Free cash flow generation is volatile and heavily reliant on working capital timing, with the OCF/NI ratio swinging from -0.72 to 3.19 in consecutive quarters, while shareholder returns often absorb the majority of generated cash.
The Kroger Co. (KR) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Feb'25 | Feb'24 | Jan'23 | Jan'22 | Jan'21 | Feb'20 | Feb'19 | Feb'18 | Jan'17 | Jan'16 | Jan'15 | Feb'14 | Feb'13 | Jan'12 | Jan'11 | Jan'10 | Jan'09 | Feb'08 | Feb'07 | Jan'06 | Jan'05 | Jan'04 | Feb'03 | Feb'02 | Feb'01 | Jan'00 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 6.6B | 7.21B | 5.79B | 6.79B | 4.31B | 6.19B | 6.82B | 4.66B | 4.16B | 3.41B | 4.27B | 4.92B | 4.21B | 3.38B | 2.95B | 2.66B | 3.37B | 2.92B | 2.9B | 2.58B | 2.35B | 2.19B | 2.33B | 2.21B | 3.18B | 2.35B | 2.28B | 1.56B | 1.84B | 1.11B | 499.4M |
| Operating CF Margin % | - | 4.88% | 3.94% | 4.52% | 2.91% | 4.49% | 5.14% | 3.81% | 3.42% | 2.77% | 3.7% | 4.48% | 3.89% | 3.44% | 3.06% | 2.95% | 4.1% | 3.81% | 3.8% | 3.67% | 3.56% | 3.62% | 4.13% | 4.12% | 6.15% | 4.68% | 4.66% | 3.44% | 4.27% | 3.28% | 1.98% |
| Operating CF Growth % | 54.2% | 24.35% | -14.64% | 57.46% | -30.36% | -9.17% | 46.12% | 12.01% | 22% | -20.11% | -13.12% | 16.65% | 24.7% | 14.42% | 11.12% | -21.01% | 15.19% | 0.89% | 12.2% | 9.78% | 7.25% | -5.92% | 5.19% | -30.41% | 35.62% | 2.89% | 46.41% | -15.23% | 65.14% | 122.87% | -37.46% |
| Net Income | 1.08B | 1.02B | 2.67B | 2.15B | 2.25B | 1.67B | 2.59B | 1.51B | 3.08B | 1.89B | 1.96B | 2.05B | 1.75B | 1.53B | 1.51B | 596.1M | 1.13B | 56.7M | 1.25B | 1.22B | 1.11B | 958M | -100M | 315M | 1.21B | 1.04B | 880M | 638M | 504M | 589M | 352.7M |
| Depreciation & Amortization | 3.54B | 3.92B | 3.85B | 3.75B | 3.58B | 3.43B | 3.37B | 3.29B | 2.46B | 2.44B | 2.34B | 2.09B | 1.95B | 1.7B | 1.65B | 1.64B | 1.6B | 1.52B | 1.44B | 1.36B | 1.27B | 1.26B | 1.26B | 1.21B | 1.09B | 1.08B | 1.01B | 961M | 836M | 592M | 356.8M |
| Stock-Based Compensation | 37M | 0 | 175M | 172M | 190M | 203M | 185M | 155M | 154M | 151M | 141M | 165M | 155M | 107M | 81.6M | 81.2M | 79.3M | 83.4M | 91M | 87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -205M | -330M | -102M | -155M | 161M | -31M | 44M | -71M | -33M | -677M | 201M | 317M | 73M | 72M | 176M | 30.6M | 37M | 221.6M | 341M | -68M | -60M | -63M | 230M | 331M | 468M | 258M | 213M | 308M | -19.9M | 81M | 45.7M |
| Other Non-Cash Items | 3.27B | 3.04B | 212M | 67M | 1.51B | 1.15B | -945M | 371M | -1.97B | -228M | 111M | 226M | 341M | 211M | 132.2M | 329.7M | 172.6M | 1.29B | 185M | 161M | 303M | 204M | 965M | 620M | 117M | 285M | 282M | -9M | 180.9M | -16M | -7.3M |
| Working Capital Changes | -1.13B | -436M | -1.01B | 808M | -3.38B | -229M | 1.57B | -592M | 474M | -158M | -478M | 71M | -49M | -244M | -595M | -16.9M | 343.9M | -258.4M | -412M | -179M | -279M | -172M | -21M | -260M | 306M | -315M | -102M | -340M | 337M | -133M | -248.5M |
| Change in Receivables | -37M | 113M | -288M | 14M | -222M | -61M | 481M | -403M | 432M | -235M | -387M | -59M | 42M | 45M | -126M | 33.7M | 338M | -91.9M | -28M | -17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66M | -76M | 0 |
| Change in Inventory | -638M | -86M | -144M | 342M | -1.37B | 80M | 7M | -351M | -354M | -23M | -382M | -184M | -147M | -147M | -78M | -361.1M | -88.1M | -45.3M | -193M | -383M | -173M | -157M | -236M | -20M | -62M | -121M | -114M | -271M | 86M | -198M | -140.8M |
| Change in Payables | 398M | 388M | 253M | 545M | 3M | 438M | 330M | 342M | 213M | 190M | 16M | 440M | 146M | 20M | 188M | 82.2M | 315.3M | 53.5M | -53M | 185M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -4.2B | -3.91B | -3.23B | -3.75B | -3.02B | -2.61B | -2.81B | -2.61B | -1.19B | -2.71B | -3.88B | -3.57B | -3.06B | -4.77B | -2.18B | -1.91B | -1.96B | -2.33B | -2.18B | -2.22B | -1.59B | -1.28B | -1.61B | -2.03B | -1.91B | -1.91B | -1.52B | -1.82B | -1.47B | -1.18B | -856.9M |
| Capital Expenditures | -4.32B | -3.85B | -4.02B | -3.9B | -3.08B | -2.61B | -2.87B | -3.13B | -2.97B | -2.81B | -3.7B | -3.35B | -2.83B | -2.33B | -2.06B | -1.9B | -1.92B | -2.3B | -2.15B | -2.13B | -1.68B | -1.31B | -1.63B | -2B | -1.89B | -1.91B | -1.62B | -1.7B | -1.65B | -942M | -733.9M |
| CapEx % of Revenue | 2.9% | 2.61% | 2.73% | 2.6% | 2.08% | 1.9% | 2.16% | 2.56% | 2.43% | 2.28% | 3.21% | 3.05% | 2.61% | 2.37% | 2.14% | 2.1% | 2.34% | 3% | 2.82% | 3.02% | 2.55% | 2.16% | 2.9% | 3.72% | 3.65% | 3.82% | 3.31% | 3.75% | 3.82% | 2.78% | 2.92% |
| Acquisitions | 92M | 128M | 0 | 0 | 78M | 153M | 165M | 327M | 1.93B | -16M | -401M | -168M | -252M | -2.34B | -122.4M | -51M | -6.9M | -35.7M | -80M | -90M | 0 | 0 | -25M | -87M | -126M | -103M | -67M | -230M | 0 | -354M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 30M | -187M | 325M | 154M | -15M | -150M | -114M | 190M | 10M | 118M | 225M | -53M | 23M | -97M | 3.3M | 40.4M | -35.5M | 5.5M | 50M | -2M | 96M | 27M | 51M | 61M | 110M | 102M | 167M | 111M | 181M | 118M | -123M |
| Cash from Financing | -5.67B | -3.98B | -490M | -2.17B | -2.29B | -3.44B | -2.71B | -2.08B | -2.9B | -681M | -352M | -1.34B | -1.29B | 1.55B | -721M | -1.39B | -1B | -434.4M | -769M | -310M | -785M | -847M | -737M | -201M | -1.27B | -433M | -878M | 280M | -257M | 118M | 345.5M |
| Debt Issued (Net) | -979M | -497M | 5.62B | -1.29B | -552M | -1.39B | -848M | -1.14B | -457M | 735M | 1.86B | -349M | 226M | 2.29B | 693M | 276M | -172M | -50M | -110M | 1.09B | -179M | -749M | -388M | -140M | -492M | 245M | -501M | 230M | -134M | -25M | 297.7M |
| Equity Issued (Net) | -3.71B | -2.52B | -5.03B | -12M | -859M | -1.48B | -1.32B | -465M | -1.95B | -1.63B | -1.77B | -583M | -1.17B | -413M | -1.15B | -1.43B | -516M | -167M | -465M | -1.23B | -465M | -174M | -294M | -262M | -744M | -660M | -524M | 61M | -69.3M | 184M | 47.8M |
| Dividends Paid | -894M | -885M | -883M | -796M | -682M | -589M | -534M | -486M | -437M | -443M | -429M | -385M | -338M | -319M | -267M | -257.4M | -250M | -237.6M | -227M | -202M | -140M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -3.77B | -2.7B | -5.16B | -62M | -993M | -1.65B | -1.32B | -465M | -2.01B | -1.63B | -1.77B | -703M | -1.28B | -609M | -1.26B | -1.55B | -545M | -218M | -637M | -1.42B | -633M | -252M | -319M | -301M | -785M | -732M | -581M | -6M | -122M | -85M | -300K |
| Other Financing | -90M | -85M | -197M | -76M | -196M | 5M | -7M | 9M | -57M | 660M | -18M | -21M | -3M | 0 | 4M | 23.2M | -65.7M | 20.2M | 33M | 34M | -1M | 76M | -55M | 201M | -30M | -18M | 147M | -11M | -53.7M | -41M | 0 |
| Net Change in Cash | -3.21B | -625M | 2.08B | 868M | -993M | 134M | 1.29B | -30M | 82M | 25M | 45M | 9M | -133M | 163M | 50M | -637.1M | 400.8M | 160.7M | -52M | 53M | -21M | 66M | -15M | -12M | 10M | 0 | -120M | 18M | 116M | 53M | -79.5M |
| Free Cash Flow | 2.27B | 3.35B | 1.78B | 2.88B | 1.23B | 3.58B | 3.95B | 1.54B | 1.2B | 604M | 573M | 1.57B | 1.38B | 1.05B | 892M | 760.7M | 1.45B | 625.3M | 747M | 455M | 668M | 886M | 696M | 215M | 1.29B | 208M | 658M | -143M | 192M | 171M | -234.5M |
| FCF Margin % | 1.52% | 2.27% | 1.21% | 1.92% | 0.83% | 2.59% | 2.98% | 1.26% | 0.98% | 0.49% | 0.5% | 1.43% | 1.28% | 1.07% | 0.92% | 0.84% | 1.76% | 0.82% | 0.98% | 0.65% | 1.01% | 1.46% | 1.23% | 0.4% | 2.5% | 0.42% | 1.34% | -0.32% | 0.45% | 0.5% | -0.93% |
| FCF Growth % | 2.71% | 88.52% | -38.38% | 133.9% | -65.52% | -9.47% | 157.16% | 28.32% | 98.18% | 5.41% | -63.46% | 13.29% | 31.81% | 17.71% | 17.26% | -47.43% | 131.39% | -16.29% | 64.18% | -31.89% | -24.61% | 27.3% | 223.72% | -83.36% | 521.15% | -68.39% | 560.14% | -174.48% | 12.28% | 172.92% | -423.89% |
| FCF per Share | 3.74 | 5.11 | 2.47 | 3.98 | 1.70 | 4.74 | 5.06 | 1.91 | 1.46 | 0.67 | 0.60 | 1.60 | 1.39 | 1.01 | 0.83 | 0.64 | 1.13 | 0.48 | 0.57 | 0.33 | 0.46 | 0.61 | 0.47 | 0.14 | 0.82 | 0.13 | 0.39 | -0.08 | 0.18 | 0.16 | -0.22 |
| FCF Conversion (FCF/Net Income) | 2.09x | 7.09x | 2.17x | 3.14x | 1.92x | 3.74x | 2.64x | 2.81x | 1.34x | 1.79x | 2.16x | 2.41x | 2.44x | 2.23x | 1.97x | 4.42x | 3.02x | 41.74x | 2.32x | 2.13x | 2.11x | 2.29x | -22.40x | 7.77x | 2.64x | 2.25x | 2.60x | 2.54x | 7.44x | 2.39x | 1.43x |
| Interest Paid | 200M | 0 | 252M | 488M | 545M | 607M | 564M | 523M | 614M | 656M | 505M | 474M | 477M | 401M | 438M | 457M | 486M | 542M | 485M | 477M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 115M | 0 | 681M | 751M | 698M | 513M | 659M | 706M | 600M | 348M | 557M | 1B | 941M | 679M | 468M | 296M | 664M | 130M | 641M | 640M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying KR stock.
The Kroger Co. (KR) generated $7.21B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Kroger Co. (KR) generated $3.35B 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.
The Kroger Co. (KR) spent $3.85B 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, The Kroger Co. (KR) returned $885.0M to shareholders via cash dividends and spent $2.70B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Margin compression from shrink and labor
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital Swings
Kroger's cash conversion is highly volatile and distorted by large working capital swings, with the OCF/NI ratio ranging from -0.72 in Q3 2025 to 3.19 in Q4 2025, indicating that reported net income is a poor proxy for actual cash generation in any given quarter.
The extreme variability in the OCF-to-Net Income ratio, particularly the Q3 2025 loss that was still accompanied by positive operating cash flow, suggests that non-cash items and significant working capital movements are the primary drivers of reported earnings quality. This pattern makes it difficult to assess core operational performance on a quarterly basis and implies that management's execution on working capital is as critical to liquidity as underlying profitability. Investors should monitor whether the company can stabilize this conversion ratio, as persistent volatility often signals underlying operational or accounting complexity.
FCF Margins Volatile, Positive Trend Obscured
Free cash flow has been consistently positive but with significant margin volatility, from -0.1% in Q3 2024 to 5.2% in Q4 2025, and remains heavily dependent on working capital timing rather than a steady operational trend.
The FCF trajectory is highly uneven and lacks a clear directional trend, with strong quarters like Q4 2025 ($1.8B FCF) followed by near-breakeven periods. This volatility is driven primarily by working capital changes rather than stable operating cash generation, indicating that Kroger's free cash flow is not yet a reliable predictor of future performance. The FCF margin averaged approximately 1.7% over the last four quarters, which appears thin given the capital-intensive nature of the business and suggests limited room for error in balancing capital expenditure with shareholder returns.
Working Capital Swings Dominate Cash Flow Profile
Working capital changes have been the single largest driver of cash flow volatility, swinging from a $822M source in Q4 2025 to a $946M use in Q3 2025, underscoring the critical importance of inventory and payables management in this low-margin business.
The magnitude of these swings indicates that Kroger's cash flow is heavily influenced by the timing of inventory builds and supplier payments, which may reflect strategic decisions around promotional periods or inflation hedging. The large negative swings in multiple recent quarters suggest potential inefficiencies or intentional build-ups that tie up cash, which could become problematic if consumer demand softens and inventory turns slow. This pattern warrants close monitoring as it can mask underlying operational trends and represents a key risk to maintaining consistent free cash flow.
Shareholder Returns Absorb Majority of FCF
Kroger's capital deployment prioritizes returning cash to shareholders, with dividends and buybacks totaling over $4.0B in the last four quarters, often consuming or exceeding free cash flow generation in individual periods.
The commitment to dividends and buybacks appears rigid, as evidenced by the consistent quarterly dividend payments and significant, though lumpy, share repurchases (e.g., $5B in Q4 2024, $1.8B in Q4 2025). This aggressive return of capital, while supportive of shareholder value, may limit financial flexibility for organic growth investments or strategic acquisitions, especially when FCF is volatile. The pattern suggests management is confident in long-term cash generation, but it also raises questions about the prioritization of buybacks over deleveraging or investment in capacity amid rising labor and regulatory risks.
CapEx Intensity Appears Elevated for Margin Profile
Capital expenditure remains consistently high at 2.7% to 3.3% of revenue, a level that appears elevated relative to Kroger's thin 1.28% operating margin and suggests significant ongoing investment in store modernization or automation.
The sustained high CapEx-to-Revenue ratio indicates a capital-intensive phase, likely tied to the Ocado partnership and digital fulfillment investments. When combined with the company's minimal operating margin, this level of investment raises concerns about the return on invested capital and the timeline for these projects to become accretive. The consistency of this spending, even in quarters with weak free cash flow, implies it is viewed as essential for long-term competitiveness but may be straining near-term financial flexibility.
Cumulative Earnings Mask Cash Flow Reality
Over the last ten quarters, Kroger has generated approximately $4.5B in cumulative net income but only $13.4B in cumulative operating cash flow, a divergence largely explained by the substantial non-cash depreciation add-back that consistently exceeds reported profit.
This persistent positive gap between operating cash flow and net income is structurally expected due to high depreciation from Kroger's extensive asset base, but its magnitude underscores that the business generates cash primarily through asset utilization and working capital rather than high-profit margins. The implication is that Kroger's cash flow story is fundamentally one of scale and asset turnover, not profitability. Investors should view this divergence as a feature of the grocery model rather than a quality signal, as it makes the company highly dependent on maintaining high sales volumes to cover fixed asset costs.
Cash Flow Obscures True Economic Burden of Growth
Kroger's reported operating cash flow includes approximately $9-10B in annual depreciation add-back, which may overstate cash available for distribution as a significant portion likely represents the true economic cost of maintaining its vast physical footprint.
The cash flow statement's heavy reliance on depreciation as a non-cash add-back, which often exceeds net income by a factor of three or four, creates a misleading picture of cash abundance. This accounting treatment potentially obscures the fact that a large portion of operating cash flow is merely a proxy for the capital required to replace aging stores and equipment, rather than discretionary cash for shareholder returns or strategic investment. The analysis suggests that the 'true' free cash flow after maintenance capex may be substantially lower than headline figures imply, warranting a deeper examination of capital allocation priorities versus operational maintenance needs.