M Dividend: Macy's Inc Yield Insights

Breakdown	TTM	02/01/2025	02/03/2024	01/28/2023	01/29/2022	01/30/2021
Revenue	22,702	23,006	23,866	25,449	25,292	18,097
Revenue Growth (YoY)	-3%	-4%	-6%	1%	40%	-28.99%
Cost of Revenue	13,550	13,740	14,224	15,347	14,956	12,286
Gross Profit	9,152	9,266	9,642	10,102	10,336	5,811
Selling, General & Admin	8,303	8,330	8,375	8,461	8,047	6,767
Research & Development	--	--	--	--	--	--
Operating Expenses	8,303	8,330	8,375	8,461	8,047	6,767
Other Non Operating Income (Expenses)	16	16	11	20	66	54
Pretax Income	654	763	43	1,477	1,866	-4,790
Income Tax Expense	159	181	-2	331	436	-641
Net Income	495	582	45	1,146	1,430	-3,944
Net Income Growth	296%	1,193%	-96%	-20%	-136%	-799%
Shares Outstanding (Diluted)	275.9	281.6	278.2	281.1	314	311.1
Shares Change (YoY)	-2%	1%	-1%	-10%	1%	0%
EPS (Diluted)	1.79	2.07	0.16	4.08	4.55	-12.67
EPS Growth	316%	1,194%	-96%	-10%	-136%	-800%
Free Cash Flow	603	396	312	320	2,115	183
Free Cash Flow Per Share	2.18	1.4	1.12	1.13	6.73	0.58
Gross Margin	40.31%	40.27%	40.4%	39.69%	40.86%	32.11%
Operating Margin	3.73%	4.06%	5.3%	6.44%	9.05%	-5.28%
Profit Margin	2.18%	2.52%	0.18%	4.5%	5.65%	-21.79%
Free Cash Flow Margin	2.65%	1.72%	1.3%	1.25%	8.36%	1.01%
EBITDA	1,738	1,817	2,164	2,498	3,163	3
EBITDA Margin	7.65%	7.89%	9.06%	9.81%	12.5%	0.01%
D&A For EBITDA	889	881	897	857	874	959
EBIT	849	936	1,267	1,641	2,289	-956
EBIT Margin	3.73%	4.06%	5.3%	6.44%	9.05%	-5.28%
Effective Tax Rate	24.31%	23.72%	-4.65%	22.41%	23.36%	13.38%

Follow-Up Questions











