 47 55
Income Tax Expense
217 237 251 250 151 161 219 283 316 325 312
Basic Earnings per Share
$2.69 $3.03 $3.29 $3.31 $4.34 $4.70 $6.44 $8.69 $1.96 $2.03 $2.05
Weighted Average Basic Shares Outstanding
137.77M 135.58M 132.91M 127.59M 122.65M 119.73M 116.37M 114.79M 556.68M 545.48M 536.95M
Diluted Earnings per Share
$2.66 $3.00 $3.27 $3.30 $4.31 $4.66 $6.38 $8.61 $1.94 $2.02 $2.04
Weighted Average Diluted Shares Outstanding
139.44M 136.85M 133.81M 128.20M 123.47M 120.74M 117.44M 115.82M 560.74M 548.73M 539.65M
Weighted Average Basic & Diluted Shares Outstanding
137.90M 135.40M 132.90M 127.70M 122.70M 234.56M 232.60M 225.54M 220.15M 215.83M 531.55M
Cash Dividends to Common per Share
$0.61 $0.76 $0.92 $1.05 $1.20 $1.36 $1.50 $2.08 $0.74 $0.82 $0.88

Quarterly Income Statements for Tractor Supply

This table shows Tractor Supply's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 4/1/2023 7/1/2023 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025
Net Income / (Loss) Attributable to Common Shareholders
271 183 421 255 248 198 425 241 236 179 430
Consolidated Net Income / (Loss)
271 183 421 255 248 198 534 241 236 179 552
Net Income / (Loss) Continuing Operations
271 183 421 255 248 198 534 241 236 179 552
Total Pre-Tax Income
349 232 547 331 322 251 550 311 301 229 560
Total Operating Income
359 244 559 341 334 263 561 325 318 249 578
Total Gross Profit
1,364 1,170 1,515 1,250 1,293 1,221 1,556 1,290 1,330 1,255 1,640
Total Revenue
4,006 3,299 4,185 3,412 3,660 3,395 4,247 3,468 3,774 3,467 4,440
Operating Revenue
4,006 3,299 4,185 3,412 3,660 3,395 4,247 3,468 3,774 3,467 4,440
Total Cost of Revenue
2,643 2,129 2,670 2,162 2,367 2,174 2,691 2,178 2,444 2,212 2,800
Operating Cost of Revenue
2,643 2,129 2,670 2,162 2,367 2,174 2,691 2,178 2,444 2,212 2,800
Total Operating Expenses
1,004 925 955 910 959 958 885 966 1,011 1,006 940
Selling, General & Admin Expense
910 828 853 819 856 853 885 852 891 886 940
Depreciation Expense
95 97 102 90 103 104 0.00 114 120 120 0.00
Total Other Income / (Expense), net
-10 -13 -12 -9.54 -12 -12 -12 -14 -17 -20 -18
Interest Expense
10 13 12 9.54 12 12 12 14 17 20 18
Income Tax Expense
78 49 126 76 74 53 125 69 65 50 130
Basic Earnings per Share
$0.49 $1.66 $3.85 $2.34 $0.45 $0.37 $0.79 $2.25 $0.44 $0.34 $0.81
Weighted Average Basic Shares Outstanding
556.68M 110.05M 109.43M 108.77M 545.48M 539.73M 538.65M 107.17M 536.95M 531.73M 530.33M
Diluted Earnings per Share
$0.49 $1.65 $3.83 $2.33 $0.45 $0.37 $0.79 $2.24 $0.44 $0.34 $0.81
Weighted Average Diluted Shares Outstanding
560.74M 110.78M 110.04M 109.34M 548.73M 542.64M 541.18M 107.68M 539.65M 534.10M 532.21M
Weighted Average Basic & Diluted Shares Outstanding
220.15M 109.57M 108.81M 108.11M 215.83M 107.81M 107.87M 106.84M 531.55M 530.20M 529.95M
Cash Dividends to Common per Share
$0.18 $1.03 $1.03 $1.03 $0.20 $0.22 $0.22 $1.10 $0.22 $0.23 $0.23

Annual Cash Flow Statements for Tractor Supply

This table details how cash moves in and out of Tractor Supply's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/27/2014 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024
Net Change in Cash & Equivalents
-92 13 -9.90 55 -23 -2.06 1,258 -464 -676 195 -146
Net Cash From Operating Activities
409 456 651 631 694 812 1,395 1,139 1,357 1,334 1,421
Net Cash From Continuing Operating Activities
409 456 651 631 694 812 1,389 1,139 1,357 1,334 1,421
Net Income / (Loss) Continuing Operations
371 410 437 423 532 562 749 997 1,089 1,107 1,101
Consolidated Net Income / (Loss)
371 410 437 423 532 562 749 997 1,089 1,107 1,101
Depreciation Expense
115 124 143 166 177 196 217 270 343 393 447
Non-Cash Adjustments To Reconcile Net Income
-2.29 20 24 30 28 31 105 52 56 9.00 -14
Changes in Operating Assets and Liabilities, net
-74 -97 47 13 -44 23 318 -180 -131 -175 -113
Net Cash From Investing Activities
-160 -236 -369 -238 -276 -215 -292 -627 -1,094 -653 -644
Net Cash From Continuing Investing Activities
-160 -236 -369 -238 -276 -215 -292 -627 -1,094 -653 -644
Purchase of Property, Plant & Equipment
-161 -236 -226 -250 -279 -217 -294 -628 -773 -754 -784
Acquisitions
0.00 0.00 -144 - 0.00 - 0.00 0.00 -391 0.00 0.00
Sale of Property, Plant & Equipment
0.33 0.58 0.36 11 2.22 2.49 1.79 1.09 70 101 140
Net Cash From Financing Activities
-341 -208 -291 -338 -441 -599 155 -975 -939 -486 -922
Net Cash From Continuing Financing Activities
-341 -208 -291 -338 -441 -599 155 -975 -939 -486 -922
Repayment of Debt
-355 -531 -823 -1,031 -1,216 -1,017 -1,424 0.00 -832 -1,205 -685
Repurchase of Common Equity
-298 -293 -332 -369 -350 -533 -343 -799 -700 -594 -561
Payment of Dividends
-84 -103 -122 -134 -147 -163 -175 -239 -410 -450 -472
Issuance of Debt
355 680 945 1,180 1,194 1,002 2,009 0.00 1,010 1,767 785
Issuance of Common Equity
28 42 41 16 80 116 99 82 26 24 39
Other Financing Activities, net
14 -3.00 -0.84 -0.82 -1.37 -3.82 -12 -19 -33 -29 -29
Cash Interest Paid
0.91 2.28 6.12 10 18 19 25 24 27 56 66
Cash Income Taxes Paid
214 227 232 219 147 144 235 292 239 325 351

Quarterly Cash Flow Statements for Tractor Supply

This table details how cash moves in and out of Tractor Supply's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 4/1/2023 7/1/2023 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025
Net Change in Cash & Equivalents
-8.74 -12 430 -198 -25 -133 131 -208 65 -20 -5.91
Net Cash From Operating Activities
731 20 763 156 396 257 560 86 517 217 786
Net Cash From Continuing Operating Activities
731 20 763 156 396 257 560 86 517 217 786
Net Income / (Loss) Continuing Operations
271 183 421 255 248 198 425 241 236 179 430
Consolidated Net Income / (Loss)
271 183 421 255 248 198 425 241 236 179 430
Depreciation Expense
95 97 102 90 103 104 109 114 120 120 122
Non-Cash Adjustments To Reconcile Net Income
16 14 15 -12 -8.69 16 5.16 -25 -11 -4.19 -3.26
Changes in Operating Assets and Liabilities, net
349 -275 224 -178 54 -61 20 -244 171 -78 237
Net Cash From Investing Activities
-643 -158 -187 -110 -198 -152 -179 -129 -184 -261 -188
Net Cash From Continuing Investing Activities
-643 -158 -187 -110 -198 -152 -179 -129 -184 -261 -188
Purchase of Property, Plant & Equipment
-322 -158 -192 -177 -227 -157 -193 -188 -246 -141 -210
Acquisitions
- - - - - 0.00 - - - -141 0.69
Sale of Property, Plant & Equipment
70 0.26 0.50 57 43 4.94 14 59 62 21 22
Net Cash From Financing Activities
-97 126 -146 -244 -222 -238 -250 -166 -268 25 -604
Net Cash From Continuing Financing Activities
-97 126 -146 -244 -222 -238 -250 -166 -268 25 -604
Repayment of Debt
-802 -310 -895 - - -150 -185 -150 -200 -355 -1,120
Repurchase of Common Equity
-92 -183 -162 -135 -114 -118 -138 -151 -154 -95 -75
Payment of Dividends
-102 -113 -113 -112 -111 -119 -119 -118 -117 -122 -122
Issuance of Debt
890 747 1,020 - - 150 185 250 200 605 710
Issuance of Common Equity
10 8.62 6.63 4.60 4.54 22 6.63 4.17 6.84 7.02 4.30
Other Financing Activities, net
-0.99 -23 -2.65 -1.70 -1.43 -23 -0.38 -1.35 -3.79 -15 -1.51
Cash Interest Paid
11 9.27 11 8.55 27 3.90 26 6.23 29 8.37 31
Cash Income Taxes Paid
54 1.96 34 179 110 1.78 88 188 73 1.68 41

Annual Balance Sheets for Tractor Supply

This table presents Tractor Supply's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/27/2014 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024
Total Assets
2,035 2,371 2,675 2,869 3,085 5,289 7,049 7,767 8,490 9,188 9,805
Total Current Assets
1,274 1,439 1,518 1,655 1,794 1,788 3,259 3,250 3,158 3,264 3,310
Cash & Equivalents
51 64 54 109 86 84 1,342 878 203 397 251
Inventories, net
1,115 1,284 1,370 1,453 1,590 1,603 1,783 2,191 2,710 2,646 2,840
Prepaid Expenses
66 88 91 88 114 101 134 164 246 219 197
Current Deferred & Refundable Income Taxes
41 3.76 3.68 4.76 4.11 0.00 0.00 17 0.00 2.46 22
Plant, Property, & Equipment, net
721 848 962 1,045 1,134 1,164 1,249 1,618 2,084 2,437 2,727
Total Noncurrent Assets
40 84 195 169 156 2,337 2,541 2,899 3,249 3,487 3,768
Goodwill
10 10 126 124 124 124 56 56 253 270 270
Other Noncurrent Operating Assets
21 18 24 26 25 2,213 2,454 2,841 2,995 3,218 3,499
Total Liabilities & Shareholders' Equity
2,035 2,371 2,675 2,869 3,085 5,289 7,049 7,767 8,490 9,188 9,805
Total Liabilities
741 978 1,222 1,450 1,523 3,722 5,125 5,765 6,448 7,038 7,535
Total Current Liabilities
603 671 777 849 938 1,248 1,744 2,065 2,376 2,177 2,319
Accounts Payable
371 427 520 577 620 643 976 1,156 1,398 1,180 1,236
Accrued Expenses
183 195 216 202 232 248 325 474 499 533 582
Current Deferred & Payable Income Tax Liabilities
12 5.45 5.48 11 1.77 5.98 20 0.00 9.47 - 0.00
Current Employee Benefit Liabilities
37 43 25 32 54 40 120 110 120 91 101
Other Current Liabilities
- - - - 3.65 281 303 325 350 373 400
Total Noncurrent Liabilities
138 306 445 601 585 2,475 3,381 3,700 4,071 4,861 5,216
Long-Term Debt
0.00 150 264 401 381 366 984 986 1,164 1,729 1,832
Capital Lease Obligations
4.96 17 26 33 29 2,032 - 2,608 2,757 2,934 3,192
Noncurrent Deferred & Payable Income Tax Liabilities
- - - - 0.00 0.15 0.00 0.00 31 60 44
Other Noncurrent Operating Liabilities
53 54 55 61 68 76 2,397 106 120 138 147
Total Equity & Noncontrolling Interests
1,294 1,393 1,453 1,419 1,562 1,567 1,924 2,003 2,042 2,150 2,270
Total Preferred & Common Equity
1,294 1,393 1,453 1,419 1,562 1,567 1,924 2,003 2,042 2,150 2,270
Total Common Equity
1,294 1,393 1,453 1,419 1,562 1,567 1,924 2,003 2,042 2,150 2,270
Common Stock
512 597 673 718 825 968 1,097 1,212 1,263 1,320 1,384
Retained Earnings
1,918 2,226 2,540 2,829 3,214 3,613 4,187 4,945 5,624 6,282 6,911
Treasury Stock
-1,137 -1,430 -1,761 -2,131 -2,481 -3,014 -3,357 -4,156 -4,856 -5,459 -6,025
Accumulated Other Comprehensive Income / (Loss)
- 0.00 1.39 3.36 3.81 0.20 -3.24 1.35 11 6.79 1.22

Quarterly Balance Sheets for Tractor Supply

This table presents Tractor Supply's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 4/1/2023 7/1/2023 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025
Total Assets
8,490 8,849 9,033 9,205 9,188 9,555 9,785 9,768 9,805 10,385 10,559
Total Current Assets
3,158 3,459 3,577 3,534 3,264 3,519 3,640 3,483 3,310 3,656 3,544
Cash & Equivalents
203 190 620 422 397 264 395 186 251 232 226
Inventories, net
2,710 3,031 2,660 2,834 2,646 3,049 3,000 3,083 2,840 3,214 3,090
Prepaid Expenses
246 236 297 278 219 207 245 200 197 210 228
Current Deferred & Refundable Income Taxes
0.00 2.62 0.00 0.00 2.46 0.00 0.00 14 22 0.00 0.00
Plant, Property, & Equipment, net
2,084 2,145 2,185 2,274 2,437 2,497 2,567 2,633 2,727 2,752 2,885
Total Noncurrent Assets
3,249 3,245 3,270 3,397 3,487 3,539 3,578 3,652 3,768 3,977 4,130
Goodwill
253 253 267 267 270 270 270 270 270 401 400
Other Noncurrent Operating Assets
2,995 2,992 3,003 3,130 3,218 3,269 3,309 3,382 3,499 3,576 3,731
Total Liabilities & Shareholders' Equity
8,490 8,849 9,033 9,205 9,188 9,555 9,785 9,768 9,805 10,385 10,559
Total Liabilities
6,448 6,934 6,946 7,094 7,038 7,431 7,479 7,479 7,535 8,147 8,068
Total Current Liabilities
2,376 2,350 2,237 2,319 2,177 2,518 2,545 2,346 2,319 2,601 2,763
Accounts Payable
1,398 1,527 1,272 1,412 1,180 1,516 1,437 1,350 1,236 1,559 1,519
Accrued Expenses
499 473 464 455 533 560 558 552 582 588 614
Current Deferred & Payable Income Tax Liabilities
9.47 12 114 34 - 39 95 0.00 - 30 143
Current Employee Benefit Liabilities
120 22 66 50 91 23 70 53 101 17 72
Other Current Liabilities
350 317 321 368 373 380 386 391 400 406 414
Total Noncurrent Liabilities
4,071 4,585 4,708 4,775 4,861 4,913 4,935 5,133 5,216 5,546 5,306
Long-Term Debt
1,164 1,602 1,728 1,728 1,729 1,730 1,730 1,831 1,832 2,083 1,673
Capital Lease Obligations
2,757 2,786 2,796 2,881 2,934 31 3,011 3,111 28 3,273 3,470
Noncurrent Deferred & Payable Income Tax Liabilities
31 76 59 30 60 68 54 49 44 42 20
Other Noncurrent Operating Liabilities
120 121 126 136 138 3,084 139 142 3,312 149 142
Total Equity & Noncontrolling Interests
2,042 1,915 2,087 2,111 2,150 2,124 2,305 2,289 2,270 2,239 2,490
Total Preferred & Common Equity
2,042 1,915 2,087 2,111 2,150 2,124 2,305 2,289 2,270 2,239 2,490
Total Common Equity
2,042 1,915 2,087 2,111 2,150 2,124 2,305 2,289 2,270 2,239 2,490
Common Stock
1,263 1,264 1,285 1,304 1,320 1,334 1,351 1,364 1,384 1,390 1,406
Retained Earnings
5,624 5,694 6,002 6,145 6,282 6,361 6,668 6,792 6,911 6,968 7,276
Treasury Stock
-4,856 -5,053 -5,211 -5,347 -5,459 -5,577 -5,718 -5,869 -6,025 -6,119 -6,192
Accumulated Other Comprehensive Income / (Loss)
11 9.44 10 9.29 6.79 6.06 4.68 2.55 1.22 0.00 0.00

Annual Metrics And Ratios for Tractor Supply

This table displays calculated financial ratios and metrics derived from Tractor Supply's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/27/2014 12/26/2015 12/31/2016 12/30/2017 12/29/2018 12/28/2019 12/26/2020 12/25/2021 12/31/2022 12/30/2023 12/28/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
10.59% 9.01% 8.88% 7.03% 9.02% 5.57% -100.00% 0.00% 11.57% 2.47% 2.25%
EBITDA Growth
14.55% 9.94% 8.13% 1.81% 3.15% 6.84% 29.26% 29.88% 12.76% 5.28% 2.28%
EBIT Growth
14.54% 10.35% 6.70% -1.11% 2.24% 5.91% 34.14% 31.07% 9.81% 3.06% -0.77%
NOPAT Growth
13.23% 10.79% 6.93% -2.16% 26.74% 5.69% 33.48% 31.98% 9.30% 2.76% 0.05%
Net Income Growth
12.99% 10.65% 6.51% -3.32% 25.97% 5.63% 33.18% 33.13% 9.19% 1.70% -0.54%
EPS Growth
14.66% 12.78% 9.00% 0.92% 30.61% 8.12% 36.91% 34.95% 9.19% 1.70% 0.99%
Operating Cash Flow Growth
22.63% 11.49% 42.63% -2.96% 9.97% 16.90% 71.80% -18.34% 19.17% -1.69% 6.51%
Free Cash Flow Firm Growth
124.44% -29.32% 46.36% 51.36% 12.88% -449.77% 319.26% -168.51% 103.31% 589.83% 654.63%
Invested Capital Growth
12.86% 20.02% 13.56% 4.20% 7.92% 104.53% -59.95% 201.25% 22.08% 11.38% -39.54%
Revenue Q/Q Growth
3.05% 1.01% 4.15% 0.50% 2.33% 0.71% -100.00% 662.46% 5.08% -2.33% 0.77%
EBITDA Q/Q Growth
5.04% -0.22% 3.48% -0.85% -0.07% 1.68% 0.09% 8.65% 5.05% -0.87% 0.05%
EBIT Q/Q Growth
5.48% -0.67% 3.17% -1.55% -0.49% 1.37% -0.60% 9.06% 4.83% -1.66% -1.07%
NOPAT Q/Q Growth
4.76% -0.11% 2.96% -2.78% 5.41% 1.34% -0.75% 9.02% 4.95% -1.86% -0.63%
Net Income Q/Q Growth
4.56% -0.09% 2.79% -3.17% 5.37% 1.32% -1.09% 9.37% 4.77% -2.03% -1.03%
EPS Q/Q Growth
3.10% -0.99% 2.51% -2.08% 5.64% 2.42% -0.93% 9.82% 4.77% -2.03% -80.16%
Operating Cash Flow Q/Q Growth
1.63% -5.95% 30.56% -10.56% 7.84% 7.47% -0.56% -9.72% 51.92% -20.05% 9.32%
Free Cash Flow Firm Q/Q Growth
15.47% -37.84% 28.69% 10.39% 10.11% 4.03% -1.17% -15.06% 1.39% 53.01% 810.92%
Invested Capital Q/Q Growth
-6.61% 0.68% -1.74% -4.13% -4.29% -3.40% -6.38% 5.76% 5.66% 1.87% -44.94%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.15% 34.42% 34.30% 34.34% 34.16% 34.38% 0.00% 35.17% 35.00% 35.92% 36.26%
EBITDA Margin
12.33% 12.43% 12.35% 11.74% 11.11% 11.25% 0.00% 12.39% 12.52% 12.86% 12.86%
Operating Margin
10.32% 10.45% 10.24% 9.46% 8.87% 8.90% 0.00% 10.26% 10.10% 10.16% 9.86%
EBIT Margin
10.32% 10.45% 10.24% 9.46% 8.87% 8.90% 0.00% 10.26% 10.10% 10.16% 9.86%
Profit (Net Income) Margin
6.49% 6.59% 6.45% 5.82% 6.73% 6.73% 0.00% 7.83% 7.66% 7.61% 7.40%
Tax Burden Percent
63.12% 63.37% 63.51% 62.84% 77.90% 77.74% 77.36% 77.89% 77.53% 77.30% 77.94%
Interest Burden Percent
99.68% 99.56% 99.16% 97.98% 97.38% 97.33% 97.11% 97.96% 97.87% 96.86% 96.28%
Effective Tax Rate
36.88% 36.63% 36.49% 37.16% 22.10% 22.26% 22.64% 22.11% 22.47% 22.70% 22.06%
Return on Invested Capital (ROIC)
31.63% 30.04% 27.57% 24.84% 29.68% 19.84% 0.00% 32.39% 21.23% 18.78% 22.22%
ROIC Less NNEP Spread (ROIC-NNEP)
32.90% 23.73% 25.47% 21.94% 25.61% 18.70% 0.00% 30.63% 20.49% 17.88% 20.77%
Return on Net Nonoperating Assets (RNNOA)
-2.43% 0.51% 3.14% 4.59% 6.04% 16.10% 0.00% 18.40% 32.60% 34.05% 27.61%
Return on Equity (ROE)
29.20% 30.55% 30.71% 29.43% 35.72% 35.95% 42.91% 50.79% 53.83% 52.82% 49.83%
Cash Return on Invested Capital (CROIC)
19.54% 11.84% 14.87% 20.73% 22.06% -48.81% 113.77% -67.92% 1.35% 8.01% 71.51%
Operating Return on Assets (OROA)
29.94% 29.53% 27.51% 24.76% 23.57% 17.75% 0.00% 17.64% 17.65% 16.73% 15.45%
Return on Assets (ROA)
18.84% 18.63% 17.33% 15.25% 17.88% 13.43% 0.00% 13.46% 13.39% 12.53% 11.60%
Return on Common Equity (ROCE)
29.20% 30.55% 30.71% 29.43% 35.72% 35.95% 42.91% 50.79% 53.83% 52.82% 49.83%
Return on Equity Simple (ROE_SIMPLE)
28.67% 29.46% 30.08% 29.79% 34.09% 35.88% 38.93% 49.79% 53.31% 51.50% 48.51%
Net Operating Profit after Tax (NOPAT)
372 412 441 431 547 578 771 1,018 1,112 1,143 1,144
NOPAT Margin
6.51% 6.62% 6.50% 5.94% 6.91% 6.92% 0.00% 7.99% 7.83% 7.85% 7.69%
Net Nonoperating Expense Percent (NNEP)
-1.27% 6.31% 2.10% 2.90% 4.06% 1.15% 2.24% 1.76% 0.74% 0.90% 1.45%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 18.66% 16.78% 27.69%
Cost of Revenue to Revenue
65.85% 65.58% 65.70% 65.66% 65.84% 65.62% 0.00% 64.83% 65.00% 64.08% 63.74%
SG&A Expenses to Revenue
21.82% 21.99% 21.95% 22.60% 23.05% 23.14% 0.00% 22.78% 22.49% 23.06% 23.39%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
23.83% 23.97% 24.06% 24.88% 25.29% 25.49% 0.00% 24.90% 24.90% 25.76% 26.40%
Earnings before Interest and Taxes (EBIT)
589 651 694 686 702 743 997 1,307 1,435 1,479 1,468
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
704 774 837 852 879 939 1,214 1,577 1,778 1,872 1,915
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.15 7.27 6.10 6.00 5.99 6.51 8.40 12.39 11.74 10.64 12.84
Price to Tangible Book Value (P/TBV)
7.21 7.33 6.68 6.57 6.50 7.07 8.65 12.74 13.40 12.16 14.57
Price to Revenue (P/Rev)
1.62 1.63 1.31 1.17 1.18 1.22 0.00 1.95 1.69 1.57 1.96
Price to Earnings (P/E)
24.94 24.70 20.28 20.13 17.56 18.13 0.00 24.88 22.02 20.65 26.47
Dividend Yield
0.90% 1.01% 1.36% 1.55% 1.57% 1.58% 1.08% 0.95% 1.70% 1.95% 0.00%
Earnings Yield
4.01% 4.05% 4.93% 4.97% 5.70% 5.52% 0.00% 4.02% 4.54% 4.84% 3.78%
Enterprise Value to Invested Capital (EV/IC)
7.38 6.84 5.36 5.00 5.07 3.21 10.09 5.83 4.81 4.23 7.93
Enterprise Value to Revenue (EV/Rev)
1.61 1.64 1.34 1.22 1.23 1.50 0.00 2.16 1.95 1.86 2.07
Enterprise Value to EBITDA (EV/EBITDA)
13.07 13.23 10.88 10.40 11.03 13.35 13.02 17.46 15.58 14.49 16.06
Enterprise Value to EBIT (EV/EBIT)
15.61 15.74 13.13 12.91 13.82 16.87 15.86 21.07 19.30 18.35 20.96
Enterprise Value to NOPAT (EV/NOPAT)
24.73 24.84 20.67 20.54 17.74 21.70 20.50 27.04 24.89 23.74 26.89
Enterprise Value to Operating Cash Flow (EV/OCF)
22.49 22.44 14.00 14.03 13.97 15.45 11.34 24.17 20.41 20.34 21.65
Enterprise Value to Free Cash Flow (EV/FCFF)
40.03 63.02 38.31 24.62 23.87 0.00 5.07 0.00 391.66 55.63 8.36
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.12 0.21 0.33 0.28 1.55 0.51 1.79 1.92 2.17 0.82
Long-Term Debt to Equity
0.00 0.12 0.20 0.31 0.26 1.53 0.51 1.79 1.92 2.17 0.82
Financial Leverage
-0.07 0.02 0.12 0.21 0.24 0.86 0.57 0.60 1.59 1.90 1.33
Leverage Ratio
1.55 1.64 1.77 1.93 2.00 2.68 3.53 3.77 4.02 4.22 4.30
Compound Leverage Factor
1.55 1.63 1.76 1.89 1.95 2.61 3.43 3.70 3.93 4.08 4.14
Debt to Total Capital
0.40% 10.75% 17.16% 24.57% 21.85% 60.77% 33.85% 64.22% 65.75% 68.45% 45.03%
Short-Term Debt to Total Capital
0.02% 0.06% 0.64% 1.52% 1.31% 0.75% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.38% 10.70% 16.52% 23.06% 20.53% 60.02% 33.85% 64.22% 65.75% 68.45% 45.03%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
99.60% 89.25% 82.84% 75.43% 78.15% 39.23% 66.15% 35.78% 34.25% 31.55% 54.97%
Debt to EBITDA
0.01 0.22 0.36 0.54 0.50 2.59 0.81 2.28 2.21 2.49 0.97
Net Debt to EBITDA
-0.07 0.13 0.30 0.41 0.40 2.50 -0.29 1.72 2.09 2.28 0.84
Long-Term Debt to EBITDA
0.01 0.22 0.35 0.51 0.47 2.55 0.81 2.28 2.21 2.49 0.97
Debt to NOPAT
0.01 0.41 0.68 1.07 0.80 4.20 1.28 3.53 3.52 4.08 1.63
Net Debt to NOPAT
-0.12 0.25 0.56 0.82 0.64 4.06 -0.46 2.67 3.34 3.73 1.41
Long-Term Debt to NOPAT
0.01 0.41 0.66 1.01 0.75 4.15 1.28 3.53 3.52 4.08 1.63
Altman Z-Score
12.97 11.46 9.41 8.56 8.79 4.77 3.45 5.85 5.50 5.16 5.44
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.11 2.14 1.95 1.95 1.91 1.43 1.87 1.57 1.33 1.50 1.43
Quick Ratio
0.08 0.10 0.07 0.13 0.09 0.07 0.77 0.43 0.09 0.18 0.11
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
230 162 238 360 406 -1,421 3,116 -2,134 71 488 3,681
Operating Cash Flow to CapEx
255.29% 193.38% 288.37% 264.01% 251.31% 377.61% 477.23% 181.52% 193.04% 204.27% 220.65%
Free Cash Flow to Firm to Interest Expense
121.95 56.20 40.93 25.97 22.14 -71.61 108.26 -80.21 2.31 10.49 67.43
Operating Cash Flow to Interest Expense
217.07 157.80 112.00 45.56 37.84 40.91 48.45 42.79 44.30 28.68 26.03
Operating Cash Flow Less CapEx to Interest Expense
132.04 76.20 73.16 28.30 22.78 30.07 38.30 19.22 21.35 14.64 14.23
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.90 2.83 2.69 2.62 2.66 1.99 0.00 1.72 1.75 1.65 1.57
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
3.59 3.40 3.36 3.38 3.42 3.43 4.05 4.15 3.77 3.48 3.46
Fixed Asset Turnover
8.24 7.94 7.49 7.23 7.26 7.27 0.00 8.88 7.68 6.44 5.76
Accounts Payable Turnover
10.95 10.23 9.41 8.69 8.71 8.68 8.47 7.74 7.23 7.24 7.85
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
101.64 107.26 108.74 108.13 106.61 106.31 90.10 87.88 96.87 104.78 105.54
Days Payable Outstanding (DPO)
33.35 35.67 38.79 41.99 41.93 42.06 43.08 47.13 50.48 50.44 46.48
Cash Conversion Cycle (CCC)
68.29 71.59 69.95 66.14 64.69 64.25 0.00 40.74 46.39 54.34 59.06
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,248 1,497 1,700 1,772 1,912 3,911 1,566 4,719 5,760 6,416 3,879
Invested Capital Turnover
4.85 4.54 4.24 4.18 4.29 2.87 0.00 4.05 2.71 2.39 2.89
Increase / (Decrease) in Invested Capital
142 250 203 71 140 1,999 -2,345 3,152 1,042 655 -2,537
Enterprise Value (EV)
9,203 10,239 9,110 8,860 9,698 12,539 15,807 27,526 27,694 27,134 30,754
Market Capitalization
9,249 10,135 8,863 8,507 9,348 10,195 16,164 24,810 23,976 22,867 29,146
Book Value per Share
$9.52 $10.37 $11.07 $11.30 $12.79 $13.24 $16.51 $17.60 $18.49 $19.88 $21.25
Tangible Book Value per Share
$9.44 $10.30 $10.11 $10.31 $11.77 $12.19 $16.04 $17.11 $16.20 $17.39 $18.73
Total Capital
1,299 1,561 1,754 1,881 1,998 3,995 2,908 5,597 5,963 6,813 4,130
Total Debt
5.17 168 301 462 437 2,428 984 3,594 3,921 4,663 1,860
Total Long-Term Debt
4.96 167 290 434 410 2,398 984 3,594 3,921 4,663 1,860
Net Debt
-46 104 247 353 350 2,344 -357 2,716 3,718 4,266 1,608
Capital Expenditures (CapEx)
160 236 226 239 276 215 292 627 703 653 644
Debt-free, Cash-free Net Working Capital (DFCFNWC)
620 705 698 726 796 486 173 308 579 690 739
Debt-free Net Working Capital (DFNWC)
671 769 752 835 883 570 1,515 1,186 782 1,087 991
Net Working Capital (NWC)
671 768 741 806 856 540 1,515 1,186 782 1,087 991
Net Nonoperating Expense (NNE)
1.19 1.83 3.69 8.71 14 15 22 21 24 36 43
Net Nonoperating Obligations (NNO)
-46 104 247 353 350 2,344 -357 2,716 3,718 4,266 1,608
Total Depreciation and Amortization (D&A)
115 124 143 166 177 196 217 270 343 393 447
Debt-free, Cash-free Net Working Capital to Revenue
10.85% 11.33% 10.30% 10.00% 10.07% 5.82% 0.00% 2.42% 4.08% 4.74% 4.97%
Debt-free Net Working Capital to Revenue
11.75% 12.35% 11.09% 11.50% 11.16% 6.83% 0.00% 9.31% 5.50% 7.47% 6.66%
Net Working Capital to Revenue
11.75% 12.34% 10.92% 11.11% 10.82% 6.47% 0.00% 9.31% 5.50% 7.47% 6.66%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.69 $3.03 $3.29 $3.31 $4.34 $4.70 $6.44 $8.69 $1.96 $2.03 $2.05
Adjusted Weighted Average Basic Shares Outstanding
137.77M 135.58M 132.91M 127.59M 122.65M 119.73M 116.37M 114.79M 556.68M 545.48M 536.95M
Adjusted Diluted Earnings per Share
$2.66 $3.00 $3.27 $3.30 $4.31 $4.66 $6.38 $8.61 $1.94 $2.02 $2.04
Adjusted Weighted Average Diluted Shares Outstanding
139.44M 136.85M 133.81M 128.20M 123.47M 120.74M 117.44M 115.82M 560.75M 548.73M 539.65M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
136.19M 133.74M 130.73M 125.12M 121.28M 234.56M 232.60M 225.54M 1.10B 1.08B 531.55M
Normalized Net Operating Profit after Tax (NOPAT)
372 412 441 431 547 578 825 1,018 1,112 1,143 1,144
Normalized NOPAT Margin
6.51% 6.62% 6.50% 5.94% 6.91% 6.92% 0.00% 7.99% 7.83% 7.85% 7.69%
Pre Tax Income Margin
10.29% 10.40% 10.15% 9.27% 8.64% 8.66% 0.00% 10.05% 9.89% 9.84% 9.49%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
312.72 225.01 119.46 49.53 38.24 37.46 34.64 49.11 46.84 31.80 26.88
NOPAT to Interest Expense
197.39 142.59 75.87 31.12 29.79 29.12 26.80 38.25 36.32 24.58 20.95
EBIT Less CapEx to Interest Expense
227.69 143.41 80.62 32.27 23.18 26.62 24.49 25.53 23.90 17.76 15.09
NOPAT Less CapEx to Interest Expense
112.36 60.99 37.03 13.86 14.73 18.28 16.64 14.68 13.37 10.54 9.16
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
22.67% 25.12% 27.97% 31.67% 27.63% 28.93% 23.32% 23.97% 37.62% 40.61% 42.91%
Augmented Payout Ratio
103.15% 96.45% 103.86% 119.08% 93.33% 123.77% 69.11% 104.09% 101.92% 94.29% 93.81%

Quarterly Metrics And Ratios for Tractor Supply

This table displays calculated financial ratios and metrics derived from Tractor Supply's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 4/1/2023 7/1/2023 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
20.70% 9.10% 7.21% 4.32% -8.65% 2.90% 1.48% 1.65% 3.11% 2.12% 4.55%
EBITDA Growth
23.22% 6.13% 8.75% 9.53% -3.64% 7.54% 1.38% 1.62% 0.20% 0.49% 4.35%
EBIT Growth
22.57% 0.06% 6.53% 11.26% -6.95% 7.64% 0.38% -4.78% -4.75% -5.32% 2.91%
NOPAT Growth
23.16% 0.16% 7.17% 9.77% -7.79% 7.48% 0.80% -3.85% -2.79% -6.18% 2.23%
Net Income Growth
22.38% -2.21% 6.24% 8.91% -8.48% 8.24% 0.94% -5.31% -4.64% -9.49% 3.31%
EPS Growth
22.38% 0.00% 8.50% 10.95% -8.48% 10.91% 2.61% -3.86% -2.22% -8.11% 2.53%
Operating Cash Flow Growth
173.77% -66.89% 34.64% 21,362.76% -45.79% 1,216.40% -26.59% -44.56% 30.58% -15.79% 40.34%
Free Cash Flow Firm Growth
73.93% -56.53% -252.50% 22.30% 47.79% 75.02% 92.80% 15.26% 799.71% -231.43% -37.82%
Invested Capital Growth
22.08% 23.77% 148.95% 15.52% 11.38% 7.40% 11.04% 11.86% -39.54% 103.36% 11.37%
Revenue Q/Q Growth
22.49% -17.65% 26.84% -18.47% 7.26% -7.24% 25.09% -18.33% 8.80% -8.12% 28.06%
EBITDA Q/Q Growth
15.34% -24.75% 93.64% -34.83% 1.47% -16.02% 82.55% -34.68% 0.06% -15.78% 89.57%
EBIT Q/Q Growth
17.23% -31.95% 128.82% -39.05% -1.96% -21.28% 113.38% -42.19% -1.93% -21.74% 131.93%
NOPAT Q/Q Growth
16.66% -30.74% 123.06% -39.10% -2.00% -19.27% 109.19% -41.90% -0.93% -22.08% 127.95%
Net Income Q/Q Growth
15.69% -32.41% 130.07% -39.46% -2.78% -20.06% 114.56% -43.21% -2.10% -24.13% 207.82%
EPS Q/Q Growth
15.69% -32.10% 132.12% -39.16% -2.78% -19.74% 114.75% -43.00% -80.36% -22.73% 138.24%
Operating Cash Flow Q/Q Growth
100,679.17% -97.32% 3,800.82% -79.60% 154.56% -35.02% 117.53% -84.59% 499.56% -58.09% 262.50%
Free Cash Flow Firm Q/Q Growth
-1.55% -28.55% -221.53% 81.49% 31.77% -109.78% 7.38% -118.01% 663.40% -227.28% 91.18%
Invested Capital Q/Q Growth
5.66% 6.10% -1.98% 5.14% 1.87% 86.85% 1.33% 5.92% -44.94% 89.80% 0.63%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.04% 35.46% 36.20% 36.65% 35.33% 35.96% 36.63% 37.21% 35.24% 36.21% 36.94%
EBITDA Margin
11.33% 10.36% 15.81% 12.64% 11.95% 10.82% 15.79% 12.63% 11.62% 10.65% 15.76%
Operating Margin
8.97% 7.41% 13.37% 9.99% 9.13% 7.75% 13.22% 9.36% 8.44% 7.19% 13.01%
EBIT Margin
8.97% 7.41% 13.37% 9.99% 9.13% 7.75% 13.22% 9.36% 8.44% 7.19% 13.01%
Profit (Net Income) Margin
6.76% 5.55% 10.07% 7.47% 6.77% 5.84% 10.01% 6.96% 6.26% 5.17% 12.44%
Tax Burden Percent
77.62% 79.00% 77.01% 76.95% 76.92% 78.88% 77.33% 77.71% 78.50% 78.16% 98.63%
Interest Burden Percent
97.15% 94.81% 97.79% 97.20% 96.43% 95.48% 97.93% 95.73% 94.60% 92.12% 96.89%
Effective Tax Rate
22.38% 21.00% 22.99% 23.05% 23.08% 21.12% 22.67% 22.29% 21.50% 21.84% 23.18%
Return on Invested Capital (ROIC)
18.87% 15.34% 36.19% 19.50% 16.79% 14.13% 23.80% 16.10% 19.15% 15.30% 21.54%
ROIC Less NNEP Spread (ROIC-NNEP)
18.62% 15.07% 35.76% 19.31% 16.56% 13.92% 23.58% 15.86% 18.69% 14.83% 23.88%
Return on Net Nonoperating Assets (RNNOA)
29.62% 29.87% 39.29% 36.69% 31.55% 29.76% 44.29% 32.24% 24.84% 22.51% 46.13%
Return on Equity (ROE)
48.48% 45.21% 75.48% 56.19% 48.34% 43.90% 68.08% 48.34% 43.99% 37.80% 67.68%
Cash Return on Invested Capital (CROIC)
1.35% -1.11% -58.18% 5.43% 8.01% 11.13% 7.91% 6.06% 71.51% -47.55% 5.46%
Operating Return on Assets (OROA)
15.67% 12.98% 23.35% 17.40% 15.04% 12.34% 20.68% 14.57% 13.22% 10.78% 19.38%
Return on Assets (ROA)
11.81% 9.72% 17.58% 13.01% 11.15% 9.29% 15.66% 10.84% 9.82% 7.76% 18.52%
Return on Common Equity (ROCE)
48.48% 45.21% 75.48% 56.19% 48.34% 43.90% 68.08% 48.34% 43.99% 37.80% 67.68%
Return on Equity Simple (ROE_SIMPLE)
0.00% 56.65% 53.15% 53.54% 0.00% 52.84% 48.85% 48.62% 0.00% 48.35% 0.00%
Net Operating Profit after Tax (NOPAT)
279 193 431 262 257 208 434 252 250 195 444
NOPAT Margin
6.96% 5.85% 10.29% 7.69% 7.02% 6.11% 10.22% 7.27% 6.62% 5.62% 10.00%
Net Nonoperating Expense Percent (NNEP)
0.25% 0.27% 0.43% 0.19% 0.23% 0.22% 0.22% 0.24% 0.46% 0.46% -2.34%
Return On Investment Capital (ROIC_SIMPLE)
4.68% - - - 3.77% - - - 6.05% 2.56% 5.81%
Cost of Revenue to Revenue
65.96% 64.54% 63.80% 63.35% 64.67% 64.04% 63.37% 62.79% 64.76% 63.79% 63.06%
SG&A Expenses to Revenue
22.70% 25.10% 20.39% 24.01% 23.38% 25.14% 20.84% 24.57% 23.62% 25.56% 21.17%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
25.07% 28.05% 22.83% 26.66% 26.20% 28.21% 23.41% 27.85% 26.80% 29.03% 21.17%
Earnings before Interest and Taxes (EBIT)
359 244 559 341 334 263 561 325 318 249 578
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
454 342 662 431 438 367 671 438 438 369 700
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
11.74 13.20 11.39 10.28 10.64 13.27 12.63 13.49 12.84 12.70 11.01
Price to Tangible Book Value (P/TBV)
13.40 15.21 13.07 11.77 12.16 15.20 14.30 15.29 14.57 15.46 13.11
Price to Revenue (P/Rev)
1.69 1.75 1.61 1.46 1.57 1.92 1.98 2.09 1.96 1.90 1.81
Price to Earnings (P/E)
22.02 23.30 21.44 19.20 20.65 25.11 25.85 27.74 26.47 26.26 25.22
Dividend Yield
1.70% 1.65% 1.80% 2.01% 1.95% 1.61% 1.58% 1.51% 0.00% 1.66% 1.74%
Earnings Yield
4.54% 4.29% 4.67% 5.21% 4.84% 3.98% 3.87% 3.61% 3.78% 3.81% 3.97%
Enterprise Value to Invested Capital (EV/IC)
4.81 4.82 4.62 4.11 4.23 4.97 5.03 5.06 7.93 4.56 4.36
Enterprise Value to Revenue (EV/Rev)
1.95 2.04 1.88 1.74 1.86 2.23 2.27 2.41 2.07 2.24 2.13
Enterprise Value to EBITDA (EV/EBITDA)
15.58 16.39 14.96 13.71 14.49 17.19 17.55 18.61 16.06 17.50 16.62
Enterprise Value to EBIT (EV/EBIT)
19.30 20.54 18.84 17.22 18.35 21.79 22.31 24.01 20.96 23.08 22.00
Enterprise Value to NOPAT (EV/NOPAT)
24.89 26.49 24.25 22.23 23.74 28.18 28.81 30.95 26.89 29.66 28.35
Enterprise Value to Operating Cash Flow (EV/OCF)
20.41 22.37 18.29 15.52 20.34 20.76 24.44 27.41 21.65 24.30 20.13
Enterprise Value to Free Cash Flow (EV/FCFF)
391.66 0.00 0.00 81.22 55.63 46.27 66.91 88.16 8.36 0.00 84.20
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.92 2.29 2.17 2.18 2.17 2.21 2.06 2.16 0.82 2.39 2.07
Long-Term Debt to Equity
1.92 2.29 2.17 2.18 2.17 2.21 2.06 2.16 0.82 2.39 2.07
Financial Leverage
1.59 1.98 1.10 1.90 1.90 2.14 1.88 2.03 1.33 1.52 1.93
Leverage Ratio
4.02 4.46 4.22 4.22 4.22 4.56 4.28 4.31 4.30 4.57 4.24
Compound Leverage Factor
3.90 4.23 4.13 4.11 4.07 4.35 4.20 4.13 4.06 4.21 4.11
Debt to Total Capital
65.75% 69.62% 68.43% 68.58% 68.45% 68.89% 67.28% 68.35% 45.03% 70.52% 67.38%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
65.75% 69.62% 68.43% 68.58% 68.45% 68.89% 67.28% 68.35% 45.03% 70.52% 67.38%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
34.25% 30.38% 31.57% 31.42% 31.55% 31.11% 32.72% 31.65% 54.97% 29.48% 32.62%
Debt to EBITDA
2.21 2.44 2.44 2.44 2.49 2.48 2.49 2.58 0.97 2.79 2.64
Net Debt to EBITDA
2.09 2.33 2.11 2.22 2.28 2.34 2.28 2.49 0.84 2.67 2.53
Long-Term Debt to EBITDA
2.21 2.44 2.44 2.44 2.49 2.48 2.49 2.58 0.97 2.79 2.64
Debt to NOPAT
3.52 3.94 3.96 3.96 4.08 4.06 4.08 4.29 1.63 4.74 4.51
Net Debt to NOPAT
3.34 3.77 3.42 3.59 3.73 3.84 3.74 4.13 1.41 4.53 4.31
Long-Term Debt to NOPAT
3.52 3.94 3.96 3.96 4.08 4.06 4.08 4.29 1.63 4.74 4.51
Altman Z-Score
5.08 4.97 5.00 4.67 4.75 4.96 5.12 5.21 5.05 4.67 4.71
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.33 1.47 1.60 1.52 1.50 1.40 1.43 1.48 1.43 1.41 1.28
Quick Ratio
0.09 0.08 0.28 0.18 0.18 0.10 0.16 0.08 0.11 0.09 0.08
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-763 -981 -3,153 -584 -398 -245 -227 -495 2,787 -3,547 -313
Operating Cash Flow to CapEx
289.97% 12.40% 399.06% 129.57% 215.10% 169.06% 312.68% 66.98% 281.41% 180.00% 417.29%
Free Cash Flow to Firm to Interest Expense
-74.50 -77.35 -255.48 -61.20 -33.34 -20.58 -19.54 -35.65 162.01 -180.60 -17.39
Operating Cash Flow to Interest Expense
71.35 1.54 61.80 16.31 33.15 21.63 48.22 6.22 30.07 11.04 43.70
Operating Cash Flow Less CapEx to Interest Expense
46.74 -10.89 46.31 3.72 17.74 8.83 32.80 -3.06 19.38 4.91 33.23
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.75 1.75 1.75 1.74 1.65 1.59 1.56 1.56 1.57 1.50 1.49
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
3.77 3.36 3.71 3.48 3.48 3.08 3.32 3.18 3.46 3.04 3.16
Fixed Asset Turnover
7.68 7.62 7.51 7.24 6.44 6.31 6.19 6.02 5.76 5.70 5.56
Accounts Payable Turnover
7.23 6.55 7.48 7.30 7.24 6.16 6.94 6.81 7.85 6.19 6.52
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
96.87 108.77 98.36 104.76 104.78 118.38 109.97 114.76 105.54 120.00 115.38
Days Payable Outstanding (DPO)
50.48 55.72 48.80 50.01 50.44 59.24 52.63 53.57 46.48 58.92 56.00
Cash Conversion Cycle (CCC)
46.39 53.05 49.56 54.74 54.34 59.14 57.34 61.19 59.06 61.08 59.39
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,760 6,112 5,991 6,298 6,416 6,564 6,652 7,045 3,879 7,362 7,408
Invested Capital Turnover
2.71 2.62 3.52 2.54 2.39 2.31 2.33 2.21 2.89 2.72 2.15
Increase / (Decrease) in Invested Capital
1,042 1,174 3,584 846 655 453 661 747 -2,537 3,742 757
Enterprise Value (EV)
27,694 29,470 27,683 25,891 27,134 32,626 33,455 35,622 30,754 33,545 32,335
Market Capitalization
23,976 25,273 23,780 21,704 22,867 28,186 29,109 30,866 29,146 28,422 27,417
Book Value per Share
$18.49 $17.39 $19.05 $19.40 $19.88 $19.68 $21.38 $21.22 $21.25 $4.21 $4.70
Tangible Book Value per Share
$16.20 $15.09 $16.61 $16.95 $17.39 $17.18 $18.88 $18.72 $18.73 $3.46 $3.94
Total Capital
5,963 6,302 6,611 6,720 6,813 6,828 7,046 7,231 4,130 7,594 7,634
Total Debt
3,921 4,387 4,523 4,609 4,663 4,704 4,741 4,943 1,860 5,355 5,144
Total Long-Term Debt
3,921 4,387 4,523 4,609 4,663 4,704 4,741 4,943 1,860 5,355 5,144
Net Debt
3,718 4,197 3,903 4,187 4,266 4,440 4,346 4,756 1,608 5,124 4,918
Capital Expenditures (CapEx)
252 158 191 120 184 152 179 129 184 120 188
Debt-free, Cash-free Net Working Capital (DFCFNWC)
579 919 720 794 690 738 700 951 739 824 555
Debt-free Net Working Capital (DFNWC)
782 1,109 1,340 1,215 1,087 1,002 1,095 1,137 991 1,056 781
Net Working Capital (NWC)
782 1,109 1,340 1,215 1,087 1,002 1,095 1,137 991 1,056 781
Net Nonoperating Expense (NNE)
7.95 10 9.51 7.34 9.19 9.39 8.98 11 14 15 -108
Net Nonoperating Obligations (NNO)
3,718 4,197 3,903 4,187 4,266 4,440 4,346 4,756 1,608 5,124 4,918
Total Depreciation and Amortization (D&A)
95 97 102 90 103 104 109 114 120 120 122
Debt-free, Cash-free Net Working Capital to Revenue
4.08% 6.35% 4.88% 5.33% 4.74% 5.03% 4.76% 6.44% 4.97% 5.51% 3.67%
Debt-free Net Working Capital to Revenue
5.50% 7.66% 9.08% 8.16% 7.47% 6.84% 7.44% 7.70% 6.66% 7.06% 5.16%
Net Working Capital to Revenue
5.50% 7.66% 9.08% 8.16% 7.47% 6.84% 7.44% 7.70% 6.66% 7.06% 5.16%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.10 $1.66 $3.85 $2.34 $0.09 $1.84 $3.95 $2.25 $0.44 $0.34 $0.81
Adjusted Weighted Average Basic Shares Outstanding
2.78B 110.05M 109.43M 108.77M 2.73B 107.95M 107.73M 107.17M 536.95M 531.73M 530.33M
Adjusted Diluted Earnings per Share
$0.10 $1.65 $3.83 $2.33 $0.09 $1.83 $3.93 $2.24 $0.44 $0.34 $0.81
Adjusted Weighted Average Diluted Shares Outstanding
2.80B 110.78M 110.04M 109.34M 2.74B 108.53M 108.24M 107.68M 539.65M 534.10M 532.21M
Adjusted Basic & Diluted Earnings per Share
$0.10 $0.00 $0.00 $0.00 $0.09 $0.00 $0.00 $0.00 $0.44 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.10B 109.57M 108.81M 108.11M 1.08B 107.81M 107.87M 106.84M 531.55M 530.20M 529.95M
Normalized Net Operating Profit after Tax (NOPAT)
279 193 431 262 257 208 434 252 250 195 444
Normalized NOPAT Margin
6.96% 5.85% 10.29% 7.69% 7.02% 6.11% 10.22% 7.27% 6.62% 5.62% 10.00%
Pre Tax Income Margin
8.71% 7.02% 13.07% 9.71% 8.81% 7.40% 12.95% 8.96% 7.98% 6.62% 12.61%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
35.08 19.28 45.32 35.74 27.97 22.11 48.35 23.39 18.51 12.68 32.13
NOPAT to Interest Expense
27.23 15.23 34.90 27.50 21.52 17.44 37.39 18.18 14.53 9.91 24.68
EBIT Less CapEx to Interest Expense
10.47 6.84 29.83 23.15 12.56 9.32 32.93 14.11 7.82 6.55 21.66
NOPAT Less CapEx to Interest Expense
2.62 2.79 19.41 14.91 6.11 4.65 21.97 8.90 3.84 3.78 14.21
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
37.62% 38.69% 38.74% 38.92% 40.61% 40.54% 40.91% 41.93% 42.91% 43.98% 43.59%
Augmented Payout Ratio
101.92% 92.82% 89.34% 89.57% 94.29% 87.68% 85.70% 88.72% 93.81% 93.67% 86.75%

Key Financial Trends

Tractor Supply Co. (TSCO) has demonstrated solid financial performance and some notable trends over the last four years through its income statements, balance sheets, and cash flow statements.

Positive Highlights:

  • Revenue Growth: Operating revenue showed an increasing trend from approximately $3.29 billion in Q1 2023 to nearly $4.44 billion in Q2 2025, indicating steady top-line growth.
  • Profitability Improvement: Net income attributable to common shareholders rose significantly, from around $183 million in Q1 2023 to over $430 million in Q2 2025, reflecting improved profitability.
  • Strong Operating Cash Flow: Net cash from continuing operating activities expanded from $19.5 million in Q1 2023 to $785.8 million in Q2 2025, suggesting enhanced operational efficiency and cash generation.
  • Maintained Dividend Payments: The company consistently paid cash dividends to common shareholders, increasing marginally from $1.03 per share in Q3 2023 to $0.23 per share quarterly in 2025, indicating commitment to shareholder returns.
  • Investments in Property, Plant, & Equipment: Sustained capital expenditures (e.g., $210 million in Q2 2025) point to ongoing investments to support growth and infrastructure.
  • Share Repurchases: Regular repurchases of common equity, with $75 million in Q2 2025, reflect management’s confidence in the company and efforts to enhance shareholder value.
  • Growing Total Assets: Total assets have increased from about $8.85 billion in early 2023 to over $10.55 billion by mid-2025, signaling expansion of the company’s asset base.
  • Stable Gross Margins: Gross profit margins have held steady, e.g., $1.64 billion gross profit on $4.44 billion revenue in Q2 2025, supporting profitability.

Neutral Observations:

  • Debt Management: The company has both issued and repaid debt repeatedly, with net repayments in recent quarters suggesting active debt restructuring, but long-term debt remains sizable at ~$1.67 billion in Q2 2025.
  • Inventory Levels: Inventory values fluctuated but remained substantial around $3 billion, necessitating careful management to avoid excess or shortages impacting working capital.

Areas of Caution:

  • Significant Debt Repayments: Large repayments of debt (e.g., $1.12 billion in Q2 2025) might pressure cash flows and affect financial flexibility.
  • Rising Operating Expenses: Selling, General & Administrative (SG&A) expenses increased over time, reaching nearly $940 million in Q2 2025, which could compress margins if not controlled.
  • Fluctuating Net Change in Cash: Net cash change showed volatility with negative balances in certain quarters, reflecting possible cash management challenges amidst investments and financing activities.

Summary: Tractor Supply has delivered strong revenue and net income growth with robust cash flows from operations, sustaining investments and shareholder returns via dividends and buybacks. However, the company is navigating substantial debt repayments and rising operating expenses which could impact liquidity and profitability if trends persist. Overall, the financials point to a growing and operationally cash-generative firm, with prudent monitoring of debt levels and expense control advisable for investors.

08/26/25 03:04 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Tractor Supply's Financials

When does Tractor Supply's fiscal year end?

According to the most recent income statement we have on file, Tractor Supply's financial year ends in December. Their financial year 2024 ended on December 28, 2024.

How has Tractor Supply's net income changed over the last 10 years?

Tractor Supply's net income appears to be on an upward trend, with a most recent value of $1.10 billion in 2024, rising from $370.89 million in 2014. The previous period was $1.11 billion in 2023. Find out what analysts predict for Tractor Supply in the coming months.

What is Tractor Supply's operating income?
Tractor Supply's total operating income in 2024 was $1.47 billion, based on the following breakdown:
  • Total Gross Profit: $5.40 billion
  • Total Operating Expenses: $3.93 billion
How has Tractor Supply's revenue changed over the last 10 years?

Over the last 10 years, Tractor Supply's total revenue changed from $5.71 billion in 2014 to $14.88 billion in 2024, a change of 160.6%.

How much debt does Tractor Supply have?

Tractor Supply's total liabilities were at $7.54 billion at the end of 2024, a 7.1% increase from 2023, and a 916.9% increase since 2014.

How much cash does Tractor Supply have?

In the past 10 years, Tractor Supply's cash and equivalents has ranged from $51.13 million in 2014 to $1.34 billion in 2020, and is currently $251.49 million as of their latest financial filing in 2024.

How has Tractor Supply's book value per share changed over the last 10 years?

Over the last 10 years, Tractor Supply's book value per share changed from 9.52 in 2014 to 21.25 in 2024, a change of 123.3%.



This page (NASDAQ:TSCO) was last updated on 8/26/2025 by MarketBeat.com Staff
From Our Partners