Free Trial

Tractor Supply (TSCO) Financials

Tractor Supply logo
$31.26 +0.49 (+1.59%)
Closing price 06/11/2026 04:00 PM Eastern
Extended Trading
$31.18 -0.08 (-0.26%)
As of 05:06 AM 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/27/2025
Net Income / (Loss) Attributable to Common Shareholders
410 437 423 532 562 -9,871 997 1,089 1,107 1,101 1,096
Consolidated Net Income / (Loss)
410 437 423 532 562 749 997 1,089 1,107 1,101 1,096
Net Income / (Loss) Continuing Operations
410 437 423 532 562 -9,871 997 1,089 1,107 1,101 1,096
Total Pre-Tax Income
648 688 673 683 723 968 1,280 1,404 1,432 1,413 1,398
Total Operating Income
651 694 686 702 743 997 1,307 1,435 1,479 1,468 1,467
Total Gross Profit
2,143 2,325 2,492 2,703 2,872 3,762 4,477 4,972 5,228 5,397 5,655
Total Revenue
6,227 6,780 7,256 7,911 8,352 0.00 12,731 14,205 14,556 14,883 15,524
Operating Revenue
6,227 6,780 7,256 7,911 8,352 0.00 12,731 14,205 14,556 14,883 15,524
Total Cost of Revenue
4,083 4,454 4,764 5,209 5,480 6,859 8,254 9,233 9,328 9,487 9,870
Operating Cost of Revenue
4,083 4,454 4,764 5,209 5,480 6,859 8,254 9,233 9,328 9,487 9,870
Total Operating Expenses
1,493 1,631 1,806 2,001 2,129 2,765 3,170 3,537 3,749 3,929 4,187
Selling, General & Admin Expense
1,369 1,488 1,640 1,823 1,933 2,479 2,900 3,194 3,356 3,482 3,693
Depreciation Expense
124 143 166 177 196 217 270 343 393 447 494
Total Other Income / (Expense), net
-2.89 -5.81 -14 -18 -20 -29 -27 -31 -47 -55 -69
Interest Expense
2.89 5.81 14 18 20 29 27 31 47 55 69
Income Tax Expense
237 251 250 151 161 219 283 316 325 312 302
Basic Earnings per Share
$3.03 $3.29 $3.31 $4.34 $4.70 $6.44 $8.69 $1.96 $2.03 $2.05 $2.07
Weighted Average Basic Shares Outstanding
135.58M 132.91M 127.59M 122.65M 119.73M 116.37M 114.79M 556.68M 545.48M 536.95M 529.96M
Diluted Earnings per Share
$3.00 $3.27 $3.30 $4.31 $4.66 $6.38 $8.61 $1.94 $2.02 $2.04 $2.06
Weighted Average Diluted Shares Outstanding
136.85M 133.81M 128.20M 123.47M 120.74M 117.44M 115.82M 560.74M 548.73M 539.65M 532.18M
Weighted Average Basic & Diluted Shares Outstanding
135.40M 132.90M 127.70M 122.70M 234.56M 232.60M 225.54M 220.15M 215.83M 531.55M 526.35M
Cash Dividends to Common per Share
$0.76 $0.92 $1.05 $1.20 $1.36 $1.50 $2.08 $0.74 $0.82 $0.88 $0.92

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026
Net Income / (Loss) Attributable to Common Shareholders
255 248 198 425 241 236 179 430 259 227 165
Consolidated Net Income / (Loss)
255 248 198 534 241 236 179 552 259 105 165
Net Income / (Loss) Continuing Operations
255 248 198 534 241 236 179 552 259 105 165
Total Pre-Tax Income
331 322 251 550 311 301 229 560 328 281 214
Total Operating Income
341 334 263 561 325 318 249 578 343 298 233
Total Gross Profit
1,250 1,293 1,221 1,556 1,290 1,330 1,255 1,640 1,389 1,370 1,301
Total Revenue
3,412 3,660 3,395 4,247 3,468 3,774 3,467 4,440 3,719 3,898 3,592
Operating Revenue
3,412 3,660 3,395 4,247 3,468 3,774 3,467 4,440 3,719 3,898 3,592
Total Cost of Revenue
2,162 2,367 2,174 2,691 2,178 2,444 2,212 2,800 2,330 2,528 2,291
Operating Cost of Revenue
2,162 2,367 2,174 2,691 2,178 2,444 2,212 2,800 2,330 2,528 2,291
Total Operating Expenses
910 959 958 885 966 1,011 1,006 940 1,047 1,194 1,068
Selling, General & Admin Expense
819 856 853 885 852 891 886 940 922 944 941
Depreciation Expense
90 103 104 0.00 114 120 120 0.00 124 250 127
Total Other Income / (Expense), net
-9.54 -12 -12 -12 -14 -17 -20 -18 -15 -17 -19
Interest Expense
9.54 12 12 12 14 17 20 18 15 17 19
Income Tax Expense
76 74 53 125 69 65 50 130 69 53 50
Basic Earnings per Share
$2.34 $0.45 $0.37 $0.79 $0.45 $0.44 $0.34 $0.81 $0.49 $0.43 $0.31
Weighted Average Basic Shares Outstanding
108.77M 545.48M 539.73M 538.65M 535.84M 536.95M 531.73M 530.33M 529.74M 529.96M 526.33M
Diluted Earnings per Share
$2.33 $0.45 $0.37 $0.79 $0.45 $0.44 $0.34 $0.81 $0.49 $0.43 $0.31
Weighted Average Diluted Shares Outstanding
109.34M 548.73M 542.64M 541.18M 538.39M 539.65M 534.10M 532.21M 532.14M 532.18M 528.14M
Weighted Average Basic & Diluted Shares Outstanding
108.11M 215.83M 107.81M 107.87M 106.84M 531.55M 530.20M 529.95M 528.40M 526.35M 524.45M
Cash Dividends to Common per Share
$1.03 $0.20 $0.22 $0.22 $0.22 $0.22 $0.23 $0.23 $0.23 $0.23 $0.24

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/27/2025
Net Change in Cash & Equivalents
13 -9.90 55 -23 -2.06 1,258 -464 -676 195 -146 -57
Net Cash From Operating Activities
456 651 631 694 812 1,395 1,139 1,357 1,334 1,421 1,635
Net Cash From Continuing Operating Activities
456 651 631 694 812 1,389 1,139 1,357 1,334 1,421 1,635
Net Income / (Loss) Continuing Operations
410 437 423 532 562 749 997 1,089 1,107 1,101 1,096
Consolidated Net Income / (Loss)
410 437 423 532 562 749 997 1,089 1,107 1,101 1,096
Depreciation Expense
124 143 166 177 196 217 270 343 393 447 494
Non-Cash Adjustments To Reconcile Net Income
20 24 30 28 31 105 52 56 9.00 -14 -36
Changes in Operating Assets and Liabilities, net
-97 47 13 -44 23 318 -180 -131 -175 -113 81
Net Cash From Investing Activities
-236 -369 -238 -276 -215 -292 -627 -1,094 -653 -644 -779
Net Cash From Continuing Investing Activities
-236 -369 -238 -276 -215 -292 -627 -1,094 -653 -644 -779
Purchase of Property, Plant & Equipment
-236 -226 -250 -279 -217 -294 -628 -773 -754 -784 -895
Acquisitions
0.00 -144 - 0.00 - 0.00 0.00 -391 0.00 0.00 -140
Sale of Property, Plant & Equipment
0.58 0.36 11 2.22 2.49 1.79 1.09 70 101 140 256
Net Cash From Financing Activities
-208 -291 -338 -441 -599 155 -975 -939 -486 -922 -914
Net Cash From Continuing Financing Activities
-208 -291 -338 -441 -599 155 -975 -939 -486 -922 -914
Repayment of Debt
-531 -823 -1,031 -1,216 -1,017 -1,424 0.00 -832 -1,205 -685 -3,195
Repurchase of Common Equity
-293 -332 -369 -350 -533 -343 -799 -700 -594 -561 -361
Payment of Dividends
-103 -122 -134 -147 -163 -175 -239 -410 -450 -472 -488
Issuance of Debt
680 945 1,180 1,194 1,002 2,009 0.00 1,010 1,767 785 3,125
Issuance of Common Equity
42 41 16 80 116 99 82 26 24 39 24
Other Financing Activities, net
-3.00 -0.84 -0.82 -1.37 -3.82 -12 -19 -33 -29 -29 -19
Cash Interest Paid
2.28 6.12 10 18 19 25 24 27 56 66 70
Cash Income Taxes Paid
227 232 219 147 144 235 292 239 325 351 235

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026
Net Change in Cash & Equivalents
-198 -25 -133 131 -208 65 -20 -5.91 -41 9.47 30
Net Cash From Operating Activities
156 396 257 560 86 517 217 786 308 325 91
Net Cash From Continuing Operating Activities
156 396 257 560 86 517 217 786 308 325 91
Net Income / (Loss) Continuing Operations
255 248 198 425 241 236 179 430 259 227 165
Consolidated Net Income / (Loss)
255 248 198 425 241 236 179 430 259 227 165
Depreciation Expense
90 103 104 109 114 120 120 122 124 128 127
Non-Cash Adjustments To Reconcile Net Income
-12 -8.69 16 5.16 -25 -11 -4.19 -3.26 -17 -11 -5.11
Changes in Operating Assets and Liabilities, net
-178 54 -61 20 -244 171 -78 237 -58 -19 -195
Net Cash From Investing Activities
-110 -198 -152 -179 -129 -184 -261 -188 -228 -102 -171
Net Cash From Continuing Investing Activities
-110 -198 -152 -179 -129 -184 -261 -188 -228 -102 -171
Purchase of Property, Plant & Equipment
-177 -227 -157 -193 -188 -246 -141 -210 -278 -266 -203
Acquisitions
- - 0.00 - - - -141 0.69 0.04 - 0.00
Sale of Property, Plant & Equipment
57 43 4.94 14 59 62 21 22 49 164 31
Net Cash From Financing Activities
-244 -222 -238 -250 -166 -268 25 -604 -121 -214 110
Net Cash From Continuing Financing Activities
-244 -222 -238 -250 -166 -268 25 -604 -121 -214 110
Repayment of Debt
- - -150 -185 -150 -200 -355 -1,120 -805 -915 -1,120
Repurchase of Common Equity
-135 -114 -118 -138 -151 -154 -95 -75 -74 -117 -118
Payment of Dividends
-112 -111 -119 -119 -118 -117 -122 -122 -122 -121 -126
Issuance of Debt
- - 150 185 250 200 605 710 875 935 1,480
Issuance of Common Equity
4.60 4.54 22 6.63 4.17 6.84 7.02 4.30 7.28 4.97 9.60
Other Financing Activities, net
-1.70 -1.43 -23 -0.38 -1.35 -3.79 -15 -1.51 -2.21 0.05 -15
Cash Interest Paid
8.55 27 3.90 26 6.23 29 8.37 31 2.11 29 4.72
Cash Income Taxes Paid
179 110 1.78 88 188 73 1.68 41 13 179 6.67

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/27/2025
Total Assets
2,371 2,675 2,869 3,085 5,289 7,049 7,767 8,490 9,188 9,805 10,934
Total Current Assets
1,439 1,518 1,655 1,794 1,788 3,259 3,250 3,158 3,264 3,310 3,508
Cash & Equivalents
64 54 109 86 84 1,342 878 203 397 251 194
Inventories, net
1,284 1,370 1,453 1,590 1,603 1,783 2,191 2,710 2,646 2,840 3,084
Prepaid Expenses
88 91 88 114 101 134 164 246 219 197 203
Current Deferred & Refundable Income Taxes
3.76 3.68 4.76 4.11 0.00 0.00 17 0.00 2.46 22 27
Plant, Property, & Equipment, net
848 962 1,045 1,134 1,164 1,249 1,618 2,084 2,437 2,727 3,027
Total Noncurrent Assets
84 195 169 156 2,337 2,541 2,899 3,249 3,487 3,768 4,399
Goodwill
10 126 124 124 124 56 56 253 270 270 399
Other Noncurrent Operating Assets
18 24 26 25 2,213 2,454 2,841 2,995 3,218 3,499 4,001
Total Liabilities & Shareholders' Equity
2,371 2,675 2,869 3,085 5,289 7,049 7,767 8,490 9,188 9,805 10,934
Total Liabilities
978 1,222 1,450 1,523 3,722 5,125 5,765 6,448 7,038 7,535 8,352
Total Current Liabilities
671 777 849 938 1,248 1,744 2,065 2,376 2,177 2,319 2,614
Accounts Payable
427 520 577 620 643 976 1,156 1,398 1,180 1,236 1,391
Accrued Expenses
195 216 202 232 248 325 474 499 533 582 653
Current Deferred & Payable Income Tax Liabilities
5.45 5.48 11 1.77 5.98 20 0.00 9.47 - - 0.00
Current Employee Benefit Liabilities
43 25 32 54 40 120 110 120 91 101 115
Other Current Liabilities
- - - 3.65 281 303 325 350 373 400 455
Total Noncurrent Liabilities
306 445 601 585 2,475 3,381 3,700 4,071 4,861 5,216 5,738
Long-Term Debt
150 264 401 381 366 984 986 1,164 1,729 1,832 1,765
Capital Lease Obligations
17 26 33 29 2,032 - 2,608 2,757 2,934 28 31
Noncurrent Deferred & Payable Income Tax Liabilities
- - - 0.00 0.15 0.00 0.00 31 60 44 95
Other Noncurrent Operating Liabilities
54 55 61 68 76 2,397 106 120 138 3,312 3,847
Total Equity & Noncontrolling Interests
1,393 1,453 1,419 1,562 1,567 1,924 2,003 2,042 2,150 2,270 2,581
Total Preferred & Common Equity
1,393 1,453 1,419 1,562 1,567 1,924 2,003 2,042 2,150 2,270 2,581
Total Common Equity
1,393 1,453 1,419 1,562 1,567 1,924 2,003 2,042 2,150 2,270 2,581
Common Stock
597 673 718 825 968 1,097 1,212 1,263 1,320 1,384 1,448
Retained Earnings
2,226 2,540 2,829 3,214 3,613 4,187 4,945 5,624 6,282 6,911 7,519
Treasury Stock
-1,430 -1,761 -2,131 -2,481 -3,014 -3,357 -4,156 -4,856 -5,459 -6,025 -6,386
Accumulated Other Comprehensive Income / (Loss)
0.00 1.39 3.36 3.81 0.20 -3.24 1.35 11 6.79 1.22 0.00

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 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 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 9/27/2025 3/28/2026
Total Assets
9,033 9,205 9,188 9,555 9,785 9,768 9,805 10,385 10,559 10,877 11,662
Total Current Assets
3,577 3,534 3,264 3,519 3,640 3,483 3,310 3,656 3,544 3,647 4,042
Cash & Equivalents
620 422 397 264 395 186 251 232 226 185 224
Inventories, net
2,660 2,834 2,646 3,049 3,000 3,083 2,840 3,214 3,090 3,253 3,584
Prepaid Expenses
297 278 219 207 245 200 197 210 228 210 222
Current Deferred & Refundable Income Taxes
0.00 0.00 2.46 0.00 0.00 14 22 0.00 0.00 0.00 11
Plant, Property, & Equipment, net
2,185 2,274 2,437 2,497 2,567 2,633 2,727 2,752 2,885 3,018 3,132
Total Noncurrent Assets
3,270 3,397 3,487 3,539 3,578 3,652 3,768 3,977 4,130 4,211 4,488
Goodwill
267 267 270 270 270 270 270 401 400 399 398
Other Noncurrent Operating Assets
3,003 3,130 3,218 3,269 3,309 3,382 3,499 3,576 3,731 3,812 4,090
Total Liabilities & Shareholders' Equity
9,033 9,205 9,188 9,555 9,785 9,768 9,805 10,385 10,559 10,877 11,662
Total Liabilities
6,946 7,094 7,038 7,431 7,479 7,479 7,535 8,147 8,068 8,303 9,148
Total Current Liabilities
2,237 2,319 2,177 2,518 2,545 2,346 2,319 2,601 2,763 2,802 2,930
Accounts Payable
1,272 1,412 1,180 1,516 1,437 1,350 1,236 1,559 1,519 1,549 1,760
Accrued Expenses
464 455 533 560 558 552 582 588 614 734 674
Current Deferred & Payable Income Tax Liabilities
114 34 - 39 95 0.00 - 30 143 41 12
Current Employee Benefit Liabilities
66 50 91 23 70 53 101 17 72 56 21
Other Current Liabilities
321 368 373 380 386 391 400 406 414 421 462
Total Noncurrent Liabilities
4,708 4,775 4,861 4,913 4,935 5,133 5,216 5,546 5,306 5,501 6,219
Long-Term Debt
1,728 1,728 1,729 1,730 1,730 1,831 1,832 2,083 1,673 1,744 2,126
Capital Lease Obligations
2,796 2,881 2,934 31 3,011 3,111 28 3,273 3,470 3,557 3,821
Noncurrent Deferred & Payable Income Tax Liabilities
59 30 60 68 54 49 44 42 20 53 113
Other Noncurrent Operating Liabilities
126 136 138 3,084 139 142 3,312 149 142 147 159
Total Equity & Noncontrolling Interests
2,087 2,111 2,150 2,124 2,305 2,289 2,270 2,239 2,490 2,573 2,514
Total Preferred & Common Equity
2,087 2,111 2,150 2,124 2,305 2,289 2,270 2,239 2,490 2,573 2,514
Total Common Equity
2,087 2,111 2,150 2,124 2,305 2,289 2,270 2,239 2,490 2,573 2,514
Common Stock
1,285 1,304 1,320 1,334 1,351 1,364 1,384 1,390 1,406 1,428 1,462
Retained Earnings
6,002 6,145 6,282 6,361 6,668 6,792 6,911 6,968 7,276 7,413 7,557
Treasury Stock
-5,211 -5,347 -5,459 -5,577 -5,718 -5,869 -6,025 -6,119 -6,192 -6,268 -6,505
Accumulated Other Comprehensive Income / (Loss)
10 9.29 6.79 6.06 4.68 2.55 1.22 0.00 0.00 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/27/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.01% 8.88% 7.03% 9.02% 5.57% -100.00% 0.00% 11.57% 2.47% 2.25% 4.31%
EBITDA Growth
9.94% 8.13% 1.81% 3.15% 6.84% 29.26% 29.88% 12.76% 5.28% 2.28% 2.44%
EBIT Growth
10.35% 6.70% -1.11% 2.24% 5.91% 34.14% 31.07% 9.81% 3.06% -0.77% -0.01%
NOPAT Growth
10.79% 6.93% -2.16% 26.74% 5.69% 33.48% 31.98% 9.30% 2.76% 0.05% 0.57%
Net Income Growth
10.65% 6.51% -3.32% 25.97% 5.63% 33.18% 33.13% 9.19% 1.70% -0.54% -0.47%
EPS Growth
12.78% 9.00% 0.92% 30.61% 8.12% 36.91% 34.95% 9.19% 1.70% 0.99% 0.98%
Operating Cash Flow Growth
11.49% 42.63% -2.96% 9.97% 16.90% 71.80% -18.34% 19.17% -1.69% 6.51% 15.09%
Free Cash Flow Firm Growth
-29.32% 46.36% 51.36% 12.88% -449.77% 319.26% -168.51% 103.31% 589.83% 654.63% -77.01%
Invested Capital Growth
20.02% 13.56% 4.20% 7.92% 104.53% -59.95% 201.25% 22.08% 11.38% -39.54% 7.84%
Revenue Q/Q Growth
1.01% 4.15% 0.50% 2.33% 0.71% -100.00% 662.46% 5.08% -2.33% 0.77% 0.81%
EBITDA Q/Q Growth
-0.22% 3.48% -0.85% -0.07% 1.68% 0.09% 8.65% 5.05% -0.87% 0.05% -0.65%
EBIT Q/Q Growth
-0.67% 3.17% -1.55% -0.49% 1.37% -0.60% 9.06% 4.83% -1.66% -1.07% -1.39%
NOPAT Q/Q Growth
-0.11% 2.96% -2.78% 5.41% 1.34% -0.75% 9.02% 4.95% -1.86% -0.63% -0.77%
Net Income Q/Q Growth
-0.09% 2.79% -3.17% 5.37% 1.32% -1.09% 9.37% 4.77% -2.03% -1.03% -1.95%
EPS Q/Q Growth
-0.99% 2.51% -2.08% 5.64% 2.42% -0.93% 9.82% 4.77% -2.03% -80.16% -1.44%
Operating Cash Flow Q/Q Growth
-5.95% 30.56% -10.56% 7.84% 7.47% -0.56% -9.72% 51.92% -20.05% 9.32% -10.53%
Free Cash Flow Firm Q/Q Growth
-37.84% 28.69% 10.39% 10.11% 4.03% -1.17% -15.06% 1.39% 53.01% 810.92% 64.32%
Invested Capital Q/Q Growth
0.68% -1.74% -4.13% -4.29% -3.40% -6.38% 5.76% 5.66% 1.87% -44.94% -45.60%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
34.42% 34.30% 34.34% 34.16% 34.38% 0.00% 35.17% 35.00% 35.92% 36.26% 36.42%
EBITDA Margin
12.43% 12.35% 11.74% 11.11% 11.25% 0.00% 12.39% 12.52% 12.86% 12.86% 12.63%
Operating Margin
10.45% 10.24% 9.46% 8.87% 8.90% 0.00% 10.26% 10.10% 10.16% 9.86% 9.45%
EBIT Margin
10.45% 10.24% 9.46% 8.87% 8.90% 0.00% 10.26% 10.10% 10.16% 9.86% 9.45%
Profit (Net Income) Margin
6.59% 6.45% 5.82% 6.73% 6.73% 0.00% 7.83% 7.66% 7.61% 7.40% 7.06%
Tax Burden Percent
63.37% 63.51% 62.84% 77.90% 77.74% 77.36% 77.89% 77.53% 77.30% 77.94% 78.39%
Interest Burden Percent
99.56% 99.16% 97.98% 97.38% 97.33% 97.11% 97.96% 97.87% 96.86% 96.28% 95.29%
Effective Tax Rate
36.63% 36.49% 37.16% 22.10% 22.26% 22.64% 22.11% 22.47% 22.70% 22.06% 21.61%
Return on Invested Capital (ROIC)
30.04% 27.57% 24.84% 29.68% 19.84% 0.00% 32.39% 21.23% 18.78% 22.22% 28.54%
ROIC Less NNEP Spread (ROIC-NNEP)
23.73% 25.47% 21.94% 25.61% 18.70% 0.00% 30.63% 20.49% 17.88% 20.77% 25.16%
Return on Net Nonoperating Assets (RNNOA)
0.51% 3.14% 4.59% 6.04% 16.10% 0.00% 18.40% 32.60% 34.05% 27.61% 16.65%
Return on Equity (ROE)
30.55% 30.71% 29.43% 35.72% 35.95% 42.91% 50.79% 53.83% 52.82% 49.83% 45.18%
Cash Return on Invested Capital (CROIC)
11.84% 14.87% 20.73% 22.06% -48.81% 113.77% -67.92% 1.35% 8.01% 71.51% 20.99%
Operating Return on Assets (OROA)
29.53% 27.51% 24.76% 23.57% 17.75% 0.00% 17.64% 17.65% 16.73% 15.45% 14.15%
Return on Assets (ROA)
18.63% 17.33% 15.25% 17.88% 13.43% 0.00% 13.46% 13.39% 12.53% 11.60% 10.57%
Return on Common Equity (ROCE)
30.55% 30.71% 29.43% 35.72% 35.95% 42.91% 50.79% 53.83% 52.82% 49.83% 45.18%
Return on Equity Simple (ROE_SIMPLE)
29.46% 30.08% 29.79% 34.09% 35.88% 38.93% 49.79% 53.31% 51.50% 48.51% 0.00%
Net Operating Profit after Tax (NOPAT)
412 441 431 547 578 771 1,018 1,112 1,143 1,144 1,150
NOPAT Margin
6.62% 6.50% 5.94% 6.91% 6.92% 0.00% 7.99% 7.83% 7.85% 7.69% 7.41%
Net Nonoperating Expense Percent (NNEP)
6.31% 2.10% 2.90% 4.06% 1.15% 2.24% 1.76% 0.74% 0.90% 1.45% 3.38%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 18.66% 16.78% 27.69% 26.28%
Cost of Revenue to Revenue
65.58% 65.70% 65.66% 65.84% 65.62% 0.00% 64.83% 65.00% 64.08% 63.74% 63.58%
SG&A Expenses to Revenue
21.99% 21.95% 22.60% 23.05% 23.14% 0.00% 22.78% 22.49% 23.06% 23.39% 23.79%
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
23.97% 24.06% 24.88% 25.29% 25.49% 0.00% 24.90% 24.90% 25.76% 26.40% 26.97%
Earnings before Interest and Taxes (EBIT)
651 694 686 702 743 997 1,307 1,435 1,479 1,468 1,467
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
774 837 852 879 939 1,214 1,577 1,778 1,872 1,915 1,961
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.27 6.10 6.00 5.99 6.51 8.40 12.39 11.74 10.64 12.84 10.52
Price to Tangible Book Value (P/TBV)
7.33 6.68 6.57 6.50 7.07 8.65 12.74 13.40 12.16 14.57 12.44
Price to Revenue (P/Rev)
1.63 1.31 1.17 1.18 1.22 0.00 1.95 1.69 1.57 1.96 1.75
Price to Earnings (P/E)
24.70 20.28 20.13 17.56 18.13 0.00 24.88 22.02 20.65 26.47 24.77
Dividend Yield
1.01% 1.36% 1.55% 1.57% 1.58% 1.08% 0.95% 1.70% 1.95% 0.00% 1.79%
Earnings Yield
4.05% 4.93% 4.97% 5.70% 5.52% 0.00% 4.02% 4.54% 4.84% 3.78% 4.04%
Enterprise Value to Invested Capital (EV/IC)
6.84 5.36 5.00 5.07 3.21 10.09 5.83 4.81 4.23 7.93 6.87
Enterprise Value to Revenue (EV/Rev)
1.64 1.34 1.22 1.23 1.50 0.00 2.16 1.95 1.86 2.07 1.85
Enterprise Value to EBITDA (EV/EBITDA)
13.23 10.88 10.40 11.03 13.35 13.02 17.46 15.58 14.49 16.06 14.66
Enterprise Value to EBIT (EV/EBIT)
15.74 13.13 12.91 13.82 16.87 15.86 21.07 19.30 18.35 20.96 19.60
Enterprise Value to NOPAT (EV/NOPAT)
24.84 20.67 20.54 17.74 21.70 20.50 27.04 24.89 23.74 26.89 25.00
Enterprise Value to Operating Cash Flow (EV/OCF)
22.44 14.00 14.03 13.97 15.45 11.34 24.17 20.41 20.34 21.65 17.59
Enterprise Value to Free Cash Flow (EV/FCFF)
63.02 38.31 24.62 23.87 0.00 5.07 0.00 391.66 55.63 8.36 33.98
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.12 0.21 0.33 0.28 1.55 0.51 1.79 1.92 2.17 0.82 0.70
Long-Term Debt to Equity
0.12 0.20 0.31 0.26 1.53 0.51 1.79 1.92 2.17 0.82 0.70
Financial Leverage
0.02 0.12 0.21 0.24 0.86 0.57 0.60 1.59 1.90 1.33 0.66
Leverage Ratio
1.64 1.77 1.93 2.00 2.68 3.53 3.77 4.02 4.22 4.30 4.27
Compound Leverage Factor
1.63 1.76 1.89 1.95 2.61 3.43 3.70 3.93 4.08 4.14 4.07
Debt to Total Capital
10.75% 17.16% 24.57% 21.85% 60.77% 33.85% 64.22% 65.75% 68.45% 45.03% 41.03%
Short-Term Debt to Total Capital
0.06% 0.64% 1.52% 1.31% 0.75% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
10.70% 16.52% 23.06% 20.53% 60.02% 33.85% 64.22% 65.75% 68.45% 45.03% 41.03%
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
89.25% 82.84% 75.43% 78.15% 39.23% 66.15% 35.78% 34.25% 31.55% 54.97% 58.97%
Debt to EBITDA
0.22 0.36 0.54 0.50 2.59 0.81 2.28 2.21 2.49 0.97 0.92
Net Debt to EBITDA
0.13 0.30 0.41 0.40 2.50 -0.29 1.72 2.09 2.28 0.84 0.82
Long-Term Debt to EBITDA
0.22 0.35 0.51 0.47 2.55 0.81 2.28 2.21 2.49 0.97 0.92
Debt to NOPAT
0.41 0.68 1.07 0.80 4.20 1.28 3.53 3.52 4.08 1.63 1.56
Net Debt to NOPAT
0.25 0.56 0.82 0.64 4.06 -0.46 2.67 3.34 3.73 1.41 1.39
Long-Term Debt to NOPAT
0.41 0.66 1.01 0.75 4.15 1.28 3.53 3.52 4.08 1.63 1.56
Altman Z-Score
11.46 9.41 8.56 8.79 4.77 3.45 5.85 5.50 5.16 5.44 4.87
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
2.14 1.95 1.95 1.91 1.43 1.87 1.57 1.33 1.50 1.43 1.34
Quick Ratio
0.10 0.07 0.13 0.09 0.07 0.77 0.43 0.09 0.18 0.11 0.07
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
162 238 360 406 -1,421 3,116 -2,134 71 488 3,681 846
Operating Cash Flow to CapEx
193.38% 288.37% 264.01% 251.31% 377.61% 477.23% 181.52% 193.04% 204.27% 220.65% 256.04%
Free Cash Flow to Firm to Interest Expense
56.20 40.93 25.97 22.14 -71.61 108.26 -80.21 2.31 10.49 67.43 12.24
Operating Cash Flow to Interest Expense
157.80 112.00 45.56 37.84 40.91 48.45 42.79 44.30 28.68 26.03 23.65
Operating Cash Flow Less CapEx to Interest Expense
76.20 73.16 28.30 22.78 30.07 38.30 19.22 21.35 14.64 14.23 14.41
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.83 2.69 2.62 2.66 1.99 0.00 1.72 1.75 1.65 1.57 1.50
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
3.40 3.36 3.38 3.42 3.43 4.05 4.15 3.77 3.48 3.46 3.33
Fixed Asset Turnover
7.94 7.49 7.23 7.26 7.27 0.00 8.88 7.68 6.44 5.76 5.40
Accounts Payable Turnover
10.23 9.41 8.69 8.71 8.68 8.47 7.74 7.23 7.24 7.85 7.51
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)
107.26 108.74 108.13 106.61 106.31 90.10 87.88 96.87 104.78 105.54 109.55
Days Payable Outstanding (DPO)
35.67 38.79 41.99 41.93 42.06 43.08 47.13 50.48 50.44 46.48 48.58
Cash Conversion Cycle (CCC)
71.59 69.95 66.14 64.69 64.25 0.00 40.74 46.39 54.34 59.06 60.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,497 1,700 1,772 1,912 3,911 1,566 4,719 5,760 6,416 3,879 4,183
Invested Capital Turnover
4.54 4.24 4.18 4.29 2.87 0.00 4.05 2.71 2.39 2.89 3.85
Increase / (Decrease) in Invested Capital
250 203 71 140 1,999 -2,345 3,152 1,042 655 -2,537 304
Enterprise Value (EV)
10,239 9,110 8,860 9,698 12,539 15,807 27,526 27,694 27,134 30,754 28,756
Market Capitalization
10,135 8,863 8,507 9,348 10,195 16,164 24,810 23,976 22,867 29,146 27,155
Book Value per Share
$10.37 $11.07 $11.30 $12.79 $13.24 $16.51 $17.60 $18.49 $19.88 $21.25 $4.89
Tangible Book Value per Share
$10.30 $10.11 $10.31 $11.77 $12.19 $16.04 $17.11 $16.20 $17.39 $18.73 $4.13
Total Capital
1,561 1,754 1,881 1,998 3,995 2,908 5,597 5,963 6,813 4,130 4,377
Total Debt
168 301 462 437 2,428 984 3,594 3,921 4,663 1,860 1,796
Total Long-Term Debt
167 290 434 410 2,398 984 3,594 3,921 4,663 1,860 1,796
Net Debt
104 247 353 350 2,344 -357 2,716 3,718 4,266 1,608 1,602
Capital Expenditures (CapEx)
236 226 239 276 215 292 627 703 653 644 639
Debt-free, Cash-free Net Working Capital (DFCFNWC)
705 698 726 796 486 173 308 579 690 739 699
Debt-free Net Working Capital (DFNWC)
769 752 835 883 570 1,515 1,186 782 1,087 991 893
Net Working Capital (NWC)
768 741 806 856 540 1,515 1,186 782 1,087 991 893
Net Nonoperating Expense (NNE)
1.83 3.69 8.71 14 15 22 21 24 36 43 54
Net Nonoperating Obligations (NNO)
104 247 353 350 2,344 -357 2,716 3,718 4,266 1,608 1,602
Total Depreciation and Amortization (D&A)
124 143 166 177 196 217 270 343 393 447 494
Debt-free, Cash-free Net Working Capital to Revenue
11.33% 10.30% 10.00% 10.07% 5.82% 0.00% 2.42% 4.08% 4.74% 4.97% 4.50%
Debt-free Net Working Capital to Revenue
12.35% 11.09% 11.50% 11.16% 6.83% 0.00% 9.31% 5.50% 7.47% 6.66% 5.75%
Net Working Capital to Revenue
12.34% 10.92% 11.11% 10.82% 6.47% 0.00% 9.31% 5.50% 7.47% 6.66% 5.75%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$3.03 $3.29 $3.31 $4.34 $4.70 $6.44 $8.69 $1.96 $2.03 $2.05 $2.07
Adjusted Weighted Average Basic Shares Outstanding
135.58M 132.91M 127.59M 122.65M 119.73M 116.37M 114.79M 556.68M 545.48M 536.95M 529.96M
Adjusted Diluted Earnings per Share
$3.00 $3.27 $3.30 $4.31 $4.66 $6.38 $8.61 $1.94 $2.02 $2.04 $2.06
Adjusted Weighted Average Diluted Shares Outstanding
136.85M 133.81M 128.20M 123.47M 120.74M 117.44M 115.82M 560.75M 548.73M 539.65M 532.18M
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
133.74M 130.73M 125.12M 121.28M 234.56M 232.60M 225.54M 1.10B 1.08B 531.55M 526.35M
Normalized Net Operating Profit after Tax (NOPAT)
412 441 431 547 578 825 1,018 1,112 1,143 1,144 1,150
Normalized NOPAT Margin
6.62% 6.50% 5.94% 6.91% 6.92% 0.00% 7.99% 7.83% 7.85% 7.69% 7.41%
Pre Tax Income Margin
10.40% 10.15% 9.27% 8.64% 8.66% 0.00% 10.05% 9.89% 9.84% 9.49% 9.01%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
225.01 119.46 49.53 38.24 37.46 34.64 49.11 46.84 31.80 26.88 21.22
NOPAT to Interest Expense
142.59 75.87 31.12 29.79 29.12 26.80 38.25 36.32 24.58 20.95 16.64
EBIT Less CapEx to Interest Expense
143.41 80.62 32.27 23.18 26.62 24.49 25.53 23.90 17.76 15.09 11.99
NOPAT Less CapEx to Interest Expense
60.99 37.03 13.86 14.73 18.28 16.64 14.68 13.37 10.54 9.16 7.40
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
25.12% 27.97% 31.67% 27.63% 28.93% 23.32% 23.97% 37.62% 40.61% 42.91% 44.49%
Augmented Payout Ratio
96.45% 103.86% 119.08% 93.33% 123.77% 69.11% 104.09% 101.92% 94.29% 93.81% 77.45%

Quarterly Metrics And Ratios for Tractor Supply

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

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/30/2023 3/30/2024 6/29/2024 9/28/2024 12/28/2024 3/29/2025 6/28/2025 9/27/2025 12/27/2025 3/28/2026
DEI Shares Outstanding
- - - - - - - - - - 526,351,286.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 526,351,286.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.31
Growth Metrics
- - - - - - - - - - -
Revenue Growth
4.32% -8.65% 2.90% 1.48% 1.65% 3.11% 2.12% 4.55% 7.23% 3.31% 3.61%
EBITDA Growth
9.53% -3.64% 7.54% 1.38% 1.62% 0.20% 0.49% 4.35% 6.53% -2.95% -2.49%
EBIT Growth
11.26% -6.95% 7.64% 0.38% -4.78% -4.75% -5.32% 2.91% 5.58% -6.48% -6.30%
NOPAT Growth
9.77% -7.79% 7.48% 0.80% -3.85% -2.79% -6.18% 2.23% 7.38% -3.55% -7.97%
Net Income Growth
8.91% -8.48% 8.24% 0.94% -5.31% -4.64% -9.49% 3.31% 7.37% -17.17% -8.28%
EPS Growth
10.95% -8.48% 10.91% 2.61% -3.86% -2.22% -8.11% 2.53% 8.89% -2.27% -8.82%
Operating Cash Flow Growth
21,362.76% -45.79% 1,216.40% -26.59% -44.56% 30.58% -15.79% 40.34% 256.86% -37.20% -57.97%
Free Cash Flow Firm Growth
22.30% 47.79% 75.02% 92.80% 15.26% 799.71% -231.43% -37.82% 24.52% -102.26% 80.42%
Invested Capital Growth
15.52% 11.38% 7.40% 11.04% 11.86% -39.54% 103.36% 11.37% 9.14% 7.84% 11.87%
Revenue Q/Q Growth
-18.47% 7.26% -7.24% 25.09% -18.33% 8.80% -8.12% 28.06% -16.23% 4.82% -7.86%
EBITDA Q/Q Growth
-34.83% 1.47% -16.02% 82.55% -34.68% 0.06% -15.78% 89.57% -33.31% -8.84% -15.38%
EBIT Q/Q Growth
-39.05% -1.96% -21.28% 113.38% -42.19% -1.93% -21.74% 131.93% -40.69% -13.12% -21.60%
NOPAT Q/Q Growth
-39.10% -2.00% -19.27% 109.19% -41.90% -0.93% -22.08% 127.95% -38.98% -11.01% -25.66%
Net Income Q/Q Growth
-39.46% -2.78% -20.06% 114.56% -43.21% -2.10% -24.13% 207.82% -53.04% -59.38% 56.23%
EPS Q/Q Growth
-39.16% -2.78% -19.74% 114.75% -43.00% -80.36% -22.73% 138.24% -39.51% -12.24% -27.91%
Operating Cash Flow Q/Q Growth
-79.60% 154.56% -35.02% 117.53% -84.59% 499.56% -58.09% 262.50% -60.82% 5.52% -71.95%
Free Cash Flow Firm Q/Q Growth
81.49% 31.77% -109.78% 7.38% -118.01% 663.40% -227.28% 91.18% -19.40% 83.12% -1,002.08%
Invested Capital Q/Q Growth
5.14% 1.87% 86.85% 1.33% 5.92% -44.94% 89.80% 0.63% 3.80% -45.60% 96.90%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
36.65% 35.33% 35.96% 36.63% 37.21% 35.24% 36.21% 36.94% 37.35% 35.14% 36.22%
EBITDA Margin
12.64% 11.95% 10.82% 15.79% 12.63% 11.62% 10.65% 15.76% 12.55% 10.91% 10.02%
Operating Margin
9.99% 9.13% 7.75% 13.22% 9.36% 8.44% 7.19% 13.01% 9.22% 7.64% 6.50%
EBIT Margin
9.99% 9.13% 7.75% 13.22% 9.36% 8.44% 7.19% 13.01% 9.22% 7.64% 6.50%
Profit (Net Income) Margin
7.47% 6.77% 5.84% 10.01% 6.96% 6.26% 5.17% 12.44% 6.97% 2.70% 4.58%
Tax Burden Percent
76.95% 76.92% 78.88% 77.33% 77.71% 78.50% 78.16% 98.63% 79.04% 37.49% 76.76%
Interest Burden Percent
97.20% 96.43% 95.48% 97.93% 95.73% 94.60% 92.12% 96.89% 95.72% 94.34% 91.81%
Effective Tax Rate
23.05% 23.08% 21.12% 22.67% 22.29% 21.50% 21.84% 23.18% 20.97% 19.04% 23.24%
Return on Invested Capital (ROIC)
19.50% 16.79% 14.13% 23.80% 16.10% 19.15% 15.30% 21.54% 15.22% 23.81% 10.01%
ROIC Less NNEP Spread (ROIC-NNEP)
19.31% 16.56% 13.92% 23.58% 15.86% 18.69% 14.83% 23.88% 14.99% 15.36% 9.74%
Return on Net Nonoperating Assets (RNNOA)
36.69% 31.55% 29.76% 44.29% 32.24% 24.84% 22.51% 46.13% 30.44% 10.16% 22.23%
Return on Equity (ROE)
56.19% 48.34% 43.90% 68.08% 48.34% 43.99% 37.80% 67.68% 45.66% 33.98% 32.24%
Cash Return on Invested Capital (CROIC)
5.43% 8.01% 11.13% 7.91% 6.06% 71.51% -47.55% 5.46% 6.99% 20.99% 3.35%
Operating Return on Assets (OROA)
17.40% 15.04% 12.34% 20.68% 14.57% 13.22% 10.78% 19.38% 13.75% 11.43% 9.23%
Return on Assets (ROA)
13.01% 11.15% 9.29% 15.66% 10.84% 9.82% 7.76% 18.52% 10.40% 4.04% 6.50%
Return on Common Equity (ROCE)
56.19% 48.34% 43.90% 68.08% 48.34% 43.99% 37.80% 67.68% 45.66% 33.98% 32.24%
Return on Equity Simple (ROE_SIMPLE)
53.54% 0.00% 52.84% 48.85% 48.62% 0.00% 48.35% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
262 257 208 434 252 250 195 444 271 241 179
NOPAT Margin
7.69% 7.02% 6.11% 10.22% 7.27% 6.62% 5.62% 10.00% 7.28% 6.18% 4.99%
Net Nonoperating Expense Percent (NNEP)
0.19% 0.23% 0.22% 0.22% 0.24% 0.46% 0.46% -2.34% 0.23% 8.46% 0.27%
Return On Investment Capital (ROIC_SIMPLE)
- 3.77% - - - 6.05% 2.56% 5.81% 3.44% 5.51% 2.12%
Cost of Revenue to Revenue
63.35% 64.67% 64.04% 63.37% 62.79% 64.76% 63.79% 63.06% 62.65% 64.86% 63.78%
SG&A Expenses to Revenue
24.01% 23.38% 25.14% 20.84% 24.57% 23.62% 25.56% 21.17% 24.80% 24.23% 26.20%
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
26.66% 26.20% 28.21% 23.41% 27.85% 26.80% 29.03% 21.17% 28.14% 30.63% 29.73%
Earnings before Interest and Taxes (EBIT)
341 334 263 561 325 318 249 578 343 298 233
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
431 438 367 671 438 438 369 700 467 425 360
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
10.28 10.64 13.27 12.63 13.49 12.84 12.70 11.01 11.64 10.52 9.40
Price to Tangible Book Value (P/TBV)
11.77 12.16 15.20 14.30 15.29 14.57 15.46 13.11 13.78 12.44 11.16
Price to Revenue (P/Rev)
1.46 1.57 1.92 1.98 2.09 1.96 1.90 1.81 1.95 1.75 1.51
Price to Earnings (P/E)
19.20 20.65 25.11 25.85 27.74 26.47 26.26 25.22 27.10 24.77 21.84
Dividend Yield
2.01% 1.95% 1.61% 1.58% 1.51% 0.00% 1.66% 1.74% 1.61% 1.79% 2.07%
Earnings Yield
5.21% 4.84% 3.98% 3.87% 3.61% 3.78% 3.81% 3.97% 3.69% 4.04% 4.58%
Enterprise Value to Invested Capital (EV/IC)
4.11 4.23 4.97 5.03 5.06 7.93 4.56 4.36 4.56 6.87 3.56
Enterprise Value to Revenue (EV/Rev)
1.74 1.86 2.23 2.27 2.41 2.07 2.24 2.13 2.28 1.85 1.87
Enterprise Value to EBITDA (EV/EBITDA)
13.71 14.49 17.19 17.55 18.61 16.06 17.50 16.62 17.76 14.66 15.03
Enterprise Value to EBIT (EV/EBIT)
17.22 18.35 21.79 22.31 24.01 20.96 23.08 22.00 23.57 19.60 20.21
Enterprise Value to NOPAT (EV/NOPAT)
22.23 23.74 28.18 28.81 30.95 26.89 29.66 28.35 30.25 25.00 25.85
Enterprise Value to Operating Cash Flow (EV/OCF)
15.52 20.34 20.76 24.44 27.41 21.65 24.30 20.13 19.19 17.59 19.44
Enterprise Value to Free Cash Flow (EV/FCFF)
81.22 55.63 46.27 66.91 88.16 8.36 0.00 84.20 68.10 33.98 112.41
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.18 2.17 2.21 2.06 2.16 0.82 2.39 2.07 2.06 0.70 2.37
Long-Term Debt to Equity
2.18 2.17 2.21 2.06 2.16 0.82 2.39 2.07 2.06 0.70 2.37
Financial Leverage
1.90 1.90 2.14 1.88 2.03 1.33 1.52 1.93 2.03 0.66 2.28
Leverage Ratio
4.22 4.22 4.56 4.28 4.31 4.30 4.57 4.24 4.25 4.27 4.64
Compound Leverage Factor
4.11 4.07 4.35 4.20 4.13 4.06 4.21 4.11 4.06 4.03 4.26
Debt to Total Capital
68.58% 68.45% 68.89% 67.28% 68.35% 45.03% 70.52% 67.38% 67.32% 41.03% 70.29%
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
68.58% 68.45% 68.89% 67.28% 68.35% 45.03% 70.52% 67.38% 67.32% 41.03% 70.29%
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
31.42% 31.55% 31.11% 32.72% 31.65% 54.97% 29.48% 32.62% 32.68% 58.97% 29.71%
Debt to EBITDA
2.44 2.49 2.48 2.49 2.58 0.97 2.79 2.64 2.68 0.92 3.05
Net Debt to EBITDA
2.22 2.28 2.34 2.28 2.49 0.84 2.67 2.53 2.59 0.82 2.93
Long-Term Debt to EBITDA
2.44 2.49 2.48 2.49 2.58 0.97 2.79 2.64 2.68 0.92 3.05
Debt to NOPAT
3.96 4.08 4.06 4.08 4.29 1.63 4.74 4.51 4.57 1.56 5.24
Net Debt to NOPAT
3.59 3.73 3.84 3.74 4.13 1.41 4.53 4.31 4.41 1.39 5.04
Long-Term Debt to NOPAT
3.96 4.08 4.06 4.08 4.29 1.63 4.74 4.51 4.57 1.56 5.24
Altman Z-Score
4.67 4.75 4.96 5.12 5.21 5.05 4.67 4.71 4.73 4.52 3.98
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
1.52 1.50 1.40 1.43 1.48 1.43 1.41 1.28 1.30 1.34 1.38
Quick Ratio
0.18 0.18 0.10 0.16 0.08 0.11 0.09 0.08 0.07 0.07 0.08
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-584 -398 -245 -227 -495 2,787 -3,547 -313 -373 -63 -695
Operating Cash Flow to CapEx
129.57% 215.10% 169.06% 312.68% 66.98% 281.41% 180.00% 417.29% 134.88% 319.38% 53.18%
Free Cash Flow to Firm to Interest Expense
-61.20 -33.34 -20.58 -19.54 -35.65 162.01 -180.60 -17.39 -25.46 -3.74 -36.36
Operating Cash Flow to Interest Expense
16.31 33.15 21.63 48.22 6.22 30.07 11.04 43.70 20.99 19.27 4.77
Operating Cash Flow Less CapEx to Interest Expense
3.72 17.74 8.83 32.80 -3.06 19.38 4.91 33.23 5.43 13.24 -4.20
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.74 1.65 1.59 1.56 1.56 1.57 1.50 1.49 1.49 1.50 1.42
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
3.48 3.48 3.08 3.32 3.18 3.46 3.04 3.16 3.09 3.33 2.93
Fixed Asset Turnover
7.24 6.44 6.31 6.19 6.02 5.76 5.70 5.56 5.45 5.40 5.32
Accounts Payable Turnover
7.30 7.24 6.16 6.94 6.81 7.85 6.19 6.52 6.75 7.51 5.99
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)
104.76 104.78 118.38 109.97 114.76 105.54 120.00 115.38 118.16 109.55 124.69
Days Payable Outstanding (DPO)
50.01 50.44 59.24 52.63 53.57 46.48 58.92 56.00 54.07 48.58 60.89
Cash Conversion Cycle (CCC)
54.74 54.34 59.14 57.34 61.19 59.06 61.08 59.39 64.09 60.97 63.80
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
6,298 6,416 6,564 6,652 7,045 3,879 7,362 7,408 7,689 4,183 8,236
Invested Capital Turnover
2.54 2.39 2.31 2.33 2.21 2.89 2.72 2.15 2.09 3.85 2.01
Increase / (Decrease) in Invested Capital
846 655 453 661 747 -2,537 3,742 757 644 304 874
Enterprise Value (EV)
25,891 27,134 32,626 33,455 35,622 30,754 33,545 32,335 35,069 28,756 29,340
Market Capitalization
21,704 22,867 28,186 29,109 30,866 29,146 28,422 27,417 29,953 27,155 23,617
Book Value per Share
$19.40 $19.88 $19.68 $21.38 $21.22 $21.25 $4.21 $4.70 $4.86 $4.89 $4.78
Tangible Book Value per Share
$16.95 $17.39 $17.18 $18.88 $18.72 $18.73 $3.46 $3.94 $4.10 $4.13 $4.02
Total Capital
6,720 6,813 6,828 7,046 7,231 4,130 7,594 7,634 7,874 4,377 8,460
Total Debt
4,609 4,663 4,704 4,741 4,943 1,860 5,355 5,144 5,301 1,796 5,946
Total Long-Term Debt
4,609 4,663 4,704 4,741 4,943 1,860 5,355 5,144 5,301 1,796 5,946
Net Debt
4,187 4,266 4,440 4,346 4,756 1,608 5,124 4,918 5,116 1,602 5,722
Capital Expenditures (CapEx)
120 184 152 179 129 184 120 188 228 102 171
Debt-free, Cash-free Net Working Capital (DFCFNWC)
794 690 738 700 951 739 824 555 660 699 888
Debt-free Net Working Capital (DFNWC)
1,215 1,087 1,002 1,095 1,137 991 1,056 781 845 893 1,112
Net Working Capital (NWC)
1,215 1,087 1,002 1,095 1,137 991 1,056 781 845 893 1,112
Net Nonoperating Expense (NNE)
7.34 9.19 9.39 8.98 11 14 15 -108 12 136 15
Net Nonoperating Obligations (NNO)
4,187 4,266 4,440 4,346 4,756 1,608 5,124 4,918 5,116 1,602 5,722
Total Depreciation and Amortization (D&A)
90 103 104 109 114 120 120 122 124 128 127
Debt-free, Cash-free Net Working Capital to Revenue
5.33% 4.74% 5.03% 4.76% 6.44% 4.97% 5.51% 3.67% 4.29% 4.50% 5.67%
Debt-free Net Working Capital to Revenue
8.16% 7.47% 6.84% 7.44% 7.70% 6.66% 7.06% 5.16% 5.49% 5.75% 7.11%
Net Working Capital to Revenue
8.16% 7.47% 6.84% 7.44% 7.70% 6.66% 7.06% 5.16% 5.49% 5.75% 7.11%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.34 $0.09 $1.84 $3.95 $2.25 $0.44 $0.34 $0.81 $0.49 $0.43 $0.31
Adjusted Weighted Average Basic Shares Outstanding
108.77M 2.73B 107.95M 107.73M 107.17M 536.95M 531.73M 530.33M 529.74M 529.96M 526.33M
Adjusted Diluted Earnings per Share
$2.33 $0.09 $1.83 $3.93 $2.24 $0.44 $0.34 $0.81 $0.49 $0.43 $0.31
Adjusted Weighted Average Diluted Shares Outstanding
109.34M 2.74B 108.53M 108.24M 107.68M 539.65M 534.10M 532.21M 532.14M 532.18M 528.14M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.09 $0.00 $0.00 $0.00 $0.44 $0.00 $0.00 $0.00 $0.43 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
108.11M 1.08B 107.81M 107.87M 106.84M 531.55M 530.20M 529.95M 528.40M 526.35M 524.45M
Normalized Net Operating Profit after Tax (NOPAT)
262 257 208 434 252 250 195 444 271 241 179
Normalized NOPAT Margin
7.69% 7.02% 6.11% 10.22% 7.27% 6.62% 5.62% 10.00% 7.28% 6.18% 4.99%
Pre Tax Income Margin
9.71% 8.81% 7.40% 12.95% 8.96% 7.98% 6.62% 12.61% 8.82% 7.21% 5.97%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
35.74 27.97 22.11 48.35 23.39 18.51 12.68 32.13 23.37 17.67 12.22
NOPAT to Interest Expense
27.50 21.52 17.44 37.39 18.18 14.53 9.91 24.68 18.47 14.30 9.38
EBIT Less CapEx to Interest Expense
23.15 12.56 9.32 32.93 14.11 7.82 6.55 21.66 7.80 11.63 3.25
NOPAT Less CapEx to Interest Expense
14.91 6.11 4.65 21.97 8.90 3.84 3.78 14.21 2.91 8.27 0.41
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
38.92% 40.61% 40.54% 40.91% 41.93% 42.91% 43.98% 43.59% 43.25% 44.49% 45.47%
Augmented Payout Ratio
89.57% 94.29% 87.68% 85.70% 88.72% 93.81% 93.67% 86.75% 78.85% 77.45% 81.00%

Financials Breakdown Chart

Key Financial Trends

Tractor Supply (NASDAQ: TSCO) showed solid profitability in Q1 2026, but the quarter also highlighted some balance-sheet and cash-flow pressures as the company continued to lean on debt and working capital swings. Revenue rose to $3.59 billion, up from $3.47 billion in Q1 2025, while net income increased to $164.5 million from $179.4 million in the prior-year quarter on a comparable basis. Earnings per share held at $0.31, though that was below the stronger EPS levels seen earlier in fiscal 2025.

On the operating side, TSCO remained profitable and continued to generate positive cash flow. Net cash from operating activities came in at $91.1 million in Q1 2026, down sharply from $216.8 million in Q1 2025, and operating cash flow was pressured by a $194.9 million drag from changes in operating assets and liabilities. That suggests seasonal or working-capital demands are taking a bigger bite out of cash generation than they did a year ago.

Profitability trends were mixed. Gross profit improved modestly year over year, but selling, general and administrative expenses remained elevated at $941.2 million. Operating income fell to $233.4 million from $249.1 million in Q1 2025, indicating that revenue growth was not enough to fully offset cost pressure. Interest expense also rose to $19.1 million from $19.6 million a year ago, staying manageable but reflecting a more leveraged capital structure.

The balance sheet remains stable, but debt is a key watch item. Total liabilities increased to $9.15 billion at the end of Q1 2026 from $8.15 billion a year earlier, while total equity improved slightly to $2.51 billion. Cash and equivalents were $224.3 million, inventories stood at $3.58 billion, and total assets increased to $11.66 billion. The company still carries significant long-term debt and capital lease obligations, which makes strong cash flow important.

Capital allocation remained shareholder-friendly, but also cash-intensive. TSCO paid $126.4 million in dividends and repurchased $118.0 million of stock in the quarter. It also issued $1.48 billion of debt while repaying $1.12 billion, highlighting active refinancing and debt management. Net cash increased by $30.2 million during the quarter, helped by financing inflows.

Looking at the last several years, TSCO has generally delivered steady revenue growth and durable earnings, but the pace has moderated. Quarterly revenue has climbed from roughly $3.30 billion in Q1 2023 to $3.59 billion in Q1 2026, while EPS has remained consistently profitable across the period. However, margins have shown some pressure at times, and the company’s cash-flow profile has become more uneven as inventories and liabilities move around.

  • Revenue grew year over year to $3.59 billion from $3.47 billion in Q1 2025.
  • TSCO remained profitable with $164.5 million in net income in Q1 2026.
  • Operating cash flow stayed positive at $91.1 million.
  • Cash and equivalents increased to $224.3 million at quarter-end.
  • Equity improved modestly to $2.51 billion from $2.24 billion a year earlier.
  • Inventory remained high at $3.58 billion, which is normal for retail but still worth monitoring.
  • The company continued share repurchases and dividends, supporting shareholder returns but using cash.
  • Debt refinancing remained active, with large issuance and repayment activity in the quarter.
  • Operating cash flow dropped sharply from $216.8 million in Q1 2025 to $91.1 million.
  • Liabilities increased materially to $9.15 billion, leaving leverage a key risk factor.

Bottom line: Tractor Supply is still producing profits and positive cash flow, but Q1 2026 was not a clean beat on quality of earnings. Investors should watch whether revenue growth reaccelerates and whether working-capital pressure eases, since those two factors will likely determine how much room TSCO has to keep funding buybacks, dividends, and debt reduction.

06/12/26 02:50 AM ETAI Generated. May Contain Errors.

Tractor Supply Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Tractor Supply's fiscal year ends in December. Their fiscal year 2025 ended on December 27, 2025.

Tractor Supply's net income appears to be on an upward trend, with a most recent value of $1.10 billion in 2025, rising from $410.40 million in 2015. The previous period was $1.10 billion in 2024. See where experts think Tractor Supply is headed by visiting Tractor Supply's forecast page.

Tractor Supply's total operating income in 2025 was $1.47 billion, based on the following breakdown:
  • Total Gross Profit: $5.65 billion
  • Total Operating Expenses: $4.19 billion

Over the last 10 years, Tractor Supply's total revenue changed from $6.23 billion in 2015 to $15.52 billion in 2025, a change of 149.3%.

Tractor Supply's total liabilities were at $8.35 billion at the end of 2025, a 10.8% increase from 2024, and a 754.4% increase since 2015.

In the past 10 years, Tractor Supply's cash and equivalents has ranged from $53.92 million in 2016 to $1.34 billion in 2020, and is currently $194.11 million as of their latest financial filing in 2025.

Over the last 10 years, Tractor Supply's book value per share changed from 10.37 in 2015 to 4.89 in 2025, a change of -52.9%.



Financial statements for NASDAQ:TSCO last updated on 5/8/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners