Cash conversion quality is strong, with operating cash flow consistently exceeding net income (OCF/NI ratio averaging 1.53), though quarterly free cash flow is volatile due to large working capital swings like the $488.9 million use in 2026Q2.
Elbit Systems Ltd. (ESLT) cash flow statement — 30-year operating, investing & financing cash flows
| 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 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 1.01B | 842.57M | 534.61M | 113.71M | 240.07M | 416.93M | 278.83M | -53.32M | 191.66M | 100.89M | 208M | 434.83M | 177.84M | 166.97M | 198.38M | 190.91M | 186.03M | 209.72M | 209.43M | 261.71M | 200.97M | 187.62M | 81.48M | 91.36M | 115.99M | 43.71M | -14.44M | 47.81M | 18M | 5M | -100K |
| Operating CF Margin % | - | 10.61% | 7.83% | 1.9% | 4.36% | 7.9% | 5.98% | -1.18% | 5.2% | 2.99% | 6.38% | 13.99% | 6.01% | 5.71% | 6.87% | 6.78% | 6.97% | 7.4% | 7.94% | 13.21% | 13.19% | 17.54% | 8.67% | 10.17% | 14.02% | 5.72% | -2.44% | 10.97% | 4.34% | 1.34% | -0.03% |
| Operating CF Growth % | 301.39% | 57.6% | 370.16% | -52.63% | -42.42% | 49.53% | 622.96% | -127.82% | 89.96% | -51.49% | -52.16% | 144.51% | 6.51% | -15.83% | 3.91% | 2.63% | -11.3% | 0.14% | -19.98% | 30.22% | 7.12% | 130.25% | -10.81% | -21.24% | 165.35% | 402.71% | -130.2% | 165.62% | 260% | 5100% | - |
| Net Income | 635.98M | 578.41M | 321.86M | 215.86M | 275.47M | 274.66M | 237.99M | 228.66M | 208.66M | 240.62M | 238.81M | 206.86M | 179.41M | 191.42M | 170.49M | 89.78M | 195.04M | 228.51M | 266.55M | 76.71M | 72.24M | 32.49M | 51.87M | 45.95M | 45.11M | 40.8M | -20.53M | 31.04M | 27.8M | 22.2M | 18M |
| Depreciation & Amortization | 180.68M | 185.57M | 158.39M | 164.8M | 161.29M | 153.09M | 144.42M | 137.15M | 118.2M | 114.02M | 122.89M | 122.35M | 122.41M | 129.35M | 138.8M | 150.62M | 132.14M | 123.47M | 129.44M | 99.41M | 58.5M | 57.72M | 42.26M | 42.63M | 32.01M | 41.38M | 20.82M | 16.63M | 8.7M | 8.5M | 7.6M |
| Stock-Based Compensation | 20.62M | 0 | 15.76M | 12.14M | 10.46M | 5.31M | 4.09M | 3.99M | 1.39M | 13K | 70K | 139K | 322K | 440K | 3.03M | 2M | 5.21M | 5.13M | 5.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -9.02M | -15.9M | 1.65M | -13.16M | -2.22M | 39.09M | -5.34M | -15.06M | 13.72M | 28.77M | 2.68M | 15.93M | -47.46M | 221K | 6.58M | -8.78M | -28.16M | 7.61M | -8.49M | -33.14M | -4.66M | 6.55M | 153K | 35K | -5.62M | -2.69M | -6.48M | -5.6M | 1.5M | -1.2M | -100K |
| Other Non-Cash Items | 490.12M | 17.59M | 9.82M | 14.96M | -14.21M | -21.49M | -58.47M | -29.96M | -8.57M | -3.16M | -21.82M | 21.68M | -865K | 1.36M | -465K | 16.67M | -28.34M | -2.26M | -57.29M | 37.93M | -15.06M | 14.74M | 2.86M | -6.95M | 8.17M | 1.91M | 50.11M | 1.82M | 3M | 1.1M | -600K |
| Working Capital Changes | -313.43M | 76.9M | 27.13M | -280.89M | -190.72M | -33.74M | -43.85M | -378.1M | -141.74M | -279.37M | -134.63M | 67.86M | -75.98M | -155.81M | -120.04M | -59.38M | -89.86M | -152.74M | -125.85M | 80.79M | 89.95M | 76.12M | -15.67M | 9.69M | 36.32M | -37.67M | -58.35M | 3.92M | -23M | -25.6M | -25M |
| Change in Receivables | -1.13B | -714.38M | -473.93M | -96.59M | 97.15M | -430.3M | -508.06M | -267.92M | -89.1M | -315.24M | -297.44M | 31.86M | -67.18M | -108.34M | -91.99M | -65.06M | -84.71M | -136.22M | -39.7M | -69.09M | -58.79M | -43.42M | -16.87M | 45.3M | 58.55M | -10.01M | -18.98M | -65.47M | -51.6M | -44.3M | -15.6M |
| Change in Inventory | -284.11M | -387.44M | -480.31M | -351.59M | -305.06M | -336.22M | -69.76M | -55.84M | -117.22M | -59.7M | -8.04M | 39.8M | -112.75M | -4.79M | 10.02M | -95.36M | -49.72M | 75.43M | -169.48M | -124.38M | -69.97M | -43.68M | 2.93M | -38.65M | -55.11M | -72.17M | -25.23M | 14.11M | 24.3M | -20.1M | -7.3M |
| Change in Payables | 116.32M | 502.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -75.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -229.83M | -422.94M | -178.83M | -210.6M | -151.98M | -587.72M | -22.87M | -106.79M | -592.87M | -115.57M | -117.82M | -181.56M | -80.12M | -73.29M | -117.64M | -55.07M | -255.59M | -197.3M | -171.71M | -262.62M | -87M | -241.71M | -70.9M | -53.8M | -50.98M | -44.7M | -15.82M | -52.65M | -12.8M | 5.4M | 0 |
| Capital Expenditures | -315.99M | -244.17M | -215.05M | -187.04M | -205.11M | -188.62M | -132.21M | -137.6M | -102.3M | -107.88M | -124.22M | -99.17M | -71.21M | -63.02M | -81.64M | -121.98M | -138.64M | -107.89M | -129.24M | -104.2M | -64.81M | -58.73M | -53.01M | -61.29M | -46M | -45.3M | -40.37M | -28.67M | -18.3M | -14.2M | -9.2M |
| CapEx % of Revenue | 3.7% | 3.08% | 3.15% | 3.13% | 3.72% | 3.57% | 2.84% | 3.05% | 2.78% | 3.19% | 3.81% | 3.19% | 2.41% | 2.15% | 2.83% | 4.33% | 5.19% | 3.81% | 4.9% | 5.26% | 4.25% | 5.49% | 5.64% | 6.83% | 5.56% | 5.92% | 6.83% | 6.58% | 4.41% | 3.81% | 2.99% |
| Acquisitions | -35.47M | 1.66M | 3.77M | -15.8M | 13.84M | -447.4M | -7.99M | -365.75M | -514.86M | -30.4M | -20.82M | -165.29M | -3.83M | -6.22M | -4.24M | -25.73M | -234.51M | -48.23M | -20.64M | -353.18M | 0 | -28.33M | -2.31M | -2.46M | -5.28M | -3.34M | 0 | -23.99M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 253.99M | 0 | 4.11M | 1.47M | 24.88M | 26.18M | 72.62M | 381.58M | 4.39M | 6.27M | 15.74M | 11.56M | 24.97M | 3.75M | 7.33M | 15.06M | 10.67M | 9.05M | 8.78M | 3.45M | 4.74M | 3.12M | 294K | 9.94M | 308K | 3.94M | 24.56M | 3K | 3M | 18M | 9.2M |
| Cash from Financing | -589.53M | -19.35M | -287.85M | 83.21M | -135.97M | 150.99M | -198.23M | 172.69M | 453.62M | -52.06M | -166.7M | -154.35M | -89.05M | -101.19M | -84.08M | -84.33M | 79.91M | -76.38M | -195.85M | 280.23M | -123.3M | 113.87M | -52.63M | -37.68M | -29.32M | -6.66M | 45.48M | -8.73M | -6.3M | 26.2M | 9.2M |
| Debt Issued (Net) | -124.36M | -192.3M | -198.92M | 172.43M | -49.18M | 230.14M | -120.04M | 50.43M | 528.87M | 23.12M | -98.75M | -86.17M | -24.31M | -44M | -6.94M | 54.4M | 141.28M | 100.17M | -163.39M | 307.17M | -103.67M | 131.99M | 22.8M | -28.06M | -20.75M | 2.88M | 54.12M | 630K | -1.7M | -8.6M | 10.2M |
| Equity Issued (Net) | -338.3M | 293.86M | 26K | 30K | 24K | 20K | 0 | 184.84M | 0 | 0 | 0 | 0 | 0 | 0 | -26.01M | -10.1M | 0 | 0 | 188K | 427K | 8.25M | 3.51M | 11.26M | 5.27M | 4.14M | 2.59M | 787K | 1.36M | 400K | 38.3M | 0 |
| Dividends Paid | -145.63M | -120.9M | -88.96M | -89.25M | -86.81M | -79.17M | -78.19M | -62.58M | -75.31M | -75.3M | -68.45M | -69.79M | -68.28M | -75.55M | -50.62M | -61.63M | -63.14M | -76.17M | -32.77M | -27.41M | -24.32M | -21.63M | -86.69M | -14.88M | -12.72M | -12.13M | -9.43M | -8.99M | -4.9M | -3.4M | -1M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.01M | -10.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -708K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 18.76M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48K | 119K | 505K | 1.62M | 3.54M | 18.36M | -522K | -67M | 1.77M | -100.38M | 116K | 46K | -3.55M | 0 | 0 | 0 | 0 | 0 | 0 | -1.73M | -100K | -100K | 0 |
| Net Change in Cash | 146.8M | 369.92M | 67.92M | -13.68M | -47.88M | -19.8M | 57.73M | 12.58M | 52.41M | -66.74M | -76.51M | 98.92M | 8.67M | -7.5M | -3.34M | 51.52M | 10.35M | -63.96M | -158.13M | 279.32M | -9.32M | 59.78M | -42.05M | -124K | 35.7M | -7.65M | 15.22M | -13.57M | -1M | 36.6M | -5.4M |
| Free Cash Flow | 692.77M | 598.4M | 319.56M | -73.33M | 34.96M | 228.31M | 146.62M | -190.92M | 89.36M | -6.99M | 83.78M | 335.65M | 106.63M | 103.96M | 116.75M | 68.94M | 47.38M | 101.83M | 80.19M | 157.5M | 136.16M | 128.88M | 28.48M | 30.07M | 69.99M | -1.58M | -54.81M | 19.14M | -300K | -9.2M | -9.3M |
| FCF Margin % | 8.11% | 7.54% | 4.68% | -1.23% | 0.63% | 4.33% | 3.14% | -4.23% | 2.43% | -0.21% | 2.57% | 10.8% | 3.6% | 3.55% | 4.04% | 2.45% | 1.77% | 3.6% | 3.04% | 7.95% | 8.94% | 12.05% | 3.03% | 3.35% | 8.46% | -0.21% | -9.27% | 4.39% | -0.07% | -2.47% | -3.02% |
| FCF Growth % | 8.15% | 87.26% | 535.79% | -309.76% | -84.69% | 55.71% | 176.8% | -313.66% | 1378.92% | -108.34% | -75.04% | 214.79% | 2.57% | -10.96% | 69.35% | 45.49% | -53.47% | 26.99% | -49.09% | 15.68% | 5.65% | 352.61% | -5.3% | -57.04% | 4524.21% | 97.11% | -386.36% | 6480.67% | 96.74% | 1.08% | - |
| FCF per Share | 14.40 | 12.75 | 7.15 | -1.64 | 0.78 | 5.16 | 3.32 | -4.35 | 2.09 | -0.16 | 1.96 | 7.85 | 2.50 | 2.46 | 2.76 | 1.60 | 1.10 | 2.37 | 1.88 | 3.72 | 3.25 | 3.10 | 0.69 | 0.75 | 1.75 | -0.04 | -1.74 | 0.72 | -0.01 | -0.38 | -0.43 |
| FCF Conversion (FCF/Net Income) | 1.09x | 1.58x | 1.66x | 0.53x | 0.87x | 1.52x | 1.17x | -0.23x | 0.93x | 0.42x | 0.88x | 2.15x | 1.04x | 0.91x | 1.18x | 2.11x | 1.01x | 0.98x | 1.03x | 3.41x | 2.78x | 5.78x | 1.57x | 1.99x | 2.57x | 1.07x | 0.70x | 1.54x | 0.65x | 0.23x | -0.01x |
| Interest Paid | 0 | 0 | 76.33M | 66.77M | 25.58M | 18.99M | 20.08M | 35.3M | 30.3M | 9.38M | 6.25M | 3.63M | 5.08M | 6.05M | 19.17M | 10.26M | 13.52M | 11.66M | 21.36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 34.89M | 30.71M | 75.59M | 38.17M | 44.21M | 12.85M | 26.46M | 47.71M | 28.6M | 37.41M | 17.35M | 33.22M | 5.73M | 18.95M | 60.76M | 47.95M | 30.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying ESLT stock.
Elbit Systems Ltd. (ESLT) generated $842.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Elbit Systems Ltd. (ESLT) generated $598.4M 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.
Elbit Systems Ltd. (ESLT) spent $244.2M 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, Elbit Systems Ltd. (ESLT) returned $120.9M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility obscuring cash generation
Strong Cash Conversion Quality
Elbit's operating cash flow has consistently exceeded net income over the past ten quarters, with the OCF/NI ratio averaging 1.53, indicating high-quality earnings and effective cash collection from its project-based revenue model.
The persistent premium of operating cash flow over net income suggests that non-cash charges like depreciation and amortization are significant, and that the company is effectively managing its percentage-of-completion billing cycles. This strong conversion provides a reliable foundation for funding operations and investments without relying on external financing.
FCF Trajectory Turns Positive and Expands
After a negative FCF margin of -5.6% in 2024Q1, Elbit has achieved positive free cash flow in eight of the last nine quarters, with the FCF margin expanding to 6.6% in 2026Q2, signaling a successful transition from investment to cash generation.
The turnaround in FCF trajectory appears driven by the scaling of operating cash flow, which grew from a negative $6.4 million in 2024Q1 to $236.7 million in 2026Q2. This improvement suggests the company is now harvesting returns from its prior capital expenditures and backlog conversion, though the lumpy nature of quarterly FCF warrants monitoring.
Working Capital Swings Drive Cash Volatility
Working capital changes have been the primary driver of quarterly operating cash flow volatility, with a massive $488.9 million use of cash in 2026Q2 following a $123.5 million source in 2025Q4, highlighting the cyclical nature of project billing and inventory cycles.
The significant negative working capital change in the latest quarter likely reflects a build-up in inventory and receivables to support the $23.8 billion backlog, which may indicate a ramp-up in production. Investors should monitor whether this represents a temporary timing issue or a potential bottleneck in converting orders to cash.
Capital Intensity Remains Low and Disciplined
Capital expenditure as a percentage of revenue has remained consistently low, ranging from 1.2% to 5.1% over the past ten quarters, suggesting a business model focused on integration and systems engineering rather than heavy manufacturing assets.
The low capital intensity, with CapEx/Rev averaging 3.2%, indicates that Elbit's competitive advantage is not tied to massive physical infrastructure but to its engineering talent and integration capabilities. This structure allows for higher operating leverage and supports the strong cash conversion profile observed.
Conservative Deployment Prioritizes Dividends
Capital deployment has been conservative and predictable, with dividends paid increasing from $22.2 million in 2024Q1 to $46.4 million in 2026Q2, while share repurchases have been absent and acquisitions have been minimal, reflecting a focus on organic growth and shareholder returns.
The steady increase in dividend payments, which have more than doubled over the period, suggests management's confidence in the sustainability of cash flows. The absence of buybacks and limited acquisition activity indicates a preference for funding growth internally and maintaining balance sheet strength, which aligns with the low debt profile.
Cash Flow Statement Obscures Real Cost Dynamics
The cash flow statement does not fully capture the economic cost of stock-based compensation, which totaled $38.5 million over the last ten quarters, nor the potential impact of currency mismatches between USD revenue and ILS labor costs on underlying cash generation.
While SBC is added back to calculate operating cash flow, it represents a real dilutive cost to shareholders that is not reflected in the reported OCF figure. Furthermore, the significant working capital swings may mask the true operational efficiency, as percentage-of-completion accounting can smooth revenue recognition while cash flows remain lumpy.