
Dollar Tree (DLTR) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Apr 2025Income Metrics
Revenue
4.6B
Gross Profit
1.7B
35.62%
Operating Income
384.1M
8.28%
Net Income
343.4M
7.40%
EPS (Diluted)
$1.61
Balance Sheet Metrics
Total Assets
18.3B
Total Liabilities
14.4B
Shareholders Equity
3.9B
Debt to Equity
3.68
Cash Flow Metrics
Operating Cash Flow
285.9M
Free Cash Flow
234.1M
Revenue & Profitability Trend
Dollar Tree Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 17.6B | 30.6B | 28.3B | 26.3B | 25.5B |
Cost of Goods Sold | 11.3B | 21.3B | 19.4B | 18.6B | 17.7B |
Gross Profit | 6.3B | 9.3B | 8.9B | 7.7B | 7.8B |
Gross Margin % | 35.8% | 30.5% | 31.5% | 29.4% | 30.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 4.8B | 9.1B | 6.7B | 5.9B | 5.9B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 4.8B | 9.1B | 6.7B | 5.9B | 5.9B |
Operating Income | 1.5B | 187.2M | 2.2B | 1.8B | 1.9B |
Operating Margin % | 8.3% | 0.6% | 7.9% | 6.9% | 7.4% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 107.5M | 106.8M | 125.3M | 178.9M | 147.3M |
Other Non-Operating Income | 29.1M | -1.1B | -400.0K | -300.0K | -800.0K |
Pre-tax Income | 1.4B | -988.7M | 2.1B | 1.6B | 1.7B |
Income Tax | 341.1M | 9.7M | 495.2M | 304.3M | 397.9M |
Effective Tax Rate % | 24.7% | 0.0% | 23.5% | 18.6% | 22.9% |
Net Income | -3.0B | -998.4M | 1.6B | 1.3B | 1.3B |
Net Margin % | -17.2% | -3.3% | 5.7% | 5.0% | 5.3% |
Key Metrics | |||||
EBITDA | 2.0B | 1.0B | 3.0B | 2.5B | 2.6B |
EPS (Basic) | $-14.05 | $-4.55 | $7.24 | $5.83 | $5.68 |
EPS (Diluted) | $-14.05 | $-4.55 | $7.21 | $5.80 | $5.65 |
Basic Shares Outstanding | 215700000 | 219500000 | 223200000 | 227900000 | 236400000 |
Diluted Shares Outstanding | 215700000 | 219500000 | 223200000 | 227900000 | 236400000 |
Income Statement Trend
Dollar Tree Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 1.3B | 684.9M | 642.8M | 984.9M | 1.4B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | 2.7B | 5.1B | 5.4B | 4.4B | 3.4B |
Other Current Assets | 169.8M | 335.0M | 275.0M | 257.0M | 207.1M |
Total Current Assets | 9.1B | 6.1B | 6.4B | 5.6B | 5.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 4.1B | 6.5B | 6.5B | 6.4B | 6.3B |
Goodwill | 842.4M | 4.0B | 7.1B | 7.1B | 7.1B |
Intangible Assets | - | 2.2B | 3.1B | 3.1B | 3.1B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 469.9M | 194.6M | 141.7M | 125.6M | 120.4M |
Total Non-Current Assets | 9.5B | 15.9B | 16.7B | 16.1B | 15.6B |
Total Assets | 18.6B | 22.0B | 23.0B | 21.7B | 20.7B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.7B | 2.1B | 1.9B | 1.9B | 1.5B |
Short-term Debt | 2.0B | 1.5B | 1.4B | 1.4B | 1.3B |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 4.5B | 527.6M | 420.1M | 364.7M | 277.4M |
Total Current Liabilities | 8.6B | 4.7B | 4.2B | 4.2B | 3.7B |
Non-Current Liabilities | |||||
Long-term Debt | 5.9B | 8.9B | 8.7B | 8.6B | 8.3B |
Deferred Tax Liabilities | 0 | 841.1M | 1.1B | 987.2M | 1.0B |
Other Non-Current Liabilities | 182.6M | 276.7M | 245.4M | 256.1M | 352.6M |
Total Non-Current Liabilities | 6.1B | 10.0B | 10.0B | 9.8B | 9.7B |
Total Liabilities | 14.7B | 14.7B | 14.3B | 14.0B | 13.4B |
Equity | |||||
Common Stock | 2.2M | 2.2M | 2.2M | 2.2M | 2.3M |
Retained Earnings | 3.9B | 7.1B | 8.1B | 6.5B | 5.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 4.0B | 7.3B | 8.8B | 7.7B | 7.3B |
Key Metrics | |||||
Total Debt | 7.8B | 10.4B | 10.1B | 10.0B | 9.6B |
Working Capital | 521.3M | 1.4B | 2.1B | 1.4B | 1.3B |
Balance Sheet Composition
Dollar Tree Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.0B | -998.4M | 1.6B | 1.3B | 1.3B |
Depreciation & Amortization | 526.9M | 841.0M | 767.9M | 716.0M | 686.6M |
Stock-Based Compensation | 106.9M | 96.7M | 110.4M | 79.9M | 83.9M |
Working Capital Changes | 285.0M | 458.1M | -1.0B | -729.3M | 526.6M |
Operating Cash Flow | 2.0B | 159.5M | 1.6B | 1.4B | 2.7B |
Investing Activities | |||||
Capital Expenditures | 1.1M | -6.3M | -5.0M | -1.6M | 9.1M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 51.1M | -6.3M | -5.0M | 1.3M | 9.1M |
Financing Activities | |||||
Share Repurchases | -400.0M | -500.0M | -647.5M | -950.0M | -400.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | 0 | 555.0M | 1.2B | 750.0M |
Debt Repayment | -3.2B | -1.1B | -555.0M | -1.0B | -1.3B |
Financing Cash Flow | -3.6B | -1.6B | -696.1M | -854.3M | -1.7B |
Free Cash Flow | 1.6B | 576.9M | 361.0M | 408.7M | 1.8B |
Net Change in Cash | -1.5B | -1.5B | 898.2M | 534.0M | 984.9M |
Cash Flow Trend
Dollar Tree Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.90
Forward P/E
19.16
Price to Book
6.25
Price to Sales
1.34
PEG Ratio
19.16
Profitability Ratios
Profit Margin
-16.55%
Operating Margin
8.28%
Return on Equity
19.40%
Return on Assets
4.69%
Financial Health
Current Ratio
1.04
Debt to Equity
202.51
Beta
0.88
Per Share Data
EPS (TTM)
$5.07
Book Value per Share
$18.58
Revenue per Share
$84.09
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dltr | 24.2B | 22.90 | 6.25 | 19.40% | -16.55% | 202.51 |
Walmart | 827.8B | 44.33 | 9.89 | 21.78% | 2.75% | 75.78 |
Costco Wholesale | 435.0B | 55.55 | 16.04 | 32.08% | 2.92% | 30.81 |
Target | 47.9B | 11.58 | 3.20 | 29.08% | 3.95% | 130.21 |
Dollar General | 23.7B | 20.53 | 3.07 | 15.70% | 2.81% | 220.91 |
BJ's Wholesale Club | 14.3B | 25.14 | 7.24 | 32.76% | 2.76% | 136.72 |
Financial data is updated regularly. All figures are in the company's reporting currency.