Free cash flow generation remains resilient with a 14.6% margin in the latest quarter, but operating cash flow is heavily influenced by volatile working capital swings, such as the $72.1M source in 2026Q3 versus a -$137.3M use in the prior quarter.
Amdocs Limited (DOX) cash flow statement — 29-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 |
|---|
| Cash from Operations | 748.82M | 749.1M | 724.43M | 822.63M | 756.72M | 925.81M | 658.14M | 656.38M | 557.25M | 636.11M | 620.23M | 772.62M | 709.26M | 670.55M | 514.07M | 535.49M | 685.2M | 519.16M | 483.62M | 424M | 429.22M | 381.75M | 344.4M | 381.97M | 412.28M | 337.99M | 287.59M | 152.3M | 66.5M | 25.9M |
| Operating CF Margin % | - | 16.53% | 14.47% | 16.83% | 16.53% | 21.59% | 15.79% | 16.06% | 14.02% | 16.45% | 16.68% | 21.21% | 19.9% | 20.04% | 15.83% | 16.85% | 22.96% | 18.14% | 15.29% | 14.95% | 17.31% | 18.73% | 19.42% | 25.75% | 25.55% | 22.03% | 25.72% | 24.29% | 16.47% | 8.93% |
| Operating CF Growth % | 54.72% | 3.41% | -11.94% | 8.71% | -18.26% | 40.67% | 0.27% | 17.79% | -12.4% | 2.56% | -19.72% | 8.93% | 5.77% | 30.44% | -4% | -21.85% | 31.98% | 7.35% | 14.06% | -1.22% | 12.43% | 10.84% | -9.84% | -7.35% | 21.98% | 17.52% | 88.83% | 129.02% | 156.76% | - |
| Net Income | 454.66M | 567.77M | 496.32M | 542.96M | 549.5M | 688.37M | 497.84M | 479.45M | 354.4M | 436.83M | 409.33M | 446.16M | 422.12M | 412.44M | 391.37M | 346.67M | 343.91M | 326.18M | 378.91M | 364.94M | 318.64M | 288.64M | 234.86M | 168.88M | -5.06M | 66.39M | 5.98M | 98.5M | 30.4M | 5.9M |
| Depreciation & Amortization | 209.16M | 195.44M | 193.07M | 195.7M | 224.53M | 208.83M | 198.41M | 205.77M | 207.39M | 214.88M | 211.79M | 174.79M | 162.77M | 140.78M | 159.61M | 181.48M | 195.94M | 198.12M | 192.94M | 164.99M | 117.9M | 93.83M | 100.88M | 97.45M | 309.82M | 282.63M | 155.36M | 30.6M | 29.1M | 8.4M |
| Stock-Based Compensation | 110.42M | 104.86M | 104.54M | 89.7M | 71.81M | 54.25M | 42.43M | 38.55M | 47.48M | 44.54M | 42.7M | 44.56M | 44.58M | 40.34M | 43.43M | 36.63M | 44.45M | 42.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 21.28M | 20.29M | -45.67M | -60.21M | -3.29M | -50.6M | 30.24M | -13.95M | 21.4M | 6.55M | -2.31M | -26.89M | -6.51M | 12.48M | -4.86M | 1.25M | -22.23M | 16.25M | 1.11M | -21.09M | 22.81M | 8.06M | -11.27M | 4M | -1.67M | 5.02M | -1.2M | -4M | -2M | -11.9M |
| Other Non-Cash Items | 2.24M | 4.09M | 6.17M | 3.34M | -6.71M | -224.14M | 144K | 737K | 1.32M | -4.66M | -6.51M | -5.47M | -2.9M | 1.9M | -6.31M | 1.21M | 22.39M | 8.08M | 59.06M | 53.54M | 71.18M | 4.46M | 3.51M | 9.45M | 33.21M | 3.92M | 84.6M | 200K | -1.4M | 1.8M |
| Working Capital Changes | -51.8M | -143.36M | -30M | 51.14M | -79.12M | 249.09M | -110.93M | -54.18M | -74.74M | -62.03M | -34.77M | 139.46M | 89.2M | 62.6M | -69.18M | -31.74M | 100.74M | -72.38M | -152.97M | -135.44M | -98.07M | -13.24M | 16.43M | 102.19M | 75.97M | -19.96M | 42.85M | 26M | 10.6M | 21.7M |
| Change in Receivables | -79.66M | 79.61M | -104.41M | 3.46M | -64.98M | -69.05M | 134.58M | 6.59M | -67.2M | -41.08M | -70.86M | 39.83M | 5.54M | 30M | -106.55M | 38.06M | -131.39M | 131.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | -7.36M | -32.09M | 37.13M | -48.82M | -42.78M | 25.94M | 33.31M | 11.68M | 51.79M | 32.99M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 35.77M | -77.04M | 216.32M | 158.88M | -83.93M | 122.22M | -190.35M | -60.04M | 25.35M | 72.05M | 59.98M | 63.89M | 73.95M | -4.1M | 60.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -261.98M | -2.06M | -127.41M | -224.5M | -262.5M | -329M | -461.73M | -86.76M | -362.39M | -185.31M | -440.85M | -379.65M | -298.55M | -297.13M | -17.29M | -221.67M | -211.51M | -66.38M | -169.71M | -441.28M | -629.24M | -126.16M | -260.21M | 47.01M | -653.63M | -339.19M | -2.67M | -41.7M | -25.7M | -49.1M |
| Capital Expenditures | -109.98M | -103.95M | -105.5M | -124.36M | -227.22M | -210.44M | -205.51M | -128.09M | -231.15M | -133.39M | -130.09M | -120.5M | -111.57M | -106.72M | -122.05M | -109.78M | -86.94M | -83.33M | -135.82M | -166.43M | -80.72M | -71.37M | -54.15M | -62.41M | -58.56M | -91.89M | -56.57M | -42.2M | -26.6M | -49.1M |
| CapEx % of Revenue | 2.36% | 2.29% | 2.11% | 2.54% | 4.96% | 4.91% | 4.93% | 3.13% | 5.82% | 3.45% | 3.5% | 3.31% | 3.13% | 3.19% | 3.76% | 3.45% | 2.91% | 2.91% | 4.3% | 5.87% | 3.25% | 3.5% | 3.05% | 4.21% | 3.63% | 5.99% | 5.06% | 6.73% | 6.59% | 16.93% |
| Acquisitions | -242.56M | -86.32M | -86.82M | -121.82M | -14.43M | 146.29M | -249.36M | -60.57M | -355.14M | -18.06M | -283.45M | -263.19M | -180.54M | -112.41M | 122.05M | -162.96M | -200.31M | -65.89M | -58.77M | -90.72M | -624.8M | -262.25M | -10.65M | -30.98M | -213.18M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 20.06M | 18.21M | 5.32M | -4.3M | -8.53M | -6.08M | -6.1M | 615K | -3.16M | -29.94M | -18.53M | 1.41M | 3.87M | -2.8M | -130.62M | -18.08M | 22.01M | 994K | 2.65M | 3.83M | 4.27M | 5.83M | 4.43M | 2.53M | -39.58M | -10.23M | 53.9M | 500K | 900K | 0 |
| Cash from Financing | -547.71M | -768.12M | -771.02M | -651.43M | -629.9M | -870.93M | 315.14M | -516.77M | -425.69M | -569.85M | -446.3M | -460.66M | -321.63M | -238.38M | -448.99M | -518.64M | -166.26M | -442.87M | -210.56M | 25.6M | 99.66M | -98.39M | -381.44M | -48.04M | -164.99M | 471.9M | 32.21M | -50.8M | -69.1M | 60.9M |
| Debt Issued (Net) | 280M | 0 | 0 | 0 | 0 | -100M | 743.92M | 0 | 0 | -200M | -20M | 10M | 10M | 0 | -50M | 49.12M | 199.38M | -450.75M | -717K | -25K | -7.92M | -22.44M | 14.01M | -58.44M | -60.87M | 457.93M | 10.85M | -93.3M | 78.9M | -12.9M |
| Equity Issued (Net) | -553.53M | -530.05M | -563.12M | -489.52M | -508.47M | -590.94M | -360.91M | -398.06M | -337.95M | -253.01M | -323.82M | -454.02M | -372.01M | -367.06M | -484.61M | -624.24M | -389.29M | -20.01M | -210.05M | 24.83M | 106.85M | -75.95M | -395.45M | 2.32M | -104.12M | 13.97M | 21.36M | 42.5M | 330.6M | 91.7M |
| Dividends Paid | -232.25M | -224.39M | -211.97M | -199.46M | -186.07M | -177.47M | -164.06M | -147.62M | -134.29M | -121.5M | -109.3M | -100.79M | -90.94M | -84.01M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -478.7M | -18M |
| Share Repurchases | -563.49M | -551.34M | -563.12M | -489.52M | -508.47M | -680M | -360.91M | -398.06M | -419.23M | -340.6M | -413.42M | -454.02M | -372.01M | -367.06M | -484.61M | -624.24M | -389.29M | -20.01M | -247.63M | -49.84M | 0 | -99.98M | -407.53M | 0 | -109.28M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -41.93M | -13.68M | 4.07M | 37.55M | 64.64M | -2.52M | 96.2M | 28.9M | 46.55M | 4.67M | 6.83M | 84.15M | 131.32M | 212.69M | 85.61M | 56.47M | 23.64M | 27.89M | 211K | 795K | 722K | 0 | 0 | 8.08M | 0 | 0 | 0 | 0 | 100K | 100K |
| Net Change in Cash | -60.86M | -21.09M | -174M | -53.3M | -135.69M | -274.12M | 511.56M | 52.85M | -230.83M | -119.05M | -266.91M | -67.7M | 89.08M | 135.03M | 47.79M | -204.82M | 307.43M | 9.91M | 103.35M | 8.31M | -100.36M | 157.2M | -297.25M | 380.94M | -406.34M | 470.7M | 317.13M | 59.8M | -28.3M | 60.9M |
| Free Cash Flow | 638.84M | 645.14M | 618.93M | 698.27M | 529.5M | 715.37M | 452.63M | 528.29M | 326.1M | 502.72M | 490.15M | 652.12M | 597.69M | 563.82M | 392.02M | 425.71M | 598.25M | 435.83M | 347.8M | 257.57M | 348.5M | 310.38M | 290.26M | 319.56M | 353.71M | 246.1M | 231.02M | 110.1M | 39.9M | -23.2M |
| FCF Margin % | 13.73% | 14.23% | 12.37% | 14.29% | 11.57% | 16.68% | 10.86% | 12.93% | 8.2% | 13% | 13.18% | 17.9% | 16.77% | 16.85% | 12.07% | 13.4% | 20.05% | 15.22% | 11% | 9.08% | 14.05% | 15.22% | 16.36% | 21.54% | 21.92% | 16.04% | 20.66% | 17.56% | 9.88% | -8% |
| FCF Growth % | 0.03% | 4.23% | -11.36% | 31.87% | -25.98% | 58.05% | -14.32% | 62% | -35.13% | 2.56% | -24.84% | 9.11% | 6.01% | 43.83% | -7.92% | -28.84% | 37.27% | 25.31% | 35.03% | -26.09% | 12.28% | 6.93% | -9.17% | -9.66% | 43.73% | 6.53% | 109.82% | 175.94% | 271.98% | - |
| FCF per Share | 6.04 | 5.77 | 5.43 | 5.89 | 4.34 | 5.59 | 3.40 | 3.85 | 2.27 | 3.41 | 3.24 | 4.16 | 3.70 | 3.46 | 2.31 | 2.28 | 2.93 | 2.10 | 1.58 | 1.15 | 1.59 | 1.43 | 1.32 | 1.45 | 1.61 | 1.08 | 1.06 | 0.55 | 0.25 | -0.12 |
| FCF Conversion (FCF/Net Income) | 1.41x | 1.33x | 1.47x | 1.52x | 1.38x | 1.34x | 1.32x | 1.37x | 1.57x | 1.46x | 1.52x | 1.73x | 1.68x | 1.63x | 1.31x | 1.54x | 1.99x | 1.59x | 1.28x | 1.16x | 1.35x | 1.32x | 1.47x | 2.26x | -81.46x | 5.09x | 48.11x | 1.55x | 2.21x | 4.39x |
| Interest Paid | 31.45M | 41.47M | 35.4M | 19.43M | 16.74M | 19.37M | 5.39M | 7.35M | 2.01M | 1.15M | 576K | 548K | 628K | 468K | 408K | 433K | 2.85M | 3.32M | 4.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 72.67M | 122.42M | 187.51M | 156.39M | 80.42M | 146.44M | 45.4M | 75.79M | 55.94M | 67.54M | 50.41M | 51.14M | 59.22M | 38.44M | 36.91M | 19.61M | 46.45M | 39.79M | 51.27M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying DOX stock.
Amdocs Limited (DOX) generated $749.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Amdocs Limited (DOX) generated $645.1M 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.
Amdocs Limited (DOX) spent $104.0M 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, Amdocs Limited (DOX) returned $224.4M to shareholders via cash dividends and spent $551.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Sustained revenue contraction in core vertical
Earnings Quality Masked by Working Capital Volatility
The volatile relationship between net income and operating cash flow, with OCF/NI ratios swinging from 0.70 to 3.17 over the past ten quarters, suggests that reported earnings are heavily influenced by non-cash accruals and working capital timing rather than pure operational cash generation.
The significant divergence in the latest quarter, where operating cash flow of $197.2M was 3.17 times net income of $62.2M, appears driven by a large $72.1M favorable working capital swing. This pattern indicates that the quality of earnings is inconsistent and heavily dependent on the timing of collections and project milestones, a characteristic risk of percentage-of-completion accounting. Investors should monitor whether this conversion strength is sustainable or merely reflects a one-time release of previously accrued amounts.
FCF Resilience Amidst Top-Line Contraction
Despite a sustained -9.4% YoY revenue decline, Amdocs has maintained robust free cash flow margins, averaging 13.3% over the last four quarters, indicating that its cost structure and capital discipline are effectively protecting cash generation during a period of demand softness.
The FCF margin of 14.6% in the most recent quarter, while down from the 18.5% peak in 2025Q3, remains healthy and demonstrates the defensive nature of the managed services revenue base. This resilience suggests that the company's core operations are generating substantial cash even as project-based revenue lags. However, the trajectory shows a clear deceleration from the high-teens margins seen in late 2025, which may indicate that the benefits of cost discipline are beginning to wane against persistent revenue headwinds.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes have been the primary driver of quarterly operating cash flow volatility, with swings from a -$137.3M use in 2026Q2 to a $72.1M source in 2026Q3, highlighting the lumpy cash conversion cycle inherent in large-scale project-based contracts.
The erratic pattern in working capital, with significant negative swings in quarters like 2025Q1 (-$121.7M) and 2026Q2 (-$137.3M), suggests that collections and project billing are not evenly distributed. This volatility obscures the underlying operational cash generation and makes quarterly FCF less predictable. The recent positive swing in 2026Q3 may represent a catch-up in collections, but the lack of a consistent trend warrants close monitoring for potential future cash flow disruptions.
Consistent Capital Returns Despite Earnings Pressure
Amdocs has maintained a steady and significant return of capital to shareholders, with quarterly dividends and buybacks consistently totaling over $200M, even as net income has declined, suggesting a commitment to shareholder returns that may be prioritized over balance sheet accumulation.
The company has returned an average of $202M per quarter via dividends and buybacks over the last four periods, a level that appears sustainable given the strong FCF generation. This consistent deployment, particularly the aggressive buyback program, indicates management's confidence in the long-term cash flow durability of the business. However, the recent $194.5M acquisition in 2026Q1, followed by minimal activity, suggests a pause in M&A, possibly due to the uncertain demand environment or a focus on integrating prior deals.
Cash Flow Statement Obscures True Cost of Growth
The cash flow statement does not fully capture the economic cost of stock-based compensation, which averaged $27.3M per quarter, nor does it reflect the potential future cash obligations embedded in the company's large, long-term managed services contracts.
While SBC is added back to calculate operating cash flow, it represents a real dilutive cost to shareholders that is not reflected in the FCF figure. Furthermore, the percentage-of-completion accounting method can lead to revenue recognition ahead of cash collections, creating a potential mismatch between reported performance and actual cash inflows. The significant unbilled receivables and deferred revenue balances, which are not detailed in the provided data, could further obscure the true timing of cash flows relative to economic activity.