Cash conversion remains robust, with operating cash flow reaching $1.1 billion in 2025Q3, though free cash flow margins remain sensitive to lumpy capital expenditures.
| 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 |
|---|
| Cash from Operations | 2.66B | 2.75B | 2.27B | 2.76B | 3.85B | 2.87B | 1.23B | 1.5B | 1.5B | 1.63B | 617M | 1.2B | 1.41B | 1.47B | 2.38B | 2.08B | 1.19B | 681.8M | 638.6M | 690.1M | 203.6M | 137.2M | 344.26M | -18.4M |
| Operating CF Margin % | - | 38.85% | 38.26% | 41.58% | 34.46% | 43.94% | 29.85% | 32.79% | 33.8% | 39.49% | 16.74% | 27.94% | 29.7% | 26.79% | 38.92% | 34.09% | 30.12% | 26.14% | 16.29% | 25.03% | 10.44% | 7.19% | 20.86% | -1.32% |
| Operating CF Growth % | 45.79% | 21.18% | -17.63% | -28.48% | 34.18% | 133.39% | -18.21% | 0.53% | -8.22% | 164.34% | -48.74% | -14.55% | -3.97% | -38.26% | 14.27% | 74.05% | 75.18% | 6.76% | -7.46% | 238.95% | 48.4% | -60.15% | 1970.99% | - |
| Net Income | 1.76B | 1.8B | 1.48B | 1.52B | 3.94B | 1.26B | 432M | 646M | 428M | 450M | -158M | 734.1M | 1.44B | 1.53B | 1.92B | 1.76B | 440.7M | 448.5M | 684.6M | 372.7M | 33.3M | -39M | 67.73M | -18.4M |
| Depreciation & Amortization | 905M | 898M | 925M | 869M | 850M | 888M | 892M | 875M | 888M | 883M | 678M | 479.6M | 392.5M | 410.6M | 419.8M | 416.2M | 394.8M | 101M | 100.8M | 84.5M | 94.6M | 97.5M | 108.64M | 0 |
| Stock-Based Compensation | 46M | 45M | 36M | 37M | 41M | 30M | 25M | 28M | 22M | 17M | 19M | 16.8M | 16.6M | 12.6M | 11.9M | 10.6M | 8.3M | 6.6M | 8.3M | 9.7M | 8.1M | 3.7M | 0 | 0 |
| Deferred Taxes | 20M | 6M | -115M | 81M | -107M | -196M | -74M | 149M | 78M | -601M | 739M | 77.9M | 18.5M | -34.3M | -138.4M | -32.9M | 88.6M | 45.7M | 26.4M | 48M | 9.4M | 121.5M | 33.8M | 0 |
| Other Non-Cash Items | -61M | 102M | -72M | 53M | 34M | 443M | -56M | -81M | -46M | 43M | 142M | 241.1M | -650.5M | -11M | -137.4M | 64.1M | -74.1M | -168.1M | 151.5M | 21.4M | 59.5M | 45.2M | 10.58M | 18.4M |
| Working Capital Changes | -310M | -97M | 20M | 192M | -900M | 448M | 12M | -112M | 127M | 839M | -803M | -345.8M | 194.7M | -443.9M | 296.3M | -140.1M | 336.1M | 248.1M | -333M | 153.8M | -1.3M | -91.7M | 100.47M | 0 |
| Change in Receivables | -160M | -98M | 77M | 100M | -110M | -235M | -19M | -6M | 68M | -57M | 18M | -4.8M | 36.1M | 400K | 53.2M | -35.5M | 70.6M | 21.3M | -44M | -28.5M | -61.3M | -9.2M | 0 | 0 |
| Change in Inventory | -43M | -88M | -28M | 152M | -93M | -123M | 27M | -26M | -52M | 40M | -7M | -71M | 63.8M | -80.3M | 34.8M | -38.5M | 79.8M | 440.3M | -416.7M | -53.6M | 51.6M | -8.9M | -26.43M | 0 |
| Change in Payables | -19M | 72M | 44M | 0 | 1M | 142M | -15M | -72M | 44M | -1M | -18M | 41.7M | -53.2M | 49.5M | 25.5M | 5.2M | -71.3M | -39.2M | 3.7M | 31.3M | 5.4M | -1.1M | 0 | 0 |
| Cash from Investing | -1.03B | -933M | -469M | -1.68B | -440M | -466M | -299M | -319M | -375M | -408M | -2.18B | -2.98B | -343.5M | -1.02B | -513.5M | -173.8M | -3.07B | -487.7M | 159.5M | -343.1M | -191.3M | 139.3M | -309.31M | -28.8M |
| Capital Expenditures | -1.04B | -950M | -518M | -499M | -462M | -524M | -309M | -404M | -422M | -473M | -2.21B | -2.47B | -1.81B | -823.8M | -523.5M | -247.2M | -258.1M | -235.7M | -141.8M | -105.1M | -59.3M | -69.4M | -33.71M | -28.8M |
| CapEx % of Revenue | 14.05% | 13.41% | 8.73% | 7.53% | 4.13% | 8.01% | 7.49% | 8.8% | 9.53% | 11.45% | 60% | 57.32% | 38.13% | 15.05% | 8.58% | 4.05% | 6.51% | 9.04% | 3.62% | 3.81% | 3.04% | 3.64% | 2.04% | 2.07% |
| Acquisitions | -4M | 0 | 0 | -1.22B | 1M | 50M | 2M | 70M | -362M | 16M | 2.81B | -538.8M | 1.37B | -72.5M | 0 | 0 | -3.18B | 9.3M | 10.4M | 4.1M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 13M | 17M | 49M | 43M | 21M | 9M | 8M | 15M | 47M | 6M | 34M | 19.8M | 77M | -149.1M | -38.4M | 35.5M | -11M | -2.5M | -5M | -21M | -11.1M | 18.6M | 1.96M | 28.8M |
| Cash from Financing | -1.01B | -1.48B | -2.21B | -1.37B | -2.7B | -1.46B | -542M | -1.58B | -1.27B | -1.56B | 2.44B | 77M | -775.1M | -61.6M | -796.8M | -1.5B | 1.98B | -123.9M | -540.5M | -4.9M | -23.3M | -290.7M | -61.29M | 0 |
| Debt Issued (Net) | 0 | 0 | 0 | 0 | -507M | -518M | 0 | -769M | 0 | -1.15B | 74M | 1B | 1.49B | 1.5B | -13M | -346M | 1.19B | 0 | 0 | 0 | 0 | -281.2M | -34.92M | 0 |
| Equity Issued (Net) | 416M | 0 | -1.51B | -578M | -1.24B | -475M | -95M | -351M | -455M | 1M | 0 | -548M | -1.92B | -1.4B | -485.4M | -984.7M | 1.16B | 3.2M | -490.1M | 16.6M | 100K | 0 | 0 | 0 |
| Dividends Paid | -318M | -326M | -364M | -311M | -306M | -260M | -258M | -265M | -280M | -280M | -280M | -282M | -255.7M | -129.1M | -102.7M | -68.7M | -46.2M | -131.7M | -22M | -4.5M | -4.4M | -1.1M | -26.32M | 0 |
| Share Repurchases | 416M | 0 | -1.51B | -580M | -1.35B | -539M | -100M | -370M | -467M | 0 | 0 | -556M | -1.93B | -1.41B | -500M | -1B | 0 | 0 | -500.2M | 0 | 0 | -715.4M | 0 | 0 |
| Other Financing | -1.11B | -1.16B | -334M | -481M | -646M | -210M | -189M | -198M | -535M | -137M | 2.65B | -46M | -80.3M | -17.2M | -181.1M | -84.5M | -320.3M | 4.6M | -28.4M | -17M | -19M | -8.4M | -50K | 0 |
| Net Change in Cash | 636M | 368M | -418M | -291M | 695M | 945M | 396M | -395M | -153M | -329M | 878M | -1.71B | 285.8M | -564.1M | 1.07B | 409.3M | 100.6M | 72.1M | 258.5M | 341.1M | -12M | -12.6M | -27.14M | -47.2M |
| Free Cash Flow | 1.62B | 1.8B | 1.75B | 2.26B | 3.39B | 2.35B | 922M | 1.1B | 1.07B | 1.16B | -1.59B | -1.27B | -399.9M | 643M | 1.85B | 1.83B | 936.3M | 446.1M | 496.8M | 585M | 144.3M | 67.8M | 310.55M | -47.2M |
| FCF Margin % | 21.88% | 25.44% | 29.53% | 34.02% | 30.33% | 35.93% | 22.36% | 23.99% | 24.27% | 28.04% | -43.26% | -29.38% | -8.43% | 11.74% | 30.34% | 30.04% | 23.61% | 17.1% | 12.67% | 21.22% | 7.4% | 3.55% | 18.81% | -3.4% |
| FCF Growth % | -12.85% | 2.8% | -22.3% | -33.51% | 44.44% | 154.77% | -16.26% | 2.42% | -7.17% | 172.65% | -25.95% | -216.48% | -162.19% | -65.28% | 1.11% | 95.63% | 109.89% | -10.21% | -15.08% | 305.41% | 112.83% | -78.17% | 757.95% | - |
| FCF per Share | 10.49 | 11.11 | 9.70 | 11.64 | 16.62 | 10.86 | 4.28 | 4.97 | 4.60 | 4.95 | -6.84 | -5.36 | -1.56 | 2.17 | 5.73 | 5.23 | 2.86 | 1.81 | 1.76 | 2.06 | 0.52 | 0.25 | 1.13 | -0.17 |
| FCF Conversion (FCF/Net Income) | 0.92x | 1.89x | 1.86x | 1.81x | 1.15x | 3.13x | 3.88x | 3.05x | 5.16x | 4.56x | -2.23x | 1.72x | 1.01x | 1.00x | 1.29x | 1.35x | 3.42x | 1.86x | 0.93x | 1.85x | 6.11x | -3.52x | 5.08x | 1.00x |
| Interest Paid | 0 | 0 | 118M | 145M | 257M | 176M | 184M | 0 | 227M | 0 | 0 | 100M | 141M | 135.3M | 102.7M | 0 | 276.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 410M | 373M | 1.78B | 430M | 111M | 0 | 7M | 0 | 0 | 435M | 781M | 847.4M | 1.07B | 0 | 95.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Natural gas price volatility
Based on reported financial data, CF consistently generates operating cash flow in excess of net income, with the OCF/NI ratio frequently exceeding 1.0, which suggests that the company's reported earnings are supported by tangible cash generation rather than aggressive accounting accruals or non-cash revenue recognition.
The consistent premium of operating cash flow over net income indicates a high quality of earnings, likely driven by significant non-cash depreciation charges inherent in the capital-intensive nitrogen manufacturing process. Investors should monitor whether this conversion efficiency persists if inventory build-ups or shifts in pre-pay programs begin to weigh on working capital.
As reported in quarterly filings, CF's free cash flow margins have exhibited significant variance, ranging from a negative 59.5% in 2023Q4 to a peak of 57.8% in 2024Q3, reflecting the cyclical nature of nitrogen pricing and the lumpy timing of major capital expenditure projects.
While the trajectory of free cash flow appears robust during peak pricing cycles, the extreme swings suggest that the company's cash generation is highly sensitive to global commodity price fluctuations. This volatility warrants caution, as the ability to sustain positive free cash flow is contingent upon maintaining the structural energy cost advantage over international competitors.
According to recent SEC filings, CF's capital expenditure as a percentage of revenue has fluctuated significantly, reaching as high as 89.9% in 2023Q4, which highlights the substantial reinvestment required to maintain aging ammonia production infrastructure and support ongoing carbon capture and sequestration initiatives.
The high capital intensity suggests that a meaningful portion of cash flow is committed to sustaining the existing asset base rather than purely funding growth. Analysts should evaluate whether these investments in low-carbon ammonia production will eventually yield a return on invested capital that exceeds the company's historical cost of capital.
Based on the provided financial statements, CF experiences significant working capital swings, with a notable $332 million inflow in 2025Q3 followed by a $278 million outflow in 2025Q4, illustrating the impact of seasonal agricultural demand cycles on the company's cash conversion and inventory management.
These fluctuations appear to be a structural feature of the business, driven by the timing of farmer pre-pay programs and the synchronization of nitrogen application with Northern Hemisphere planting seasons. The ability to manage these cycles effectively is critical to maintaining liquidity during periods of lower seasonal demand.
As reported in financial disclosures, CF has prioritized returning capital to shareholders through aggressive share repurchases, including a $1 billion buyback in 2025Q4, which suggests management's preference for reducing share count over pursuing large-scale, potentially dilutive greenfield capacity expansion projects in a cyclical commodity market.
This capital allocation strategy appears to reflect a disciplined approach to value creation, focusing on share count reduction when internal reinvestment opportunities are deemed less attractive. However, investors should monitor whether this focus on buybacks limits the company's flexibility to pivot toward emerging hydrogen-related infrastructure investments.
Quick answers to the most common questions about buying CF stock.
CF Industries Holdings, Inc. (CF) generated $2.75B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
CF Industries Holdings, Inc. (CF) generated $1.80B 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.
CF Industries Holdings, Inc. (CF) spent $950.0M 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, CF Industries Holdings, Inc. (CF) returned $326.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.