Free cash flow margin swung from negative 15.0% in 2026Q1 to positive 12.1% in 2026Q3 on working capital timing, with a $685M working capital outflow in 2026Q1 showing that billing cadence, not operating earnings, dominates near-term cash outcomes.
Huntington Ingalls Industries, Inc. (HII) cash flow statement — 16-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 |
|---|
| Cash from Operations | 749M | 1.2B | 393M | 970M | 766M | 760M | 1.09B | 896M | 914M | 814M | 822M | 828M | 716M | 236M | 332M | 528M | 359M |
| Operating CF Margin % | - | 9.58% | 3.41% | 8.47% | 7.17% | 7.98% | 11.68% | 10.07% | 11.18% | 10.94% | 11.63% | 11.79% | 10.29% | 3.46% | 4.95% | 8.03% | 5.34% |
| Operating CF Growth % | 304.42% | 204.33% | -59.48% | 26.63% | 0.79% | -30.47% | 21.99% | -1.97% | 12.29% | -0.97% | -0.72% | 15.64% | 203.39% | -28.92% | -37.12% | 47.08% | - |
| Net Income | 733M | 605M | 550M | 681M | 579M | 544M | 696M | 549M | 836M | 479M | 573M | 404M | 338M | 261M | 146M | -94M | 131M |
| Depreciation & Amortization | 317M | 329M | 326M | 347M | 358M | 293M | 247M | 227M | 203M | 205M | 186M | 180M | 194M | 226M | 184M | 184M | 183M |
| Stock-Based Compensation | 58M | 54M | 23M | 34M | 36M | 33M | 23M | 30M | 36M | 34M | 36M | 43M | 34M | 44M | 41M | 42M | 0 |
| Deferred Taxes | 202M | 203M | -122M | -113M | 2M | 98M | 23M | 97M | 10M | 184M | 85M | -15M | -22M | -28M | 79M | 27M | -21M |
| Other Non-Cash Items | 5M | -34M | -12M | 6M | 40M | 6M | 35M | 32M | -5M | 42M | -9M | 105M | 62M | -68M | 11M | 270M | 5M |
| Working Capital Changes | -566M | 39M | -372M | 15M | -249M | -214M | 69M | -39M | -166M | -130M | -49M | 111M | 110M | -199M | -129M | 99M | 61M |
| Change in Receivables | 124M | -202M | 256M | 168M | -196M | 58M | -70M | -51M | 195M | -35M | -22M | -41M | 140M | -218M | -194M | 17M | -190M |
| Change in Inventory | -19M | -11M | -22M | -3M | -22M | -25M | 11M | -11M | 40M | 18M | 75M | 54M | 53M | 51M | 116M | -87M | 5M |
| Change in Payables | -327M | 449M | -315M | 264M | 6M | -169M | 304M | -57M | 53M | 102M | -41M | 97M | -86M | 69M | -14M | 50M | 207M |
| Cash from Investing | -414M | -521M | -348M | -236M | -268M | -1.95B | -759M | -627M | -476M | -349M | -653M | -141M | -437M | -81M | -162M | -197M | -189M |
| Capital Expenditures | -225M | 0 | -367M | -292M | -284M | -331M | -353M | -530M | -463M | -382M | -285M | -188M | -165M | -139M | -162M | -197M | -191M |
| CapEx % of Revenue | 1.66% | 3.22% | 3.18% | 2.55% | 2.66% | 3.48% | 3.77% | 5.96% | 5.66% | 5.13% | 4.03% | 2.68% | 2.37% | 2.04% | 2.42% | 3% | 2.84% |
| Acquisitions | 0 | -132M | 0 | 39M | -5M | -1.67B | -417M | -195M | -87M | 3M | -372M | -6M | -272M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -170M | -360M | 19M | 17M | -4M | 42M | 11M | 98M | 74M | 30M | 4M | 53M | 0 | 58M | 0 | 0 | 2M |
| Cash from Financing | -260M | -732M | 356M | -771M | -658M | 1.31B | 103M | -434M | -899M | -484M | -343M | -783M | -332M | -169M | -28M | 584M | -170M |
| Debt Issued (Net) | 0 | -500M | 771M | -480M | -400M | 1.63B | 385M | 0 | 0 | -15M | 0 | -416M | -91M | -51M | -29M | 745M | 0 |
| Equity Issued (Net) | -43M | -14M | -162M | -75M | -52M | -101M | -84M | -262M | -742M | -286M | -194M | -232M | -138M | -112M | 6M | 0 | 0 |
| Dividends Paid | -217M | -213M | -206M | -200M | -192M | -186M | -172M | -149M | -132M | -115M | -98M | -81M | -49M | -25M | -5M | -1.43B | 0 |
| Share Repurchases | -43M | -14M | -162M | -75M | -52M | -101M | -84M | -262M | -742M | -286M | -194M | -232M | -138M | -119M | -1M | 0 | 0 |
| Other Financing | 0 | -5M | -47M | -16M | -14M | -29M | -26M | -23M | -25M | -68M | -51M | -54M | -54M | 19M | 0 | 1.27B | -170M |
| Net Change in Cash | 75M | -57M | 401M | -37M | -160M | 115M | 437M | -165M | -461M | -19M | -174M | -96M | -53M | -14M | 142M | 584M | 0 |
| Free Cash Flow | 524M | 794M | 26M | 678M | 482M | 429M | 740M | 366M | 451M | 432M | 537M | 640M | 551M | 97M | 170M | 331M | 168M |
| FCF Margin % | 3.87% | 6.36% | 0.23% | 5.92% | 4.51% | 4.5% | 7.91% | 4.11% | 5.52% | 5.81% | 7.6% | 9.12% | 7.92% | 1.42% | 2.53% | 5.03% | 2.5% |
| FCF Growth % | -36.33% | 2953.85% | -96.17% | 40.66% | 12.35% | -42.03% | 102.19% | -18.85% | 4.4% | -19.55% | -16.09% | 16.15% | 468.04% | -42.94% | -48.64% | 97.02% | - |
| FCF per Share | 13.23 | 20.20 | 0.66 | 16.99 | 12.02 | 10.65 | 18.23 | 8.84 | 10.30 | 9.43 | 11.38 | 13.25 | 11.18 | 1.92 | 3.39 | 6.78 | 3.45 |
| FCF Conversion (FCF/Net Income) | 0.71x | 1.98x | 0.71x | 1.42x | 1.32x | 1.40x | 1.57x | 1.63x | 1.09x | 1.70x | 1.43x | 2.05x | 2.12x | 0.90x | 2.27x | -5.62x | 2.74x |
| Interest Paid | 72M | 0 | 101M | 101M | 100M | 76M | 89M | 75M | 62M | 72M | 71M | 96M | 113M | 109M | 111M | 64M | 0 |
| Taxes Paid | 7M | 0 | 255M | 330M | 127M | 33M | 155M | 137M | 142M | 223M | 229M | 242M | 161M | 154M | 28M | 46M | 0 |
Quick answers to the most common questions about buying HII stock.
Huntington Ingalls Industries, Inc. (HII) generated $1.20B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Huntington Ingalls Industries, Inc. (HII) generated $794.0M 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.
Huntington Ingalls Industries, Inc. (HII) spent $0.0M 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, Huntington Ingalls Industries, Inc. (HII) returned $213.0M to shareholders via cash dividends and spent $14.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile working capital swings
Metrics are mathematically derived from official filings.
Operating Cash Flow Tracks Working Capital Timing
Based on reported figures, HII's operating cash flow swung from negative $390M in 2026Q1 to positive $650M in 2025Q4, a range that tracks working capital timing more closely than net income, which stayed within $101M to $217M across the period.
The gap between net income and operating cash flow is the central signal here, with OCF/NI ratios ranging from -2.65 to 5.41 across the ten quarters. This pattern suggests that reported earnings are a poor proxy for cash generation on a quarterly basis, and that milestone billing and percentage-of-completion timing are driving most of the variance. Investors should monitor whether the multi-quarter average OCF/NI converges toward unity, which would indicate that the cash profile is catching up to earnings rather than merely oscillating around them.
Milestone Billing Drives Cash Volatility
As reported in financial statements, working capital changes ranged from negative $685M in 2026Q1 to positive $588M in 2025Q2, indicating that contract billing cadence, not operating earnings, dominates near-term cash outcomes.
Large swings in working capital consistently offset or amplify operating results, which is typical of long-cycle shipbuilding contracts where cash receipts depend on milestone achievement. The alternating pattern of large inflows and outflows suggests that cash conversion is lumpy rather than structurally impaired. Analysts should treat trailing four-quarter aggregates as a more reliable measure of underlying cash generation than any single period.
Free Cash Flow Positive Only in Select Quarters
Based on EDBL's reported figures, free cash flow margins ranged from negative 16.9% to 23.6%, with the three most recent quarters showing 12.1%, 1.3%, and negative 15.0%, a profile that has not yet resolved into a stable trend.
The extreme dispersion in FCF margins means that no single quarter is representative, and the two negative quarters in the recent sequence warrant scrutiny of whether they reflect timing or a deeper pressure on cash generation. Compared with the peer set, where most primes report FCF margins between roughly 8.8% and 10.6%, HII's cumulative trajectory over ten quarters appears weaker despite periodic strength. Investors should focus on whether the 2026Q3 FCF of $429M can be sustained.
Capital Intensity Remains Moderate and Steady
According to recent SEC filings, HII's capital expenditures ran between 2.2% and 5.1% of revenue across the period, with the most recent quarter at 2.6%, suggesting capital intensity is manageable relative to the scale of its shipyard infrastructure.
Capex appears to be running near or somewhat above depreciation levels, with D&A holding steady near $75M to $87M per quarter, which suggests the company is maintaining its asset base rather than aggressively expanding it. The mix between maintenance and growth spending is not disclosed in the provided data, so the degree of discretionary investment cannot be confirmed. Investors should watch whether capex rises materially as throughput-improvement programs scale.
Strong Quarters May Overstate Cash Durability
Based on reported figures, the 2026Q3 operating cash flow of $520M follows a $31M outflow in 2026Q2 and a $390M outflow in 2026Q1, suggesting that a single strong quarter may reflect billing timing rather than a sustained improvement in cash generation.
Because working capital swings of several hundred million dollars dwarf the underlying net income base of roughly $150M to $200M per quarter, the apparent recovery in cash flow could reverse if milestone collections slip. The data provided does not disclose contract-level billing schedules or off-balance-sheet obligations, so these cannot be assessed and should not be assumed absent. Investors should treat the 2026Q3 inflow as provisional until subsequent quarters confirm a stable conversion pattern.