VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
HNI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
HNIHNI Corporation
$47.26$3.4B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksHNICash Flow

HNI Corporation (HNI) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow swung from -$205.7M in 2026Q1 to $168.9M in 2026Q3, but working capital outflows of $276.7M and dividends paid during negative FCF quarters suggest cash conversion remains uneven and payouts may be partially funded from balance sheet resources.

Income StatementBalance SheetCash FlowRatios

HNI Cash Flow Statement

Annual statement

HNI Cash Flow Statement

HNI Corporation (HNI) cash flow statement — 30-year operating, investing & financing cash flows

AnnualQuarterly
MetricTTMJan'26Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations68.9M276.2M226.7M267.5M81.2M131.63M214.47M219.38M186.43M133.15M223.36M173.35M167.8M165M144.78M134.28M94.38M193.21M174.37M291.19M159.6M201.01M194.26M141.27M202.39M227.8M204.92M156.2M146.8M141.4M93.3M
Operating CF Margin %-9.73%8.97%10.99%3.44%6.03%10.97%9.76%8.26%6.12%10.14%7.52%7.55%8.01%7.22%7.32%5.6%11.66%7.04%11.33%5.96%8.26%9.28%8.05%11.96%12.71%10.01%8.73%8.65%10.38%9.35%
Operating CF Growth %-1589.07%21.83%-15.25%229.43%-38.31%-38.62%-2.24%17.67%40.02%-40.39%28.85%3.31%1.69%13.97%7.82%42.27%-51.15%10.8%-40.12%82.45%-20.6%3.48%37.5%-30.2%-11.15%11.17%31.19%6.4%3.82%51.55%0.32%
Net Income53.1M54.2M139.5M49.2M123.9M59.81M41.92M110.5M93.33M89.9M85.64M105.41M61.16M63.37M48.33M45.75M27.12M-6.26M45.45M120.38M123.38M137.42M113.58M98.11M91.36M74.41M106.22M87.4M106.3M87M68.1M
Depreciation & Amortization243.5M107.1M107.8M94.9M84.2M83.15M77.68M77.43M74.79M72.87M68.95M57.56M56.72M46.62M43.36M46.29M58.63M74.87M70.16M68.17M69.5M65.51M66.7M72.77M68.75M81.39M79.05M65.5M53M35.6M25.3M
Stock-Based Compensation33.5M017.4M09M00000000000000000000000000
Deferred Taxes33.1M33.7M-14.1M-600K-15.3M-372K-12.01M6.75M3.2M-33.61M20.5M15.26M14.65M18.45M7.06M12.4M7.2M-5.84M2.6M-4.93M-3.71M-8.93M708K-3.31M2.32M6.96M-7.21M6M13.8M7.1M5.1M
Other Non-Cash Items48M55.2M6.6M54.2M-40.2M49.21M74.94M36.85M23.56M38.39M40.52M20.59M37.11M18.53M11.77M14.52M22.27M40.78M25.85M12.55M12.49M10.15M11.21M12.65M19.59M18.07M1.66M2.2M1.5M100K-100K
Working Capital Changes-303.5M26M-30.5M69.8M-80.4M-60.16M31.93M-12.15M-8.49M-34.3M7.82M-25.49M-2.16M17.72M33.62M15.08M-23.21M89.84M30.32M95.53M-48.35M-3.89M2.06M-38.94M20.37M46.98M25.21M-4.9M-27.8M10.3M-4.7M
Change in Receivables-76.4M0000000000-3.59M8.63M-21.03M-6.99M0000000000000000
Change in Inventory-29.1M0000000000-4.22M-23.44M1.61M9.55M-11.28M-4.39M19.15M31.84M20.38M-7.12M-10.49M-9.41M-3M2.35M35.05M6.41M-7.7M-4.3M3.1M200K
Change in Payables-225.7M0000000000-21.12M26.91M25.86M27.61M0000000000000000
Cash from Investing-605.9M-443.9M-51M-444.8M-10.7M-111.01M-100.37M-62.9M-41.22M-118.02M-153.03M-112.88M-154.21M-75.42M-85.81M-91.54M-25.05M13.28M-131.53M-92.02M-136.97M-74.95M-114.72M-81.48M-63.9M-47.01M-196.73M-84.1M-159.9M-200.7M-101.9M
Capital Expenditures-141.3M-65.8M-52.9M-79.1M-68.4M-66.55M-41.8M-66.89M-63.7M-127.39M-119.58M-114.97M-112.71M-78.89M-60.27M-31.14M-26.72M-17.55M-71.5M-58.91M-59.92M-38.91M-32.42M-34.84M-25.89M-36.85M-59.84M-80.4M-161.2M-85.5M-123.8M
CapEx % of Revenue2.67%2.32%2.09%3.25%2.9%3.05%2.14%2.98%2.82%5.85%5.43%4.99%5.07%3.83%3.01%1.7%1.58%1.06%2.89%2.29%2.24%1.6%1.55%1.98%1.53%2.06%2.92%4.49%9.5%6.27%12.4%
Acquisitions-412.8M-390.3M0-367M58.1M-44.55M-58.26M66.89M-2.85M-898K-34.3M110K-61.82M-3.95M-26.89M-54.99M-149K-500K-75.48M-41.7M-78.57M-33.8M-134.85M1.81M0-8.75M-134.7M0000
Investments-------------------------------
Other Investing-18.5M10.2M400K1.6M100K210K299K-61.04M24.9M10.52M965K2.09M16.36M3.48M2.14M3.67M6.23M7.17M6.19M12.44M5.95M-2.64M-765K-8.38M859K-1.41M-2.19M-3.9M1.2M-115.6M9.5M
Cash from Financing498M363.1M-182.2M188.8M-105.4M-84.48M-50.05M-181.23M-91.74M-28.09M-62.57M-66.07M-44.47M-66.33M-89.99M-69.02M-57.61M-158.65M-37.19M-193.36M-70.27M-80.03M-188.84M-59.98M-78.17M-105.13M-27.18M-67.5M-15.5M74.2M7.6M
Debt Issued (Net)690.8M499.6M-92.4M248M12.3M2.4M100K-74.9M-29.65M62.6M17.44M-6.77M47.21M-5.56M-30.49M-21.07M-4.08M-122.88M25.3M-19.79M162.76M141.03M-26.8M-20.23M-35.14M-51.15M7.72M-20M13.1M35.8M42.7M
Equity Issued (Net)3M-79.8M-14.6M2M-60.5M-28.1M1.3M-53.41M-10.85M-43.28M-34.23M-14.38M-49.44M-17.9M-14.63M-6.8M-14.81M2.89M-24.4M-137.97M-197.86M-187.22M-130.03M-9.45M-13.64M-25.61M-8.44M-24.4M-8.9M55.1M-20.1M
Dividends Paid-119.8M-63.1M-63.6M-58.5M-53.2M-53.75M-52.1M-52.23M-51.09M-49.56M-48.49M-46.33M-44.33M-43.49M-43.04M-41.25M-38.74M-38.67M-38.09M-36.41M-36.03M-33.84M-32.02M-30.3M-29.39M-28.37M-26.45M-23.1M-19.7M-16.7M-15M
Share Repurchases-5.6M-83.6M-65.8M-300K-65.2M-59.2M-6.76M-83.89M-30.45M-57.51M-55.83M-26.66M-67.91M-27.49M-21.02M-10M-17.82M0-28.55M-147.68M-203.65M-202.22M-145.6M-21.51M-15.74M-35.06M-17.97M-30.9M-12.2M-4.1M-21.9M
Other Financing-76M6.4M-11.6M-2.7M-4M-5.05M646K-686K-156K2.15M2.71M1.41M2.08M613K-1.84M99K25K8K11K808K865K0000000000
Net Change in Cash-47.9M186.7M-6.4M11.5M-34.9M-63.85M64.05M-24.75M53.47M-12.96M7.76M-5.6M-30.89M23.25M-31.03M-26.28M11.72M47.84M5.66M5.8M-47.63M46.03M-109.31M-183K60.33M75.66M-18.99M4.7M-28.6M14.9M-1M
Free Cash Flow-70.1M210.4M176.1M189.4M21.2M78.17M182.17M158.55M130.78M23.91M129.94M90.74M93.47M104.03M105.3M106.48M68.7M175.65M104.29M232.62M100.68M162.1M158.46M106.43M176.51M190.95M145.08M75.8M-14.4M55.9M-30.5M
FCF Margin %-1.32%7.41%6.97%7.78%0.9%3.58%9.32%7.06%5.79%1.1%5.9%3.94%4.21%5.05%5.25%5.81%4.07%10.61%4.21%9.05%3.76%6.66%7.57%6.06%10.43%10.65%7.09%4.24%-0.85%4.1%-3.06%
FCF Growth %-136.66%19.48%-7.02%793.4%-72.88%-57.09%14.9%21.24%447.07%-81.6%43.19%-2.92%-10.14%-1.21%-1.11%54.99%-60.89%68.43%-55.17%131.05%-37.89%2.3%48.88%-39.7%-7.56%31.62%91.4%626.39%-125.76%283.28%-178.01%
FCF per Share-0.974.303.634.170.501.784.243.652.950.532.862.002.052.262.302.331.503.912.354.962.002.952.751.822.983.232.411.25-0.230.94-0.51
FCF Conversion (FCF/Net Income)-1.32x5.10x1.63x5.44x0.66x2.20x5.12x1.99x2.00x1.48x2.61x1.64x2.73x2.59x2.96x2.92x3.50x-29.99x3.84x2.42x1.29x1.46x1.71x1.44x2.22x3.06x1.93x1.79x1.38x1.63x1.37x
Interest Paid0028.7M26.5M9.2M7.6M7.5M09.88M6.24M6.64M00010.87M11.97M12.06M12.32M17.16M18.21M00000000000
Taxes Paid0046.5M25M31.1M26.4M31.4M011.46M13.73M23.12M00013.4M14.1M7.08M4.53M22.85M57.13M00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityWeak
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Kimball integration cash drag

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Earnings Converting Unevenly Into Operating Cash

Based on HNI's reported figures, operating cash flow ran at 2.17 times net income in 2026Q3 but turned sharply negative in 2026Q2 and 2026Q1, indicating cash conversion that swings heavily quarter to quarter rather than tracking earnings consistently.

The 2026Q1 pattern, with net income of -$38.8M alongside operating cash flow of -$171.7M, suggests working capital absorption rather than an operating loss alone, since the gap far exceeds the reported loss. The strong 2026Q3 conversion of 2.17x may reflect working capital release after the Kimball acquisition rather than a durable improvement in earnings quality, and investors should monitor whether conversion normalizes across several quarters.

Working Capital Swings Dominate Cash Results

As reported in financial statements, working capital changes consumed $276.7M in 2026Q1 and $102.3M in 2026Q2 before releasing $18.1M in 2026Q3, making working capital the primary driver of recent operating cash volatility.

The scale of the 2026Q1 outflow relative to a net loss of $38.8M points to receivables, inventory, or payables movements tied to the Kimball combination, though the supplied data does not isolate which component drove the change. The subsequent reversal suggests timing effects, but investors should not assume the release is sustainable without evidence of stable collection and inventory efficiency.

Free Cash Flow Recovers From Deep Negative Trough

Based on the supplied data, free cash flow moved from -$205.7M in 2026Q1 to $168.9M in 2026Q3, a 10.6% margin, yet the trailing four-quarter sum remains negative, which tempers the recovery.

Summing 2025Q4 through 2026Q3 yields roughly -$42M of free cash flow, indicating that the single strong quarter has not yet offset the prior deficits. A 10.6% FCF margin in one quarter is encouraging, but its durability cannot be established from a single observation and warrants confirmation in subsequent periods.

Dividends Maintained Despite Negative Free Cash Flow

As reported in filings, HNI paid $26.6M in dividends in 2026Q1 and $52.1M in 2026Q2 while free cash flow was negative in both quarters, so shareholder payouts were funded in part from balance sheet resources or other sources.

Continuing dividends through periods of negative free cash flow suggests management prioritizes the payout, which may signal confidence in recovery but also reduces the cushion available for debt service during integration. Investors should monitor whether dividend coverage by free cash flow improves over the coming quarters, as sustained shortfalls would raise questions about the payout's sustainability.

Adjusted Metrics May Flatter Cash Reality

Based on the data, stock-based compensation was reported only sporadically while acquisition outflows of $390.3M in 2025Q4 and $24.1M in 2026Q3 appear in investing cash flow, so headline free cash flow may not capture the full capital cost of growth.

Excluding acquisition spending from free cash flow would materially flatter the picture for 2025Q4, where reported FCF of $61.1M sits against a $390.3M cash outlay for acquisitions. Investors should treat cumulative cash conversion and acquisition-adjusted free cash flow as more informative than any single quarter, while recognizing the supplied data does not confirm the underlying accounting treatment.

HNI — Frequently Asked Questions

Quick answers to the most common questions about buying HNI stock.

How much cash does HNI Corporation (HNI) generate from operations?

HNI Corporation (HNI) generated $276.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is HNI Corporation's free cash flow?

HNI Corporation (HNI) generated $210.4M 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.

What is HNI Corporation's capital expenditure (CapEx)?

HNI Corporation (HNI) spent $65.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does HNI Corporation distribute cash to shareholders?

In 2025, HNI Corporation (HNI) returned $63.1M to shareholders via cash dividends and spent $83.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.