Free Trial

Williams-Sonoma (WSM) Financials

Williams-Sonoma logo
$199.68 +0.08 (+0.04%)
Closing price 08/8/2025 03:59 PM Eastern
Extended Trading
$197.52 -2.16 (-1.08%)
As of 08/8/2025 05:59 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 Williams-Sonoma

Annual Income Statements for Williams-Sonoma

This table shows Williams-Sonoma'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 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Net Income / (Loss) Attributable to Common Shareholders
309 310 305 260 334 356 681 1,126 1,128 950 1,125
Consolidated Net Income / (Loss)
309 310 305 260 334 356 681 1,126 1,128 950 1,125
Net Income / (Loss) Continuing Operations
309 310 305 260 334 356 681 1,126 1,128 950 1,125
Total Pre-Tax Income
502 488 472 452 429 457 894 1,451 1,501 1,273 1,486
Total Operating Income
502 489 473 454 436 466 911 1,453 1,498 1,244 1,430
Total Gross Profit
1,801 1,844 1,883 1,932 2,101 2,139 2,636 3,632 3,678 3,304 3,582
Total Revenue
4,699 4,976 5,084 5,292 5,672 5,898 6,783 8,246 8,674 7,751 7,712
Operating Revenue
4,699 4,976 5,084 5,292 5,672 5,898 6,783 8,246 8,674 7,751 7,712
Total Cost of Revenue
2,898 3,132 3,201 3,361 3,571 3,759 4,147 4,614 4,997 4,447 4,129
Operating Cost of Revenue
2,898 3,132 3,201 3,361 3,571 3,759 4,147 4,614 4,997 4,447 4,129
Total Operating Expenses
1,298 1,356 1,411 1,478 1,665 1,673 1,726 2,179 2,179 2,059 2,152
Selling, General & Admin Expense
1,298 1,356 1,411 1,478 1,665 1,673 1,726 2,179 2,179 2,059 2,152
Total Other Income / (Expense), net
-0.06 -0.63 -0.69 -1.37 -6.71 -8.85 -16 -1.87 2.26 29 56
Interest & Investment Income
-0.06 - - - - -8.85 -16 -1.87 2.26 29 56
Income Tax Expense
193 178 167 193 96 101 214 325 373 324 360
Basic Earnings per Share
$3.30 $3.42 $3.45 $3.03 $4.10 $4.56 $8.81 $15.17 $8.29 $7.35 $8.91
Weighted Average Basic Shares Outstanding
93.63M 90.79M 88.59M 85.59M 81.42M 78.11M 77.26M 74.27M 136.04M 129.15M 126.24M
Diluted Earnings per Share
$3.24 $3.37 $3.41 $3.02 $4.05 $4.49 $8.61 $14.75 $8.16 $7.28 $8.79
Weighted Average Diluted Shares Outstanding
95.20M 92.10M 89.46M 86.08M 82.34M 79.23M 79.06M 76.35M 138.20M 130.54M 128.04M
Weighted Average Basic & Diluted Shares Outstanding
93.60M 90.70M 88.50M 83.31M 81.40M 77.20M 76.19M 71.56M 66.23M 64.11M 123.51M
Cash Dividends to Common per Share
$1.32 $1.40 $1.48 $1.56 $0.43 $1.72 $2.02 $2.60 - - $2.28

Quarterly Income Statements for Williams-Sonoma

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Net Income / (Loss) Attributable to Common Shareholders
252 355 157 202 237 354 260 226 249 385 231
Consolidated Net Income / (Loss)
252 355 157 202 237 354 260 226 249 385 231
Net Income / (Loss) Continuing Operations
252 355 157 202 237 354 260 226 249 385 231
Total Pre-Tax Income
340 471 205 275 322 471 333 305 332 508 300
Total Operating Income
340 470 199 272 315 458 317 290 321 496 291
Total Gross Profit
911 1,010 675 758 822 1,049 795 826 842 1,112 766
Total Revenue
2,193 2,453 1,755 1,863 1,854 2,279 1,660 1,788 1,801 2,462 1,730
Operating Revenue
2,193 2,453 1,755 1,863 1,854 2,279 1,660 1,788 1,801 2,462 1,730
Total Cost of Revenue
1,282 1,443 1,080 1,105 1,031 1,230 865 962 959 1,350 964
Operating Cost of Revenue
1,282 1,443 1,080 1,105 1,031 1,230 865 962 959 1,350 964
Total Operating Expenses
571 540 476 486 507 591 478 536 521 616 475
Selling, General & Admin Expense
571 540 476 486 507 591 478 536 521 616 475
Total Other Income / (Expense), net
0.37 1.38 5.50 3.34 7.18 13 16 15 12 12 9.53
Interest & Investment Income
0.37 1.38 5.50 3.34 7.18 13 16 15 12 12 9.53
Income Tax Expense
88 116 48 73 85 117 73 79 83 123 69
Basic Earnings per Share
$3.77 $2.61 $2.38 $1.57 $1.85 $2.74 $2.03 $1.76 $1.99 $3.05 $1.88
Weighted Average Basic Shares Outstanding
66.70M 136.04M 65.85M 128.33M 128.29M 129.15M 128.41M 128.26M 125.33M 126.24M 123.11M
Diluted Earnings per Share
$3.72 $2.61 $2.35 $1.56 $1.83 $2.74 $1.99 $1.74 $1.96 $3.05 $1.85
Weighted Average Diluted Shares Outstanding
67.62M 138.20M 66.70M 129.05M 129.55M 130.54M 130.63M 129.81M 126.89M 128.04M 124.79M
Weighted Average Basic & Diluted Shares Outstanding
66.57M 66.23M 64.22M 64.14M 64.14M 64.11M 64.31M 126.34M 123.10M 123.51M 123.00M
Cash Dividends to Common per Share
$0.78 $0.38 $0.90 - - $0.45 - $0.57 $0.57 $0.56 $0.66

Annual Cash Flow Statements for Williams-Sonoma

This table details how cash moves in and out of Williams-Sonoma'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 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Net Change in Cash & Equivalents
-107 -29 20 176 -51 93 768 -350 -483 895 -49
Net Cash From Operating Activities
511 593 525 500 586 607 1,275 1,371 1,053 1,680 1,360
Net Cash From Continuing Operating Activities
462 544 575 500 586 607 1,275 1,371 1,053 1,680 1,360
Net Income / (Loss) Continuing Operations
309 310 305 260 334 356 681 1,126 1,128 950 1,125
Consolidated Net Income / (Loss)
309 310 305 260 334 356 681 1,126 1,128 950 1,125
Depreciation Expense
162 168 173 183 189 188 189 196 214 233 230
Amortization Expense
24 25 25 -25 -26 -7.71 -5.78 - 231 255 256
Non-Cash Adjustments To Reconcile Net Income
48 46 53 45 69 282 322 309 89 75 92
Changes in Operating Assets and Liabilities, net
-33 45 19 38 20 -211 90 -260 -610 168 -343
Net Cash From Investing Activities
-189 -202 -197 -270 -188 -186 -169 -226 -354 -188 -221
Net Cash From Continuing Investing Activities
-189 -202 -197 -270 -188 -186 -169 -226 -354 -188 -221
Purchase of Property, Plant & Equipment
-205 -203 -197 -190 -190 -186 -170 -227 -354 -188 -222
Other Investing Activities, net
16 0.77 0.44 0.48 2.20 0.73 0.63 0.27 0.16 0.20 0.36
Net Cash From Financing Activities
-379 -369 -306 -52 -450 -327 -343 -1,492 -1,179 -598 -1,184
Net Cash From Continuing Financing Activities
-379 -369 -306 -52 -450 -327 -343 -1,492 -1,179 -598 -1,184
Repayment of Debt
-93 -202 -125 -2.39 -60 -100 -491 -301 0.00 0.00 -2.47
Repurchase of Common Equity
-224 -225 -151 -196 -295 -149 -150 -899 -880 -313 -807
Payment of Dividends
-126 -128 -134 -135 -140 -151 -158 -188 -217 -232 -280
Other Financing Activities, net
-26 -15 -21 -18 -14 -28 -32 -104 -81 -53 -94
Effect of Exchange Rate Changes
- - -1.86 -1.81 0.80 -1.31 5.23 -2.91 -3.19 0.95 -3.82
Cash Interest Paid
1.27 1.99 2.20 2.92 11 13 18 3.09 0.79 0.84 0.85
Cash Income Taxes Paid
172 134 203 99 108 113 163 306 401 316 399

Quarterly Cash Flow Statements for Williams-Sonoma

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

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Net Change in Cash & Equivalents
-12 254 -70 217 184 563 -7.22 10 -438 386 -166
Net Cash From Operating Activities
205 464 343 372 290 675 227 246 253 633 119
Net Cash From Continuing Operating Activities
205 464 343 372 290 675 227 246 253 633 119
Net Income / (Loss) Continuing Operations
252 355 157 202 237 354 260 226 249 385 231
Consolidated Net Income / (Loss)
252 355 157 202 237 354 260 226 249 385 231
Depreciation Expense
55 57 56 55 55 67 57 56 58 58 56
Non-Cash Adjustments To Reconcile Net Income
75 -163 109 87 86 -208 99 87 85 -179 92
Changes in Operating Assets and Liabilities, net
-177 -16 21 29 -88 206 -190 -122 -139 114 -260
Net Cash From Investing Activities
-86 -120 -50 -43 -42 -54 -39 -31 -83 -67 -58
Net Cash From Continuing Investing Activities
-86 -120 -50 -43 -42 -54 -39 -31 -83 -67 -58
Purchase of Property, Plant & Equipment
-86 -120 -50 -43 -42 -54 -40 -31 -83 -67 -58
Other Investing Activities, net
0.01 0.06 0.15 0.06 0.19 -0.20 0.03 -0.04 0.37 - 0.02
Net Cash From Financing Activities
-128 -92 -362 -114 -62 -60 -194 -205 -609 -177 -230
Net Cash From Continuing Financing Activities
-128 -92 -362 -114 -62 -60 -194 -205 -609 -177 -230
Repurchase of Common Equity
-75 -39 -300 -10 -3.00 - -44 -130 -534 -100 -90
Payment of Dividends
-53 -52 -58 -59 -58 -58 -63 -73 -73 -71 -75
Other Financing Activities, net
-1.16 -0.86 -4.35 -46 -1.16 -1.72 -87 -1.84 -1.88 -3.48 -65
Effect of Exchange Rate Changes
-2.74 1.70 -0.27 1.64 -2.21 1.80 -0.88 0.03 -0.05 -2.92 3.48

Annual Balance Sheets for Williams-Sonoma

This table presents Williams-Sonoma'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 2/1/2015 1/31/2016 1/29/2017 1/28/2018 1/28/2018 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Total Assets
2,330 2,417 2,477 2,786 2,786 4,054 4,661 4,626 4,663 5,274 5,302
Total Current Assets
1,392 1,336 1,367 1,636 1,636 1,756 2,467 2,324 2,036 2,720 2,755
Cash & Equivalents
223 194 214 390 390 432 1,200 850 367 1,262 1,213
Accounts Receivable
67 79 89 90 90 112 144 132 116 123 118
Inventories, net
888 978 978 1,062 1,062 1,101 1,006 1,246 1,456 1,246 1,332
Prepaid Expenses
70 74 77 83 83 90 94 69 65 59 67
Other Current Assets
13 11 11 12 12 21 23 26 32 29 25
Plant, Property, & Equipment, net
883 887 923 932 932 929 874 921 1,065 1,013 1,034
Total Noncurrent Assets
55 195 186 217 217 1,369 1,320 1,381 1,562 1,541 1,513
Goodwill
- - - 19 19 85 85 85 77 77 77
Noncurrent Deferred & Refundable Income Taxes
4.27 142 135 67 67 48 62 57 81 111 121
Other Noncurrent Operating Assets
51 53 51 131 131 1,236 1,173 1,239 1,403 1,353 1,315
Total Liabilities & Shareholders' Equity
2,330 2,417 2,477 2,786 2,786 4,054 4,661 4,626 4,663 5,274 5,302
Total Liabilities
1,106 1,219 1,229 1,582 1,582 2,818 3,010 2,961 2,962 3,146 3,159
Total Current Liabilities
876 996 961 1,008 1,008 1,610 1,848 1,772 1,636 1,880 1,912
Short-Term Debt
1.97 - - 0.00 - 528 509 217 232 235 234
Accounts Payable
397 447 454 457 457 521 543 613 508 608 646
Accrued Expenses
136 127 130 134 134 175 268 320 248 264 286
Current Deferred Revenue
262 297 294 301 301 290 373 448 479 574 585
Current Deferred & Payable Income Tax Liabilities
32 67 23 57 57 23 69 80 61 97 68
Other Current Liabilities
47 58 60 59 59 73 86 95 108 103 94
Total Noncurrent Liabilities
230 223 267 574 574 1,209 1,162 1,190 1,326 1,265 1,247
Capital Lease Obligations
- - - - - 1,095 1,025 1,067 1,212 1,156 1,113
Other Noncurrent Operating Liabilities
63 50 71 73 73 86 117 107 114 109 134
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,225 1,198 1,248 1,204 1,204 1,236 1,651 1,664 1,701 2,128 2,142
Total Preferred & Common Equity
1,225 1,198 1,248 1,204 1,204 1,236 1,651 1,664 1,701 2,128 2,142
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,225 1,198 1,248 1,204 1,204 1,236 1,651 1,664 1,701 2,128 2,142
Common Stock
528 542 558 564 564 607 639 602 574 589 573
Retained Earnings
701 669 702 647 647 645 1,020 1,074 1,142 1,556 1,592
Treasury Stock
-2.14 -1.91 -1.38 -0.73 -0.73 -0.94 -0.60 -0.71 -0.74 -1.43 -0.44
Accumulated Other Comprehensive Income / (Loss)
-2.55 -11 -9.90 -6.78 -6.78 -15 -7.12 -11 -14 -16 -22

Quarterly Balance Sheets for Williams-Sonoma

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

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025
Period end date 10/30/2022 4/30/2023 7/30/2023 10/29/2023 4/28/2024 7/28/2024 10/27/2024 5/4/2025
Total Assets
4,594 4,471 4,572 4,884 5,153 5,212 4,968 5,157
Total Current Assets
2,061 1,899 2,032 2,347 2,667 2,744 2,487 2,597
Cash & Equivalents
113 297 514 699 1,255 1,265 827 1,047
Accounts Receivable
126 109 117 124 115 112 106 123
Inventories, net
1,688 1,402 1,301 1,397 1,211 1,247 1,450 1,335
Prepaid Expenses
104 63 74 100 63 99 85 69
Other Current Assets
30 28 26 27 23 20 19 23
Plant, Property, & Equipment, net
1,009 1,050 1,036 1,027 990 975 1,020 1,032
Total Noncurrent Assets
1,524 1,522 1,503 1,510 1,496 1,492 1,462 1,528
Goodwill
85 77 77 77 77 77 77 77
Noncurrent Deferred & Refundable Income Taxes
54 71 74 76 102 106 109 112
Other Noncurrent Operating Assets
1,385 1,374 1,352 1,356 1,316 1,309 1,275 1,338
Total Liabilities & Shareholders' Equity
4,594 4,471 4,572 4,884 5,153 5,212 4,968 5,157
Total Liabilities
3,181 3,004 2,951 3,071 2,948 2,961 3,062 2,996
Total Current Liabilities
1,855 1,702 1,664 1,789 1,719 1,759 1,845 1,722
Short-Term Debt
220 230 222 231 230 233 232 229
Accounts Payable
721 630 597 676 502 596 666 554
Accrued Expenses
275 205 185 204 153 208 235 147
Current Deferred Revenue
489 453 435 528 596 576 583 589
Current Deferred & Payable Income Tax Liabilities
46 88 128 53 147 53 28 112
Other Current Liabilities
104 97 97 97 90 92 101 91
Total Noncurrent Liabilities
1,326 1,302 1,287 1,282 1,229 1,203 1,216 1,274
Capital Lease Obligations
1,208 1,186 1,168 1,164 1,112 1,081 1,084 1,140
Other Noncurrent Operating Liabilities
118 116 119 118 117 122 133 134
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,413 1,467 1,621 1,813 2,204 2,250 1,907 2,161
Total Preferred & Common Equity
1,413 1,467 1,621 1,813 2,204 2,250 1,907 2,161
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
1,413 1,467 1,621 1,813 2,204 2,250 1,907 2,161
Common Stock
554 533 552 573 522 539 546 526
Retained Earnings
877 952 1,085 1,260 1,699 1,728 1,377 1,654
Treasury Stock
-0.74 -1.43 -1.43 -1.43 -0.44 -0.44 -0.44 -2.02
Accumulated Other Comprehensive Income / (Loss)
-18 -16 -15 -19 -17 -17 -17 -16

Annual Metrics And Ratios for Williams-Sonoma

This table displays calculated financial ratios and metrics derived from Williams-Sonoma's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 2/1/2015 1/31/2016 1/29/2017 1/28/2018 2/3/2019 2/2/2020 1/31/2021 1/30/2022 1/29/2023 1/28/2024 2/2/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.08% 5.90% 2.16% 4.10% 7.17% 3.99% 15.01% 21.56% 5.20% -10.65% -0.50%
EBITDA Growth
9.83% -1.14% -1.48% -8.87% -2.12% 7.91% 69.30% 50.81% 17.87% -10.90% 10.61%
EBIT Growth
11.10% -2.71% -3.28% -3.98% -3.94% 6.86% 95.48% 59.56% 3.12% -16.97% 14.95%
NOPAT Growth
10.90% 0.51% -1.49% -14.88% 30.18% 7.10% 90.95% 62.72% -0.14% -17.60% 16.72%
Net Income Growth
10.74% 0.39% -1.51% -15.01% 28.57% 6.71% 91.18% 65.46% 0.14% -15.79% 18.48%
EPS Growth
14.89% 4.01% 1.19% -11.44% 34.11% 10.86% 91.76% 71.31% 0.14% -15.79% 20.74%
Operating Cash Flow Growth
1.19% 16.24% -11.59% -4.77% 17.27% 3.64% 109.92% 7.55% -23.22% 59.60% -19.05%
Free Cash Flow Firm Growth
-7.05% 40.43% -10.89% -34.04% 86.22% -380.38% 219.35% -10.53% -55.95% 224.17% -26.64%
Invested Capital Growth
9.66% 0.08% 2.98% 7.57% 0.00% 118.00% -18.18% 5.70% 32.37% -18.75% 0.90%
Revenue Q/Q Growth
1.64% 0.90% -0.09% 1.89% 2.84% 0.00% 0.00% 2.59% -0.55% -2.20% 2.43%
EBITDA Q/Q Growth
3.22% -6.87% -0.60% -6.15% -3.89% 0.00% 0.00% 8.48% 10.40% 17.14% 17.49%
EBIT Q/Q Growth
4.18% -3.02% -1.43% -3.59% 0.44% 0.00% 0.00% 9.21% -3.53% -0.93% 2.71%
NOPAT Q/Q Growth
4.51% -1.86% 1.18% -15.78% 22.08% 0.00% 0.00% 8.90% -4.16% -0.99% 2.93%
Net Income Q/Q Growth
4.48% -1.87% 1.16% -15.84% 21.74% 0.00% 0.00% 9.10% -4.08% -0.06% 2.78%
EPS Q/Q Growth
6.58% -0.30% 2.10% -13.96% 23.48% 0.00% 0.00% 5.73% -4.08% -0.06% 0.57%
Operating Cash Flow Q/Q Growth
6.88% 14.47% -15.89% 7.77% 1.00% 0.00% 0.00% 2.59% -10.12% 14.33% -2.95%
Free Cash Flow Firm Q/Q Growth
7.20% 60.66% -18.23% -31.80% 40.09% 0.00% 0.00% 0.00% -30.95% 25.34% -8.87%
Invested Capital Q/Q Growth
-10.43% -19.26% -14.44% -11.07% -13.54% 0.00% 0.00% -4.64% 1.81% -10.08% -4.95%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
38.32% 37.06% 37.05% 36.50% 37.04% 36.27% 38.86% 44.05% 42.40% 42.62% 46.45%
EBITDA Margin
14.66% 13.69% 13.20% 11.55% 10.55% 10.95% 16.12% 20.00% 22.41% 22.35% 24.84%
Operating Margin
10.69% 9.82% 9.30% 8.57% 7.69% 7.90% 13.43% 17.62% 17.27% 16.05% 18.55%
EBIT Margin
10.69% 9.82% 9.30% 8.57% 7.69% 7.90% 13.43% 17.62% 17.27% 16.05% 18.55%
Profit (Net Income) Margin
6.57% 6.23% 6.01% 4.90% 5.88% 6.04% 10.04% 13.66% 13.00% 12.25% 14.59%
Tax Burden Percent
61.50% 63.54% 64.71% 57.37% 77.74% 77.91% 76.10% 77.61% 75.16% 74.59% 75.74%
Interest Burden Percent
99.99% 99.87% 99.85% 99.70% 98.46% 98.10% 98.22% 99.87% 100.15% 102.34% 103.88%
Effective Tax Rate
38.50% 36.46% 35.29% 42.63% 22.26% 22.09% 23.90% 22.39% 24.84% 25.41% 24.26%
Return on Invested Capital (ROIC)
32.19% 30.92% 30.00% 24.25% 30.45% 20.51% 31.42% 55.24% 46.20% 36.87% 47.79%
ROIC Less NNEP Spread (ROIC-NNEP)
32.21% 31.11% 30.22% 24.76% 36.20% 19.26% 29.80% 54.86% 46.42% 40.48% 79.79%
Return on Net Nonoperating Assets (RNNOA)
-7.29% -5.32% -5.03% -3.07% -2.73% 8.68% 15.73% 12.70% 20.83% 12.74% 4.91%
Return on Equity (ROE)
24.90% 25.59% 24.97% 21.17% 27.72% 29.19% 47.16% 67.95% 67.03% 49.61% 52.70%
Cash Return on Invested Capital (CROIC)
22.98% 30.84% 27.06% 16.95% 30.45% -53.70% 51.42% 49.70% 18.33% 57.57% 46.89%
Operating Return on Assets (OROA)
21.52% 20.58% 19.31% 17.25% 15.65% 13.62% 20.90% 31.29% 32.26% 25.04% 27.05%
Return on Assets (ROA)
13.24% 13.06% 12.48% 9.86% 11.98% 10.41% 15.62% 24.26% 24.29% 19.12% 21.28%
Return on Common Equity (ROCE)
24.90% 25.59% 24.97% 21.17% 27.72% 29.19% 47.16% 67.95% 67.03% 49.61% 52.70%
Return on Equity Simple (ROE_SIMPLE)
25.22% 25.88% 24.47% 21.56% 27.72% 28.81% 41.23% 67.68% 66.31% 44.63% 52.52%
Net Operating Profit after Tax (NOPAT)
309 310 306 260 339 363 693 1,128 1,126 928 1,083
NOPAT Margin
6.57% 6.24% 6.02% 4.92% 5.98% 6.15% 10.22% 13.68% 12.98% 11.97% 14.05%
Net Nonoperating Expense Percent (NNEP)
-0.01% -0.19% -0.22% -0.52% -5.75% 1.25% 1.62% 0.38% -0.22% -3.61% -32.00%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 35.81% 26.38% 31.04%
Cost of Revenue to Revenue
61.68% 62.94% 62.95% 63.50% 62.96% 63.73% 61.14% 55.95% 57.60% 57.38% 53.55%
SG&A Expenses to Revenue
27.63% 27.24% 27.75% 27.93% 29.36% 28.37% 25.44% 26.42% 25.12% 26.57% 27.91%
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
27.63% 27.24% 27.75% 27.93% 29.36% 28.37% 25.44% 26.42% 25.12% 26.57% 27.91%
Earnings before Interest and Taxes (EBIT)
502 489 473 454 436 466 911 1,453 1,498 1,244 1,430
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
689 681 671 612 599 646 1,094 1,649 1,944 1,732 1,916
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.65 3.12 2.77 3.19 3.17 3.99 5.56 6.41 4.77 6.19 12.15
Price to Tangible Book Value (P/TBV)
4.65 3.12 2.77 3.24 3.23 4.29 5.87 6.76 4.99 6.43 12.60
Price to Revenue (P/Rev)
1.21 0.75 0.68 0.73 0.67 0.84 1.35 1.29 0.93 1.70 3.37
Price to Earnings (P/E)
18.43 12.07 11.33 14.81 11.45 13.85 13.50 9.48 7.19 13.88 23.12
Dividend Yield
2.14% 3.36% 3.76% 3.42% 3.61% 3.02% 1.68% 1.78% 2.56% 1.75% 1.08%
Earnings Yield
5.43% 8.29% 8.82% 6.75% 8.73% 7.22% 7.41% 10.55% 13.91% 7.21% 4.32%
Enterprise Value to Invested Capital (EV/IC)
5.45 3.53 3.14 3.37 3.35 2.52 4.80 5.30 3.31 5.90 11.49
Enterprise Value to Revenue (EV/Rev)
1.16 0.71 0.64 0.71 0.66 1.04 1.40 1.35 1.06 1.72 3.39
Enterprise Value to EBITDA (EV/EBITDA)
7.94 5.21 4.84 6.14 6.23 9.48 8.71 6.74 4.73 7.68 13.65
Enterprise Value to EBIT (EV/EBIT)
10.89 7.26 6.87 8.27 8.56 13.14 10.45 7.65 6.13 10.70 18.29
Enterprise Value to NOPAT (EV/NOPAT)
17.71 11.43 10.62 14.42 11.01 16.86 13.74 9.85 8.16 14.34 24.15
Enterprise Value to Operating Cash Flow (EV/OCF)
10.71 5.98 6.19 7.51 6.37 10.08 7.47 8.10 8.72 7.92 19.23
Enterprise Value to Free Cash Flow (EV/FCFF)
24.81 11.46 11.77 20.63 11.01 0.00 8.40 10.95 20.55 9.19 24.61
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.25 0.25 1.31 0.93 0.77 0.85 0.65 0.63
Long-Term Debt to Equity
0.00 0.00 0.00 0.25 0.25 0.89 0.62 0.64 0.71 0.54 0.52
Financial Leverage
-0.23 -0.17 -0.17 -0.12 -0.08 0.45 0.53 0.23 0.45 0.31 0.06
Leverage Ratio
1.88 1.96 2.00 2.15 2.31 2.80 3.02 2.80 2.76 2.60 2.48
Compound Leverage Factor
1.88 1.96 2.00 2.14 2.28 2.75 2.97 2.80 2.76 2.66 2.57
Debt to Total Capital
0.16% 0.00% 0.00% 19.92% 19.92% 56.76% 48.16% 43.56% 45.91% 39.52% 38.61%
Short-Term Debt to Total Capital
0.16% 0.00% 0.00% 0.00% 0.00% 18.46% 15.98% 7.37% 7.38% 6.67% 6.71%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 19.92% 19.92% 38.30% 32.18% 36.18% 38.53% 32.86% 31.90%
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
99.84% 100.00% 100.00% 80.08% 80.08% 43.24% 51.84% 56.44% 54.09% 60.48% 61.39%
Debt to EBITDA
0.01 0.00 0.00 0.49 0.50 2.51 1.40 0.78 0.74 0.80 0.70
Net Debt to EBITDA
-0.32 0.00 0.00 -0.15 -0.15 1.84 0.31 0.26 0.55 0.07 0.07
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.49 0.50 1.69 0.94 0.65 0.62 0.67 0.58
Debt to NOPAT
0.01 0.00 0.00 1.15 0.88 4.47 2.21 1.14 1.28 1.50 1.24
Net Debt to NOPAT
-0.72 0.00 0.00 -0.35 -0.27 3.28 0.48 0.38 0.96 0.14 0.12
Long-Term Debt to NOPAT
0.00 0.00 0.00 1.15 0.88 3.02 1.48 0.95 1.08 1.25 1.03
Altman Z-Score
6.50 5.12 4.97 4.49 4.60 3.15 4.40 5.45 5.01 5.37 7.90
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
1.59 1.34 1.42 1.62 1.62 1.09 1.34 1.31 1.24 1.45 1.44
Quick Ratio
0.33 0.27 0.31 0.48 0.48 0.34 0.73 0.55 0.30 0.74 0.70
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
220 310 276 182 339 -950 1,134 1,015 447 1,449 1,063
Operating Cash Flow to CapEx
249.28% 292.44% 265.79% 263.40% 308.25% 326.02% 752.07% 605.32% 297.31% 891.59% 613.91%
Free Cash Flow to Firm to Interest Expense
0.00 493.83 401.02 132.64 50.54 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 946.52 762.66 364.22 87.38 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 622.86 475.72 225.94 59.03 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.01 2.10 2.08 2.01 2.04 1.72 1.56 1.78 1.87 1.56 1.46
Accounts Receivable Turnover
73.54 67.81 60.48 59.16 62.93 58.44 53.10 59.88 70.13 64.97 64.10
Inventory Turnover
3.41 3.36 3.27 3.30 3.36 3.48 3.94 4.10 3.70 3.29 3.20
Fixed Asset Turnover
5.42 5.62 5.62 5.70 6.08 6.34 7.52 9.19 8.73 7.46 7.53
Accounts Payable Turnover
7.23 7.42 7.10 7.38 7.81 7.68 7.79 7.99 8.92 7.97 6.59
Days Sales Outstanding (DSO)
4.96 5.38 6.03 6.17 5.80 6.25 6.87 6.10 5.20 5.62 5.69
Days Inventory Outstanding (DIO)
107.10 108.73 111.52 110.73 108.52 104.97 92.72 89.10 98.71 110.91 113.98
Days Payable Outstanding (DPO)
50.49 49.21 51.38 49.46 46.73 47.50 46.84 45.70 40.94 45.81 55.40
Cash Conversion Cycle (CCC)
61.58 64.90 66.17 67.44 67.59 63.72 52.76 49.49 62.97 70.72 64.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,004 1,005 1,035 1,113 1,113 2,426 1,985 2,098 2,777 2,256 2,277
Invested Capital Turnover
4.90 4.96 4.99 4.93 5.10 3.33 3.08 4.04 3.56 3.08 3.40
Increase / (Decrease) in Invested Capital
88 0.83 30 78 0.00 1,313 -441 113 679 -521 20
Enterprise Value (EV)
5,470 3,548 3,247 3,754 3,730 6,121 9,521 11,109 9,186 13,310 26,154
Market Capitalization
5,691 3,741 3,461 3,844 3,821 4,931 9,187 10,676 8,109 13,182 26,020
Book Value per Share
$13.30 $13.34 $14.21 $14.30 $15.02 $15.95 $21.56 $22.81 $25.55 $33.17 $17.40
Tangible Book Value per Share
$13.30 $13.34 $14.21 $14.07 $14.78 $14.85 $20.44 $21.64 $24.39 $31.97 $16.78
Total Capital
1,227 1,198 1,248 1,503 1,503 2,858 3,185 2,948 3,145 3,518 3,490
Total Debt
1.97 0.00 0.00 299 299 1,622 1,534 1,284 1,444 1,391 1,347
Total Long-Term Debt
0.00 0.00 0.00 299 299 1,095 1,025 1,067 1,212 1,156 1,113
Net Debt
-221 -194 -214 -91 -91 1,190 334 434 1,076 129 134
Capital Expenditures (CapEx)
205 203 197 190 190 186 170 227 354 188 222
Debt-free, Cash-free Net Working Capital (DFCFNWC)
295 146 192 238 238 242 -72 -81 264 -188 -136
Debt-free Net Working Capital (DFNWC)
518 340 406 629 629 674 1,128 770 632 1,074 1,077
Net Working Capital (NWC)
516 340 406 629 629 146 619 552 400 839 843
Net Nonoperating Expense (NNE)
0.04 0.40 0.45 0.79 5.21 6.90 12 1.45 -1.70 -22 -42
Net Nonoperating Obligations (NNO)
-221 -194 -214 -91 -91 1,190 334 434 1,076 129 134
Total Depreciation and Amortization (D&A)
187 192 198 158 163 180 183 196 446 488 486
Debt-free, Cash-free Net Working Capital to Revenue
6.28% 2.93% 3.78% 4.51% 4.20% 4.10% -1.06% -0.98% 3.05% -2.43% -1.77%
Debt-free Net Working Capital to Revenue
11.02% 6.83% 7.98% 11.88% 11.08% 11.42% 16.63% 9.33% 7.28% 13.86% 13.96%
Net Working Capital to Revenue
10.98% 6.83% 7.98% 11.88% 11.08% 2.48% 9.13% 6.70% 4.61% 10.83% 10.93%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.65 $1.71 $1.73 $1.52 $0.00 $0.00 $4.41 $7.59 $8.29 $7.36 $8.91
Adjusted Weighted Average Basic Shares Outstanding
187.27M 181.57M 177.19M 171.18M 0.00 0.00 154.52M 148.54M 136.04M 129.15M 126.24M
Adjusted Diluted Earnings per Share
$1.62 $1.69 $1.71 $1.51 $0.00 $0.00 $4.31 $7.38 $8.16 $7.28 $8.79
Adjusted Weighted Average Diluted Shares Outstanding
190.40M 184.20M 178.92M 172.16M 0.00 0.00 158.11M 152.71M 138.20M 130.54M 128.04M
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
183.28M 178.32M 173.68M 166.62M 0.00 0.00 152.39M 143.12M 132.46M 128.22M 123.51M
Normalized Net Operating Profit after Tax (NOPAT)
309 310 306 260 339 363 693 1,128 1,126 928 1,083
Normalized NOPAT Margin
6.57% 6.24% 6.02% 4.92% 5.98% 6.15% 10.22% 13.68% 12.98% 11.97% 14.05%
Pre Tax Income Margin
10.69% 9.81% 9.28% 8.55% 7.57% 7.75% 13.19% 17.60% 17.30% 16.43% 19.27%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 779.32 686.92 330.77 65.01 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 495.16 444.52 189.75 50.54 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 455.66 399.98 192.49 36.66 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 171.50 157.58 51.47 22.19 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
40.72% 41.16% 43.73% 52.02% 42.05% 42.31% 23.16% 16.65% 19.27% 24.48% 24.89%
Augmented Payout Ratio
113.37% 113.73% 93.26% 127.60% 130.55% 84.11% 45.19% 96.51% 97.29% 57.43% 96.65%

Quarterly Metrics And Ratios for Williams-Sonoma

This table displays calculated financial ratios and metrics derived from Williams-Sonoma's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 10/30/2022 1/29/2023 4/30/2023 7/30/2023 10/29/2023 1/28/2024 4/28/2024 7/28/2024 10/27/2024 2/2/2025 5/4/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
7.08% -1.92% -7.18% -12.86% -15.46% -7.10% -5.42% -3.99% -2.86% 8.04% 4.20%
EBITDA Growth
4.28% -8.39% -31.75% -21.77% -6.17% -0.36% 49.30% 5.94% 2.37% 5.58% -7.21%
EBIT Growth
2.84% -10.44% -38.33% -25.71% -7.23% -2.49% 62.34% 6.76% 1.77% 8.23% -8.32%
NOPAT Growth
0.73% -12.14% -40.02% -25.40% -7.74% -2.66% 66.16% 7.75% 3.50% 8.96% -9.66%
Net Income Growth
0.88% -11.90% -38.40% -24.55% -5.74% -0.16% 69.72% 12.03% 4.92% 8.59% -11.19%
EPS Growth
13.07% -11.90% -32.86% -24.55% -5.74% -0.16% 73.19% 11.54% 7.10% 11.31% -7.04%
Operating Cash Flow Growth
-34.46% -20.33% 85.63% 87.10% 41.72% 45.35% -33.79% -33.82% -12.73% -6.13% -47.55%
Free Cash Flow Firm Growth
-224.51% -212.26% -669.07% 237.41% 263.05% 366.05% 373.16% 131.52% -21.43% -58.96% -94.02%
Invested Capital Growth
23.99% 32.37% 15.69% 0.85% -8.02% -18.75% -11.17% -7.91% -4.54% 0.90% 8.36%
Revenue Q/Q Growth
2.57% 11.88% -28.44% 6.10% -0.48% 22.94% -27.14% 7.71% 0.69% 36.74% -29.73%
EBITDA Q/Q Growth
-5.54% 33.44% -51.55% 28.11% 13.30% 41.70% -27.41% -9.10% 9.49% 46.15% -37.34%
EBIT Q/Q Growth
-7.08% 38.32% -57.54% 36.13% 16.03% 45.39% -29.31% -10.47% 10.60% 54.63% -41.36%
NOPAT Q/Q Growth
-5.76% 40.76% -56.96% 30.68% 16.54% 48.52% -26.54% -15.26% 11.95% 56.36% -40.36%
Net Income Q/Q Growth
-5.75% 41.03% -55.91% 28.73% 17.76% 49.37% -25.05% -15.03% 10.28% 54.60% -39.91%
EPS Q/Q Growth
-3.88% 41.03% -54.98% 28.73% 17.76% 49.37% -25.87% -57.25% 12.64% 55.61% -39.34%
Operating Cash Flow Q/Q Growth
2.94% 126.56% -26.23% 8.74% -22.02% 132.37% -66.39% 8.69% 2.83% 149.93% -81.22%
Free Cash Flow Firm Q/Q Growth
-113.46% -17.69% 39.01% 189.68% 153.28% 92.04% -37.38% -23.99% -14.04% 0.29% -90.87%
Invested Capital Q/Q Growth
10.19% 1.81% -6.91% -3.43% 0.50% -10.08% 1.78% 0.12% 4.17% -4.95% 9.05%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
41.53% 41.17% 38.46% 40.67% 44.36% 46.01% 48.33% 46.21% 46.74% 45.15% 44.26%
EBITDA Margin
18.00% 21.46% 14.53% 17.54% 19.97% 23.02% 22.94% 19.36% 21.05% 22.50% 20.06%
Operating Margin
15.49% 19.15% 11.36% 14.58% 17.00% 20.10% 19.50% 16.21% 17.81% 20.14% 16.80%
EBIT Margin
15.49% 19.15% 11.36% 14.58% 17.00% 20.10% 19.50% 16.21% 17.81% 20.14% 16.80%
Profit (Net Income) Margin
11.48% 14.47% 8.92% 10.82% 12.80% 15.55% 16.00% 12.62% 13.83% 15.63% 13.37%
Tax Burden Percent
74.04% 75.34% 76.37% 73.31% 73.63% 75.21% 78.16% 73.98% 74.89% 75.72% 77.02%
Interest Burden Percent
100.11% 100.29% 102.76% 101.23% 102.28% 102.87% 104.96% 105.25% 103.68% 102.52% 103.28%
Effective Tax Rate
25.96% 24.66% 23.63% 26.69% 26.37% 24.79% 21.84% 26.02% 25.11% 24.28% 22.98%
Return on Invested Capital (ROIC)
40.60% 51.34% 30.74% 35.52% 37.88% 46.56% 47.81% 37.92% 40.94% 51.88% 42.19%
ROIC Less NNEP Spread (ROIC-NNEP)
40.62% 51.48% 31.15% 35.76% 38.40% 48.20% 49.89% 40.35% 42.43% 59.07% 45.78%
Return on Net Nonoperating Assets (RNNOA)
27.09% 23.10% 22.93% 25.57% 23.94% 15.17% 16.36% 9.64% 13.51% 3.64% 4.29%
Return on Equity (ROE)
67.69% 74.45% 53.67% 61.09% 61.82% 61.73% 64.17% 47.56% 54.45% 55.51% 46.47%
Cash Return on Invested Capital (CROIC)
26.27% 18.33% 27.96% 37.63% 44.15% 57.57% 53.99% 51.78% 47.56% 46.89% 36.34%
Operating Return on Assets (OROA)
29.79% 35.77% 22.35% 27.10% 28.43% 31.36% 31.01% 25.13% 27.21% 29.37% 25.36%
Return on Assets (ROA)
22.08% 27.03% 17.54% 20.11% 21.41% 24.26% 25.44% 19.56% 21.13% 22.80% 20.18%
Return on Common Equity (ROCE)
67.69% 74.45% 53.67% 61.09% 61.82% 61.73% 64.17% 47.56% 54.45% 55.51% 46.47%
Return on Equity Simple (ROE_SIMPLE)
83.22% 0.00% 70.24% 59.52% 52.41% 0.00% 47.92% 48.13% 57.42% 0.00% 50.72%
Net Operating Profit after Tax (NOPAT)
251 354 152 199 232 345 253 214 240 375 224
NOPAT Margin
11.47% 14.43% 8.68% 10.69% 12.52% 15.12% 15.24% 11.99% 13.33% 15.25% 12.94%
Net Nonoperating Expense Percent (NNEP)
-0.03% -0.14% -0.41% -0.24% -0.53% -1.64% -2.08% -2.43% -1.49% -7.19% -3.59%
Return On Investment Capital (ROIC_SIMPLE)
- 11.26% - - - 9.79% - - - 10.76% 6.34%
Cost of Revenue to Revenue
58.47% 58.83% 61.55% 59.33% 55.64% 53.99% 51.67% 53.79% 53.26% 54.85% 55.74%
SG&A Expenses to Revenue
26.04% 22.02% 27.09% 26.09% 27.37% 25.91% 28.83% 30.00% 28.94% 25.02% 27.46%
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
26.04% 22.02% 27.09% 26.09% 27.37% 25.91% 28.83% 30.00% 28.94% 25.02% 27.46%
Earnings before Interest and Taxes (EBIT)
340 470 199 272 315 458 324 290 321 496 291
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
395 527 255 327 370 525 381 346 379 554 347
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.58 4.77 5.33 5.47 5.08 6.19 8.16 8.89 8.93 12.15 9.18
Price to Tangible Book Value (P/TBV)
5.94 4.99 5.63 5.75 5.30 6.43 8.45 9.20 9.31 12.60 9.52
Price to Revenue (P/Rev)
0.90 0.93 0.92 1.07 1.16 1.70 2.35 2.64 2.26 3.37 2.55
Price to Earnings (P/E)
6.70 7.19 7.59 9.20 9.68 13.88 17.02 18.46 15.55 23.12 18.09
Dividend Yield
2.58% 2.56% 2.74% 2.43% 2.43% 1.75% 1.36% 1.31% 1.60% 1.08% 1.48%
Earnings Yield
14.92% 13.91% 13.18% 10.87% 10.33% 7.21% 5.88% 5.42% 6.43% 4.32% 5.53%
Enterprise Value to Invested Capital (EV/IC)
3.37 3.31 3.46 3.90 3.94 5.90 7.88 8.72 7.31 11.49 8.12
Enterprise Value to Revenue (EV/Rev)
1.05 1.06 1.05 1.18 1.25 1.72 2.37 2.64 2.33 3.39 2.59
Enterprise Value to EBITDA (EV/EBITDA)
5.22 4.73 5.61 6.49 6.69 7.68 11.30 12.36 10.74 13.65 12.34
Enterprise Value to EBIT (EV/EBIT)
5.92 6.13 6.50 7.61 7.88 10.70 13.23 14.46 12.58 18.29 14.36
Enterprise Value to NOPAT (EV/NOPAT)
7.82 8.16 8.72 10.19 10.56 14.34 17.60 19.20 16.64 24.15 19.03
Enterprise Value to Operating Cash Flow (EV/OCF)
7.85 8.72 7.38 7.04 6.74 7.92 11.57 13.94 12.50 19.23 16.09
Enterprise Value to Free Cash Flow (EV/FCFF)
14.21 20.55 13.26 10.42 8.56 9.19 13.74 16.15 15.02 24.61 23.23
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.01 0.85 0.97 0.86 0.77 0.65 0.61 0.58 0.69 0.63 0.63
Long-Term Debt to Equity
0.86 0.71 0.81 0.72 0.64 0.54 0.50 0.48 0.57 0.52 0.53
Financial Leverage
0.67 0.45 0.74 0.72 0.62 0.31 0.33 0.24 0.32 0.06 0.09
Leverage Ratio
3.07 2.76 3.13 3.07 2.94 2.60 2.62 2.53 2.65 2.48 2.36
Compound Leverage Factor
3.07 2.77 3.21 3.10 3.00 2.67 2.75 2.66 2.75 2.54 2.44
Debt to Total Capital
50.27% 45.91% 49.12% 46.17% 43.48% 39.52% 37.78% 36.87% 40.83% 38.61% 38.78%
Short-Term Debt to Total Capital
7.74% 7.38% 7.97% 7.38% 7.21% 6.67% 6.46% 6.55% 7.19% 6.71% 6.49%
Long-Term Debt to Total Capital
42.52% 38.53% 41.15% 38.79% 36.27% 32.86% 31.32% 30.33% 33.64% 31.90% 32.29%
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
49.73% 54.09% 50.88% 53.83% 56.52% 60.48% 62.22% 63.13% 59.17% 61.39% 61.22%
Debt to EBITDA
0.81 0.74 0.89 0.93 0.94 0.80 0.84 0.81 0.81 0.70 0.84
Net Debt to EBITDA
0.75 0.55 0.70 0.58 0.47 0.07 0.05 0.03 0.30 0.07 0.20
Long-Term Debt to EBITDA
0.69 0.62 0.74 0.78 0.79 0.67 0.69 0.67 0.66 0.58 0.70
Debt to NOPAT
1.22 1.28 1.38 1.45 1.49 1.50 1.30 1.26 1.25 1.24 1.29
Net Debt to NOPAT
1.12 0.96 1.09 0.92 0.74 0.14 0.08 0.05 0.46 0.12 0.30
Long-Term Debt to NOPAT
1.03 1.08 1.16 1.22 1.24 1.25 1.08 1.04 1.03 1.03 1.08
Altman Z-Score
3.95 4.28 3.97 4.24 4.13 4.87 6.04 6.38 5.61 7.32 6.32
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
1.11 1.24 1.12 1.22 1.31 1.45 1.55 1.56 1.35 1.44 1.51
Quick Ratio
0.13 0.30 0.24 0.38 0.46 0.74 0.80 0.78 0.51 0.70 0.68
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-276 -325 -198 178 451 865 542 412 354 355 32
Operating Cash Flow to CapEx
238.77% 387.76% 684.65% 869.20% 692.32% 1,258.41% 573.96% 784.19% 303.88% 942.49% 204.20%
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 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 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 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.92 1.87 1.97 1.86 1.67 1.56 1.59 1.55 1.53 1.46 1.51
Accounts Receivable Turnover
65.74 70.13 73.56 65.97 63.38 64.97 68.23 66.06 65.50 64.10 65.39
Inventory Turnover
3.33 3.70 3.58 3.45 3.02 3.29 3.22 3.20 2.82 3.20 3.32
Fixed Asset Turnover
9.18 8.73 8.57 8.22 7.79 7.46 7.50 7.54 7.36 7.53 7.70
Accounts Payable Turnover
7.25 8.92 7.88 7.69 6.67 7.97 7.47 6.84 5.98 6.59 8.01
Days Sales Outstanding (DSO)
5.55 5.20 4.96 5.53 5.76 5.62 5.35 5.53 5.57 5.69 5.58
Days Inventory Outstanding (DIO)
109.59 98.71 101.82 105.67 120.81 110.91 113.19 113.95 129.60 113.98 109.91
Days Payable Outstanding (DPO)
50.32 40.94 46.30 47.47 54.69 45.81 48.89 53.33 61.06 55.40 45.57
Cash Conversion Cycle (CCC)
64.82 62.97 60.49 63.73 71.88 70.72 69.65 66.14 74.11 64.27 69.92
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,728 2,777 2,586 2,497 2,509 2,256 2,297 2,299 2,395 2,277 2,483
Invested Capital Turnover
3.54 3.56 3.54 3.32 3.03 3.08 3.14 3.16 3.07 3.40 3.26
Increase / (Decrease) in Invested Capital
528 679 351 21 -219 -521 -289 -197 -114 20 192
Enterprise Value (EV)
9,195 9,186 8,939 9,749 9,899 13,310 18,108 20,049 17,514 26,154 20,152
Market Capitalization
7,880 8,109 7,820 8,873 9,203 13,182 18,021 20,000 17,025 26,020 19,831
Book Value per Share
$21.18 $25.55 $22.15 $25.24 $28.27 $33.17 $34.46 $34.99 $15.09 $17.40 $17.50
Tangible Book Value per Share
$19.90 $24.39 $20.98 $24.04 $27.06 $31.97 $33.26 $33.79 $14.48 $16.78 $16.87
Total Capital
2,841 3,145 2,883 3,011 3,208 3,518 3,551 3,565 3,222 3,490 3,530
Total Debt
1,428 1,444 1,416 1,390 1,395 1,391 1,342 1,314 1,315 1,347 1,369
Total Long-Term Debt
1,208 1,212 1,186 1,168 1,164 1,156 1,112 1,081 1,084 1,113 1,140
Net Debt
1,315 1,076 1,119 876 696 129 87 49 489 134 322
Capital Expenditures (CapEx)
86 120 50 43 42 54 40 31 83 67 58
Debt-free, Cash-free Net Working Capital (DFCFNWC)
313 264 129 76 91 -188 -72 -46 46 -136 57
Debt-free Net Working Capital (DFNWC)
426 632 427 590 790 1,074 1,183 1,219 873 1,077 1,105
Net Working Capital (NWC)
206 400 197 368 558 839 953 986 641 843 875
Net Nonoperating Expense (NNE)
-0.27 -1.04 -4.20 -2.44 -5.29 -9.89 -13 -11 -8.84 -9.45 -7.34
Net Nonoperating Obligations (NNO)
1,315 1,076 1,119 876 696 129 87 49 489 134 322
Total Depreciation and Amortization (D&A)
55 57 56 55 55 67 57 56 58 58 56
Debt-free, Cash-free Net Working Capital to Revenue
3.59% 3.05% 1.52% 0.92% 1.15% -2.43% -0.94% -0.61% 0.62% -1.77% 0.74%
Debt-free Net Working Capital to Revenue
4.88% 7.28% 5.00% 7.14% 9.96% 13.86% 15.45% 16.08% 11.60% 13.96% 14.19%
Net Working Capital to Revenue
2.36% 4.61% 2.31% 4.46% 7.05% 10.83% 12.45% 13.00% 8.52% 10.93% 11.25%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.89 $1.31 $1.19 $1.57 $1.85 $1.37 $2.07 $1.76 $1.99 $3.05 $1.88
Adjusted Weighted Average Basic Shares Outstanding
133.41M 272.08M 131.70M 128.33M 128.28M 258.30M 128.41M 128.26M 125.33M 126.24M 123.11M
Adjusted Diluted Earnings per Share
$1.86 $1.31 $1.18 $1.56 $1.83 $1.37 $2.04 $1.74 $1.96 $3.05 $1.85
Adjusted Weighted Average Diluted Shares Outstanding
135.23M 276.40M 133.39M 129.05M 129.55M 261.09M 130.63M 129.81M 126.89M 128.04M 124.79M
Adjusted Basic & Diluted Earnings per Share
$0.00 $1.31 $0.00 $0.00 $0.00 $1.37 $0.00 $0.00 $0.00 $3.05 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
133.13M 132.46M 128.44M 128.29M 128.29M 128.22M 128.62M 126.34M 123.10M 123.51M 123.00M
Normalized Net Operating Profit after Tax (NOPAT)
251 354 152 199 232 345 253 214 240 375 224
Normalized NOPAT Margin
11.47% 14.43% 8.68% 10.69% 12.52% 15.12% 15.24% 11.99% 13.33% 15.25% 12.94%
Pre Tax Income Margin
15.51% 19.21% 11.68% 14.76% 17.39% 20.68% 20.47% 17.06% 18.46% 20.64% 17.35%
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 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 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 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 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
18.51% 19.27% 21.09% 22.94% 23.85% 24.48% 22.41% 23.23% 24.37% 24.89% 26.63%
Augmented Payout Ratio
111.01% 97.29% 86.99% 66.85% 60.90% 57.43% 27.77% 39.53% 88.99% 96.65% 104.51%

Key Financial Trends

Williams-Sonoma (NYSE:WSM) has experienced a mixed financial performance over the last several quarters and years, with some notable trends emerging in its revenue, profitability, cash flows, and balance sheet strength.

Positive trends and highlights:

  • Williams-Sonoma reported a strong consolidated net income of $231.3 million in Q1 2025, reflecting profitability maintained despite a challenging retail environment.
  • Operating revenue for Q1 2025 was $1.73 billion, showing consistent revenue generation from the business's core operations.
  • The gross profit margin remains healthy with gross profit of $765.8 million on revenues of $1.73 billion in Q1 2025, signaling effective cost control relative to sales.
  • Cash and equivalents exceeded $1.04 billion as of Q1 2025, indicating a strong liquidity position to support operations and investments.
  • Total equity increased to $2.16 billion by Q1 2025 versus prior periods, providing a solid capital base for future growth.
  • Net cash from operating activities in Q1 2025 was $119 million, supporting the company’s operational efficiency in converting earnings to cash flow.
  • The company consistently pays dividends, with the Q1 2025 dividend per share at $0.66, increasing from $0.56 in Q4 2024, highlighting shareholder returns focus.
  • Williams-Sonoma has actively repurchased shares, reducing equity through treasury stock to enhance shareholder value.
  • Property, plant, and equipment investments continue steadily with $58.3 million spent in Q1 2025, underscoring investment in operational capacity.
  • Non-cash adjustments and depreciation are stable, reflecting consistent accounting and asset utilization.

Neutral observations:

  • Revenues have fluctuated in recent quarters, for example Q4 2024 revenues were $2.46 billion versus $1.73 billion in Q1 2025, partially due to seasonality common in retail.
  • Weighted average shares outstanding for diluted EPS are stable around 123-130 million, showing no major dilution events.
  • Operating expenses represent a significant portion of revenue but have come down recently, suggesting focus on efficiency amidst sales variability.
  • Interest and investment income are small but improving, providing minor net other income support.
  • The effect of exchange rate changes on cash flow remains minimal and inconsistent quarter to quarter.
  • Capex spending varies seasonally but has been relatively steady in recent periods.
  • Total liabilities have generally remained manageable relative to assets, with a balanced capital structure.
  • The company carries notable capital lease obligations (~$1.1 billion) that should be monitored for long-term financial commitments.

Negative or cautionary factors:

  • Net cash from financing activities showed a significant outflow ($230 million in Q1 2025) dominated by equity repurchases and dividend payments, which might pressure liquidity if operational cash flow weakens.
  • Inventories remain high (over $1.33 billion in Q1 2025), which could lead to increased carrying costs or risks of obsolescence, potentially affecting future margins or cash flow.
  • Operating cash flow declined sharply from $633 million in Q4 2024 to $119 million in Q1 2025, a trend that might indicate tightening operational efficiencies or changing business conditions.
  • Changes in operating assets and liabilities negatively impacted cash flow in Q1 2025 (a $260 million net outflow), highlighting working capital management challenges.
  • Consolidated net income declined from $384.9 million in Q4 2024 to $231.3 million in Q1 2025, indicating lower profitability in recent quarter.

Summary: Williams-Sonoma has maintained profitability and a strong balance sheet with healthy equity growth and cash reserves. The company invests steadily in property and equipment while returning capital to shareholders via dividends and buybacks. However, seasonal quarterly fluctuations impact revenue and operating cash flow, and elevated inventories and working capital outflows warrant attention. The recent dip in quarterly net income and cash flow highlights some operational pressure, but the company's underlying fundamentals remain solid. Retail investors should watch for ongoing management of inventory and operational cash flows in upcoming quarters.

08/10/25 01:08 PMAI Generated. May Contain Errors.

Frequently Asked Questions About Williams-Sonoma's Financials

When does Williams-Sonoma's fiscal year end?

According to the most recent income statement we have on file, Williams-Sonoma's financial year ends in February. Their financial year 2025 ended on February 2, 2025.

How has Williams-Sonoma's net income changed over the last 10 years?

Williams-Sonoma's net income appears to be on an upward trend, with a most recent value of $1.13 billion in 2024, rising from $308.85 million in 2014. The previous period was $949.76 million in 2023. See Williams-Sonoma's forecast for analyst expectations on what’s next for the company.

What is Williams-Sonoma's operating income?
Williams-Sonoma's total operating income in 2024 was $1.43 billion, based on the following breakdown:
  • Total Gross Profit: $3.58 billion
  • Total Operating Expenses: $2.15 billion
How has Williams-Sonoma's revenue changed over the last 10 years?

Over the last 10 years, Williams-Sonoma's total revenue changed from $4.70 billion in 2014 to $7.71 billion in 2024, a change of 64.1%.

How much debt does Williams-Sonoma have?

Williams-Sonoma's total liabilities were at $3.16 billion at the end of 2024, a 0.4% increase from 2023, and a 185.8% increase since 2014.

How much cash does Williams-Sonoma have?

In the past 10 years, Williams-Sonoma's cash and equivalents has ranged from $193.65 million in 2015 to $1.26 billion in 2023, and is currently $1.21 billion as of their latest financial filing in 2024.

How has Williams-Sonoma's book value per share changed over the last 10 years?

Over the last 10 years, Williams-Sonoma's book value per share changed from 13.30 in 2014 to 17.40 in 2024, a change of 30.9%.



This page (NYSE:WSM) was last updated on 8/10/2025 by MarketBeat.com Staff
From Our Partners