Operating cash flow ran at 3.19x net income in 2026Q3 and free cash flow margin recovered to 12.8% as capex fell to 4.2% of revenue, though much of this strength appears driven by working capital timing and $91.4 million in buybacks.
Floor & Decor Holdings, Inc. (FND) cash flow statement — 14-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 |
|---|
| Cash from Operations | 609.38M | 381.84M | 603.15M | 803.59M | 112.45M | 301.34M | 406.16M | 204.66M | 185.62M | 109.21M | 89.46M | 20.38M | 43.59M | -15.43M | 23.34M |
| Operating CF Margin % | - | 8.15% | 13.54% | 18.21% | 2.64% | 8.78% | 16.74% | 10.01% | 10.86% | 7.89% | 8.51% | 2.6% | 7.46% | -3.5% | 6.96% |
| Operating CF Growth % | 278.88% | -36.69% | -24.94% | 614.62% | -62.68% | -25.81% | 98.46% | 10.25% | 69.97% | 22.08% | 338.94% | -53.25% | 382.56% | -166.11% | - |
| Net Income | 239.73M | 208.65M | 205.87M | 245.98M | 298.19M | 283.23M | 194.98M | 150.63M | 116.19M | 102.79M | 43.04M | 26.81M | 15.1M | 11.08M | 12.84M |
| Depreciation & Amortization | 247.87M | 241.16M | 232.47M | 201.87M | 155.02M | 118.2M | 91.64M | 74M | 51.99M | 38.06M | 28.6M | 19.68M | 13.7M | 8.01M | 5.71M |
| Stock-Based Compensation | 31.69M | 29.5M | 33.7M | 27.24M | 22.23M | 20.53M | 16.11M | 8.71M | 6.51M | 4.96M | 3.23M | 3.26M | 2.32M | 1.87M | 978K |
| Deferred Taxes | -9.69M | -20.56M | -1.81M | 23.72M | 2.52M | 3.04M | 9.61M | -10.58M | -968K | -557K | -5.54M | 464K | -1.43M | 392K | -3.63M |
| Other Non-Cash Items | 1.79M | 149K | 1.37M | 3.65M | 2.66M | 795K | -629K | 6.48M | -4.68M | 2.26M | -297K | -2.05M | -1.75M | 1.04M | 1.73M |
| Working Capital Changes | 97.98M | -77.07M | 131.55M | 301.13M | -368.19M | -124.45M | 94.44M | -24.58M | 16.58M | -38.3M | 20.42M | -27.78M | 15.64M | -37.81M | 5.71M |
| Change in Receivables | -17.96M | 7.42M | -1.97M | -17.26M | -21.02M | -19.77M | 18.87M | -17.85M | -15.22M | -10.02M | 16.45M | -3.09M | -273K | 1.04M | 2.06M |
| Change in Inventory | -8.92M | -484K | -26.45M | 194.89M | -283.44M | -349.68M | -72.14M | -110.85M | -53.56M | -134.25M | -21.13M | -70.99M | -45.98M | -49.37M | -22.18M |
| Change in Payables | 74.6M | -115.03M | 122.34M | 96.98M | -84.73M | 232.76M | 49.44M | 54.96M | 54.77M | 100.26M | 11.14M | 40.45M | 47.78M | 11.26M | 14.44M |
| Cash from Investing | -266.84M | -317.76M | -446.83M | -564.97M | -455.64M | -471.24M | -212.45M | -196.01M | -151.4M | -102.25M | -74.65M | -45.02M | -39.07M | -25.06M | -10.71M |
| Capital Expenditures | -266.84M | -317.76M | -446.83M | -547.61M | -456.6M | -407.67M | -212.45M | -196.01M | -151.4M | -102.25M | -74.65M | -45.04M | -39.07M | -25.06M | -10.71M |
| CapEx % of Revenue | 5.62% | 6.78% | 10.03% | 12.41% | 10.71% | 11.87% | 8.76% | 9.58% | 8.85% | 7.38% | 7.1% | 5.74% | 6.68% | 5.68% | 3.2% |
| Acquisitions | 0 | 0 | 0 | -17.35M | -3.81M | -63.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | 4.77M | 0 | 0 | 0 | 0 | 0 | 0 | 16K | 0 | -314K | 0 |
| Cash from Financing | -154.53M | -2.44M | -3.04M | -214.03M | 213.54M | 1.57M | 87.02M | 17.74M | -34.14M | -6.85M | -14.68M | 24.68M | -4.42M | 40.49M | -15.78M |
| Debt Issued (Net) | 1.22M | -2.1M | -2.1M | -212.3M | 208.1M | -15.11M | 72.3M | -3.5M | -44.5M | -206.5M | 220.59M | 24.73M | -5.17M | 67.93M | -15.78M |
| Equity Issued (Net) | -141.28M | 9.42M | 15.57M | 0 | 11.97M | 17.8M | 0 | 0 | 0 | 192.34M | 0 | 0 | 0 | 1.12M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -225M | 0 | 0 | -25M | 0 |
| Share Repurchases | -157.09M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -14.47M | -9.77M | -16.51M | -1.73M | -6.53M | -1.12M | 14.72M | 21.24M | 10.36M | 7.32M | -10.26M | -53K | 746K | -3.56M | 0 |
| Net Change in Cash | 188M | 61.63M | 153.29M | 24.59M | -129.65M | -168.33M | 280.74M | 26.39M | 88K | 105K | 133K | 39K | 104K | 3K | -3.15M |
| Free Cash Flow | 342.53M | 64.07M | 156.33M | 255.98M | -344.15M | -106.33M | 193.72M | 8.65M | 34.23M | 6.95M | 14.81M | -24.66M | 4.53M | -40.48M | 12.63M |
| FCF Margin % | 7.22% | 1.37% | 3.51% | 5.8% | -8.07% | -3.1% | 7.99% | 0.42% | 2% | 0.5% | 1.41% | -3.15% | 0.77% | -9.17% | 3.77% |
| FCF Growth % | 1399.05% | -59.01% | -38.93% | 174.38% | -223.67% | -154.89% | 2139.49% | -74.73% | 392.19% | -53.04% | 160.06% | -644.91% | 111.18% | -420.61% | - |
| FCF per Share | 3.21 | 0.59 | 1.44 | 2.37 | -3.20 | -0.99 | 1.83 | 0.08 | 0.33 | 0.07 | 0.15 | -0.25 | 0.05 | -0.42 | 0.13 |
| FCF Conversion (FCF/Net Income) | 1.43x | 1.83x | 2.93x | 3.27x | 0.38x | 1.06x | 2.08x | 1.36x | 1.60x | 1.06x | 2.08x | 0.76x | 2.89x | -1.39x | 1.82x |
| Interest Paid | 4.34M | 9.12M | 5.83M | 9.6M | 7.4M | 6.28M | 8.04M | 7.39M | 7.56M | 15.75M | 6.92M | 8.9M | 7.9M | 6.84M | 3.72M |
| Taxes Paid | 9.88M | 63.96M | 42.88M | 61.03M | 92.92M | 63.68M | 12.67M | 6.45M | 1.08M | 14.39M | 8.93M | 20.18M | 4.78M | 9.89M | 10.02M |
Quick answers to the most common questions about buying FND stock.
Floor & Decor Holdings, Inc. (FND) generated $381.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Floor & Decor Holdings, Inc. (FND) generated $64.1M 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.
Floor & Decor Holdings, Inc. (FND) spent $317.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Working capital reversal and housing turnover
Metrics are mathematically derived from official filings.
Operating Cash Flow Overstates Recurring Earnings Power
Based on reported quarterly figures, FND's operating cash flow ran at 3.19 times net income in 2026Q3 and 1.76 times in 2026Q2, a ratio that appears inflated by working capital timing rather than steady earnings conversion.
The ratio of operating cash flow to net income has exceeded 1.0 in most recent quarters, which suggests that depreciation of roughly $60 million per quarter and working capital inflows are doing much of the lifting. The 2026Q3 ratio appears to be inflated by a $73.8 million working capital inflow, so it may not be repeatable at that magnitude. Investors should monitor whether conversion normalizes toward 1.0 to 1.5 times once working capital reverses.
Free Cash Flow Recovery Rests on One Quarter
As reported in the cash flow statements, FND's free cash flow margin recovered from a negative 0.8% in 2025Q2 to 12.8% in 2026Q3, a swing that is substantial but concentrated in a single quarter's working capital release.
The move from near-breakeven free cash flow in mid-2025 to $155.6 million in the latest quarter reflects both lower capital spending and a favorable working capital swing. Because the 2026Q3 margin is heavily influenced by the $73.8 million working capital inflow, the underlying run-rate appears closer to the 4% to 8% range seen in the prior two quarters. Sustaining double-digit free cash flow margins would require either continued capex discipline or stronger operating earnings than the current data supports.
Capital Spending Scaled Back From Expansion Peak
According to recent SEC filings, FND's capital expenditures fell from $123.7 million in 2024Q3, representing 11.1% of revenue, to $51.2 million in 2026Q3, or 4.2% of revenue, a reduction that materially lifted free cash flow.
The decline in capex intensity from above 10% of revenue to around 4% to 7% suggests management has slowed the new-store build cadence, which is consistent with the reinvestment-driven growth model. Depreciation of roughly $60 million per quarter continues to exceed the latest capex run-rate in some quarters, which may indicate that current spending is closer to maintenance than growth. Whether this represents a durable reset or a temporary pause warrants further investigation, since the long-term unit growth thesis depends on sustained expansion spending.
Working Capital Swings Drive Quarterly Volatility
Based on FND's reported figures, working capital changes ranged from a $38.7 million outflow in 2025Q1 to a $73.8 million inflow in 2026Q3, indicating that quarterly cash generation is heavily dependent on inventory and payables timing.
Such large swings relative to quarterly net income of roughly $40 million to $65 million suggest inventory build and unwind cycles are a major driver of reported operating cash flow. The sustained outflows through 2025 followed by a sharp reversal may reflect inventory rebalancing rather than a structural change in collections efficiency. Investors should monitor whether working capital releases continue or reverse, since a return to outflows would compress the cash conversion trend.
Buybacks Absorb Surplus Cash Without Dividends
As reported in financial statements, FND paid no dividends across the ten quarters reviewed while repurchasing $91.4 million of stock in 2026Q3 and $65.7 million in 2026Q2, directing free cash flow toward share count reduction.
The absence of dividends and the recent step-up in repurchases suggests management views its shares as an attractive use of surplus cash once store expansion needs are met. Buybacks of $157 million over two quarters are sizable relative to the free cash flow generated in those periods, which may indicate that capital returns are partly funded by the working capital release rather than recurring operating cash. This pattern warrants monitoring to assess whether repurchases remain sustainable if free cash flow normalizes.
Working Capital Release May Mask Weaker Cash Earnings
Based on reported quarterly data, the strongest bear case is that FND's recent cash strength reflects a one-time working capital unwind, which could reverse and leave underlying free cash flow near the 4% margin seen in 2026Q1.
If the $73.8 million working capital inflow in 2026Q3 reverses in subsequent periods, the reported free cash flow margin could fall sharply from 12.8% toward the 4% to 8% range of the prior quarters. Combined with housing turnover pressure and possible tariff-driven input cost increases, this scenario suggests buybacks funded by the working capital release may prove difficult to sustain. Investors should treat the latest quarter as a potential outlier until several more periods confirm a durable shift in cash generation.