Cash conversion remains volatile, with the OCF/NI ratio fluctuating from a low of 0.44 in 2024Q1 to a peak of 1.68 in 2025Q4, often pressured by recurring working capital outflows.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 346.6M | 355.5M | 266.8M | 233.5M | 182.4M | 187.2M | 218.8M | 182.7M | 203.2M | 170.4M | 49.3M | 203.7M | 208.8M | 213.7M | 220M | 212.2M | 190.4M | 260.2M | 214.2M | 575.2M | 70.1M | 146.7M | 142.8M | 165.8M | 223.5M | 272.1M | 41.8M | 344.2M | 252.2M | 246.6M | 220.9M |
| Operating CF Margin % | - | 21.93% | 18.45% | 18.03% | 14.79% | 16.92% | 23.35% | 17.6% | 20.83% | 19.07% | 5.9% | 16.59% | 8.32% | 8.46% | 8.4% | 7.79% | 7.25% | 9.36% | 6.31% | 16.2% | 2.05% | 4.12% | 4.08% | 5.09% | 7.45% | 8.67% | 1.29% | 11.29% | 9.18% | 11.22% | 10.98% |
| Operating CF Growth % | 75.08% | 33.25% | 14.26% | 28.02% | -2.56% | -14.44% | 19.76% | -10.09% | 19.25% | 245.64% | -75.8% | -2.44% | -2.29% | -2.86% | 3.68% | 11.45% | -26.83% | 21.48% | -62.76% | 720.54% | -52.22% | 2.73% | -13.87% | -25.82% | -17.86% | 550.96% | -87.86% | 36.48% | 2.27% | 11.63% | -18.19% |
| Net Income | 306.4M | 308.7M | 264.9M | 223.8M | 202.9M | 183.2M | -99.1M | 214.5M | 185.9M | 154.8M | 104.7M | 94.2M | 63.8M | 94.1M | 131.3M | 112.4M | 11M | 77.7M | 81M | 145.3M | 2.2M | 111.1M | -79.7M | -39.3M | -2.14B | 92.8M | -171.7M | 13.3M | -9.3M | 185M | 164.8M |
| Depreciation & Amortization | 120.4M | 120.4M | 103.2M | 89.2M | 83.7M | 96.5M | 84M | 72.1M | 79.4M | 89.2M | 89.2M | 118.3M | 129.4M | 109M | 112.7M | 113.8M | 143.3M | 146.8M | 149.8M | 137.8M | 32.2M | 141M | 151M | 173.6M | 0 | 0 | 0 | 169.2M | 142.7M | 0 | 0 |
| Stock-Based Compensation | 21.6M | 0 | 18.3M | 18.8M | 14.3M | 11.3M | 6.8M | 9.5M | 14M | 10.2M | 12.4M | 13.4M | 12.7M | 15.9M | 15.6M | 11.1M | 5M | 38.2M | 7.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 18.8M | 24.1M | 200K | -800K | -1.6M | 8.7M | -89.3M | 14M | -3.8M | -12.3M | 51M | -48.5M | 33.1M | 37M | 26.5M | 62.7M | 21.3M | 135.6M | 74M | 79.6M | 1.8M | -24.6M | -21.9M | -51.5M | -870.4M | 23.7M | -35.7M | -38.3M | -27.9M | 24.2M | 11.2M |
| Other Non-Cash Items | -32.5M | -88.8M | -101.3M | -94.7M | -67.6M | -90.4M | 300M | -67.7M | -79M | 2.2M | -15.8M | -22.5M | 14.7M | -37.2M | -48.1M | -88.6M | -50.8M | -77.2M | -17.2M | 5.8M | 1.7M | 17.6M | 173.1M | 38.8M | 3.23B | 164.8M | 340.8M | 176.8M | 235.1M | 98.2M | 118.5M |
| Working Capital Changes | -88.1M | -8.9M | -18.5M | -2.8M | -49.3M | -22.1M | 16.4M | -59.7M | 6.7M | -73.7M | -192.2M | 48.8M | -44.9M | -5.1M | -18M | 800K | 60.6M | -60.9M | -80.9M | 140.8M | 40.4M | -52.8M | -57M | 44.2M | 11.6M | -9.2M | -91.6M | 23.2M | -88.4M | -60.8M | -73.6M |
| Change in Receivables | -70.6M | -7.5M | -24.6M | -1.6M | -12.4M | -30.9M | 12.7M | -1.1M | 30.1M | -37.1M | -23.9M | -6.2M | -6.2M | -18.8M | 8.8M | -2M | -2.9M | 23.9M | 42.7M | 0 | 0 | -8.7M | -9.5M | 40.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -17.1M | -12.8M | 1.9M | 6.1M | -19.7M | -10.6M | -7.7M | -7.2M | -8.9M | 3.6M | -7M | -15.7M | -26.8M | -11.9M | -600K | 9.2M | 41.2M | 105.9M | -16.1M | -12.7M | 54.8M | 1.5M | -61.7M | 6.6M | 18.1M | -50.2M | 18.8M | -9.9M | 44.4M | -12.8M | -11.5M |
| Change in Payables | -22.8M | 28.4M | 27.3M | 8M | -1.8M | 38.6M | -11.8M | -19.9M | 5.4M | -20M | -82.1M | 49.3M | -6.1M | 47.4M | -23.6M | 11.4M | 10.8M | -36.9M | -88.2M | 0 | 0 | 8.5M | 61.1M | -15.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -61M | -3.6M | -79.3M | -10.4M | 28.2M | -13.9M | -141.1M | -89.1M | 309.6M | -54.2M | -17M | -101.5M | -149.3M | -145.8M | -91.9M | -18.4M | -41M | -41M | -75.7M | -36.7M | -15.3M | -48.5M | -111.7M | -57.2M | -104.1M | -113.9M | 179.3M | -62M | -1.21B | -152.8M | -239.8M |
| Capital Expenditures | -81.5M | -109.4M | -82.8M | -83.8M | -74.8M | -79.8M | -55.4M | -71.3M | -71.9M | -89.7M | -104.2M | -170.7M | -222.9M | -213.7M | -198.8M | -150.6M | -92.7M | -105.1M | -95M | -102.6M | -40.3M | -135.5M | -134M | -78.1M | -125.1M | -127.8M | -162.1M | -195.2M | -184.3M | -18.8M | -228M |
| CapEx % of Revenue | 4.95% | 6.75% | 5.73% | 6.47% | 6.07% | 7.21% | 5.91% | 6.87% | 7.37% | 10.04% | 12.47% | 13.91% | 8.88% | 8.46% | 7.59% | 5.53% | 3.53% | 3.78% | 2.8% | 2.89% | 1.18% | 3.81% | 3.83% | 2.4% | 4.17% | 4.07% | 4.99% | 6.4% | 6.71% | 0.86% | 11.33% |
| Acquisitions | 25.3M | -13.9M | -123.5M | -26.5M | 101.7M | 77.6M | -109M | 28.8M | 379.5M | 37.9M | 86.9M | 64.2M | 63.8M | 61.1M | 88.1M | -4.2M | -600K | 8M | -800K | 53.6M | 0 | 0 | 0 | 0 | 0 | -5.6M | 323.4M | 84.5M | -1.18B | -4.2M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -4.8M | 6.7M | 127M | 99.9M | 1.3M | -11.7M | -32.3M | -46.6M | 2M | -2.4M | 100K | 5M | 7.4M | 6.8M | 18.8M | 136.4M | -24.5M | 1.3M | 600K | 12.3M | 25M | 43.4M | 22.3M | 20.9M | 21M | 19.5M | 18M | 7.9M | 295.2M | -141.7M | 3.6M |
| Cash from Financing | -288.9M | -319.3M | -177.6M | -258.6M | -201.9M | -212.1M | 13.5M | -384.9M | -329.3M | -102.7M | -128.9M | -32.3M | 3.3M | -263.7M | -273.7M | -32.4M | -409M | -26.7M | -277M | -305.4M | -8.1M | -3.9M | -7M | -14.1M | -23.8M | -37.9M | -78.1M | -281.9M | 937.3M | -98.6M | -171.8M |
| Debt Issued (Net) | -50.2M | -125.3M | -65.8M | -67.7M | 19.1M | -87.1M | 101.9M | -210.4M | -32.5M | -25M | -68.6M | -37.5M | -21.6M | -2.3M | 229.3M | -28.3M | 402.1M | -24.4M | -20.6M | -304.2M | 2.6M | -2.5M | -5.8M | -13.5M | -22.9M | -33.4M | -16.9M | -202.1M | 1.04B | 59.5M | -6.3M |
| Equity Issued (Net) | -175.6M | -128.9M | -59.9M | -132M | -165M | -80M | -44.4M | 53.7M | -306.6M | -77.1M | -43.8M | 0 | 0 | -252.8M | 0 | 7.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K | -1.5M | -100K | -23.9M | -81.3M | -94.8M |
| Dividends Paid | -56.5M | -55.2M | -50.6M | -46.9M | -44.2M | -41.4M | -39.2M | -35.6M | -8.6M | 0 | 0 | -1.2M | -1.3M | -1.4M | -507.1M | -300K | -798.6M | -1.3M | -256.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.1M | -76.9M | -75.3M | -70M | -70.1M |
| Share Repurchases | -175.6M | -128.9M | -59.9M | -132M | -165M | -80M | -44.4M | -131.3M | -306.6M | -80.4M | -43.8M | 0 | 0 | -261.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -300K | -1.6M | -1.3M | -31.8M | -89.2M | -101M |
| Other Financing | -6.6M | -9.9M | -1.3M | -12M | -11.8M | -3.6M | -4.8M | -192.6M | 18.4M | -600K | -16.5M | 6.4M | 26.2M | -7.2M | 4.1M | -11.5M | -12.5M | -1M | 0 | -1.2M | -10.7M | -1.4M | -1.2M | -600K | -900K | -4.2M | 5.6M | -2.8M | -3M | -6.8M | -600K |
| Net Change in Cash | -3M | 33.4M | 8.5M | -35.2M | 7.9M | -38.8M | 91.6M | -290.4M | 176.1M | 17.7M | -102.9M | 59.5M | 50.1M | -201.2M | -144.2M | 164.8M | -253.7M | 214.5M | -159.3M | 250.5M | 48M | 86.3M | 31.6M | 104.3M | 102.6M | 118.3M | 139.3M | -2.6M | -19.7M | -7.5M | -191.5M |
| Free Cash Flow | 247.4M | 246.1M | 184M | 149.7M | 107.6M | 107.4M | 163.4M | 111.4M | 131.3M | 80.7M | -54.9M | 33M | -14.1M | 0 | 21.2M | 61.6M | 97.7M | 155.1M | 119.2M | 472.6M | 29.8M | 11.2M | 8.8M | 87.7M | 98.4M | 144.3M | -120.3M | 149M | 67.9M | 227.8M | -7.1M |
| FCF Margin % | 15.01% | 15.18% | 12.73% | 11.56% | 8.73% | 9.71% | 17.44% | 10.73% | 13.46% | 9.03% | -6.57% | 2.69% | -0.56% | - | 0.81% | 2.26% | 3.72% | 5.58% | 3.51% | 13.31% | 0.87% | 0.31% | 0.25% | 2.69% | 3.28% | 4.6% | -3.7% | 4.89% | 2.47% | 10.36% | -0.35% |
| FCF Growth % | 27.39% | 33.75% | 22.91% | 39.13% | 0.19% | -34.27% | 46.68% | -15.16% | 62.7% | 246.99% | -266.36% | 334.04% | - | -100% | -65.58% | -36.95% | -37.01% | 30.12% | -74.78% | 1485.91% | 166.07% | 27.27% | -89.97% | -10.87% | -31.81% | 219.95% | -180.74% | 119.44% | -70.19% | 3308.45% | -109.73% |
| FCF per Share | 5.73 | 5.64 | 4.18 | 3.34 | 2.32 | 2.24 | 3.41 | 2.25 | 2.52 | 1.50 | -0.99 | 0.59 | -0.25 | - | 0.36 | 1.05 | 1.68 | 2.72 | 2.11 | 8.34 | 0.54 | 0.28 | 0.22 | 2.17 | 2.42 | 3.54 | -2.97 | 3.71 | 1.68 | 5.54 | -0.17 |
| FCF Conversion (FCF/Net Income) | 0.81x | 1.15x | 1.01x | 1.04x | 0.91x | 1.01x | -2.60x | 0.76x | 1.02x | 0.76x | 0.55x | 3.88x | 2.68x | 2.14x | 1.68x | 1.89x | 17.31x | 3.37x | 2.64x | 3.96x | 0.05x | 1.46x | -1.79x | -3.97x | -0.10x | 2.93x | 3.43x | 24.07x | -27.12x | 1.33x | 1.42x |
| Interest Paid | 21.4M | 0 | 37.4M | 33.9M | 26.9M | 21.5M | 24.1M | 33.1M | 29.9M | 30.7M | 33.4M | 39.4M | 40.2M | 42.4M | -47M | -40.5M | 11.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 55.5M | 0 | 87.6M | 72.1M | 63.2M | 52.5M | 10.9M | 58.4M | 51.6M | 32.1M | 33.7M | 44.4M | 15M | 14.4M | -8.4M | -19.9M | 8.5M | 0 | 25.7M | 181.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Commercial real estate volatility
According to the provided quarterly data, AWI's cash conversion is highly volatile, with the OCF/NI ratio fluctuating from a low of 0.44 in 2024Q1 to a peak of 1.68 in 2025Q4, indicating significant timing differences between accounting profit recognition and actual cash realization.
The wide variance in the OCF/NI ratio suggests that net income is frequently decoupled from cash generation, likely due to the impact of equity earnings from the WAVE joint venture and non-cash adjustments. Investors should monitor whether this divergence is a structural feature of the business model or a temporary byproduct of working capital swings.
As reported in financial statements, AWI's free cash flow margins have exhibited significant instability, ranging from a low of 3.5% in 2026Q1 to a high of 23.6% in 2025Q3, reflecting the cyclical nature of the company's capital requirements and its sensitivity to commercial renovation demand.
The inconsistent FCF trajectory suggests that while the company maintains strong profitability, its ability to convert that profit into free cash is frequently interrupted by working capital outflows. This volatility warrants caution, as it may indicate that the business requires substantial cash reinvestment to sustain its current market position.
Based on reported figures, AWI has experienced recurring working capital outflows, including a significant $41.0 million drain in 2026Q1, which consistently suppresses operating cash flow and highlights the company's reliance on efficient inventory and receivables management to maintain its liquidity profile.
The frequent negative working capital changes suggest that the company may be building inventory or extending credit terms to support its distribution network, which creates a persistent drag on cash flow. This pattern implies that AWI's cash generation is highly sensitive to the pace of project completions and the timing of customer payments.
Data from recent filings shows that AWI consistently prioritizes shareholder returns, with share buybacks reaching $60.6 million in 2026Q1, a figure that significantly exceeded the company's free cash flow of $14.4 million during the same period, suggesting a reliance on balance sheet capacity for capital returns.
The company's commitment to aggressive buybacks, even during periods of lower cash generation, indicates a management focus on EPS accretion that may limit financial flexibility if market conditions deteriorate. Investors should evaluate whether this capital allocation strategy remains sustainable if the current commercial real estate headwinds persist.
Quick answers to the most common questions about buying AWI stock.
Armstrong World Industries, Inc. (AWI) generated $355.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Armstrong World Industries, Inc. (AWI) generated $246.1M 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.
Armstrong World Industries, Inc. (AWI) spent $109.4M 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, Armstrong World Industries, Inc. (AWI) returned $55.2M to shareholders via cash dividends and spent $128.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.