Operating cash flow to net income swung from 2.73 in Q4 2025 to -0.64 in Q2 2026, and cumulative net income of $9.7B exceeded operating cash flow of $6.9B over ten quarters, signaling persistent working capital drag from land investment.
D.R. Horton, Inc. (DHI) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 3.35B | 3.42B | 2.19B | 4.3B | 561.8M | 534.4M | 1.42B | 892.1M | 545.2M | 435.1M | 618M | 700.4M | -661.4M | -1.23B | -288.7M | 14.9M | 709.4M | 1.14B | 1.88B | 1.36B | -1.19B | -620.7M | -422.5M | 423.32M | -90.6M | -55.28M | -107.55M | -170.9M | -125.3M | -83.1M | -23.9M |
| Operating CF Margin % | - | 9.99% | 5.95% | 12.14% | 1.68% | 1.92% | 7% | 5.07% | 3.39% | 3.09% | 5.08% | 6.47% | -8.24% | -19.67% | -6.63% | 0.41% | 16.12% | 31.2% | 28.29% | 12% | -7.91% | -4.48% | -3.9% | 4.85% | -1.34% | -1.24% | -2.94% | -5.41% | -5.76% | -9.92% | -4.37% |
| Operating CF Growth % | 22.98% | 56.22% | -49.12% | 666.13% | 5.13% | -62.41% | 59.35% | 63.63% | 25.3% | -29.6% | -11.76% | 205.9% | 46.28% | -326.43% | -2037.58% | -97.9% | -37.84% | -39.29% | 38.69% | 213.83% | -91.85% | -46.91% | -199.81% | 567.25% | -63.88% | 48.6% | 37.07% | -36.39% | -50.78% | -247.7% | 26.01% |
| Net Income | 3.05B | 3.59B | 4.76B | 4.8B | 5.9B | 4.19B | 2.38B | 1.62B | 1.46B | 1.04B | 886.3M | 750.7M | 533.5M | 462.7M | 956.3M | 71.8M | 245.1M | -545.3M | -2.63B | -712.5M | 1.23B | 1.47B | 975.1M | 625.96M | 404.69M | 257.01M | 191.72M | 159.8M | 93.4M | 36.2M | 27.4M |
| Depreciation & Amortization | 112.2M | 101.3M | 87.1M | 91.6M | 81.4M | 73.9M | 80.4M | 72M | 62.4M | 54.7M | 61M | 54.1M | 38.4M | 22.7M | 18.8M | 19.9M | 17.2M | 25.7M | 60.4M | 71M | 61.7M | 57.1M | 55.5M | 45.86M | 40.65M | 36.06M | 24.49M | 20.8M | 9.8M | 4.4M | 2.6M |
| Stock-Based Compensation | 107.5M | 131M | 118.1M | 111.2M | 105.1M | 91.4M | 77.8M | 73.2M | 55.8M | 59.2M | 49M | 42.2M | 26.2M | 19M | 18.1M | 14.2M | 13.3M | 13.7M | 12.4M | 12.4M | 11.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 110M | 123.2M | 19M | -45.9M | 29.1M | -10M | 14.1M | 20.1M | 170.9M | 110.8M | 75.3M | 3.1M | 17.4M | 130.9M | -709.5M | 21.5M | -2.8M | 213.5M | 650.3M | -489M | -9.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 171.3M | 193.8M | 128.4M | 80.3M | 70.4M | 39.9M | -26.2M | 11M | 40.7M | 30.9M | 29.5M | 63.4M | 112M | 63.9M | 46.3M | 71.8M | 100.4M | 410.2M | 2.57B | 1.81B | 284.3M | 0 | 0 | 0 | 0 | 0 | 0 | 200K | 1M | 300K | 200K |
| Working Capital Changes | -231.8M | -713.6M | -2.92B | -728.3M | -5.62B | -3.85B | -1.1B | -902.8M | -1.25B | -858.9M | -483.1M | -213.1M | -1.39B | -1.93B | -618.7M | -184.3M | 336.2M | 1.02B | 1.22B | 667.8M | -2.77B | -2.15B | -1.45B | -248.5M | -535.93M | -348.36M | -323.76M | -351.7M | -229.5M | -124M | -54.1M |
| Change in Receivables | -114.3M | 0 | 0 | -131.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.4M | 7.4M | 3.6M | 244.1M | -4.14B | 284.8M | 0 | 0 | -8.48B | 0 | 0 | -3.93B | -2.65B | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -121.9M | 158.1M | 78.8M | -516.4M | -5.18B | -3.76B | -1.06B | -591.8M | -1.06B | -946.7M | -506.5M | -89.5M | -1.43B | -2.05B | -646.4M | -74.5M | 156M | 577M | 2.14B | 737.6M | -3.11B | -1.86B | -1.41B | -486.01M | -244.22M | -333.14M | -299.93M | -385.6M | -261.2M | -145.1M | -62.4M |
| Change in Payables | 208.9M | 83.7M | 19.6M | -101.8M | 1.04B | 845.1M | 566.2M | 126.2M | 129.1M | 83.9M | 52.1M | 60.3M | 115.9M | 139.5M | 113.6M | -101.8M | -56.4M | -166.7M | -692.5M | -692.5M | 37.8M | 589.2M | 191.1M | 0 | 41.85M | 102.64M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -258.7M | -168.7M | -190.6M | -310.2M | -414.9M | -252.2M | -166.1M | -394M | 2.6M | -171M | -112.6M | -95.4M | -282.1M | 180.9M | -147.7M | -19.3M | -318M | -59.4M | -6.6M | -39.8M | -83.3M | -68.2M | -55.2M | -48.67M | -193.09M | -97.25M | -56.38M | -22.8M | -45.6M | -61M | -4M |
| Capital Expenditures | -43.8M | -137.4M | -165.3M | -148.6M | -148.2M | -267.4M | -286.8M | -224.1M | -68.1M | -157.3M | -86.1M | -56.1M | -100.2M | -58M | -33.6M | -16.3M | -19.2M | -6.2M | -6.6M | -39.8M | -83.3M | -68.2M | -55.2M | -48.67M | -39.82M | -33.37M | -15.79M | -17.3M | -11.6M | -5.3M | -2.7M |
| CapEx % of Revenue | 0.13% | 0.4% | 0.45% | 0.42% | 0.44% | 0.96% | 1.41% | 1.27% | 0.42% | 1.12% | 0.71% | 0.52% | 1.25% | 0.93% | 0.77% | 0.45% | 0.44% | 0.17% | 0.1% | 0.35% | 0.55% | 0.49% | 0.51% | 0.56% | 0.59% | 0.75% | 0.43% | 0.55% | 0.53% | 0.63% | 0.49% |
| Acquisitions | -83.4M | -53.1M | -40.4M | -212.9M | -271.5M | -24.5M | -5.4M | -311.4M | -141.7M | -4.1M | -82.2M | -70.9M | -244.1M | -9.4M | -105.9M | 0 | -27.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -153.76M | -61.9M | -11.56M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -131.5M | 21.8M | 15.1M | 51.3M | 4.8M | 39.7M | 126.1M | 141.5M | 495.9M | -7M | -15.9M | -9.6M | 62.2M | -31M | -200K | 4.6M | 29.2M | -53.2M | 0 | 0 | 0 | 0 | 0 | 0 | 486K | -1.99M | -29.03M | -5.5M | -34M | -55.7M | -1.3M |
| Cash from Financing | -3.62B | -4.76B | -1.36B | -2.67B | -811.2M | -85.1M | 270.6M | -490.1M | -82.5M | -559.5M | -586M | 117M | 627.9M | 939M | 751.5M | -572.3M | -1.04B | -511.8M | -755.6M | -1.63B | 711.9M | 1.32B | 412.8M | 103.91M | 148.75M | 319.29M | 107.89M | 245.6M | 169.4M | 155.6M | 43.7M |
| Debt Issued (Net) | -177.6M | 750.6M | 894.7M | -1.06B | 572.5M | 1.08B | 906.9M | 93.3M | 199.5M | -410.3M | -549.7M | 134.5M | 630.7M | 962.8M | 748.4M | -489.3M | -1B | -468.7M | -623.1M | -1.72B | 1.11B | 1.39B | 464.3M | 191.31M | 162.49M | 320.62M | 127.65M | 271.5M | 169.2M | 147.2M | 3.9M |
| Equity Issued (Net) | -2.93B | -4.28B | -1.85B | -1.23B | -1.19B | -926.9M | -398.6M | -499.5M | -137.8M | -65.7M | -5.9M | 61.8M | 45.2M | 29.7M | 50.9M | -38.6M | 7.6M | 4.4M | 9.5M | 12.7M | -24.4M | 24.8M | 15.4M | -47.3M | 12.37M | 12.4M | -10.48M | -18.9M | 4.9M | 39.5M | 44.9M |
| Dividends Paid | -506.7M | -494.8M | -395.2M | -341.2M | -316.5M | -289.3M | -256M | -223.4M | -188.4M | -149.6M | -118.7M | -91.6M | -48.6M | -60.2M | -47.8M | -47.8M | -47.7M | -47.5M | -142M | -188.4M | -137.6M | -96.5M | -66.9M | -40.1M | -26.11M | -13.73M | -9.29M | -7.1M | -4.7M | -2.1M | -1.4M |
| Share Repurchases | -2.94B | -4.28B | -1.79B | -1.23B | -1.19B | -926.9M | -398.6M | -499.5M | -137.8M | -65.7M | -5.9M | 0 | 0 | 0 | 0 | -38.6M | 0 | 0 | 0 | 0 | -36.8M | 0 | 0 | -58.86M | 0 | 0 | -14.54M | -22.4M | 0 | -2.6M | 0 |
| Other Financing | -9.4M | -737.1M | -3.1M | -29.3M | 126.3M | 53.8M | 18.3M | 139.5M | 44.2M | 66.1M | 88.3M | 12.3M | 600K | 6.7M | 0 | 3.4M | 2.8M | 0 | 0 | 258.2M | -238.9M | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | -29M | -3.7M |
| Net Change in Cash | -530M | -1.51B | 643.9M | 1.33B | -664.3M | 197.1M | 1.53B | 8M | 465.3M | -295.4M | -80.6M | 722M | -315.6M | -111.2M | 315.1M | -576.7M | -648M | 570M | 1.12B | -318M | -562.2M | 631.8M | -64.9M | 478.56M | -134.94M | 166.75M | -56.04M | 51.8M | -1.5M | 11.5M | 15.8M |
| Free Cash Flow | 3.31B | 3.28B | 2.02B | 4.16B | 413.6M | 267M | 1.13B | 668M | 477.1M | 277.8M | 531.9M | 644.3M | -761.6M | -1.29B | -322.3M | -1.4M | 690.2M | 1.14B | 1.87B | 1.32B | -1.27B | -688.9M | -477.7M | 374.65M | -130.41M | -88.65M | -123.34M | -188.2M | -136.9M | -88.4M | -26.6M |
| FCF Margin % | 9.92% | 9.59% | 5.5% | 11.72% | 1.24% | 0.96% | 5.59% | 3.8% | 2.97% | 1.97% | 4.38% | 5.95% | -9.49% | -20.59% | -7.4% | -0.04% | 15.69% | 31.03% | 28.19% | 11.65% | -8.46% | -4.97% | -4.41% | 4.29% | -1.94% | -1.99% | -3.38% | -5.96% | -6.29% | -10.56% | -4.86% |
| FCF Growth % | 18.8% | 62.19% | -51.28% | 904.71% | 54.91% | -76.47% | 69.88% | 40.01% | 71.74% | -47.77% | -17.45% | 184.6% | 40.92% | -299.97% | -22921.43% | -100.2% | -39.19% | -39.41% | 42.38% | 203.26% | -84.95% | -44.21% | -227.51% | 387.28% | -47.11% | 28.12% | 34.46% | -37.47% | -54.86% | -232.33% | 23.34% |
| FCF per Share | 11.47 | 10.60 | 6.11 | 12.10 | 1.17 | 0.73 | 3.07 | 1.77 | 1.24 | 0.73 | 1.42 | 1.74 | -2.08 | -3.53 | -0.90 | -0.00 | 2.17 | 3.58 | 5.93 | 4.19 | -4.03 | -2.16 | -1.51 | 0.80 | -0.46 | -0.38 | -0.54 | -0.74 | -0.68 | -0.65 | -0.23 |
| FCF Conversion (FCF/Net Income) | 1.08x | 0.95x | 0.46x | 0.91x | 0.10x | 0.13x | 0.60x | 0.55x | 0.37x | 0.42x | 0.70x | 0.93x | -1.24x | -2.66x | -0.30x | 0.21x | 2.89x | -2.09x | -0.71x | -1.90x | -0.97x | -0.42x | -0.43x | 0.68x | -0.22x | -0.22x | -0.56x | -1.07x | -1.34x | -1.28x | -0.52x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.6M | 19.5M | 66.3M | 101.8M | 103.3M | 49.8M | 37.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 1.02B | 1.67B | 1.44B | 1.7B | 1.14B | 581.3M | 488M | -387.2M | 446.4M | 389.9M | 334M | 279.8M | 34.8M | 6.1M | -1.9M | 485.4M | 603.9M | 23M | 325.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying DHI stock.
D.R. Horton, Inc. (DHI) generated $3.42B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
D.R. Horton, Inc. (DHI) generated $3.28B 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.
D.R. Horton, Inc. (DHI) spent $137.4M 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, D.R. Horton, Inc. (DHI) returned $494.8M to shareholders via cash dividends and spent $4.28B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Incentive-driven margin compression
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Earnings Pressure
DHI's operating cash flow to net income ratio swung from 2.73 in Q4 2025 to -0.64 in Q2 2026, per reported quarterly data, indicating that earnings quality is heavily dependent on working capital timing.
The OCF/NI ratio of 0.49 in Q3 2026, down from 1.44 in Q1 2026, suggests that net income is not being fully converted to cash, likely due to inventory build-up and incentive costs. This volatility implies that reported earnings may overstate the company's cash-generating ability in the near term, warranting close monitoring of working capital swings.
Free Cash Flow Oscillates with Seasonal Land Spend
FCF margin swung from 25.1% in Q4 2025 to -5.9% in Q2 2026, based on reported figures, reflecting the lumpy nature of land acquisition and development outlays in DHI's homebuilding cycle.
The negative FCF in Q2 2026 and Q2 2025, contrasted with strong positive FCF in fiscal Q4 quarters, indicates that DHI's cash generation is highly seasonal and tied to land closing schedules. This pattern suggests that investors should evaluate FCF on a trailing twelve-month basis rather than quarterly, as the company's asset-light strategy still requires significant periodic cash outflows for land options.
Minimal CapEx Masks Land Investment Intensity
CapEx as a percentage of revenue remained below 1% across all reported quarters, per financial statements, but this understates DHI's true capital intensity as land purchases are classified within working capital changes.
The low CapEx/Rev ratio, ranging from 0.2% to 0.7%, reflects DHI's land-light model where land is acquired through options rather than direct ownership. However, the massive negative working capital changes, such as -$1.6B in Q2 2024 and -$1.4B in Q2 2025, indicate that land and development costs are being funded through operating cash flow, effectively serving as growth capex. This suggests that DHI's capital expenditure discipline is real, but the company's cash flow is still heavily consumed by land acquisition, which may limit flexibility in a downturn.
Inventory Swings Drive Cash Flow Whiplash
Working capital changes ranged from +$1.4B in Q4 2025 to -$1.6B in Q2 2024, as reported, indicating that DHI's cash flow is dominated by land and inventory timing rather than operational profitability.
The alternating positive and negative working capital swings, particularly the -$1.2B in Q2 2026 and -$1.4B in Q2 2025, suggest that DHI is aggressively acquiring land and building inventory during spring quarters to meet future demand. This pattern implies that the company's cash conversion cycle is lengthening, and if demand softens further, these inventory investments may not convert to cash as quickly, potentially straining liquidity despite the low debt-to-equity ratio.
Buybacks Outpace Dividends as Cash Return Priority
DHI returned $610.4M in buybacks and $127.1M in dividends in Q3 2026, per reported data, with buybacks consistently exceeding dividends by a wide margin across all quarters.
The aggressive buyback program, which totaled over $3.5B in the last four quarters, appears to be management's primary method of returning capital, likely reflecting confidence in the stock's valuation. However, this deployment comes at a time when operating cash flow is volatile, and the company is also investing heavily in land, suggesting that DHI is prioritizing shareholder returns over building a larger cash buffer. Investors should monitor whether this pace is sustainable if cash generation weakens further.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $9.7B exceeded cumulative operating cash flow of $6.9B, based on reported figures, indicating a persistent gap that may reflect aggressive inventory investment.
The $2.8B cumulative divergence between net income and operating cash flow suggests that DHI's earnings are not fully translating into cash, likely due to the company's land-light model where land purchases are expensed through working capital rather than capitalized. This gap may indicate that reported profitability is being supported by inventory build-up, and if home sales slow, the company could face a cash crunch as it works through this inventory. The divergence warrants close attention, as it may signal that DHI's earnings quality is lower than headline numbers suggest.
What Could Invalidate the Base Case
DHI's cash flow statement obscures the true cost of land acquisition, as capitalized interest and option deposits may delay recognition of financing costs, per reported accounting treatments.
The low CapEx figures and the classification of land purchases within working capital changes may understate the company's true capital intensity, potentially flattering FCF metrics. Additionally, the consolidation of Forestar and the treatment of rental inventory at cost could create lumpy margin profiles that obscure underlying cash generation. Investors should scrutinize footnotes for capitalized interest and option deposit trends, as these could signal that reported cash flows are less robust than they appear.