Free cash flow margin improved to 12.8% in Q2 2026, with FCF of $115.0M, and cumulative operating cash flow of $1.14B exceeded cumulative net income of $791M over the last ten quarters.
BWX Technologies, Inc. (BWXT) cash flow statement — 18-year operating, investing & financing cash flows
| 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 |
|---|
| Cash from Operations | 519.16M | 479.85M | 408.43M | 363.7M | 244.7M | 386.03M | 196.44M | 279.37M | 169.29M | 222.15M | 239.85M | 330.16M | 74.92M | 137.89M | 184.93M | 173.59M | 192.41M | 252.82M | 60.09M |
| Operating CF Margin % | - | 15% | 15.11% | 14.57% | 10.96% | 18.17% | 9.25% | 14.74% | 9.41% | 13.16% | 15.47% | 23.32% | 5.17% | 8.92% | 5.62% | 5.88% | 7.16% | 8.86% | 1.77% |
| Operating CF Growth % | 365.79% | 17.49% | 12.3% | 48.63% | -36.61% | 96.51% | -29.68% | 65.02% | -23.8% | -7.38% | -27.35% | 340.66% | -45.66% | -25.44% | 6.53% | -9.78% | -23.9% | 320.75% | - |
| Net Income | 355.3M | 329.86M | 282.3M | 245.85M | 238.62M | 306.29M | 279.2M | 244.68M | 227.31M | 148.37M | 183.61M | 131.45M | 21.46M | 332.59M | 217.56M | 161.95M | 153.53M | 147.92M | 323.85M |
| Depreciation & Amortization | 118.39M | 109.19M | 85.86M | 78.57M | 73.84M | 69.08M | 60.67M | 61.72M | 60.1M | 56.56M | 50.55M | 78.62M | 105.8M | 70.53M | 69.7M | 73M | 71.63M | 159.35M | 79.72M |
| Stock-Based Compensation | 32.45M | 26.07M | 21.68M | 15.9M | 14.13M | 18.61M | 16.84M | 12.73M | 11.88M | 15.22M | 15.37M | 31.7M | 23.46M | 15.07M | 18.01M | 17.93M | -5.28M | 0 | 0 |
| Deferred Taxes | 0 | 49.42M | 19.84M | -5.13M | 5.51M | 40.09M | 7.89M | 3.79M | 17.45M | 93.46M | -7.23M | -38.49M | -95.7M | 94.07M | 43.04M | 29.9M | 33.46M | 29.54M | 23.73M |
| Other Non-Cash Items | 49.69M | -5.19M | 7.86M | 45.19M | 54.1M | -33.3M | 6.61M | -784K | 24.15M | 15.15M | 8.31M | 84.24M | 262.04M | -172.57M | 65.16M | 67.63M | 59.52M | -11.04M | -2.64M |
| Working Capital Changes | -37.54M | -29.5M | -9.11M | -16.68M | -141.5M | -14.74M | -174.77M | -42.77M | -171.59M | -106.6M | -10.77M | 42.65M | -242.13M | -201.8M | -228.53M | -176.82M | -120.46M | -75.98M | -341.59M |
| Change in Receivables | -101.62M | -93.27M | -26.06M | 462K | 19.36M | 87.88M | -106.88M | 27.08M | 62.19M | -42.8M | 28.57M | 40.09M | -50.08M | 19.73M | -52.03M | -26.89M | 101.26M | 71.32M | -12.9M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -1.99M | 6.84M | -14.13M | 11.6M | -26.61M | 18.54M | 3.05M | 5.04M | 11.97M | -30.55M | -135.95M | -19.26M | 29.26M | -21.76M |
| Change in Payables | 40.99M | -23.56M | 34.53M | -9.03M | -40.49M | 28.8M | -1.24M | 44.59M | 1.89M | -7.48M | 19.55M | -23.98M | -81.04M | 54.9M | 30.39M | 48.25M | 19.88M | -40.55M | -4.08M |
| Cash from Investing | -197.07M | -742.11M | -154.56M | -155.64M | -256.24M | -304.65M | -265.32M | -180M | -326.72M | -90.66M | -179.69M | -71.89M | -199.81M | 20.05M | -111.4M | -154.32M | -90.31M | -67.64M | -304.56M |
| Capital Expenditures | -202.4M | -184.56M | -153.65M | -151.29M | -198.31M | -311.05M | -255.03M | -182.12M | -109.34M | -96.88M | -52.63M | -68.33M | -76.75M | -67.15M | -86.64M | -63.87M | -63.65M | -93.72M | -63.01M |
| CapEx % of Revenue | 5.76% | 5.77% | 5.68% | 6.06% | 8.88% | 14.64% | 12.01% | 9.61% | 6.07% | 5.74% | 3.39% | 4.83% | 5.29% | 4.34% | 2.63% | 2.16% | 2.37% | 3.28% | 1.85% |
| Acquisitions | 6.36M | -564.82M | -197K | 0 | -58.78M | 0 | -15.82M | 255K | -222.05M | -3.5M | -126.94M | -200K | -132.6M | -6.88M | -4.29M | -11.91M | -29.96M | -8.5M | -190.88M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.03M | 3.87M | -717K | -8.01M | 844K | 5.58M | 3.4M | 208K | 5.25M | 113K | 9.28M | 3.66M | -7.55M | 16.04M | 809K | -42.45M | 47.07M | -7.94M | 8.53M |
| Cash from Financing | 250.82M | 693.64M | -252.78M | -169.37M | 13.95M | -90.14M | 25.05M | -43.71M | -9.32M | -61.18M | -88.9M | -409.43M | 104.6M | -190.88M | -108.01M | 7.54M | -183.73M | -5.6M | 60.02M |
| Debt Issued (Net) | 348.38M | 987.5M | -156.25M | -81.25M | 100M | 225.55M | 138.52M | 45.51M | 282.59M | -27.65M | 233.59M | 0 | 298.43M | 273K | -828K | -528K | -4.91M | -3.79M | 46.64M |
| Equity Issued (Net) | -741K | -30M | -20M | -7.59M | -26.59M | -230.83M | -24.4M | -24.74M | -214.76M | 9.07M | -302.25M | -62.43M | -145.17M | -152.82M | -96.77M | 4.46M | 12.5M | 0 | 0 |
| Dividends Paid | -96.11M | -92.47M | -88.35M | -84.97M | -81.07M | -79.67M | -72.94M | -65.37M | -63.82M | -42.04M | -37.37M | -34.48M | -43.47M | -38.01M | -9.48M | -20.85M | -143.33M | 0 | 0 |
| Share Repurchases | 0 | -30M | -20M | -7.59M | -20M | -225.79M | -21.96M | -20M | -214.76M | 0 | -293M | -69.75M | -149.77M | -157.09M | -96.77M | 0 | 0 | 0 | 0 |
| Other Financing | -711K | -171.39M | 11.81M | 4.45M | 21.61M | -5.19M | -16.14M | 900K | -13.34M | -550K | 17.13M | -312.52M | -5.19M | -322K | -919K | 28.92M | -158.37M | -1.81M | 13.38M |
| Net Change in Cash | 572.14M | 426.63M | -1.04M | 40.63M | 1.22M | -8.52M | -44.1M | 55.99M | -176.74M | 77.76M | -29.09M | -158.24M | -33.15M | -37.43M | -31.66M | 24.07M | -78.33M | 189.82M | -194.32M |
| Free Cash Flow | 316.76M | 295.29M | 254.78M | 212.41M | 46.39M | 74.97M | -58.59M | 97.24M | 59.95M | 125.27M | 187.22M | 261.83M | -1.83M | 70.74M | 98.29M | 109.72M | 128.76M | 159.1M | -2.93M |
| FCF Margin % | 9.01% | 9.23% | 9.42% | 8.51% | 2.08% | 3.53% | -2.76% | 5.13% | 3.33% | 7.42% | 12.07% | 18.5% | -0.13% | 4.57% | 2.99% | 3.72% | 4.79% | 5.57% | -0.09% |
| FCF Growth % | -12.08% | 15.9% | 19.94% | 357.87% | -38.12% | 227.97% | -160.25% | 62.2% | -52.14% | -33.09% | -28.5% | 14438.94% | -102.58% | -28.03% | -10.41% | -14.79% | -19.07% | 5537.39% | - |
| FCF per Share | 3.44 | 3.21 | 2.77 | 2.31 | 0.51 | 0.79 | -0.61 | 1.01 | 0.60 | 1.25 | 1.80 | 2.43 | -0.02 | 0.63 | 0.83 | 0.93 | 1.09 | 1.35 | -0.02 |
| FCF Conversion (FCF/Net Income) | 0.89x | 1.45x | 1.45x | 1.48x | 1.03x | 1.26x | 0.70x | 1.14x | 0.75x | 1.50x | 1.31x | 2.51x | 2.55x | 0.40x | 0.81x | 1.02x | 1.26x | 1.71x | 0.19x |
| Interest Paid | 52.63M | 65.16M | 72.43M | 63.22M | 51.34M | 50.84M | 38.27M | 39.67M | 16.99M | 14.25M | 6.51M | 6.65M | 6.06M | 1.79M | 2.05M | 4.53M | 3.75M | 24.73M | 27.52M |
| Taxes Paid | 74.33M | 47.89M | 45.51M | 84.48M | 71.75M | 44.95M | 73.59M | 70.06M | 58.72M | 38.42M | 66.29M | 117.75M | 74.73M | 86.92M | 83.06M | 33.51M | 27.23M | 29.66M | 12.26M |
Quick answers to the most common questions about buying BWXT stock.
BWX Technologies, Inc. (BWXT) generated $479.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
BWX Technologies, Inc. (BWXT) generated $295.3M 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.
BWX Technologies, Inc. (BWXT) spent $184.6M 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, BWX Technologies, Inc. (BWXT) returned $92.5M to shareholders via cash dividends and spent $30.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Government contract concentration
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Persists
BWXT's operating cash flow to net income ratio swung from 0.48 in Q1 2024 to 3.90 in Q4 2024, indicating significant timing effects, as per quarterly cash flow statements.
The wide quarterly swings in OCF/NI, from 0.48 to 3.90, suggest that reported earnings are not consistently translating into cash, likely due to the percentage-of-completion accounting and milestone-based billings. The most recent quarter shows a ratio of 1.76, which appears healthier, but the historical volatility warrants caution when extrapolating earnings quality. Investors should monitor the sustainability of this conversion, as it may be influenced by contract timing rather than operational efficiency.
Free Cash Flow Inflecting Upward
Free cash flow margin improved to 12.8% in Q2 2026 from 5.2% a year earlier, with FCF of $115.0M, as reported in the latest quarterly data.
The FCF margin expansion from 5.2% to 12.8% year-over-year indicates that operational cash generation is strengthening, likely supported by improved working capital management and higher revenue. However, the trajectory is uneven, with Q1 2026 margin at 5.8% and Q4 2025 at 6.4%, suggesting that quarterly FCF can be lumpy. The recent beat and raised guidance may imply that this improvement is sustainable, but investors should watch for continued consistency.
Capital Intensity Remains Moderate
Capital expenditures averaged 5.4% of revenue over the last four quarters, with Q4 2025 peaking at 7.9%, as per the cash flow data.
The capex-to-revenue ratio has remained relatively stable in the 4-5% range, with occasional spikes like Q4 2025, suggesting that BWXT is investing in maintenance and modest growth projects. The moderate capital intensity aligns with a high-fixed-cost business that requires specialized facilities, but the recent increase in capex may indicate preparation for future nuclear programs. Given the long-term nature of naval contracts, this level of investment appears appropriate, though investors should monitor for any step-up in spending that could pressure FCF.
Working Capital Swings Drive Cash Flow
Working capital changes swung from -$59.5M in Q4 2025 to +$24.3M in Q3 2025, reflecting contract timing, as reported in the cash flow statements.
The working capital line items show significant quarterly volatility, with large positive contributions in Q4 2024 and Q2 2025, and negative contributions in other quarters. This pattern suggests that BWXT's cash flow is heavily influenced by the timing of billings and collections on long-term contracts, which can obscure underlying operational performance. The recent quarter's small negative change (-$3.8M) indicates a normalization, but the historical swings highlight the need to analyze cash flow on a trailing twelve-month basis.
Dividends Steady, Buybacks Sporadic
Dividends paid remained consistent at approximately $23-25M per quarter, while buybacks were absent in recent quarters, as per the cash flow data.
BWXT has maintained a stable dividend payout, which appears well-covered by operating cash flow, with a payout ratio around 28% of net income in Q2 2026. However, share repurchases have been sporadic, with notable activity only in Q1 2025 and Q1 2024, suggesting a cautious approach to returning capital beyond dividends. The company also made a significant acquisition outflow of $441.4M in Q2 2025, indicating that capital deployment may be focused on strategic M&A rather than buybacks.
Cumulative Cash Exceeds Earnings
Over the last ten quarters, cumulative operating cash flow of $1.14B exceeded cumulative net income of $791M, indicating strong cash generation, based on reported figures.
The cumulative OCF/NI ratio of approximately 1.44 suggests that BWXT's earnings are backed by robust cash conversion, which is a positive signal for earnings quality. However, this divergence may be partly due to the timing of working capital and contract milestones, as well as non-cash items like D&A and SBC. The consistent excess of OCF over net income implies that the company is not relying heavily on accruals, but investors should remain alert to any reversal in this trend.
Cash Flow Obscures Contract Timing
Stock-based compensation of $9.9M in Q2 2026 and significant acquisition outflows may distort reported cash flow, as per the cash flow statement.
While SBC is a non-cash expense added back to operating cash flow, it represents a real cost to shareholders, and its magnitude has been growing, from $4.3M in Q1 2024 to $9.9M in Q2 2026. Additionally, the $441.4M acquisition outflow in Q2 2025 is a major use of cash that is not reflected in FCF, which may understate the true cash generation available for shareholders. Investors should adjust for these items to assess the underlying cash flow quality.