VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CNICanadian National Railway Company
$120.56$73.7B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCNICash Flow

Canadian National Railway Company (CNI) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion remains efficient with an OCF/NI ratio of 1.78 in 2025Q4, though capital intensity remains high with CapEx reaching 28.6% of revenue in 2024Q3.

CNI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations7.15B7.04B6.7B6.96B6.67B6.97B6.17B5.92B5.92B5.52B5.2B5.14B4.38B3.55B3.06B2.98B3B2.28B2.03B2.42B2.95B2.71B2.14B1.98B1.61B1.62B1.51B1.28B1.23B901.83M567.04M
Operating CF Margin %-40.74%39.3%41.39%38.97%48.15%44.61%39.71%41.32%42.3%43.22%40.76%36.11%33.55%30.85%32.96%36.15%30.94%23.94%30.61%37.21%37.36%32.67%33.58%26.38%28.68%27.74%24.41%30.02%20.85%14.33%
Operating CF Growth %24.58%5.14%-3.82%4.47%-4.36%13.07%4.09%0.08%7.29%6.04%1.21%17.32%23.48%15.95%2.82%-0.77%31.59%12.21%-15.97%-18.07%9.06%26.46%8.25%22.58%-0.56%7.64%17.84%4.13%36.1%59.04%323.16%
Net Income4.71B4.72B4.45B5.63B5.12B4.9B3.54B4.22B4.33B5.48B3.64B3.54B3.17B2.61B2.68B2.46B2.1B1.85B1.9B2.16B2.09B1.56B1.26B1.01B800M1.04B937M748.31M222.71M469.49M124M
Depreciation & Amortization1.93B1.94B1.89B1.82B1.73B1.6B1.59B1.56B1.33B1.28B1.23B1.16B1.05B980M924M884M834M790M725M678M653M630M602M560M591M538M533M-497.52M-316.4M-317.26M-196.14M
Stock-Based Compensation0000000000000000000000000000000
Deferred Taxes358M333.73M325M-288M404M513M481M569M527M-1.2B704M600M416M331M451M531M418M138M230M-82M3M547M366M411M272M295M312M417M55.6M355.32M0
Other Non-Cash Items-390.35M-409.67M-58M-136M-173M-186M421M136M-448M-197M-332M-112M-147M-137M-945M-888M-152M-226M-274M-271.49M5M3M110M-34M201M-50M-394M1.01B1.17B606.23M842.83M
Working Capital Changes546.98M466.62M92M-53M-411M147M129M-560M182M143M-35M-44M-105M-238M-50M-8M-205M-277M-545M-65.51M202M-31M-197M25M-252M-202M118M-399.31M91.66M-211.95M-203.65M
Change in Receivables54.57M91.93M205M71M-290M-22M158M-7M-91M-125M-3M188M-59M32M-20M-51M-3M39M-432M229M-17M142.51M-232.44M153.78M-80M199M71M-157.47M264.95M5.01M7.26M
Change in Inventory-28.27M-23.98M-6M-18M-82M-7M20M-60M-120M-70M-2M4M-51M-38M-30M11M-43M32M-23M18M-36M-25M10M-3M011M6M38.17M18.43M7.01M16.04M
Change in Payables336.83M219.82M-107M-191M-9M141M-49M-498M379M418M-51M-282M0-245M129M34M285M-204M-127M-348.39M196.67M-156.53M4.79M-96M-154M-209M21.03M63.13M64.51M19.03M50.03M
Cash from Investing-3.54B-3.71B-3.61B-3.47B-2.51B-2.87B-2.95B-4.19B-3.4B-2.74B-2.65B-2.77B-2.18B-1.85B-1.42B-1.73B-1.38B-1.44B-1.4B-895M-1.35B-1.07B-2.41B-1.07B-924M-2.17B-981M-900.84M-3.27B-514.45M-431.07M
Capital Expenditures-3.58B-3.66B-3.55B-3.19B-2.75B-2.89B-2.86B-3.87B-3.53B-2.67B-2.69B-2.71B-2.3B-1.97B-1.73B-1.63B-1.59B-1.4B-1.42B-1.39B-1.3B-1.19B-1.07B-1.04B-938M-1.06B-958M-939.01M-738.17M-577.56M-496.04M
CapEx % of Revenue20.69%21.14%20.82%18.94%16.08%19.97%20.72%25.91%24.66%20.5%22.39%21.46%18.93%18.66%17.45%18%19.12%19.03%16.79%17.56%16.37%16.38%16.37%17.73%15.35%18.72%17.65%17.93%18.05%13.35%12.54%
Acquisitions84.22M00-390M0-22M-8M-259M000000000-373M-50M326M-84M0-1.53B00000000
Investments-------------------------------
Other Investing-46.02M-54.96M-58M109M240M40M-75M-66M127M-65M40M-61M121M121M310M-104M203M338M74M52M33M110.67M192M-32M14M-1.11B-23M38.17M-2.54B63.11M64.97M
Cash from Financing-3.27B-3.37B-3.62B-3.41B-4.67B-3.86B-2.71B-1.9B-2.31B-2.9B-2.54B-2.22B-2.37B-1.66B-1.58B-1.65B-1.49B-884M-559M-1.34B-1.48B-1.44B511M-605M-546M740M-679M-392.29M1.94B-129.08M-148.99M
Debt Issued (Net)1.82B906.26M1.06B3.21B2.08B-392M-705M1.39B974M454M691M89M-77M437M353M278M-184M-483M844M582M219M-137M698M-32M-412M679M-178M-1.05B2.03B-67.11M-80.04M
Equity Issued (Net)-2.8B-2.06B-2.65B-4.58B-4.81B-1.61B-402M-1.74B-2.05B-2.1B-2.07B-1.84B-1.5B-1.4B-1.4B-1.42B-913M73M-967M-1.51B-1.36B-1.3B-187M-573M-134M61M-501M779M12.29M16.03M10.97M
Dividends Paid-2.21B-2.21B-2.14B-2.07B-2B-1.74B-1.63B-1.54B-1.33B-1.24B-1.16B-996M-818M-724M-652M-585M-503M-474M-436M-418M-340M-275M-222M-191M-170M-150M-136M-118M-98.3M-78.13M-67.98M
Share Repurchases-2.85B-2.12B-2.65B-4.58B-4.81B-1.61B-402M-1.74B-2.05B-2.1B-2.07B-1.84B-1.5B-1.4B-1.4B-1.42B-913M0-1.02B-1.58B-1.48B-1.42B-273M-656M-203M0-529M0000
Other Financing-73.1M-6M104M36M72M-117M34M-7M105M-14M-4M528M30M31M117M77M115M0000275M222M191M170M150M136M-1.29M0143.1K-11.93M
Net Change in Cash340.93M-19.65M-523M90M-507M241M512M-171M206M-119M-4M161M-162M59M54M-389M138M-61M103M131M117M-85M17M105M-28M38M-290M-11M-101.37M258.96M-12.97M
Free Cash Flow3.57B3.39B3.15B3.78B3.92B4.08B3.3B2.06B2.39B2.84B2.51B2.43B2.08B1.57B1.33B1.35B1.41B877M607M1.03B1.65B1.52B1.07B933M674M563M548M343.09M489.2M292.21M315.11M
FCF Margin %20.66%19.6%18.48%22.45%22.9%28.18%23.89%13.8%16.67%21.8%20.83%19.3%17.17%14.89%13.4%14.96%17.03%11.9%7.16%13.04%20.83%20.99%16.3%15.86%11.03%9.96%10.1%6.55%11.96%6.75%7.96%
FCF Growth %9.81%7.56%-16.62%-3.55%-4%23.56%60.45%-13.78%-16.04%13.4%3%16.79%32.32%18.51%-1.63%-4.39%61.12%44.48%-41.07%-37.65%8.73%42.39%14.36%38.43%19.72%2.74%59.72%-29.87%67.41%-7.27%264.12%
FCF per Share5.845.434.965.735.695.744.632.863.243.753.223.022.531.863.083.023.040.930.852.021.551.350.920.800.560.470.460.280.450.260.31
FCF Conversion (FCF/Net Income)0.76x1.49x1.51x1.24x1.30x1.42x1.74x1.40x1.37x1.01x1.43x1.45x1.38x1.36x1.14x1.21x1.43x1.23x1.07x1.12x1.41x1.74x1.70x1.95x2.02x1.56x1.61x1.70x4.65x0.87x0.67x
Interest Paid471M0926M776M542M512M551M521M488M477M470M432M409M344M364M329M366M407M0000000000000
Taxes Paid496M01.22B1.2B1.29B759M353M822M776M712M653M725M722M890M289M482M214M245M0000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityStrong
Balance SheetHealthy
Cash FlowStable
Top Statement Risk

Regulatory and labor volatility

Earnings Quality and Cash Conversion

Based on reported financial data, CNI consistently demonstrates an OCF/NI ratio exceeding 1.0, with a peak of 1.78 in 2025Q4, suggesting that the company's reported net income is well-supported by actual cash generation rather than relying on aggressive accounting accruals or non-cash earnings adjustments.

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 a rail-heavy asset base. Investors should monitor whether this conversion remains stable as the company navigates potential shifts in regulatory oversight and capital intensity.

Free Cash Flow Margin Volatility

As reported in quarterly filings, CNI's free cash flow margins have fluctuated significantly, ranging from a low of 12.7% in 2024Q1 to a high of 33.1% in 2023Q4, reflecting the inherent cyclicality of rail operations and the timing of heavy infrastructure maintenance cycles.

The variability in FCF margins suggests that while the core business is highly cash-generative, the timing of capital expenditures creates lumpy cash flow profiles. This volatility warrants caution when projecting short-term liquidity, as the company's ability to sustain high margins depends heavily on network fluidity and volume stability.

Capital Intensity and Asset Maintenance

According to recent SEC filings, CNI's capital expenditure as a percentage of revenue has reached as high as 28.6% in 2024Q3, highlighting the substantial and ongoing reinvestment required to maintain the integrity of its 19,500-mile rail network and support long-term operational efficiency.

The high capital intensity appears to be a structural necessity rather than a discretionary choice, as the company must continuously replace rail, ties, and ballast to avoid network degradation. This persistent drain on cash flow suggests that CNI's competitive moat is expensive to maintain and requires constant capital discipline.

Working Capital and Seasonal Swings

Based on the provided cash flow statements, CNI experiences notable working capital swings, with quarterly changes ranging from a $483.6M inflow in 2025Q4 to a $487M outflow in 2024Q1, reflecting the seasonal nature of grain harvests and the timing of fuel surcharge collections.

These fluctuations appear to be largely driven by the timing of agricultural shipments and the lag in fuel surcharge recovery, which can temporarily distort cash flow visibility. Analysts should interpret these swings as operational noise rather than a fundamental shift in the company's ability to manage its short-term liquidity.

Capital Allocation and Shareholder Returns

As reported in financial statements, CNI maintains a consistent commitment to shareholder returns, with quarterly buybacks reaching as high as $1.2B in 2023Q4, even as the company balances these outflows with significant ongoing capital investments in its transcontinental rail infrastructure.

The aggressive use of cash for share repurchases suggests management's confidence in the long-term durability of its cash flows, though this strategy may limit the company's flexibility to pursue large-scale acquisitions. Investors should monitor whether this capital allocation remains sustainable if regulatory pressures or labor costs begin to compress operating margins.

CNI — Frequently Asked Questions

Quick answers to the most common questions about buying CNI stock.

How much cash does Canadian National Railway Company (CNI) generate from operations?

Canadian National Railway Company (CNI) generated $7.04B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Canadian National Railway Company's free cash flow?

Canadian National Railway Company (CNI) generated $3.39B 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.

What is Canadian National Railway Company's capital expenditure (CapEx)?

Canadian National Railway Company (CNI) spent $3.66B on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Canadian National Railway Company distribute cash to shareholders?

In 2025, Canadian National Railway Company (CNI) returned $2.21B to shareholders via cash dividends and spent $2.12B on share repurchases. This shows the company's commitment to returning capital to its equity investors.