Free cash flow margin of 4.5% in 2026Q3 follows a -3.7% margin in 2026Q2, and operating cash flow to net income swung from 0.17 to 4.61 over recent quarters, indicating that cash conversion is driven by working capital timing rather than steady earnings quality.
Landstar System, Inc. (LSTR) cash flow statement — 30-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 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 171.43M | 224.88M | 286.56M | 393.65M | 622.66M | 276.74M | 210.72M | 307.84M | 297.9M | 138.96M | 190.24M | 216.02M | 101.87M | 162.01M | 125.58M | 118.03M | 108.76M | 144.96M | 119.69M | 140.61M | 292.17M | 6.53M | 49.74M | 53.4M | 84.31M | 49.79M | 54.05M | 43.39M | 53.36M | 70.43M | 24.99M |
| Operating CF Margin % | - | 4.74% | 5.93% | 7.41% | 8.37% | 4.23% | 5.09% | 7.53% | 6.45% | 3.81% | 6% | 6.5% | 3.2% | 6.08% | 4.53% | 4.46% | 4.53% | 7.21% | 4.53% | 5.65% | 11.62% | 0.26% | 2.46% | 3.34% | 5.6% | 3.58% | 3.81% | 3.13% | 4.16% | 5.37% | 1.95% |
| Operating CF Growth % | -767.33% | -21.52% | -27.2% | -36.78% | 125% | 31.33% | -31.55% | 3.34% | 114.37% | -26.95% | -11.93% | 112.06% | -37.12% | 29.01% | 6.4% | 8.53% | -24.98% | 21.12% | -14.88% | -51.87% | 4374.93% | -86.87% | -6.84% | -36.67% | 69.32% | -7.87% | 24.56% | -18.69% | -24.23% | 181.79% | 24.97% |
| Net Income | 160.38M | 115.01M | 195.95M | 264.39M | 430.91M | 381.52M | 192.11M | 227.7M | 255.21M | 177M | 137.35M | 147.69M | 138.81M | 108.92M | 129.78M | 112.94M | 86.58M | 69.95M | 110.93M | 109.65M | 113.08M | 119.96M | 71.87M | 50.7M | 49.22M | 42.79M | 45.19M | 45.9M | 34.48M | 24.7M | 18.9M |
| Depreciation & Amortization | 41.39M | 46.39M | 56.74M | 58.15M | 57.45M | 49.61M | 45.85M | 44.47M | 43.57M | 40.56M | 35.8M | 29.1M | 27.57M | 27.67M | 27.46M | 25.81M | 24.8M | 23.53M | 20.96M | 19.09M | 16.8M | 15.92M | 13.96M | 12.74M | 11.52M | 12.33M | 11.79M | 10.48M | 8.89M | 18.78M | 21.88M |
| Stock-Based Compensation | 9.2M | 6M | 3.44M | 4.28M | 12.4M | 27.54M | 4.64M | 4.24M | 18.26M | 7.72M | 2.75M | 6.92M | 6.8M | 4.91M | 6.15M | 5.01M | 4.77M | 4.97M | 6.64M | 7.61M | 7.17M | 193K | 0 | 85K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 14.1M | 2.65M | -6.99M | -7.71M | -5.36M | -3.79M | 1.13M | 4.77M | 2.12M | -17.03M | 6.33M | 6.79M | 5.43M | 4.7M | 4.26M | 10.07M | 525K | 2.42M | 3.87M | 521K | 3.3M | -1.25M | 3.97M | -2.9M | 5.51M | 1.78M | 3.91M | 1.79M | -423K | 6.62M | 355K |
| Other Non-Cash Items | 10.11M | 47.2M | 16.93M | 9.72M | 9.63M | 4.34M | 9.76M | 9.07M | 6.69M | 6.92M | 2.5M | 5.89M | 3.39M | 9.99M | 2.41M | 7.76M | 5.19M | 8.15M | 7.94M | 12.56M | 5.05M | 13.95M | 16.25M | 10.82M | 8.43M | 1.22M | 1.22M | 1.23M | 32.16M | 2.11M | 2.13M |
| Working Capital Changes | -63.74M | 7.64M | 20.5M | 64.81M | 117.62M | -182.48M | -42.77M | 17.6M | -27.94M | -76.2M | 5.53M | 19.62M | -80.14M | 5.82M | -44.47M | -43.56M | -13.12M | 35.95M | -30.65M | 432K | 146.77M | -142.23M | -56.3M | -18.05M | 9.63M | -16.42M | -12.78M | -19.71M | 4.75M | 16.21M | -25.17M |
| Change in Receivables | -226.14M | -8.49M | 37.83M | 222.9M | 219.19M | -362.23M | -285.17M | 81.42M | 7.42M | 5.74M | 5.74M | 5.89M | -60.45M | -28.58M | 7.8M | -98.15M | -38.21M | 32.78M | -10.66M | 7.65M | 207.13M | -198.89M | -126.72M | -34.64M | -11.22M | 1.38M | 8.23M | -37.5M | -7.2M | -5.8M | -28M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -59.43M | -166.85M | -2.38M | 14.87M | 0 | 0 | -60.23M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.04M | 17.3M | -9.42M | -18.09M | -131K | -2.08M | 11.49M | 474K |
| Change in Payables | 79.29M | -14.06M | -12.36M | -131.39M | -76.76M | 224.13M | 108.09M | -42.14M | 22.53M | 68.86M | -9.6M | 3.63M | 62.28M | 8.88M | 25.67M | 26.01M | 16.27M | -1.63M | -11.24M | -5.19M | -42.2M | 44.31M | 48.48M | 11.42M | 4.48M | -7.19M | -4.32M | 16.7M | 2.5M | 10.5M | 2.5M |
| Cash from Investing | -11.23M | -2.36M | -10.5M | -6.48M | -24.77M | -73.34M | -28.42M | -18.56M | -8.19M | -22.08M | -14.17M | -8.67M | -4.85M | 65.84M | -21.21M | 8.81M | -50.72M | -22.77M | -9.15M | -3.58M | -4.92M | -2.58M | -5.54M | -31.62M | -10.42M | -3.55M | -5.72M | -15.59M | 38.98M | 4.89M | -336K |
| Capital Expenditures | -13.82M | -9.88M | -31M | -25.69M | -26M | -23.26M | -30.63M | -19.42M | -9.75M | -15.59M | -22.64M | -4.8M | -10.54M | -6.37M | -7.07M | -4.34M | -27.5M | -2.71M | -8.29M | -6.51M | -4.17M | -3.86M | -6.38M | -5.56M | -4.42M | -5.44M | -7.3M | -12.72M | -7.18M | -9.79M | -12.85M |
| CapEx % of Revenue | 0.26% | 0.21% | 0.64% | 0.48% | 0.35% | 0.36% | 0.74% | 0.47% | 0.21% | 0.43% | 0.71% | 0.14% | 0.33% | 0.24% | 0.26% | 0.16% | 1.15% | 0.14% | 0.31% | 0.26% | 0.17% | 0.15% | 0.32% | 0.35% | 0.29% | 0.39% | 0.52% | 0.92% | 0.56% | 0.75% | 1% |
| Acquisitions | 3.38M | 6.92M | 0 | 0 | 5.24M | 0 | -2.77M | 0 | 4.02M | -8.46M | 10.21M | 0 | 0 | 74.5M | 0 | 0 | 0 | -14.89M | 146K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.44M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 3.58M | 0 | 9.75M | 8.29M | -5M | 2.97M | 7.76M | 3.99M | 4.02M | 4.03M | 10.21M | 1.69M | 7.46M | 9.54M | 9.73M | 4.38M | 1.69M | 28.86M | -7.89M | 3.71M | 2.62M | 4.49M | 971K | 1.61M | 387K | 906K | 1.96M | 2.13M | 2.72M | 17.7M | 12.52M |
| Cash from Financing | -237.86M | -343.14M | -237.34M | -247.97M | -475.68M | -232.95M | -252.03M | -170.56M | -330.68M | -54.4M | -112.07M | -254.67M | -112.35M | -121.12M | -111.23M | -90.48M | -99.23M | -135.93M | -72.05M | -167.77M | -225.16M | -36.23M | -25.16M | -44.58M | -56.33M | -31.29M | -39.12M | -30.76M | -57.18M | -61.51M | -23.89M |
| Debt Issued (Net) | -6.94M | -37.6M | -31.54M | -67.77M | -62.59M | 4.09M | -22.83M | -46.1M | -30.19M | -40.76M | -46.85M | -35.54M | -30.57M | -59.16M | -53.54M | -22.29M | 9.69M | -73.96M | -26.81M | -280K | -78.64M | 52.65M | -14.3M | 18.07M | -37.36M | 2.75M | 6.92M | 20.14M | -5.44M | -29.82M | 16.04M |
| Equity Issued (Net) | -101.8M | -179.86M | -81.4M | -53.92M | -285.98M | -122.72M | -115.96M | -88.58M | -206.65M | 3.18M | -48.19M | -159.69M | -52.63M | -57.17M | -25.83M | -50.45M | -102.74M | -54.63M | -39.33M | -176.59M | -145.91M | -85.96M | -10.85M | -62.66M | -18.97M | -34.04M | -46.04M | -51.09M | -51.74M | -20.55M | 236K |
| Dividends Paid | -123.87M | -124.76M | -120.48M | -117.13M | -115.67M | -111.96M | -109.5M | -27.89M | -88.92M | -15.94M | -14.33M | -57.88M | -27.61M | 0 | -33.98M | -9.98M | -9.42M | -8.69M | -8.14M | -7.39M | -6.36M | -2.92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -101.8M | -179.86M | -81.4M | -53.92M | -285.98M | -122.72M | -115.96M | -88.58M | -208.09M | -50.52M | -50.52M | -161.15M | -56.39M | -59.5M | -25.83M | -50.45M | -102.74M | -55.76M | -51.58M | -176.59M | -156.49M | -95.6M | -27M | -73.84M | -26.31M | -37.2M | -46.19M | -51.38M | -53.23M | -20.98M | 0 |
| Other Financing | -5.24M | -933K | -3.93M | -9.16M | -11.44M | -2.35M | -3.73M | -8M | -4.92M | -881K | -2.71M | -1.55M | -1.54M | -4.79M | 2.11M | -7.76M | 3.24M | 1.35M | 2.23M | 16.49M | 5.76M | 0 | 0 | 0 | 0 | 0 | 0 | 190K | 0 | -11.14M | -40.16M |
| Net Change in Cash | -77.87M | -118.32M | 33.98M | 141.46M | 120.01M | -29.78M | -70.16M | 119.78M | -42.68M | 63.52M | 64.38M | -49.42M | -16.36M | 106.02M | -6.62M | 36.19M | -41.01M | -13.19M | 38.15M | -30.74M | 62.09M | -32.29M | 19.04M | -22.81M | 17.56M | 14.96M | 9.21M | -2.96M | 8.69M | 13.81M | 772K |
| Free Cash Flow | 157.62M | 215M | 255.56M | 367.96M | 596.65M | 253.48M | 180.09M | 288.42M | 288.15M | 123.38M | 167.6M | 211.22M | 91.33M | 155.64M | 118.51M | 113.7M | 81.25M | 142.25M | 111.4M | 134.09M | 288M | 2.67M | 43.37M | 47.84M | 79.89M | 44.35M | 46.74M | 30.68M | 46.18M | 60.64M | 12.14M |
| FCF Margin % | 2.98% | 4.53% | 5.29% | 6.93% | 8.02% | 3.88% | 4.35% | 7.05% | 6.24% | 3.38% | 5.29% | 6.36% | 2.87% | 5.84% | 4.27% | 4.29% | 3.39% | 7.08% | 4.21% | 5.39% | 11.46% | 0.11% | 2.15% | 3% | 5.3% | 3.18% | 3.3% | 2.21% | 3.6% | 4.62% | 0.95% |
| FCF Growth % | -20.75% | -15.87% | -30.55% | -38.33% | 135.39% | 40.75% | -37.56% | 0.09% | 133.56% | -26.38% | -20.65% | 131.27% | -41.32% | 31.33% | 4.23% | 39.93% | -42.88% | 27.69% | -16.92% | -53.44% | 10678.26% | -93.84% | -9.35% | -40.12% | 80.14% | -5.12% | 52.37% | -33.57% | -23.85% | 399.44% | 157.27% |
| FCF per Share | 4.65 | 6.19 | 7.19 | 10.24 | 16.29 | 6.63 | 4.67 | 7.25 | 6.98 | 2.94 | 3.97 | 4.82 | 2.02 | 3.37 | 2.53 | 2.39 | 1.64 | 2.77 | 2.11 | 2.43 | 4.91 | 0.04 | 0.70 | 0.75 | 1.19 | 0.65 | 0.65 | 0.38 | 0.52 | 0.60 | 0.12 |
| FCF Conversion (FCF/Net Income) | 0.98x | 1.96x | 1.46x | 1.49x | 1.44x | 0.73x | 1.10x | 1.35x | 1.17x | 0.78x | 1.39x | 1.46x | 0.73x | 1.11x | 0.97x | 1.04x | 1.24x | 2.06x | 1.08x | 1.28x | 2.58x | 0.06x | 0.69x | 1.05x | 1.71x | 1.16x | 1.20x | 0.94x | 4.49x | 2.85x | 1.32x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying LSTR stock.
Landstar System, Inc. (LSTR) generated $224.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Landstar System, Inc. (LSTR) generated $215.0M 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.
Landstar System, Inc. (LSTR) spent $9.9M 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, Landstar System, Inc. (LSTR) returned $124.8M to shareholders via cash dividends and spent $179.9M 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 Lags Earnings Volatility
As reported in the quarterly cash flow data, LSTR's operating cash flow to net income ratio swung from 0.17 in 2025Q2 to 4.61 in 2025Q3, indicating that cash conversion is driven by timing rather than steady underlying earnings quality.
The ratio ranged from roughly 0.2x to above 4x across the ten quarters, which suggests that reported net income is not a reliable proxy for cash generation in any single period. The 2026Q2 quarter, where operating cash flow turned to -$50.4M against $49.0M of net income, appears to reflect a working capital build rather than an operating deterioration. Investors should monitor whether this conversion pattern normalizes over a full cycle before drawing conclusions about earnings quality.
Working Capital Drives Cash Timing
Based on the reported working capital changes, LSTR swung from a $122.8M outflow in 2026Q2 to a $25.6M inflow in 2026Q1, indicating that receivables and payables timing dominates quarterly cash flow.
The magnitude of these swings relative to quarterly net income suggests that collections timing, and possibly agent settlement cycles, materially influence reported operating cash flow. The swing from a large outflow to inflow within two quarters may point to a receivables build that later reversed, though the data does not isolate the components. This pattern warrants further investigation into receivables aging and agent payment terms before inferring any change in collection efficiency.
Free Cash Flow Margins Remain Thin
Per the reported figures, LSTR's free cash flow margin ranged from -3.7% in 2026Q2 to 7.1% in 2025Q3, with a 2026Q3 margin of 4.5%, indicating that cash generation remains modest relative to revenue.
Capital expenditure consumed only 0.2% to 0.6% of revenue across the period, so free cash flow is driven almost entirely by operating cash flow and working capital movements rather than investment intensity. Because the asset-light model requires little capital, the free cash flow margin tracks the operating conversion pattern closely. The thin and volatile margin suggests limited cushion in quarters where working capital absorbs cash.
Shareholder Returns Exceed Free Cash Flow
According to the reported cash flow statements, LSTR paid $81.7M in dividends and $60.4M in buybacks in 2025Q1 and 2026Q1 respectively, indicating that capital returns have at times exceeded quarterly free cash flow.
Over the ten quarters, dividend and buyback outflows frequently exceeded free cash flow in the same period, with 2026Q1 combined returns of roughly $104M against free cash flow of $72.4M. Funding these distributions from the company's cash balance rather than current earnings is consistent with a conservative, low-leverage posture, though it reduces the cash cushion over time. Investors should monitor whether sustained returns above free cash flow are sustainable through the next freight downturn.
Cash Build May Mask Working Capital Risk
Based on reported figures, LSTR's cumulative working capital movements over the period appear to have offset much of its reported net income, suggesting headline cash generation may overstate durable cash earnings.
Because quarterly operating cash flow has been heavily influenced by working capital timing, periods of strong reported cash flow, such as 2025Q3 and 2026Q1, may partly reflect reversals of prior-period build rather than sustainable generation. The stock-based compensation and depreciation figures are small relative to these swings, so they do not appear to explain the divergence. Investors should monitor whether the working capital pattern reverses in coming quarters, which would indicate timing effects rather than structural cash generation.