Operating cash flow of $205M in Q3 2026 (8.2x net income) and FCF of $138M (3.5% margin) demonstrate strong cash conversion, but buybacks of $230M over ten quarters persist despite losses, and working capital swings (ranging from -$191M to +$97M) add volatility.
Adient plc (ADNT) cash flow statement — 12-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 |
|---|
| Cash from Operations | 585M | 449M | 543M | 667M | 274M | 260M | 246M | 308M | 679M | 746M | -1.03B | 397M | 797M |
| Operating CF Margin % | - | 3.09% | 3.7% | 4.33% | 1.94% | 1.9% | 1.94% | 1.86% | 3.89% | 4.6% | -6.14% | 1.98% | 3.62% |
| Operating CF Growth % | 271.3% | -17.31% | -18.59% | 143.43% | 5.38% | 5.69% | -20.13% | -54.64% | -8.98% | 172.15% | -360.45% | -50.19% | - |
| Net Income | 48M | -281M | 101M | 295M | -40M | 1.11B | -486M | -408M | -1.6B | 962M | -1.45B | 541M | 374M |
| Depreciation & Amortization | 329M | 325M | 332M | 340M | 350M | 330M | 332M | 318M | 447M | 358M | 344M | 347M | 437M |
| Stock-Based Compensation | 17M | 0 | 31M | 34M | 29M | 0 | 15M | 20M | 47M | 45M | 28M | 16M | 19M |
| Deferred Taxes | -45M | -28M | -1M | -124M | -25M | 40M | -33M | 288M | 344M | -52M | -572M | -51M | 8M |
| Other Non-Cash Items | 112M | 478M | 5M | -4M | 68M | -991M | 349M | 80M | 1.42B | -327M | -4M | -224M | 11M |
| Working Capital Changes | 107M | -45M | 75M | 126M | -108M | -227M | 69M | 10M | 19M | -240M | 619M | -232M | -52M |
| Change in Receivables | -104M | 31M | 12M | 16M | -576M | 483M | 322M | 301M | 117M | 30M | 83M | -233M | 8M |
| Change in Inventory | -10M | 75M | 93M | 126M | -62M | -263M | 78M | 8M | -106M | -10M | 49M | -63M | -96M |
| Change in Payables | 125M | -61M | 90M | -19M | 558M | -388M | -251M | -191M | 143M | -113M | 57M | 8M | 29M |
| Cash from Investing | -264M | -186M | -253M | -229M | 484M | 347M | 166M | -383M | -487M | -795M | -425M | -489M | -586M |
| Capital Expenditures | -284M | -245M | -266M | -252M | -227M | -260M | -326M | -468M | -536M | -577M | -437M | -478M | -624M |
| CapEx % of Revenue | 1.88% | 1.69% | 1.81% | 1.64% | 1.61% | 1.9% | 2.57% | 2.83% | 3.07% | 3.56% | 2.6% | 2.38% | 2.83% |
| Acquisitions | 37M | 88M | -2M | -1M | 721M | 604M | 499M | 68M | 53M | -247M | 18M | -18M | -50M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -17M | -29M | 15M | 24M | 20M | 3M | -296M | 85M | 49M | 29M | -6M | 7M | 88M |
| Cash from Financing | -224M | -267M | -502M | -271M | -1.27B | -770M | 393M | 303M | -213M | 627M | 1.52B | 93M | -225M |
| Debt Issued (Net) | -16M | -20M | -138M | -103M | -1B | -694M | 476M | 413M | -2M | -126M | 1.49B | -10M | -15M |
| Equity Issued (Net) | -105M | -125M | -275M | -65M | 0 | 0 | 0 | 0 | 0 | -40M | 0 | 0 | 0 |
| Dividends Paid | -85M | 0 | 0 | 0 | 0 | 0 | -71M | -26M | -103M | -52M | -88M | 0 | 0 |
| Share Repurchases | -105M | -125M | -275M | -65M | 0 | 0 | 0 | 0 | 0 | -40M | 0 | 0 | 0 |
| Other Financing | -18M | -122M | -89M | -103M | -272M | -76M | -12M | -84M | -108M | 845M | 117M | 103M | -210M |
| Net Change in Cash | 64M | 13M | -165M | 163M | -574M | -171M | 768M | 237M | -22M | 604M | 61M | -1M | -25M |
| Free Cash Flow | 301M | 204M | 277M | 415M | 47M | 0 | -80M | -160M | 143M | 169M | -1.47B | -81M | 173M |
| FCF Margin % | 1.99% | 1.4% | 1.89% | 2.7% | 0.33% | - | -0.63% | -0.97% | 0.82% | 1.04% | -8.74% | -0.4% | 0.78% |
| FCF Growth % | 14.89% | -26.35% | -33.25% | 782.98% | - | 100% | 50% | -211.89% | -15.38% | 111.49% | -1716.05% | -146.82% | - |
| FCF per Share | 3.80 | 2.46 | 3.07 | 4.35 | 0.50 | - | -0.85 | -1.71 | 1.53 | 1.80 | -15.73 | -0.87 | 1.85 |
| FCF Conversion (FCF/Net Income) | 6.27x | -1.60x | 30.17x | 3.25x | -2.28x | 0.23x | -0.51x | -0.75x | -0.40x | 0.85x | 0.67x | 0.84x | 2.60x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ADNT stock.
Adient plc (ADNT) generated $449.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Adient plc (ADNT) generated $204.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Adient plc (ADNT) spent $245.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Adient plc (ADNT) spent $125.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Persistent negative net margins
Metrics are mathematically derived from official filings.
Cash Conversion Outpaces GAAP Earnings
Adient's operating cash flow consistently exceeds net income, with OCF/NI reaching 8.2x in Q3 2026, indicating that reported losses understate cash generation, as per financial statements.
The gap between net income and operating cash flow is stark: in quarters like Q2 2025, a -$335M net loss still produced -$44M OCF, while Q3 2026 shows $25M net income against $205M OCF. This suggests that non-cash charges, particularly D&A and working capital releases, are masking underlying cash profitability. Investors should monitor whether this conversion quality persists as restructuring charges and impairments subside.
FCF Recovery After Volatile Dip
Free cash flow rebounded to $138M in Q3 2026 from a -$89M trough in Q2 2025, with FCF margin swinging from -2.5% to 3.5%, based on reported quarterly data.
The FCF trajectory shows a sharp V-shaped recovery, driven by working capital inflows and stable capex. However, the average FCF margin over the last four quarters is roughly 1.9%, below the peer average of 4-5%, indicating that Adient's cash generation remains constrained by its cost structure. The recent improvement appears tied to inventory and receivables management rather than structural margin gains.
Capital Intensity Remains Subdued
Capex has stayed between $45M and $79M quarterly, with capex/revenue around 1.5-2.1%, suggesting a capital-light assembly model, as per reported figures.
Adient's capex intensity is low relative to its $14.5B revenue base, which may indicate that the company is underinvesting in growth or that its JIS model requires less fixed capital. The consistency of capex despite revenue fluctuations suggests a maintenance-focused spending pattern, which could limit future capacity expansion. Investors should assess whether this level supports the shift to smart seating or if it signals deferred investment.
Working Capital Swings Drive Cash Flow
Working capital changes have ranged from -$191M to +$97M over the past ten quarters, with Q3 2026 contributing $59M to OCF, based on financial statements.
The volatility in working capital is a primary driver of quarterly OCF fluctuations, as seen in Q2 2025 when a -$191M outflow coincided with a net loss. This suggests that Adient's cash flow is sensitive to the timing of OEM payments and inventory builds, which may not be fully under management control. The positive contribution in recent quarters appears to be a reversal of prior outflows, but sustainability is uncertain.
Buybacks Persist Despite Losses
Adient has repurchased shares in most quarters, totaling $230M over ten quarters, while dividends were suspended in Q3 2026, as per reported cash flow data.
The company has prioritized buybacks over dividends, with buybacks occurring even in quarters with net losses, such as Q2 2025. This suggests management's confidence in underlying cash generation, but it also consumes cash that could be used for debt reduction or investment. The suspension of dividends in Q3 2026 may indicate a shift toward preserving liquidity, which warrants monitoring.
Cumulative Cash Exceeds Reported Earnings
Over the last ten quarters, cumulative operating cash flow of $1.32B far exceeds cumulative net income of -$253M, highlighting a persistent divergence, based on reported data.
The cumulative gap of over $1.5B between OCF and net income suggests that GAAP earnings are heavily impacted by non-cash charges, likely including impairments and restructuring. This divergence implies that the company's cash-generating ability is stronger than its profitability metrics suggest, but it also raises questions about the sustainability of these adjustments. Investors should monitor whether this gap narrows as one-off charges fade.
What Could Invalidate the Base Case
Despite strong cash conversion, Adient's persistent negative net margins and ROE of -12.0% suggest structural profitability issues, as per reported figures.
The cash flow statement may obscure the underlying weakness in earnings power, as the gap between OCF and net income is largely driven by non-cash charges that may not recur. If working capital tailwinds reverse or restructuring charges subside, the cash flow advantage could narrow, exposing the company's thin margins. Investors should monitor whether the company can achieve sustainable profitability without relying on one-off adjustments.