Operating cash flow averaged $194.5M quarterly, with 2026Q2 OCF of $150.0M, but CapEx intensity spiked to 98.9% of OCF in 2026Q2, and no dividends have been paid over the last ten quarters.
IHS Holding Limited (IHS) cash flow statement — 19-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 | Nov'15 | Nov'14 | Nov'13 | Nov'12 | Nov'11 | Nov'10 | Nov'09 | Nov'08 | Nov'07 |
|---|
| Cash from Operations | 777.4M | 669.5M | 729.3M | 853.45M | 907.3M | 750.19M | 635.26M | 641.94M | 462.31M | 456.11M | 415.51M | 249.51M | 628.1M | 496.15M | 314.37M | 342.05M | 266.19M | 234.69M | 189.25M | 141.74M |
| Operating CF Growth % | -40.7% | -8.2% | -14.55% | -5.94% | 20.94% | 18.09% | -1.04% | 38.86% | 1.36% | 9.77% | 66.53% | -60.28% | 26.59% | 57.82% | -8.09% | 28.5% | 13.42% | 24.01% | 33.52% | - |
| Operating CF / Revenue % | 50.05% | 42.32% | 42.62% | 40.15% | 46.26% | 47.49% | 45.27% | 52.15% | 39.58% | 41.2% | 45.88% | 34.33% | 28.16% | 26.96% | 20.55% | 25.8% | 24.75% | 24.26% | 22.42% | 25.73% |
| Net Income | 142.1M | 621.2M | -1.61B | -1.88B | -543.98M | -8.14M | -152.85M | -409.97M | -86.02M | -425.45M | -826.39M | -435.65M | 194.55M | 131.73M | 158.17M | 135.41M | 141.31M | 134.96M | 98.99M | 56.34M |
| Depreciation & Amortization | 300.6M | 381.7M | 362.74M | 435.59M | 468.9M | 382.88M | 408.66M | 384.51M | 317.3M | 324.09M | 270.03M | 184.38M | 202.15M | 158.74M | 118.24M | 88.04M | 59.47M | 49.15M | 39.41M | 25.48M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.77M | 56.34M | 0 | 0 | -34.93M | -10.29M | -34.31M | -16.45M | -1.68M | 3.47M | 18.27M | 4.83M | 1.61M |
| Other Non-Cash Items | -238.07M | -346.6M | 2.11B | 2.51B | 1.02B | 433.5M | 528.87M | 251.72M | 246.82M | 676.8M | 979.16M | 382.94M | -106.79M | 430.09M | -172.85M | 127.33M | -114.95M | -116.97M | 244M | 60.46M |
| Working Capital Changes | 5.57M | 13.2M | -158.67M | -224.98M | -46.24M | -69.83M | -157.76M | -18.13M | -67.07M | -91.9M | -95.46M | 24.57M | 181.13M | -352.54M | 105.72M | -93.25M | 110.41M | 92.17M | -237.96M | -32.6M |
| Capital Expenditures | -55.48M | -252M | -269.01M | -598.77M | -1.52B | -877.95M | -758.51M | -258.28M | -378.02M | -248.64M | -592.43M | -1.45B | -335.45M | -1.59B | -375.26M | -793.24M | -371.26M | -154.04M | -284.95M | -133.83M |
| CapEx / Revenue % | 3.57% | 15.94% | 15.49% | 27.1% | 77.36% | 55.58% | 54.06% | 20.98% | 32.36% | 22.46% | 65.42% | 199.97% | 15.04% | 86.34% | 24.53% | 59.84% | 34.52% | 15.92% | 33.76% | 24.3% |
| CapEx / D&A | 0.18x | 0.66x | 0.73x | 1.32x | 3.24x | 2.29x | 1.86x | 0.67x | 1.19x | 0.77x | 2.19x | 7.88x | 1.66x | 10.01x | 3.17x | 9.01x | 6.24x | 3.13x | 7.23x | 5.25x |
| CapEx Coverage (OCF/CapEx) | 14.01x | 2.66x | 2.75x | 1.48x | 0.60x | 0.85x | 0.84x | 2.49x | 1.22x | 1.83x | 0.70x | 0.17x | 1.87x | 0.31x | 0.84x | 0.43x | 0.72x | 1.52x | 0.66x | 1.06x |
| Cash from Investing | 163.3M | -64.6M | 63.18M | -722.25M | -1.52B | -877.95M | -758.51M | -235.81M | -264.6M | -344.31M | -805.88M | -1.45B | -335.45M | -1.59B | -375.26M | -793.24M | -371.26M | -154.04M | -284.95M | -133.83M |
| Acquisitions | 362.67M | 171.8M | 118.96M | -4.49M | -735.74M | -401.04M | -542.9M | 2.4M | 1.86M | 54K | -219.66M | -796.43M | -210.4M | -1.49B | -306.27M | -730.06M | -334.51M | -125.38M | -272.84M | -114.63M |
| Purchase of Investments | -9M | 0 | -43.66M | -183.4M | -512.11M | -103.65M | 0 | 0 | 0 | 0 | 0 | -248.87M | -59.93M | -97.16M | -92.82M | -32.25M | -26.44M | 0 | 0 | -98.97M |
| Sale of Investments | 22.1M | 0 | 211.45M | 36.16M | 270.83M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.5M | 90.48M |
| Other Investing | 29.12M | 15.7M | 41.46M | 5.44M | 3.4M | 24.16M | 11.13M | 20.07M | 113.43M | -95.73M | 6.2M | 12.02M | 49.33M | 85.69M | 88.56M | 23.41M | 21.54M | -920K | -8.72M | 1.18M |
| Cash from Financing | -366.93M | -335.1M | -431M | -162.3M | 398.24M | 524.26M | -128.14M | -138.32M | -202.78M | 113.17M | 349.53M | 903.63M | -397.86M | 1.01B | 179.41M | 482.82M | 181.6M | 407K | -3.51M | -37.98M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividend Payout Ratio % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Issuance (Net) | -4M | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | -1000K | 1000K | 1000K | 1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Issued | 0 | 0 | 0 | 0 | 0 | 378M | 0 | 12.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -10.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -248.87M | -59.93M | -97.16M | -92.82M | -32.25M | -26.44M | 0 | 0 | 0 |
| Other Financing | -268.76M | -123.2M | -434.83M | -376.07M | -281.9M | -212.97M | -221.3M | -257.67M | -123.2M | -132.63M | 66.13M | 535.02M | -397.86M | 1.01B | 179.41M | 482.82M | 181.6M | 407K | -3.51M | -37.98M |
| Net Change in Cash | 538.2M | 247.74M | 284.13M | -220.25M | -402.41M | 331.07M | -313.39M | 265.35M | -12.75M | 170.12M | -143.25M | 467.74M | -105.21M | -86.64M | 110.32M | 33.95M | 76.53M | 93.16M | -117.44M | -31.55M |
| Exchange Rate Effect | -35.58M | -22.06M | -77.36M | -189.16M | -190.67M | -65.43M | -61.99M | -2.46M | -7.68M | -54.84M | -102.41M | -47.58M | -11.44M | -17.35M | -8.2M | 2.32M | -4.3M | 12.1M | -18.23M | -1.48M |
| Cash at Beginning | 966.5M | 577.96M | 293.82M | 514.08M | 916.49M | 585.42M | 898.8M | 633.45M | 646.2M | 476.08M | 619.33M | 151.59M | 258.37M | 345.01M | 234.69M | 200.74M | 124.2M | 31.04M | 148.48M | 180.03M |
| Cash at End | 1.09B | 825.7M | 577.96M | 293.82M | 514.08M | 916.49M | 585.42M | 898.8M | 633.45M | 646.2M | 476.08M | 619.33M | 153.16M | 258.37M | 345.01M | 234.69M | 200.74M | 124.2M | 31.04M | 148.48M |
| Free Cash Flow | 721.92M | 417.5M | 460.29M | 254.68M | -609.99M | -127.76M | -123.26M | 383.66M | 84.28M | 207.47M | -176.91M | -1.2B | 292.65M | -1.09B | -60.89M | -451.19M | -105.07M | 80.66M | -95.7M | 7.91M |
| FCF Growth % | 0.89% | -9.3% | 80.73% | 141.75% | -377.45% | -3.65% | -132.13% | 355.21% | -59.38% | 217.27% | 85.3% | -511.33% | 126.77% | -1695.28% | 86.51% | -329.42% | -230.27% | 184.28% | -1310.63% | - |
| FCF Margin % | 46.48% | 26.39% | 26.9% | 11.98% | -31.1% | -8.09% | -8.78% | 31.17% | 7.22% | 18.74% | -19.54% | -165.64% | 13.12% | -59.39% | -3.98% | -34.04% | -9.77% | 8.34% | -11.34% | 1.44% |
| FCF / Net Income % | 508.04% | 290.74% | -28.2% | -12.88% | 132.89% | 494.58% | 38.28% | -90.59% | -63.48% | -48.76% | 21.41% | 276.32% | 150.42% | -829.78% | -38.5% | -333.19% | -74.35% | 59.76% | -96.67% | 14.03% |
Quick answers to the most common questions about buying IHS stock.
IHS Holding Limited (IHS) generated $669.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
IHS Holding Limited (IHS) generated $417.5M 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.
IHS Holding Limited (IHS) spent $252.1M 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
Revenue volatility and negative earnings
OCF Stability Amid Revenue Swings
Operating cash flow averaged $194.5M quarterly over the last ten quarters, with a low of $75.8M in 2024Q1 and a high of $344.3M in 2024Q4, according to reported cash flow data.
Despite erratic net income, OCF has remained positive and relatively stable, suggesting that cash generation from operations is more predictable than earnings. The 2024Q1 OCF of $75.8M coincides with a massive net loss, indicating that non-cash charges (e.g., impairments) did not impact cash. This stability supports the view that core operations are generating consistent cash, though the variability in OCF (ranging from $75.8M to $344.3M) warrants monitoring.
CapEx Intensity and Rate Base Growth
CapEx as a percentage of OCF ranged from 19.5% to 145.8% over the last ten quarters, with 2026Q2 showing a 98.9% ratio, based on the cash flow statement.
CapEx has been substantial, with quarterly investments between $46.3M and $148.3M, indicating ongoing expansion of the tower portfolio. The high CapEx/OCF ratios in 2024Q1 (145.8%) and 2026Q2 (98.9%) suggest periods where capital spending nearly or fully consumed operating cash flow, which is typical for a growth-oriented tower operator. However, the negative CapEx figures in several quarters (e.g., 2025Q1, 2025Q4) are unusual and may reflect asset sales or reclassifications, which could distort the true investment trend.
FCF Deficit and Financing Needs
Free cash flow turned positive in most quarters, but 2026Q2 reported a $298.3M FCF due to negative CapEx, while interest payments of $52.9M and $102.8M appeared in 2025Q3 and 2024Q3, respectively.
The company has not issued long-term debt in the last ten quarters, with only minor debt repayments of $1.0M in several quarters. This suggests that IHS has been funding its operations and capital expenditures through existing cash reserves and operating cash flow, which may limit its capacity for large-scale expansion. The absence of equity issuance and minimal debt activity implies a conservative financing approach, but the negative FCF in some quarters (e.g., 2024Q1) indicates that external financing may be needed if CapEx accelerates.
Working Capital Swings and Timing
Working capital adjustments appear significant, as OCF exceeded net income by $1.7B in 2024Q1, while in 2025Q4 OCF was $170.4M despite a net loss of $75.9M, per the cash flow data.
The large positive OCF relative to net income in 2024Q1 suggests substantial non-cash charges (e.g., impairments) and possibly favorable working capital changes. Conversely, in 2025Q4, OCF was strong despite a net loss, indicating that cash collections and payables management are supporting cash flow. These swings may reflect timing differences in customer payments or vendor settlements, which are common in tower operations with long-term contracts.
No Dividends, Retained Cash
IHS has paid no dividends over the last ten quarters, with OCF/Div not applicable, indicating all operating cash flow is retained for reinvestment.
The absence of dividend payments is consistent with a growth-focused strategy, where cash is reinvested into tower infrastructure. This eliminates dividend coverage concerns, but investors seeking income may find the lack of payout unattractive. The retained cash flow supports the company's ability to fund CapEx internally, though the high capital intensity may still require external financing.
What the Cash Flow Hides
The cash flow statement shows no interest payments in most quarters, but 2025Q3 and 2024Q3 reported $52.9M and $102.8M, respectively, suggesting irregular debt servicing, as per the cash flow data.
The sporadic interest payments are puzzling and may indicate that some interest is capitalized or paid through other means. Additionally, the negative CapEx figures in several quarters could imply asset disposals or reclassifications that are not fully explained. Investors should monitor the sustainability of OCF given the revenue volatility and the potential for future impairments or decommissioning costs, which are not visible in the current cash flow data.