Capital expenditures remain a substantial drag on liquidity, with a CapEx/Revenue ratio that reached 12.8% in 2023Q4, limiting the firm's free cash flow generation.
| 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 | 419.92M | 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 % | -16.81% | -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 | 199.48M | 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 | 237.9M | 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 | 17.29M | 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 | -18.51M | -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 | 22.1M | 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 | -38.34M | -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 | 6.35M | 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 | 40.3M | -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 | -89.22M | -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 | -314.47M | -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 | -314.47M | -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 | 6.73% | 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 | 1.25M | -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) | -1.58M | -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) | 5.05M | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.23M | -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 | 106.7M | 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 | 105.45M | 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 % | 2.26% | 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 % | -15.6% | -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 | 0.97 | 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) | 0.53x | 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 | 4.49M | 0 | 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 | 59.07M | 0 | 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 |
Housing market cyclicality
According to the provided financial data, Floor & Decor consistently reports operating cash flow significantly higher than net income, with an OCF/NI ratio reaching 2.75 in 2026Q1, suggesting that non-cash charges like depreciation and amortization are masking the underlying cash-generating limitations of the current retail model.
The persistent gap between net income and operating cash flow indicates that the company's reported profitability is heavily reliant on accounting conventions rather than pure cash generation. Investors should monitor whether this divergence reflects genuine operational efficiency or simply the heavy capital-intensive nature of the warehouse-based business model.
As reported in recent financial statements, FND's free cash flow trajectory remains highly inconsistent, with margins fluctuating from a negative 2.8% in 2023Q4 to a peak of 7.1% in 2024Q2, reflecting the company's aggressive and variable capital expenditure requirements for new store expansion projects.
The erratic nature of free cash flow suggests that the company's ability to self-fund its growth is highly sensitive to the timing of store openings and inventory cycles. This volatility implies that shareholders may face periods of cash burn if the company continues to prioritize aggressive footprint expansion during cyclical downturns.
Based on the company's reported figures, capital expenditures remain a significant drag on cash flow, with CapEx/Revenue ratios peaking at 12.8% in 2023Q4, highlighting the substantial investment required to maintain the warehouse-as-distribution-hub model that underpins the firm's competitive advantage in the flooring retail sector.
The high capital intensity suggests that the company is locked into a cycle of heavy reinvestment to support its long-term store rollout strategy. This reliance on capital-heavy infrastructure warrants further investigation into whether these investments will yield sufficient returns on invested capital as the market reaches saturation.
As indicated by the quarterly cash flow statements, working capital changes have been a major source of volatility, swinging from a $75.9 million inflow in 2024Q2 to a $38.7 million outflow in 2025Q1, which underscores the company's vulnerability to inventory management and supply chain timing.
These significant fluctuations in working capital suggest that the company's cash position is highly sensitive to how it manages its massive inventory of heavy, fragile goods. Investors should monitor these swings closely, as they may indicate challenges in aligning procurement with the current, more muted consumer demand environment.
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.