VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
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
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
IHSIHS Holding Limited
$8.24$2.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

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

Resources

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

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksIHSCash Flow

IHS Holding Limited (IHS) Cash Flow Statement

19Y historyFree accessUpdated daily

Operating cash flow remains a relative strength, with the company generating $205.7M in 2026Q1, significantly outpacing the $75.8M in reported net income.

IHS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Nov'15Nov'14Nov'13Nov'12Nov'11Nov'10Nov'09Nov'08Nov'07
Cash from Operations865.1M669.5M729.3M853.45M907.3M750.19M635.26M641.94M462.31M456.11M415.51M249.51M628.1M496.15M314.37M342.05M266.19M234.69M189.25M141.74M
Operating CF Margin %-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%
Operating CF Growth %72.67%-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%-
Net Income186.3M621.2M-1.61B-1.88B-543.98M-8.14M-152.85M-409.97M-86.02M-425.45M-826.39M-435.65M194.55M131.73M158.17M135.41M141.31M134.96M98.99M56.34M
Depreciation & Amortization333.4M381.7M362.74M435.59M468.9M382.88M408.66M384.51M317.3M324.09M270.03M184.38M202.15M158.74M118.24M88.04M59.47M49.15M39.41M25.48M
Stock-Based Compensation14.5M027.94M13.37M13.27M11.78M8.34M351.05M-5.07M-27.44M88.17M93.28M167.36M162.45M121.54M86.19M66.47M57.11M39.97M30.44M
Deferred Taxes000000082.77M56.34M00-34.93M-10.29M-34.31M-16.45M-1.68M3.47M18.27M4.83M1.61M
Other Non-Cash Items-210.67M-346.6M2.11B2.51B1.02B433.5M528.87M251.72M246.82M676.8M979.16M382.94M-106.79M430.09M-172.85M127.33M-114.95M-116.97M244M60.46M
Working Capital Changes40.37M13.2M-158.67M-224.98M-46.24M-69.83M-157.76M-18.13M-67.07M-91.9M-95.46M24.57M181.13M-352.54M105.72M-93.25M110.41M92.17M-237.96M-32.6M
Change in Receivables-42.64M1.4M-200.59M-295.26M-141.72M-164.38M-130.26M-21.09M-164.28M-97.18M-84.03M25.89M36.42M-24.43M-35.41M-35.14M37.89M19.48M-23.94M-5.54M
Change in Inventory5.21M-10.8M-14.97M11.25M-37.75M6.69M-8.48M-27.07M4.59M5.27M-11.43M-1.32M340.6M47.55M131.81M64.97M95.04M221.91M18.88M-21.27M
Change in Payables30.41M22.6M0000030.03M92.63M00-4.13M-11.43M-10.07M22.38M-4.3M3.02M-13.28M-4.79M-15.64M
Cash from Investing-32.3M-64.6M63.18M-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
Capital Expenditures-250.08M-252.1M-265.03M-575.96M-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 % of Revenue16.05%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%
Acquisitions0-------------------
Investments--------------------
Other Investing45.82M15.7M41.46M5.44M3.4M24.16M11.13M20.07M113.43M-95.73M6.2M12.02M49.33M85.69M88.56M23.41M21.54M-920K-8.72M1.18M
Cash from Financing-491.73M-335.1M-431M-162.3M398.24M524.26M-128.14M-138.32M-202.78M113.17M349.53M903.63M-397.86M1.01B179.41M482.82M181.6M407K-3.51M-37.98M
Debt Issued (Net)0-------------------
Equity Issued (Net)000-10.04M0378M00000000000000
Dividends Paid00000000000000000000
Share Repurchases000-10.04M0000000-248.87M-59.93M-97.16M-92.82M-32.25M-26.44M000
Other Financing-273.66M-123.2M-434.83M-376.07M-281.9M-212.97M-221.3M-257.67M-123.2M-132.63M66.13M535.02M-397.86M1.01B179.41M482.82M181.6M407K-3.51M-37.98M
Net Change in Cash315.4M247.74M284.13M-220.25M-402.41M331.07M-313.39M265.35M-12.75M170.12M-143.25M467.74M-105.21M-86.64M110.32M33.95M76.53M93.16M-117.44M-31.55M
Free Cash Flow615.02M417.5M460.29M254.68M-609.99M-127.76M-123.26M383.66M84.28M207.47M-176.91M-1.2B292.65M-1.09B-60.89M-451.19M-105.07M80.66M-95.7M7.91M
FCF Margin %39.48%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 Growth %3.23%-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 per Share1.791.221.380.76-1.84-0.39-0.371.160.260.72-0.74-5.504.23-16.21-0.91-6.87-1.621.26-1.520.14
FCF Conversion (FCF/Net Income)3.30x4.66x-0.45x-0.43x-1.98x-29.04x-1.97x-1.52x-3.48x-1.07x-0.50x-0.57x3.23x3.77x1.99x2.53x1.88x1.74x1.91x2.52x
Interest Paid52.9M0000000000000000000
Taxes Paid00000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Currency Devaluation and Volatility

Earnings Quality Obscured by Volatility

According to the provided cash flow data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -2.25 in 2025Q4 to 6.71 in 2025Q2, suggesting that reported net income is a poor proxy for the company's actual cash-generating capacity.

The extreme variance in the conversion ratio indicates that non-cash items, particularly FX-related charges and accounting adjustments, frequently distort the bottom line. Investors should monitor this divergence closely, as it implies that the company's ability to generate cash is decoupled from its reported accounting profitability.

FCF Margins Mask Underlying Instability

As reported in financial statements, IHS maintained a 38.3% FCF margin in 2026Q1, yet this figure remains volatile, having fluctuated significantly from a low of 10.3% in 2023Q4, indicating that free cash flow generation is highly sensitive to the timing of capital expenditures and currency-driven revenue shifts.

While the FCF margins appear robust on a quarterly basis, the inconsistency suggests that the company lacks a predictable cash flow profile. This volatility warrants further investigation into whether the current FCF levels are sustainable or merely a result of deferred maintenance and cyclical capital spending patterns.

Capital Intensity Remains a Burden

Based on reported figures, the company's CapEx/Revenue ratio reached 11.2% in 2026Q1, down from a peak of 32.7% in 2025Q4, which suggests that management is attempting to rein in capital intensity to preserve liquidity amidst a challenging macroeconomic environment in its core operating markets.

The significant reduction in capital intensity may indicate a strategic shift toward prioritizing cash preservation over aggressive network expansion. However, given the infrastructure-heavy nature of the business, investors should monitor whether this lower spending level is sufficient to maintain site uptime and competitive service levels.

Working Capital Swings Impact Liquidity

As evidenced by the quarterly cash flow statements, working capital changes have been highly inconsistent, ranging from a $92.1M inflow in 2024Q4 to a $100.7M outflow in 2023Q4, highlighting the operational difficulty of managing collections and payables in logistically complex and inflationary emerging markets.

These erratic working capital movements suggest that the company faces significant friction in its cash conversion cycle, likely exacerbated by the timing of payments from MNO tenants. Such fluctuations may indicate underlying stress in the company's ability to manage its short-term liquidity effectively.

Cumulative Earnings vs Cash Reality

Analysis of the 10-quarter data reveals a persistent gap where operating cash flow consistently exceeds net income, as seen in 2026Q1 where $205.7M in OCF dwarfed the $75.8M net income, suggesting that non-cash charges are significantly depressing the company's reported earnings relative to its cash reality.

This structural divergence implies that the company's accounting earnings are heavily impacted by non-cash expenses, such as depreciation and FX losses, which do not reflect the actual cash available to the business. Investors should focus on the cash flow statement as the primary indicator of financial health.

IHS — Frequently Asked Questions

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

How much cash does IHS Holding Limited (IHS) generate from operations?

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.

What is IHS Holding Limited's free cash flow?

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.

What is IHS Holding Limited's capital expenditure (CapEx)?

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.