Free cash flow remains highly volatile, fluctuating between a negative 13.2% margin in 2025Q1 and a positive 27.5% margin in 2025Q3, driven by significant working capital variability.
| Metric | Mar'26 | Mar'25 | Mar'24 | Mar'23 | Mar'22 | Mar'21 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 | Mar'01 | Mar'00 | Mar'99 | Mar'98 | Mar'97 |
|---|
| Cash from Operations | 873.75M | 896.5M | 566.9M | 408.4M | 418.2M | 366.6M | 545.1M | 530.4M | 403.3M | 464.3M | 345.8M | 268.6M | 276M | 204.1M | 233.9M | 247M | 267M | 195.5M | 260.9M | 239.3M | 238.3M | 207.6M | 5.7M | 138.8M | 148.6M | 184M | 228.4M | 16.4M | 111.2M | -44.5M |
| Operating CF Margin % | 17.73% | 19.04% | 13.24% | 10.18% | 12.4% | 12.29% | 21.41% | 16.05% | 14.25% | 17.17% | 13.76% | 11.96% | 13.05% | 9.7% | 12.84% | 15.16% | 17.49% | 11.76% | 18.33% | 19.13% | 21.52% | 21.05% | 0.52% | 12.28% | 13.19% | 15.44% | 19.62% | 1.53% | 12.06% | -5.13% |
| Operating CF Growth % | -2.54% | 58.14% | 38.81% | -2.34% | 14.08% | -32.75% | 2.77% | 31.51% | -13.14% | 34.27% | 28.74% | -2.68% | 35.23% | -12.74% | -5.3% | -7.49% | 36.57% | -25.07% | 9.03% | 0.42% | 14.79% | 3541.83% | -95.89% | -6.59% | -19.24% | -19.44% | 1292.68% | -85.25% | 349.89% | -139.1% |
| Net Income | 313.91M | 415M | -296.3M | 231.9M | 150M | -47.5M | 318.9M | 340.1M | 355.7M | 257.1M | 239.9M | 204.1M | 191.1M | 142.4M | 182M | 169.8M | 144.5M | 200.5M | 152.7M | 127.4M | 70.9M | -199.9M | 67.1M | 131M | 149.3M | 108.1M | 98.5M | 77.3M | 70.2M | 60.3M |
| Depreciation & Amortization | 452.17M | 414.7M | 374.8M | 342.2M | 310.5M | 319.5M | 305.4M | 217.2M | 199.6M | 211.9M | 217.8M | 189.1M | 167.1M | 157.3M | 113.8M | 97.9M | 94M | 91M | 78.3M | 71.6M | 77.6M | 82M | 75.4M | 70.6M | 43.1M | 29.7M | 33.7M | 35M | 29.9M | 28.3M |
| Stock-Based Compensation | 0 | 25.2M | 14.8M | 6.1M | 6.4M | 9.6M | 14.5M | 9.3M | 23.1M | 29.2M | 8.3M | 7.5M | 9.8M | -4.2M | 4.7M | 17.3M | 13.9M | -11.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 21.96M | 34.8M | -181.3M | 5M | -59.9M | -70.2M | 11.9M | -14.9M | -42.5M | 8.2M | -15.5M | 15.5M | 12M | 5.5M | 36.4M | 49.3M | 27.2M | 8M | 26.4M | -14.2M | 6M | -113.9M | 2.1M | 18.8M | 7.5M | -11.3M | -7.6M | -1.1M | 8.5M | 8.4M |
| Other Non-Cash Items | 123.52M | -190.3M | 526.8M | -62.3M | -11.3M | 204.7M | -53.4M | -56.5M | -89.5M | -71.2M | -101.6M | -78.4M | -75.2M | -35.2M | -31.3M | -49.9M | -9M | 2.1M | 14.7M | 43M | 1.17K | -1.21K | -31.7M | 1.47K | 0 | 26.6M | -7.8M | -100K | -21.1M | -100K |
| Working Capital Changes | -37.8M | 197.1M | 128.1M | -114.5M | 22.5M | -49.5M | -52.2M | 35.2M | -43.1M | 29.1M | -3.1M | -69.2M | -28.8M | -61.7M | -71.7M | -37.4M | -3.6M | -94.6M | -15.7M | 20.2M | 81.2M | 85.6M | -107.2M | -41.3M | -7.6M | 69.6M | 133.5M | -93.3M | 23.7M | -142.8M |
| Change in Receivables | 501.29K | 153.5M | 142.3M | -62.5M | 34.2M | 32.6M | -39.9M | -1.3M | 300K | -35.9M | -19M | -15.5M | -14.3M | -68.4M | -11M | -25.6M | 108.1M | 14.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 136.15M | -11M | -76.3M | -65.6M | 107.3M | 43.4M | -87.5M | -22.2M | 2.2M | -55.5M | -6M | -15.5M | -42.3M | -27.6M | -24.1M | 13M | -11.4M | -74.6M | -20.9M | -14.8M | -5M | 18.7M | -19M | 0 | -23.8M | -41.9M | 9.3M | -39.3M | -14.3M | -6.7M |
| Change in Payables | -258.77M | 0 | 0 | 0 | -79.5M | 23.8M | 22.7M | 157M | -58.2M | 16.2M | -6.8M | 34M | -9.4M | 18.6M | -82.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -399.93M | -732.3M | -215.4M | -400.7M | -2.24B | -343.4M | -495.9M | -1.38B | -169M | -259.2M | -105.1M | -178.8M | -198.5M | -504.9M | -340M | -237.3M | -184.4M | -262.5M | -257.2M | -178.1M | -157.4M | 131.6M | 24.5M | -119.6M | -755.2M | -155.7M | -25.4M | -178.3M | -25.5M | -60.6M |
| Capital Expenditures | -362.43M | -444.1M | -329.8M | -298.9M | -362.8M | -163.6M | -384M | -338.4M | -188.7M | -236M | -133.4M | -164.1M | -171M | -175.2M | -225.8M | -114.9M | -130.9M | -203.7M | -189.5M | -161.1M | -130.1M | -118M | -94.5M | -238.9M | -249.6M | -84M | -30.9M | -193.9M | -78.5M | -54.5M |
| CapEx % of Revenue | 7.36% | 9.43% | 7.7% | 7.45% | 10.76% | 5.49% | 15.09% | 10.24% | 6.67% | 8.73% | 5.31% | 7.31% | 8.09% | 8.33% | 12.4% | 7.05% | 8.58% | 12.25% | 13.31% | 12.88% | 11.75% | 11.97% | 8.64% | 21.13% | 22.16% | 7.05% | 2.65% | 18.12% | 8.51% | 6.28% |
| Acquisitions | 5.41M | -327M | -43.9M | -17.3M | -1.91B | -204.5M | -133.5M | -865.5M | -135.9M | -16.1M | 17.3M | -2.3M | 400K | -286M | -153.6M | -76M | -34.7M | -41.5M | -41.8M | -4.4M | 2.6M | -13.8M | 0 | 0 | -757.6M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -11.23M | 38.8M | 158.3M | -84.5M | 33.1M | 42.7M | 21.6M | -175.3M | -26.8M | -7.1M | 11M | -37.4M | -27.9M | -43.7M | 39.4M | -46.4M | -18.8M | -17.3M | -25.9M | -12.6M | -29.9M | 263.4M | 116.4M | 100.5M | -36.6M | -20M | 76.6M | 15.6M | 53M | -6.1M |
| Cash from Financing | -213.25M | -49.8M | -395.3M | -152.6M | 1.26B | -21.3M | 443.4M | 690.3M | -142.5M | -181.1M | -91M | -73M | -48.6M | 306.7M | 115.5M | -42.2M | 67.2M | -11.2M | 101.9M | 3.5M | -53.2M | -337.3M | 17.8M | -93.1M | 539.2M | -41M | -62M | -15.3M | 93.2M | 114.8M |
| Debt Issued (Net) | -189.89M | -94.7M | -403.1M | -168.7M | 552.1M | -841.4M | 563M | 860.6M | -20.6M | -72.2M | -42.5M | -39.4M | -12.1M | 355.2M | 140.3M | 300K | 91.9M | 22.5M | 103.7M | 5.4M | -64.3M | -320.8M | -135.5M | -76.3M | 560.2M | -16.2M | -5.5M | 8.7M | 118.2M | 133.4M |
| Equity Issued (Net) | 39.4M | 45.8M | 7.8M | 16.3M | 696.1M | 820.8M | -49.6M | -94.4M | -44.8M | -29M | 8.2M | 12.7M | 0 | 3.9M | 4.4M | 2.8M | 7.5M | 9.3M | 13.9M | 10M | 8M | 3.6M | 176.4M | 3.5M | 6.1M | 5.6M | -36.3M | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -110.9M | -99.9M | -89.9M | -80.6M | -56.7M | -46.3M | -40.1M | -37.1M | -33.4M | -37.9M | -30.3M | -29.6M | -9.8M | -9.8M | -9.7M | -24M | -27.4M | -26.2M | -24.8M | -21.2M | -20.4M | -17.6M | -17.3M | -17.3M |
| Share Repurchases | -7.02M | -21.3M | 0 | 0 | 0 | 0 | -49.6M | -94.4M | -44.8M | -41.7M | -7.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.3M | -36.3M | 0 | 0 | 0 |
| Other Financing | -62.76M | -900K | 0 | -200K | 7.4M | -700K | 40.9M | 24M | 12.8M | 700K | 0 | 0 | 3.6M | -37.5M | 4.2M | 6.9M | -1.9M | -13.4M | -5.9M | -2.1M | 12.8M | 3.9M | 4.3M | 4.6M | -2.3M | -3M | 200K | -3.5M | -7.7M | -1.3M |
| Net Change in Cash | 269.23M | 133.6M | -57.5M | -128.5M | -580M | -20.4M | 500.4M | -165.4M | 106.8M | 19.1M | 155.4M | 25.6M | 52.3M | 5.9M | 10.9M | -36.5M | 117.7M | -60.5M | 105.5M | 69.1M | 19.6M | -399.03K | 44.8M | -71.7M | -68M | -6.7M | 137.9M | -177.2M | 178.9M | 9.7M |
| Free Cash Flow | 585.21M | 452.4M | 89.2M | -16.9M | 55.4M | 203M | 161.1M | 192M | 214.6M | 228.3M | 212.4M | 104.5M | 105M | 28.9M | 8.1M | 132.1M | 136.1M | -8.2M | 71.4M | 78.2M | 108.2M | 89.6M | -88.8M | -100.1M | -101M | 100M | 197.5M | -177.5M | 32.7M | -99M |
| FCF Margin % | 11.88% | 9.61% | 2.08% | -0.42% | 1.64% | 6.81% | 6.33% | 5.81% | 7.58% | 8.44% | 8.45% | 4.65% | 4.96% | 1.37% | 0.44% | 8.11% | 8.92% | -0.49% | 5.02% | 6.25% | 9.77% | 9.09% | -8.12% | -8.85% | -8.97% | 8.39% | 16.96% | -16.59% | 3.55% | -11.41% |
| FCF Growth % | 29.36% | 407.17% | 627.81% | -130.51% | -72.71% | 26.01% | -16.09% | -10.53% | -6% | 7.49% | 103.25% | -0.48% | 263.32% | 256.79% | -93.87% | -2.94% | 1759.76% | -111.48% | -8.7% | -27.73% | 20.76% | 200.9% | 11.29% | 0.89% | -201% | -49.37% | 211.27% | -642.81% | 133.03% | -472.18% |
| FCF per Share | 1.82 | 1.41 | 0.28 | -0.05 | 0.18 | 0.75 | 0.60 | 0.72 | 0.80 | 0.85 | 0.79 | 0.39 | 0.40 | 0.11 | 0.03 | 0.51 | 0.53 | -0.03 | 0.28 | 0.31 | 0.43 | 0.36 | -0.37 | -0.45 | -0.46 | 0.46 | 0.92 | -0.80 | 0.15 | -0.46 |
| FCF Conversion (FCF/Net Income) | 2.78x | 2.21x | -1.86x | 1.83x | 2.95x | -7.77x | 2.49x | 1.61x | 1.16x | 1.85x | 1.51x | 1.33x | 1.45x | 1.46x | 1.30x | 1.45x | 1.85x | 0.98x | 5.97x | 1.88x | 3.67x | -1.04x | 0.09x | 1.18x | 0.99x | 1.70x | 2.32x | 0.21x | 1.58x | -0.74x |
| Interest Paid | 0 | 201.7M | 189.7M | 174.7M | 93.8M | 98M | 108.7M | 55.2M | 56M | 58.5M | 65.1M | 54.9M | 55.7M | 47M | 49.4M | 48.5M | 29.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 101.4M | 69.7M | 34.7M | 44.5M | 26.4M | 34.2M | 34M | 36.4M | 24.8M | 18.5M | 34.1M | 20.9M | 22.6M | 26.9M | 14.9M | 14.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
As reported in financial statements, CAE's operating cash flow to net income ratio has exhibited extreme volatility, ranging from a negative 0.27 in 2025Q1 to a high of 3.91 in 2023Q3, suggesting that reported earnings are frequently decoupled from actual cash generation capabilities.
The significant divergence between net income and operating cash flow indicates that non-cash charges and accrual-based accounting adjustments play a dominant role in the company's bottom line. Investors should monitor whether this gap reflects legitimate timing differences in long-term contract accounting or a persistent reliance on accounting estimates that may not translate into realized liquidity.
Based on recent quarterly data, CAE's free cash flow margin has fluctuated wildly between negative 13.2% and positive 27.5%, highlighting a lack of consistent cash conversion that complicates the company's ability to fund operations and growth initiatives through internally generated funds alone.
The erratic FCF trajectory appears to be driven by the lumpy nature of simulator deliveries and the associated milestone payments inherent in defense and civil contracts. This inconsistency suggests that the company's cash flow profile is highly sensitive to project timing, which may limit management's flexibility in capital allocation during periods of operational re-baselining.
According to the provided cash flow data, working capital changes have been a primary driver of quarterly cash flow, with swings as large as a $204.5 million outflow in 2025Q1 followed by a $184.9 million inflow in 2025Q3, indicating significant operational variability.
These dramatic shifts in working capital suggest that CAE's cash position is heavily dependent on the timing of customer payments and inventory management for large-scale simulator projects. Such volatility warrants further investigation into whether these fluctuations are indicative of structural inefficiencies in the collection cycle or merely the byproduct of the company's long-cycle project accounting.
As reported in recent filings, CAE's capital expenditure as a percentage of revenue has remained elevated, peaking at 11.8% in 2025Q1, which underscores the company's ongoing requirement for significant reinvestment to maintain its competitive position in the global flight simulation market.
The persistent level of capital intensity suggests that CAE must continuously upgrade its training infrastructure and simulator technology to meet evolving regulatory standards. This high maintenance capex burden may limit the amount of free cash flow available for debt reduction or shareholder returns, particularly if revenue growth fails to outpace the necessary infrastructure investment.
Quick answers to the most common questions about buying CAE stock.
CAE Inc. (CAE) generated $873.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
CAE Inc. (CAE) generated $585.2M 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.
CAE Inc. (CAE) spent $362.4M 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, CAE Inc. (CAE) spent $7.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.