Williams-Sonoma, Inc.
NYSE:WSM · New York Stock Exchange
+$6.46 today
Vol 0.97M · Avg 1.24M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.1B -3.3% | $1.1B +18.5% | $949.8M -15.8% | $1.1B +0.1% | $1.1B | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $231.4M +0.7% | $229.8M -1.2% | $232.6M +8.6% | $214.2M +9.2% | $196.1M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $20.3M +308.6% | -$9.7M +66.5% | -$29.1M -22.1% | -$23.8M -1039.8% | $2.5M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $106.5M +7.6% | $99.0M +16.8% | $84.8M -6.1% | $90.3M -5.2% | $95.2M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$388.5M -13.3% | -$342.9M -304.3% | $167.9M +127.5% | -$609.8M -131.9% | -$263.0M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$8.8M -276.1% | $5.0M +167.1% | -$7.5M -147.6% | $15.7M +31.9% | $11.9M | $592.6M | $1.3B | $626.2M |
| Inventory | -$125.9M -42.9% | -$88.1M -142.1% | $209.2M +200.1% | -$208.9M +12.9% | -$240.0M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$31.8M -307.0% | $15.4M -84.5% | $99.0M +187.2% | -$113.5M -300.3% | $56.7M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$222.0M +19.3% | -$275.2M -107.1% | -$132.9M +56.2% | -$303.1M -231.0% | -$91.5M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $256.7M -0.8% | $258.9M -5.6% | $274.4M +8.0% | $254.1M +18.8% | $213.9M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.3B -3.3% | $1.4B -19.0% | $1.7B +59.6% | $1.1B -23.2% | $1.4B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$259.4M -17.1% | -$221.6M -17.6% | -$188.5M +46.8% | -$354.1M -56.3% | -$226.5M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$1.1M -416.1% | $360.0K +79.1% | $201.0K +24.1% | $162.0K -40.0% | $270.0K | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$260.6M -17.8% | -$221.2M -17.5% | -$188.3M +46.8% | -$354.0M -56.4% | -$226.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 +100.0% | -$300.0M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$854.0M -5.8% | -$807.5M -158.0% | -$313.0M +64.4% | -$880.0M +2.2% | -$899.4M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$316.5M -13.0% | -$280.1M -20.5% | -$232.5M -7.0% | -$217.3M -15.9% | -$187.5M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$81.9M +15.3% | -$96.7M -83.0% | -$52.8M +35.0% | -$81.3M +22.6% | -$105.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$1.3B -5.8% | -$1.2B -97.9% | -$598.3M +49.2% | -$1.2B +21.0% | -$1.5B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $4.9M +227.8% | -$3.8M -500.6% | $954.0K +129.9% | -$3.2M -9.4% | -$2.9M | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$193.2M -294.0% | -$49.0M -105.5% | $894.7M +285.2% | -$483.0M -38.0% | -$350.0M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $1.1B -7.3% | $1.1B -23.7% | $1.5B +113.5% | $698.7M -39.0% | $1.1B | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Casey's General Stores, Inc.
NASDAQ:CASY
$30.95B
Expedia Group, Inc.
NASDAQ:EXPE
$27.58B
Geely Automobile Holdings Limited
GELHY
$25.61B
Restaurant Brands International Inc.
NYSE:QSR
$25.48B
PulteGroup, Inc.
NYSE:PHM
$24.28B
DICK'S Sporting Goods, Inc.
NYSE:DKS
$19.89B
Ulta Beauty, Inc.
NASDAQ:ULTA
$19.57B
Tractor Supply Company
NASDAQ:TSCO
$15.80B
Best Buy Co., Inc.
NYSE:BBY
$15.78B
Genuine Parts Company
NYSE:GPC
$15.24B
SEC Filings
Recent regulatory filings
No filings found.
Does WSM generate free cash flow?
Williams-Sonoma, Inc. (WSM) generated $1.06B of free cash flow in fiscal 2025.
How much operating cash flow does WSM produce?
Operating cash flow was $1.31B, before capital expenditures of $259.44M.
Explore More
Continue the stock analysis
Jump to another research area for this company.