Go Pro

Dillard's (DDS) Financials

Dillard's logo
$622.92 -0.74 (-0.12%)
As of 02:42 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Dillard's

Annual Income Statements for Dillard's

This table shows Dillard'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 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Income / (Loss) Attributable to Common Shareholders
269 169 221 170 111 -72 862 892 739 593 570
Consolidated Net Income / (Loss)
269 169 221 170 111 -72 862 892 739 593 570
Net Income / (Loss) Continuing Operations
269 169 221 170 111 -72 862 892 739 593 570
Total Pre-Tax Income
409 258 213 208 134 -153 1,088 1,109 917 730 694
Total Operating Income
470 330 283 268 167 -96 1,143 1,148 931 741 709
Total Gross Profit
2,377 2,252 2,195 2,212 2,107 1,342 2,854 2,989 2,822 2,649 2,627
Total Revenue
6,755 6,418 6,423 6,503 6,343 4,433 6,624 6,996 6,853 6,590 6,563
Operating Revenue
6,755 6,418 6,423 6,503 6,343 4,433 6,624 6,996 6,853 6,590 6,563
Total Cost of Revenue
4,378 4,166 4,228 4,292 4,236 3,091 3,770 4,007 4,031 3,941 3,936
Operating Cost of Revenue
4,378 4,166 4,228 4,292 4,236 3,091 3,770 4,007 4,031 3,941 3,936
Total Operating Expenses
1,907 1,922 1,912 1,944 1,940 1,438 1,711 1,842 1,891 1,909 1,918
Selling, General & Admin Expense
1,670 1,647 1,685 1,691 1,691 1,211 1,537 1,674 1,717 1,731 1,759
Depreciation Expense
250 244 232 224 222 213 199 188 180 178 179
Other Special Charges / (Income)
-13 -0.91 -4.86 0.05 - 2.23 -25 -21 -6.05 -0.48 -20
Total Other Income / (Expense), net
-61 -72 -71 -60 -34 -58 -54 -38 -14 -11 -14
Interest Expense
61 63 63 53 46 49 43 31 -4.60 -14 -6.23
Interest & Investment Income
- - - - - - - - - - 0.41
Other Income / (Expense), net
- -8.88 -8.03 -7.66 13 -8.42 -11 -7.74 -19 -25 -21
Income Tax Expense
141 89 -7.80 38 23 -82 226 218 178 136 125
Basic Earnings per Share
$6.91 $4.93 $7.51 $6.23 $4.38 ($3.16) $41.88 $50.81 $44.73 $36.82 $36.42
Weighted Average Basic Shares Outstanding
39.01M 34.31M 27.92M 27.31M 23.38M 21.99M 18.36M 17.06M 16.23M 15.90M 15.62M
Diluted Earnings per Share
$6.91 $4.93 $7.51 $6.23 $4.38 ($3.16) $41.88 $50.81 $44.73 $36.82 $36.42
Weighted Average Diluted Shares Outstanding
39.01M 34.31M 27.92M 27.31M 23.38M 21.99M 18.36M 17.06M 16.23M 15.90M 15.62M
Weighted Average Basic & Diluted Shares Outstanding
39.01M 34.31M 27.92M 27.31M 23.38M 21.99M 18.36M 17.06M 16.23M 15.90M 15.62M
Cash Dividends to Common per Share
$0.26 $0.28 $0.34 $0.40 $0.50 $0.60 $15.70 $15.80 $20.90 $26.00 $31.10

Quarterly Income Statements for Dillard's

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
Net Income / (Loss) Attributable to Common Shareholders
251 180 74 125 214 164 73 130 204 251 98
Consolidated Net Income / (Loss)
251 180 74 125 214 164 73 130 204 251 98
Net Income / (Loss) Continuing Operations
251 180 74 125 214 164 73 130 203 251 98
Total Pre-Tax Income
283 235 97 163 235 214 95 169 217 327 127
Total Operating Income
284 237 99 164 240 219 98 171 222 331 129
Total Gross Profit
805 710 579 627 733 685 572 655 715 714 617
Total Revenue
2,168 1,568 1,515 1,451 2,052 1,547 1,536 1,491 1,989 1,585 1,530
Operating Revenue
2,168 1,568 1,515 1,451 2,052 1,547 1,536 1,491 1,989 1,585 1,530
Total Cost of Revenue
1,363 858 935 824 1,319 862 964 836 1,274 870 913
Operating Cost of Revenue
1,363 858 935 824 1,319 862 964 836 1,274 870 913
Total Operating Expenses
521 473 480 463 493 466 474 484 494 383 488
Selling, General & Admin Expense
477 427 434 419 452 422 434 440 463 444 444
Depreciation Expense
44 46 46 44 41 44 45 44 46 43 44
Other Special Charges / (Income)
-0.05 -0.27 -0.01 -0.17 -0.02 -0.06 -4.84 -0.58 -15 -104 -0.10
Total Other Income / (Expense), net
-1.63 -2.63 -2.22 -1.68 -4.41 -4.87 -3.58 -1.96 -3.75 -4.30 -2.23
Interest Expense
-3.07 -3.53 -3.93 -4.48 -1.75 -0.82 -1.46 -3.08 -0.88 -0.70 -2.78
Other Income / (Expense), net
-4.70 -6.16 -6.16 -6.16 -6.16 -5.69 -5.04 -5.04 -5.03 -5.00 -5.00
Income Tax Expense
32 55 23 38 21 50 22 39 14 77 30
Other Gains / (Losses), net
- - - - - 0.00 0.00 - - 0.30 0.31
Basic Earnings per Share
$15.41 $11.09 $4.59 $7.73 $13.41 $10.39 $4.66 $8.31 $13.06 $16.04 $6.25
Weighted Average Basic Shares Outstanding
16.23M 16.23M 16.18M 15.90M 15.90M 15.64M 15.61M 15.61M 15.62M 15.62M 15.62M
Diluted Earnings per Share
$15.41 $11.09 $4.59 $7.73 $13.41 $10.39 $4.66 $8.31 $13.06 $16.04 $6.25
Weighted Average Diluted Shares Outstanding
16.23M 16.23M 16.18M 15.90M 15.90M 15.64M 15.61M 15.61M 15.62M 15.62M 15.62M
Weighted Average Basic & Diluted Shares Outstanding
16.23M 16.23M 16.18M 15.90M 15.90M 15.64M 15.61M 15.61M 15.62M 15.62M 15.62M

Annual Cash Flow Statements for Dillard's

This table details how cash moves in and out of Dillard'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 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Net Change in Cash & Equivalents
-201 144 -160 -64 154 83 356 -56 148 -90 144
Net Cash From Operating Activities
450 512 274 367 365 253 1,280 948 884 714 717
Net Cash From Continuing Operating Activities
450 512 274 367 365 253 1,280 948 884 714 717
Net Income / (Loss) Continuing Operations
269 169 221 170 111 -72 862 892 739 593 570
Consolidated Net Income / (Loss)
269 169 221 170 111 -72 862 892 739 593 570
Depreciation Expense
252 246 234 226 224 216 201 190 181 180 181
Non-Cash Adjustments To Reconcile Net Income
-13 7.13 -4.06 0.05 -20 20 -19 -24 -12 -12 -29
Changes in Operating Assets and Liabilities, net
-59 90 -177 -29 50 88 235 -109 -25 -47 -4.89
Net Cash From Investing Activities
-133 -115 -110 -128 -68 -48 -70 -236 -116 -270 23
Net Cash From Continuing Investing Activities
-133 -115 -110 -128 -68 -48 -70 -236 -116 -270 23
Purchase of Property, Plant & Equipment
-166 -105 -130 -137 -103 -60 -104 -120 -133 -105 -93
Acquisitions
0.00 -20 - - - - - - 0.00 0.00 -34
Purchase of Investments
- - - - - 0.00 0.00 -246 -295 -697 -535
Sale of Property, Plant & Equipment
26 1.15 12 2.00 31 1.54 29 25 6.33 0.70 26
Sale and/or Maturity of Investments
0.00 2.50 3.46 3.84 2.30 0.22 1.48 100 302 531 658
Other Investing Activities, net
7.35 6.32 5.11 3.48 2.42 10 3.80 4.89 4.48 0.00 1.52
Net Cash From Financing Activities
-518 -253 -324 -303 -143 -121 -854 -769 -620 -535 -596
Net Cash From Continuing Financing Activities
-518 -253 -324 -303 -143 -121 -854 -769 -620 -535 -596
Repayment of Debt
-8.16 -3.28 -92 -162 -0.97 -4.45 -3.70 -45 0.00 0.00 -3.31
Repurchase of Common Equity
-500 -240 -223 -130 -131 -103 -545 -453 -281 -121 -108
Payment of Dividends
-10 -9.79 -9.42 -11 -12 -14 -305 -271 -339 -414 -485

Quarterly Cash Flow Statements for Dillard's

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
Net Change in Cash & Equivalents
-34 9.54 129 34 -263 183 112 137 -288 296 -395
Net Cash From Operating Activities
436 244 -68 173 365 233 87 186 211 364 -37
Net Cash From Continuing Operating Activities
436 244 -68 173 365 233 87 186 211 364 -37
Net Income / (Loss) Continuing Operations
251 180 74 125 214 164 73 130 204 251 98
Consolidated Net Income / (Loss)
251 180 74 125 214 164 73 130 204 251 98
Depreciation Expense
45 47 47 44 42 45 45 45 46 44 45
Non-Cash Adjustments To Reconcile Net Income
-1.51 -3.46 -3.88 -2.36 -2.53 -3.30 -7.21 -1.94 -17 -2.35 -3.49
Changes in Operating Assets and Liabilities, net
143 21 -186 6.81 111 27 -24 14 -22 72 -176
Net Cash From Investing Activities
-124 -231 201 -31 -210 55 38 -45 -26 -63 -257
Net Cash From Continuing Investing Activities
-124 -231 201 -31 -210 55 38 -45 -26 -63 -257
Purchase of Property, Plant & Equipment
-28 -35 -26 -28 -15 -17 -27 -30 -20 -17 -22
Purchase of Investments
-147 -246 -74 -103 -274 -212 -61 -123 -138 -259 -383
Sale of Property, Plant & Equipment
0.07 0.32 0.01 0.24 0.13 0.19 5.84 1.58 18 0.17 0.11
Sale and/or Maturity of Investments
52 50 301 100 80 283 122 139 114 212 148
Net Cash From Financing Activities
-347 -4.06 -4.06 -109 -418 -105 -14 -3.91 -473 -4.68 -101
Net Cash From Continuing Financing Activities
-347 -4.06 -4.06 -109 -418 -105 -14 -3.91 -473 -4.68 -101
Payment of Dividends
-329 -4.06 -4.06 -4.06 -402 -3.98 -3.92 -3.90 -473 -4.68 -4.69

Annual Balance Sheets for Dillard's

This table presents Dillard'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 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
Total Assets
3,864 3,888 3,683 3,431 3,430 3,093 3,246 3,329 3,449 3,531 3,505
Total Current Assets
1,669 1,838 1,739 1,771 1,848 1,662 1,915 2,072 2,208 2,368 2,387
Cash & Equivalents
203 347 187 124 277 360 717 650 808 718 861
Short-Term Investments
- - - - - - 0.00 149 148 326 211
Accounts Receivable
47 48 38 50 46 37 40 57 61 56 40
Inventories, net
1,375 1,406 1,464 1,528 1,465 1,088 1,080 1,120 1,094 1,172 1,201
Current Deferred & Refundable Income Taxes
- - - - 0.00 118 - - - - 0.00
Other Current Assets
44 36 50 69 60 59 78 85 97 97 73
Plant, Property, & Equipment, net
1,940 1,790 1,696 1,587 1,458 1,289 1,190 1,118 1,074 1,002 912
Total Noncurrent Assets
255 260 247 74 124 141 141 139 166 161 207
Noncurrent Deferred & Refundable Income Taxes
- - - - 0.00 23 29 42 64 69 77
Other Noncurrent Operating Assets
255 260 247 74 124 118 112 97 102 92 129
Total Liabilities & Shareholders' Equity
3,864 3,888 3,683 3,431 3,430 3,093 3,246 3,329 3,449 3,531 3,505
Total Liabilities
2,069 2,171 1,975 1,753 1,807 1,652 1,794 1,731 1,752 1,735 1,726
Total Current Liabilities
751 977 1,049 934 931 773 966 859 828 835 902
Short-Term Debt
3.28 90 162 1.21 1.22 0.00 45 - - 0.00 96
Accounts Payable
691 839 845 921 893 758 886 828 783 795 772
Current Deferred & Payable Income Tax Liabilities
57 47 42 11 22 0.00 23 21 34 28 24
Other Current Liabilities
- - - 0.00 15 15 12 9.70 11 11 9.55
Total Noncurrent Liabilities
1,317 1,194 925 819 876 879 828 872 924 900 824
Long-Term Debt
813 726 565 566 566 566 521 521 521 522 426
Other Noncurrent Operating Liabilities
239 238 240 239 306 313 307 350 403 378 398
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,795 1,717 1,708 1,678 1,623 1,441 1,451 1,599 1,697 1,796 1,779
Total Preferred & Common Equity
1,795 1,717 1,708 1,678 1,623 1,441 1,451 1,599 1,697 1,796 1,779
Total Common Equity
1,795 1,717 1,708 1,678 1,623 1,441 1,451 1,599 1,697 1,796 1,779
Common Stock
942 945 947 950 953 955 958 964 969 973 977
Retained Earnings
3,994 4,154 4,365 4,458 4,556 4,471 5,028 5,649 6,048 6,228 6,313
Treasury Stock
-3,124 -3,370 -3,589 -3,717 -3,855 -3,951 -4,512 -4,948 -5,233 -5,355 -5,464
Accumulated Other Comprehensive Income / (Loss)
-17 -11 -15 -13 -31 -35 -23 -66 -87 -50 -47

Quarterly Balance Sheets for Dillard's

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 4/29/2023 7/29/2023 10/28/2023 5/4/2024 8/3/2024 11/2/2024 5/3/2025 8/2/2025 11/1/2025 5/2/2026 8/1/2026
Total Assets
3,749 3,512 3,898 3,937 3,662 4,133 3,907 3,684 4,298 4,138 3,750
Total Current Assets
2,503 2,280 2,666 2,708 2,454 2,942 2,768 2,572 3,169 3,047 2,681
Cash & Equivalents
848 774 842 818 947 980 901 1,012 1,149 1,158 763
Short-Term Investments
98 150 51 347 124 129 258 200 185 260 498
Accounts Receivable
59 60 57 49 64 62 57 52 45 47 45
Inventories, net
1,410 1,193 1,629 1,388 1,191 1,682 1,469 1,220 1,718 1,507 1,283
Current Deferred & Refundable Income Taxes
- 0.00 - - 35 - - 0.00 - - 12
Other Current Assets
79 103 86 106 92 89 83 88 72 76 80
Plant, Property, & Equipment, net
1,109 1,099 1,095 1,063 1,045 1,031 976 955 944 885 864
Total Noncurrent Assets
137 133 138 166 163 160 163 157 185 206 205
Noncurrent Deferred & Refundable Income Taxes
42 46 48 64 64 65 71 68 66 79 80
Other Noncurrent Operating Assets
95 87 90 102 100 95 92 90 120 127 125
Total Liabilities & Shareholders' Equity
3,749 3,512 3,898 3,937 3,662 4,133 3,907 3,684 4,298 4,138 3,750
Total Liabilities
2,066 1,803 2,084 2,062 1,713 2,170 2,049 1,765 2,253 2,112 1,629
Total Current Liabilities
1,191 927 1,202 1,130 780 1,237 1,147 959 1,445 1,287 884
Short-Term Debt
- - - - 0.00 0.00 0.00 96 96 96 80
Accounts Payable
1,100 803 1,181 1,031 769 1,215 1,057 761 1,214 1,081 795
Current Deferred & Payable Income Tax Liabilities
82 116 13 87 0.00 10 79 91 125 101 0.00
Other Current Liabilities
9.09 8.05 8.46 12 12 12 11 10 10 9.36 9.10
Total Noncurrent Liabilities
875 876 882 932 933 933 902 807 808 825 745
Long-Term Debt
521 521 521 521 522 522 522 426 426 426 346
Other Noncurrent Operating Liabilities
354 355 361 410 411 411 381 381 382 399 400
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,683 1,710 1,814 1,875 1,949 1,963 1,858 1,919 2,045 2,026 2,121
Total Preferred & Common Equity
1,683 1,710 1,814 1,875 1,949 1,963 1,858 1,919 2,045 2,026 2,121
Total Common Equity
1,683 1,710 1,814 1,875 1,949 1,963 1,858 1,919 2,045 2,026 2,121
Common Stock
964 965 965 969 970 970 973 974 974 977 978
Retained Earnings
5,847 5,975 6,126 6,224 6,295 6,415 6,388 6,457 6,582 6,559 6,652
Treasury Stock
-5,063 -5,168 -5,216 -5,233 -5,233 -5,341 -5,454 -5,464 -5,464 -5,464 -5,464
Accumulated Other Comprehensive Income / (Loss)
-64 -63 -62 -85 -83 -81 -49 -48 -47 -46 -45

Annual Metrics And Ratios for Dillard's

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 1/30/2016 1/28/2017 2/3/2018 2/2/2019 2/1/2020 1/30/2021 1/29/2022 1/28/2023 2/3/2024 2/1/2025 1/31/2026
DEI Shares Outstanding
- - - - - - - - - - 15,612,966.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 15,612,966.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 36.52
Growth Metrics
- - - - - - - - - - -
Profitability Metrics
- - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)
308 216 294 219 139 -67 906 922 750 602 582
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 43.51% 33.82% 25.99% 25.29%
Earnings before Interest and Taxes (EBIT)
470 321 275 260 180 -104 1,131 1,140 912 716 688
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
722 567 509 486 404 112 1,333 1,330 1,093 896 869
Valuation Ratios
- - - - - - - - - - -
Leverage & Solvency
- - - - - - - - - - -
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
322 441 233 348 348 200 1,252 912 799 590 628
Efficiency Ratios
- - - - - - - - - - -
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,416 2,191 2,251 2,123 1,914 1,647 1,301 1,311 1,262 1,274 1,228
Increase / (Decrease) in Invested Capital
-14 -225 60 -128 -210 -267 -346 10 -49 12 -47
Book Value per Share
$48.90 $51.42 $59.97 $63.23 $65.72 $65.51 $74.67 $93.35 $104.62 $112.94 $113.94
Tangible Book Value per Share
$48.90 $51.42 $59.97 $63.23 $65.72 $65.51 $74.67 $93.35 $104.62 $112.94 $113.94
Total Capital
2,619 2,538 2,438 2,247 2,191 2,007 2,017 2,120 2,219 2,318 2,301
Total Debt
824 821 730 568 568 566 566 521 521 522 522
Total Long-Term Debt
820 730 568 567 566 566 521 521 521 522 426
Net Debt
621 474 543 445 291 206 -151 -288 -435 -522 -551
Capital Expenditures (CapEx)
140 104 119 135 73 59 75 95 127 104 68
Debt-free, Cash-free Net Working Capital (DFCFNWC)
718 605 665 715 641 529 277 404 424 490 508
Debt-free Net Working Capital (DFNWC)
921 952 852 838 918 889 993 1,213 1,380 1,533 1,580
Net Working Capital (NWC)
918 861 690 837 917 889 948 1,213 1,380 1,533 1,484
Net Nonoperating Expense (NNE)
39 47 72 49 28 4.54 43 31 11 8.89 12
Net Nonoperating Obligations (NNO)
621 474 543 445 291 206 -151 -288 -435 -522 -551
Total Depreciation and Amortization (D&A)
252 246 234 226 224 216 201 190 181 180 181
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$6.91 $4.93 $7.51 $6.23 $4.38 ($3.16) $41.88 $50.81 $44.73 $36.82 $36.42
Adjusted Weighted Average Basic Shares Outstanding
35.92M 31.49M 27.92M 26.35M 23.38M 21.99M 18.36M 17.06M 16.23M 15.90M 15.62M
Adjusted Diluted Earnings per Share
$6.91 $4.93 $7.51 $6.23 $4.38 ($3.16) $41.88 $50.81 $44.73 $36.82 $36.42
Adjusted Weighted Average Diluted Shares Outstanding
35.92M 31.49M 27.92M 26.35M 23.38M 21.99M 18.36M 17.06M 16.23M 15.90M 15.62M
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
35.92M 31.49M 27.92M 26.35M 23.38M 21.99M 18.36M 17.06M 16.23M 15.90M 15.62M
Normalized Net Operating Profit after Tax (NOPAT)
300 220 195 220 139 -58 886 905 745 602 565
Debt Service Ratios
- - - - - - - - - - -
Payout Ratios
- - - - - - - - - - -

Quarterly Metrics And Ratios for Dillard's

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 2/3/2024 5/4/2024 8/3/2024 11/2/2024 2/1/2025 5/3/2025 8/2/2025 11/1/2025 1/31/2026 5/2/2026 8/1/2026
DEI Shares Outstanding
- - - - - - - - 15,612,966.00 15,617,071.00 15,619,471.00
DEI Adjusted Shares Outstanding
- - - - - - - - 15,612,966.00 15,617,071.00 15,619,471.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 13.05 16.04 6.25
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.26% -2.28% -5.18% -3.21% -5.38% -1.33% 1.41% 2.74% - 2.44% -0.36%
EBITDA Growth
-15.50% -10.21% -35.44% -16.58% -15.10% -7.22% -1.35% 3.97% - 43.57% 22.41%
EBIT Growth
-16.72% -12.14% -45.74% -20.02% -16.44% -7.96% -0.05% 4.88% - 53.30% 33.54%
NOPAT Growth
-14.26% -11.28% -43.65% -20.13% -13.33% -7.97% -0.79% 4.32% - 51.33% 31.08%
Net Income Growth
-13.38% -10.65% -43.36% -19.79% -14.43% -9.01% -2.21% 4.18% - 52.95% 34.12%
EPS Growth
-8.65% -6.41% -42.48% -18.55% -12.98% -6.31% 1.53% 7.50% - 54.38% 34.12%
Operating Cash Flow Growth
11.93% -13.02% -158.53% 252.19% -16.45% -4.81% 226.80% 7.49% - 56.46% -142.85%
Free Cash Flow Firm Growth
5.96% 16.26% -106.26% 19.58% -31.32% -10.71% 1,522.50% 43.07% - 92.76% -82.82%
Invested Capital Growth
-3.70% -1.43% 7.16% -4.59% 0.95% -0.89% -12.22% -10.43% - -7.43% 4.62%
Revenue Q/Q Growth
44.61% -27.46% -3.70% -4.19% 41.38% -24.60% -0.71% -2.93% - -20.34% -3.43%
EBITDA Q/Q Growth
33.57% -14.31% -49.58% 44.56% 35.94% -6.36% -46.39% 52.35% - 40.84% -54.29%
EBIT Q/Q Growth
41.44% -17.24% -59.71% 69.60% 47.77% -8.84% -56.25% 77.96% - 50.72% -61.89%
NOPAT Q/Q Growth
59.86% -27.74% -58.15% 65.23% 73.47% -23.27% -54.89% 73.72% - 22.36% -60.92%
Net Income Q/Q Growth
61.26% -28.13% -58.63% 67.28% 72.04% -23.58% -55.54% 78.22% - 22.99% -61.01%
EPS Q/Q Growth
62.38% -28.03% -58.61% 68.41% 73.48% -22.52% -55.15% 78.33% - 22.82% -61.03%
Operating Cash Flow Q/Q Growth
786.13% -44.01% -128.00% 353.54% 110.23% -36.21% -62.70% 114.91% - 72.38% -110.21%
Free Cash Flow Firm Q/Q Growth
87.12% -33.45% -108.67% 1,207.55% 7.47% -13.48% 38.13% 11.39% - 35.66% -87.69%
Invested Capital Q/Q Growth
-12.46% -2.43% 13.68% -1.73% -7.38% -4.22% 0.69% 0.27% - -7.97% 13.79%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
37.13% 45.14% 38.25% 43.20% 35.73% 44.26% 37.25% 43.93% - 45.08% 40.33%
EBITDA Margin
14.95% 17.66% 9.25% 13.95% 13.42% 16.66% 9.00% 14.12% - 23.35% 11.05%
Operating Margin
13.11% 15.10% 6.56% 11.31% 11.68% 14.13% 6.39% 11.45% - 20.91% 8.45%
EBIT Margin
12.89% 14.70% 6.15% 10.89% 11.38% 13.76% 6.06% 11.12% - 20.59% 8.13%
Profit (Net Income) Margin
11.55% 11.45% 4.92% 8.59% 10.45% 10.59% 4.74% 8.71% - 15.81% 6.38%
Tax Burden Percent
88.66% 76.67% 76.70% 76.67% 91.11% 76.66% 77.00% 76.90% - 76.61% 76.83%
Interest Burden Percent
101.10% 101.53% 104.22% 102.83% 100.75% 100.39% 101.56% 101.86% - 100.21% 102.23%
Effective Tax Rate
11.34% 23.33% 23.30% 23.33% 8.89% 23.34% 23.00% 23.10% - 23.48% 23.41%
Return on Invested Capital (ROIC)
62.09% 63.80% 25.11% 41.30% 55.31% 58.04% 24.68% 44.79% - 89.87% 33.96%
ROIC Less NNEP Spread (ROIC-NNEP)
62.50% 64.18% 25.47% 41.57% 56.15% 58.62% 25.12% 45.00% - 90.26% 34.15%
Return on Net Nonoperating Assets (RNNOA)
-13.71% -19.43% -6.63% -10.56% -15.38% -20.11% -8.05% -15.72% - -35.63% -12.89%
Return on Equity (ROE)
48.39% 44.37% 18.48% 30.74% 39.93% 37.92% 16.63% 29.06% - 54.24% 21.07%
Cash Return on Invested Capital (CROIC)
62.09% 60.06% 42.45% 49.86% 46.55% 48.86% 57.71% 56.47% - 64.52% 50.45%
Operating Return on Assets (OROA)
26.15% 26.16% 11.58% 18.19% 21.49% 23.05% 10.88% 17.48% - 33.79% 14.42%
Return on Assets (ROA)
23.44% 20.37% 9.26% 14.34% 19.73% 17.74% 8.51% 13.69% - 25.95% 11.33%
Return on Common Equity (ROCE)
48.39% 44.37% 18.48% 30.74% 39.93% 37.92% 16.63% 29.06% - 54.24% 21.07%
Return on Equity Simple (ROE_SIMPLE)
0.00% 38.26% 33.88% 32.07% 0.00% 31.07% 0.00% 0.00% - 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
252 182 76 126 218 168 76 131 207 254 99
NOPAT Margin
11.62% 11.57% 5.03% 8.67% 10.64% 10.83% 4.92% 8.81% - 16.00% 6.47%
Net Nonoperating Expense Percent (NNEP)
-0.40% -0.37% -0.36% -0.27% -0.84% -0.58% -0.44% -0.22% - -0.39% -0.18%
Return On Investment Capital (ROIC_SIMPLE)
11.36% - - - 9.42% 7.04% 3.10% 5.12% 9.01% 9.95% 3.89%
Cost of Revenue to Revenue
62.87% 54.86% 61.75% 56.80% 64.27% 55.74% 62.75% 56.07% - 54.92% 59.67%
SG&A Expenses to Revenue
21.99% 27.13% 28.63% 28.87% 22.03% 27.26% 28.27% 29.54% - 28.02% 28.99%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Operating Expenses to Revenue
24.03% 30.04% 31.69% 31.89% 24.04% 30.13% 30.86% 32.48% - 24.17% 31.88%
Earnings before Interest and Taxes (EBIT)
279 231 93 158 234 213 93 166 217 326 124
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
324 278 140 202 275 258 138 210 263 370 169
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.53 3.75 3.02 3.05 4.14 3.11 3.82 4.58 - 4.36 4.33
Price to Tangible Book Value (P/TBV)
3.53 3.75 3.02 3.05 4.14 3.11 3.82 4.58 - 4.36 4.33
Price to Revenue (P/Rev)
0.87 1.03 0.87 0.89 1.13 0.88 1.11 1.41 - 1.34 1.39
Price to Earnings (P/E)
8.10 9.81 8.91 9.51 12.54 10.01 12.73 16.13 - 13.44 13.48
Dividend Yield
5.66% 4.83% 5.80% 5.67% 5.55% 7.15% 5.55% 4.34% - 5.51% 0.20%
Earnings Yield
12.34% 10.19% 11.23% 10.52% 7.97% 9.99% 7.86% 6.20% - 7.44% 7.42%
Enterprise Value to Invested Capital (EV/IC)
4.40 5.19 3.81 3.93 5.43 4.21 5.40 6.94 - 7.02 6.50
Enterprise Value to Revenue (EV/Rev)
0.81 0.94 0.79 0.81 1.05 0.78 1.01 1.29 - 1.20 1.27
Enterprise Value to EBITDA (EV/EBITDA)
5.08 6.03 5.42 5.72 7.73 5.87 7.60 9.71 - 8.09 8.25
Enterprise Value to EBIT (EV/EBIT)
6.09 7.27 6.65 7.09 9.67 7.37 9.51 12.13 - 9.90 10.03
Enterprise Value to NOPAT (EV/NOPAT)
7.40 8.80 7.98 8.49 11.49 8.75 11.30 14.43 - 11.89 12.09
Enterprise Value to Operating Cash Flow (EV/OCF)
6.28 7.55 8.06 6.87 9.69 7.32 7.74 9.83 - 9.35 11.53
Enterprise Value to Free Cash Flow (EV/FCFF)
6.95 8.59 9.28 7.69 11.73 8.59 8.75 11.62 - 10.47 13.17
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.31 0.28 0.27 0.27 0.29 0.28 0.27 0.26 - 0.26 0.20
Long-Term Debt to Equity
0.31 0.28 0.27 0.27 0.29 0.28 0.22 0.21 - 0.21 0.16
Financial Leverage
-0.22 -0.30 -0.26 -0.25 -0.27 -0.34 -0.32 -0.35 - -0.39 -0.38
Leverage Ratio
2.06 2.16 1.96 2.13 2.00 2.10 1.90 2.10 - 2.07 1.84
Compound Leverage Factor
2.08 2.19 2.04 2.19 2.01 2.11 1.93 2.14 - 2.08 1.88
Debt to Total Capital
23.50% 21.76% 21.11% 20.99% 22.50% 21.92% 21.37% 20.32% - 20.48% 16.72%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.93% 3.74% - 3.77% 3.14%
Long-Term Debt to Total Capital
23.50% 21.76% 21.11% 20.99% 22.50% 21.92% 17.44% 16.58% - 16.71% 13.58%
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%
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%
Common Equity to Total Capital
76.50% 78.24% 78.89% 79.01% 77.50% 78.08% 78.63% 79.68% - 79.52% 83.28%
Debt to EBITDA
0.48 0.49 0.53 0.55 0.58 0.60 0.60 0.59 - 0.53 0.42
Net Debt to EBITDA
-0.40 -0.61 -0.56 -0.62 -0.58 -0.73 -0.79 -0.92 - -0.91 -0.82
Long-Term Debt to EBITDA
0.48 0.49 0.53 0.55 0.58 0.60 0.49 0.48 - 0.43 0.34
Debt to NOPAT
0.70 0.72 0.78 0.82 0.87 0.89 0.89 0.88 - 0.78 0.62
Net Debt to NOPAT
-0.58 -0.89 -0.82 -0.92 -0.87 -1.08 -1.17 -1.37 - -1.34 -1.21
Long-Term Debt to NOPAT
0.70 0.72 0.78 0.82 0.87 0.89 0.72 0.72 - 0.64 0.50
Altman Z-Score
7.25 6.67 6.94 6.07 7.65 6.34 7.34 6.79 - 7.09 8.31
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.67 2.40 3.14 2.38 2.84 2.41 2.68 2.19 - 2.37 3.03
Quick Ratio
1.23 1.07 1.45 0.95 1.32 1.06 1.32 0.95 - 1.14 1.48
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
301 200 -17 192 206 179 247 275 254 344 42
Operating Cash Flow to CapEx
1,548.31% 701.19% -264.19% 623.43% 2,387.83% 1,395.76% 416.50% 648.95% - 2,135.65% -167.73%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.03 1.78 1.88 1.67 1.89 1.68 1.79 1.57 - 1.64 1.77
Accounts Receivable Turnover
117.01 126.27 108.80 112.57 113.38 123.73 112.97 124.35 - 126.96 135.12
Inventory Turnover
3.66 2.88 3.35 2.41 3.48 2.76 3.30 2.34 - 2.65 3.11
Fixed Asset Turnover
6.27 6.30 6.30 6.31 6.35 6.44 6.59 6.72 - 7.10 7.25
Accounts Payable Turnover
5.03 3.78 5.08 3.33 5.00 3.78 5.19 3.28 - 3.69 5.00
Days Sales Outstanding (DSO)
3.12 2.89 3.35 3.24 3.22 2.95 3.23 2.94 - 2.87 2.70
Days Inventory Outstanding (DIO)
99.71 126.88 108.89 151.64 104.94 132.15 110.73 155.69 - 137.69 117.32
Days Payable Outstanding (DPO)
72.55 96.64 71.79 109.73 73.05 96.58 70.26 111.22 - 98.93 72.93
Cash Conversion Cycle (CCC)
30.28 33.13 40.45 45.15 35.10 38.52 43.70 47.41 - 41.64 47.10
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,262 1,231 1,400 1,376 1,274 1,220 1,229 1,232 1,228 1,130 1,286
Invested Capital Turnover
5.34 5.51 4.99 4.76 5.20 5.36 5.01 5.09 - 5.62 5.25
Increase / (Decrease) in Invested Capital
-49 -18 94 -66 12 -11 -171 -143 -47 -91 57
Enterprise Value (EV)
5,553 6,396 5,333 5,400 6,923 5,143 6,637 8,556 - 7,936 8,355
Market Capitalization
5,988 7,040 5,882 5,987 7,445 5,780 7,327 9,369 - 8,832 9,190
Book Value per Share
$104.62 $115.53 $120.05 $121.36 $112.94 $116.81 $122.73 $130.98 $113.94 $129.70 $135.77
Tangible Book Value per Share
$104.62 $115.53 $120.05 $121.36 $112.94 $116.81 $122.73 $130.98 $113.94 $129.70 $135.77
Total Capital
2,219 2,396 2,470 2,485 2,318 2,379 2,441 2,567 2,301 2,547 2,546
Total Debt
521 521 522 522 522 522 522 522 522 522 426
Total Long-Term Debt
521 521 522 522 522 522 426 426 426 426 346
Net Debt
-435 -644 -549 -588 -522 -637 -690 -813 -551 -896 -835
Capital Expenditures (CapEx)
28 35 26 28 15 17 21 29 1.41 17 22
Debt-free, Cash-free Net Working Capital (DFCFNWC)
424 413 603 596 490 462 498 485 508 438 617
Debt-free Net Working Capital (DFNWC)
1,380 1,578 1,673 1,706 1,533 1,621 1,709 1,820 1,580 1,856 1,878
Net Working Capital (NWC)
1,380 1,578 1,673 1,706 1,533 1,621 1,613 1,724 1,484 1,760 1,798
Net Nonoperating Expense (NNE)
1.45 2.01 1.71 1.29 4.01 3.73 2.76 1.51 3.48 3.00 1.40
Net Nonoperating Obligations (NNO)
-435 -644 -549 -588 -522 -637 -690 -813 -551 -896 -835
Total Depreciation and Amortization (D&A)
45 47 47 44 42 45 45 45 46 44 45
Debt-free, Cash-free Net Working Capital to Revenue
6.17% 6.04% 8.92% 8.89% 7.43% 7.04% 7.55% 7.32% - 6.64% 9.35%
Debt-free Net Working Capital to Revenue
20.08% 23.08% 24.77% 25.43% 23.26% 24.68% 25.94% 27.44% - 28.11% 28.47%
Net Working Capital to Revenue
20.08% 23.08% 24.77% 25.43% 23.26% 24.68% 24.48% 25.99% - 26.66% 27.25%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$15.41 $11.09 $4.59 $7.73 $13.41 $10.39 $4.66 $8.31 $13.06 $16.04 $6.25
Adjusted Weighted Average Basic Shares Outstanding
16.23M 16.23M 16.18M 15.90M 15.90M 15.64M 15.61M 15.61M 15.62M 15.62M 15.62M
Adjusted Diluted Earnings per Share
$15.41 $11.09 $4.59 $7.73 $13.41 $10.39 $4.66 $8.31 $13.06 $16.04 $6.25
Adjusted Weighted Average Diluted Shares Outstanding
16.23M 16.23M 16.18M 15.90M 15.90M 15.64M 15.61M 15.61M 15.62M 15.62M 15.62M
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
16.23M 16.23M 16.18M 15.90M 15.90M 15.64M 15.61M 15.61M 15.62M 15.62M 15.62M
Normalized Net Operating Profit after Tax (NOPAT)
252 182 76 126 218 168 72 131 193 174 99
Normalized NOPAT Margin
11.62% 11.56% 5.03% 8.67% 10.64% 10.83% 4.68% 8.78% - 10.97% 6.47%
Pre Tax Income Margin
13.03% 14.93% 6.41% 11.20% 11.47% 13.81% 6.16% 11.32% - 20.64% 8.31%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
45.83% 47.29% 51.48% 54.11% 69.72% 71.67% 71.85% 71.18% - 73.92% 71.34%
Augmented Payout Ratio
83.92% 72.15% 61.19% 73.67% 90.12% 109.61% 111.60% 92.49% - 75.40% 71.34%

Financials Breakdown Chart

Key Financial Trends

Dillard’s (NYSE: DDS) showed strong profitability and cash generation in Q1 2026, but there are a few balance sheet and operating trends investors should watch. Compared with the same quarter a year ago, revenue and earnings moved higher, operating cash flow improved sharply, and the company ended the quarter with a very large cash and investment position. At the same time, inventory remained elevated, liabilities increased from the prior year, and the business continues to use cash for dividends while leaning on its investment portfolio for flexibility.

  • Revenue grew year over year: Q1 2026 operating revenue rose to $1.58 billion from $1.55 billion in Q1 2025, indicating modest top-line growth.
  • Net income improved: Consolidated net income increased to $250.6 million from $163.8 million a year earlier, a strong jump in profitability.
  • EPS expanded sharply: Basic and diluted EPS rose to $16.04 from $10.39 in Q1 2025, reflecting much better earnings leverage.
  • Operating cash flow was very strong: Net cash from operating activities came in at $364.0 million versus $232.6 million in Q1 2025.
  • Cash generation supports the balance sheet: Dillard’s added $296.2 million to cash and equivalents in the quarter despite investing and dividend payments.
  • Liquidity remains substantial: The company held $1.16 billion in cash and equivalents plus $259.7 million in short-term investments at quarter-end.
  • Debt looks manageable relative to liquidity: Short-term debt was $96 million and long-term debt was $425.7 million, small compared with the cash/investment pile.
  • Gross profit held up well: Gross profit was $714.4 million, up slightly from $684.7 million in Q1 2025, showing stable merchandise profitability.
  • Inventory remains high: Inventory totaled $1.51 billion, which is lower than Q1 2025 but still a large working-capital commitment for a department store chain.
  • Operating expenses stayed elevated: SG&A of $444.0 million was higher than the prior year’s $421.7 million, though the company still expanded operating income.
  • The company continues paying dividends: Dillard’s paid $4.7 million in dividends in Q1 2026, a small outflow relative to cash flow.
  • Liabilities increased year over year: Total liabilities rose to $2.11 billion from $2.05 billion in Q1 2025, driven in part by higher current liabilities.
  • Working capital structure worsened versus a year ago: Accounts payable increased to $1.08 billion from $1.06 billion, while current liabilities also climbed meaningfully.
  • Investment gains were less of a cash source this quarter: Dillard’s sold $212.5 million of investments but bought $258.5 million, making investing cash flow negative overall.
  • Quarterly results can be volatile: The company’s earnings and cash flows have shown sizable swings across recent quarters, which can make forecasting difficult for investors.

Bottom line: Dillard’s entered Q1 2026 in solid financial shape, with strong profits, healthy operating cash flow, and an unusually large liquidity cushion. The key question for investors is whether earnings can stay this strong without relying too heavily on inventory management and investment income to support results. For now, the quarter looks positive overall, but the stock will likely remain sensitive to trends in consumer demand, margins, and inventory discipline.

09/10/26 02:42 PM ETAI Generated. May Contain Errors.

Dillard's Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Dillard's' fiscal year ends in January. Their fiscal year 2026 ended on January 31, 2026.

Dillard's' net income appears to be on an upward trend, with a most recent value of $570.19 million in 2025, rising from $269.37 million in 2015. The previous period was $593.48 million in 2024. Check out Dillard's' forecast to explore projected trends and price targets.

Dillard's' total operating income in 2025 was $709.05 million, based on the following breakdown:
  • Total Gross Profit: $2.63 billion
  • Total Operating Expenses: $1.92 billion

Over the last 10 years, Dillard's' total revenue changed from $6.75 billion in 2015 to $6.56 billion in 2025, a change of -2.8%.

Dillard's' total liabilities were at $1.73 billion at the end of 2025, a 0.5% decrease from 2024, and a 16.6% decrease since 2015.

In the past 10 years, Dillard's' cash and equivalents has ranged from $123.51 million in 2018 to $861.46 million in 2025, and is currently $861.46 million as of their latest financial filing in 2025.

Over the last 10 years, Dillard's' book value per share changed from 48.90 in 2015 to 113.94 in 2025, a change of 133.0%.



Financial statements for NYSE:DDS last updated on 9/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners