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
MLMMartin Marietta Materials, Inc.
$616.06$37.2B
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
HomeStocksMLMCash Flow

Martin Marietta Materials, Inc. (MLM) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash flow conversion remains erratic, as evidenced by an OCF/NI ratio that swung from 0.15 in 2026Q1 to 2.33 in 2024Q4, largely impacted by heavy capital deployment and acquisition activity.

MLM Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'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 Operations1.79B1.78B1.46B1.53B991M1.14B1.05B966.1M705.1M657.6M688.94M580.6M381.66M308.95M222.69M259.09M269.81M318.37M345.63M395.57M338.19M317.78M266.84M277.17M203.56M252.94M212.88M223.7M222.6M195.6M134.9M
Operating CF Margin %-27.28%22.32%22.55%16.09%21.01%22.2%20.39%16.61%16.58%18.04%16.4%12.9%14.33%10.96%15.12%16.32%18.7%16.33%18.02%15.44%16.09%15.51%17.03%12.81%15.86%14.03%15.6%18.53%21.71%18.69%
Operating CF Growth %38587.65%22.34%-4.52%54.19%-12.89%8.34%8.69%37.02%7.22%-4.55%18.66%52.13%23.53%38.74%-14.05%-3.97%-15.25%-7.89%-12.62%16.97%6.42%19.09%-3.73%36.16%-19.52%18.82%-4.84%0.49%13.8%45%4.9%
Net Income2.53B1.14B2B1.17B867M702.8M721.1M612M470.4M713.4M425.44M288.94M154.29M119.43M85.53M83.57M98.66M88.16M179.75M262.75M245.42M192.67M129.16M100.5M86.31M105.36M112.03M125.78M115.61M98.5M78.6M
Depreciation & Amortization650M637M573M507.3M499.4M446.4M00000000000175.37M166.49M145.85M141.43M138.25M132.86M139.61M138.7M154.63M136.37M124.75M98.77M79.7M61.2M
Stock-Based Compensation46M46M58M50M43M43M30M34.1M29.3M30.5M20.48M13.59M8.99M7.01M7.78M11.52M14.68M20.55M21.86M19.69M00000000000
Deferred Taxes-3M0-45M-36M-1M92.2M43.8M29.4M85.1M-239.1M67.05M85.22M50.29M24.11M13.93M11.32M935K8.69M23.85M8.74M17.16M5.71M38.54M16.65M24.49M14.36M9.46M-3.3M-3.5M7.1M100K
Other Non-Cash Items-1.9B57M-1.33B-12.3M-201.4M-31.3M322.6M377M312.7M264.4M267.64M271.71M172.74M168.7M177.55M159.51M180.38M4.57M-26.97M-37.77M-16.86M899K-19.1M-4.7M-11.52M-12.68M-2.33M-6.24M-4.48M-3.6M-4.1M
Working Capital Changes463M-92M211M-151M-216M-115.4M-67.4M-86.4M-192.4M-111.6M-91.67M-78.86M-4.66M-10.3M-62.1M-6.84M-24.85M21.03M-19.35M-3.69M-48.95M-19.74M-14.63M25.11M-34.41M-8.73M-42.65M-17.3M16.2M13.9M-900K
Change in Receivables-42M-51M81M31M-12M-194.4M6.1M-50.4M-10.6M-29.3M-25.07M12.31M-16.65M-22.52M-20.3M-19.38M-20.55M48.52M34.24M-3.31M-17.39M-5.42M11.93M-1.89M-11.23M-10.53M-13.09M-31.5M-9.7M-2.9M-12.1M
Change in Inventory5M-30M-52M-189M-132M73.2M-19.3M-27.7M-22M-79M-47.38M-21.52M-12.02M-11.64M-9.64M-5.11M1.24M-12.53M-25.18M-31.51M-33.68M-10.95M786K18.04M-14.33M-7.81M00000
Change in Payables32M21M17M-17M-31M109.8M-34M25.9M20.1M-17.9M-8.12M-40.05M5.3M20.06M-8.67M30.39M8.22M-10.45M-24.41M1.49M00000000000
Cash from Investing-1.03B-1.59B-2.44B459M-484M-3.47B-409.7M-385.9M-1.95B-386.1M-555.02M88.55M-49.33M-214.55M-143.21M-238.92M-174.18M-185.03M-450.76M-256.03M-213.42M-213.87M-123.33M-99.78M-102.92M-370.19M-201.81M-214.6M-505.8M-333.4M-11.4M
Capital Expenditures-760M-807M-855M-650M-482M-423.1M-359.7M-393.5M-376M-410.3M-387.27M-318.23M-232.18M-155.23M-151.02M-155.36M-135.92M-139.23M-258.25M-264.92M-265.98M-221.4M-163.44M-120.64M-152.68M-194.39M-170.81M-214.9M-471.8M-365.5M-83.2M
CapEx % of Revenue11.6%12.33%13.08%9.59%7.82%7.81%7.6%8.3%8.86%10.35%10.14%8.99%7.85%7.2%7.43%9.07%8.22%8.18%12.2%12.07%12.14%11.21%9.5%7.41%9.61%12.19%11.26%14.99%39.27%40.57%11.53%
Acquisitions-647M-685M-1.6B400M698M-3.07B77.2M8.4M-1.57B23.9M-168.05M406.78M182.86M-55.91M9.81M-83.56M-38.27M-49.59M-218.54M-12.21M-3.04M-4.65M-5.57M-8.62M-47.97M-221.77M-39.33M0000
Investments-------------------------------
Other Investing374M-96M10M701.6M-707.5M0-16M-1.4M00000-3.4M-2M007.79M26.03M21.11M30.59M37.18M45.69M29.48M97.73M45.97M8.33M300K-34M32.1M71.8M
Cash from Financing-589M-800M373M-1.06B-407M2.29B-357M-604.1M-158.4M1.12B-252.29M-609.39M-266.12M-77.36M-80.11M-64.47M-288.89M92.46M122.88M-151.78M-169.23M-188.79M-107.03M-66.76M-109.74M130.42M-19.25M-20.3M279.2M160.7M-124.9M
Debt Issued (Net)-144M-118M1.05B-717M-69M2.47B-152.5M-361.1M86.4M1.34B97.09M-11.27M-193.97M-14.2M-12.65M22.43M-219.6M-109.08M218.95M415.09M1.07M-2.85M-2.8M-33.41M-82.1M154.73M3.95M14.7M302.3M183.5M-103.7M
Equity Issued (Net)-202M-450M-450M-150M-150M0-64.5M-126.3M-112.3M-111.8M-268.95M-527.56M39.71M11.69M6.96M1.47M3.05M294.18M-20.75M-536.54M-141.35M-145.52M-67.72M-12.22M640K2.62M2.04M-10.7M1.9M200K0
Dividends Paid-199M-197M-189M-174M-160M-147.8M-140.3M-129.8M-116.4M-108.9M-105.04M-107.46M-91.3M-74.2M-73.77M-73.65M-73.55M-71.18M-62.51M-53.61M-46.42M-39.95M-36.51M-33.71M-28.28M-26.93M-25.25M-24.3M-23.2M-22.1M-21.2M
Share Repurchases-202M-450M-450M-150M-150M0-64.5M-126.3M-112.3M-111.8M-268.95M-527.56M000000-24.02M-551.16M-172.89M-178.79M-71.51M-13.25M000-12.7M000
Other Financing-44M-35M-36M-23M-28M-26.3M300K13.1M-16.1M5.3M24.6M36.91M-20.55M-656K-644K-14.72M1.21M-21.46M-12.81M23.28M17.47M-467K012.58M0000-1.8M-900K0
Net Change in Cash172M-603M-612M923M100M-45.5M283.4M-23.9M-1.4B1.4B-118.37M59.76M66.21M17.04M-628K-44.3M-193.27M225.8M17.76M-12.24M-44.46M-84.88M36.49M110.64M-9.1M13.18M-8.18M-11.2M-4.1M23M2.9M
Free Cash Flow1.03B978M604M878M509M714.6M690.4M572.6M329.1M247.3M301.67M262.37M149.47M153.72M71.67M103.73M133.89M179.14M87.39M130.65M72.22M96.38M103.4M156.53M50.88M58.56M42.08M8.8M-249.2M-169.9M51.7M
FCF Margin %15.78%14.95%9.24%12.96%8.26%13.2%14.6%12.08%7.75%6.24%7.9%7.41%5.05%7.13%3.53%6.05%8.1%10.52%4.13%5.95%3.3%4.88%6.01%9.62%3.2%3.67%2.77%0.61%-20.74%-18.86%7.16%
FCF Growth %67.59%61.92%-31.21%72.5%-28.77%3.51%20.57%73.99%33.08%-18.02%14.98%75.53%-2.76%114.49%-30.91%-22.53%-25.26%104.99%-33.11%80.91%-25.07%-6.78%-33.95%207.65%-13.11%39.17%378.13%103.53%-46.67%-428.63%150.64%
FCF per Share17.1216.179.8114.148.1411.4211.069.135.223.914.723.912.623.321.562.272.934.052.103.011.562.042.133.191.041.220.900.19-5.34-3.671.12
FCF Conversion (FCF/Net Income)0.41x1.57x0.73x1.31x1.14x1.62x1.46x1.58x1.50x0.92x1.62x2.01x2.45x2.55x2.64x3.15x2.78x3.73x1.96x1.51x1.38x1.65x2.07x2.96x2.36x2.40x1.90x1.78x1.93x1.99x1.72x
Interest Paid118M0158M159M165M104.9M000073.66M71.01M81.3M52.03M53.04M60.74M68.14M72.03M75.62M64.03M00000000000
Taxes Paid161M0382M292M201M102.9M0000124.34M46.77M45.95M23.49M12.83M13.89M19.66M17.09M54.83M69.74M00000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical Volume Sensitivity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Volatility

According to reported financial statements, the OCF/NI ratio for Martin Marietta Materials has fluctuated wildly, ranging from 0.15 in 2026Q1 to 2.33 in 2024Q4, indicating that net income is an unreliable proxy for the actual cash-generating capacity of the company's core industrial operations.

The significant divergence between net income and operating cash flow suggests that non-cash items or non-operating gains are frequently distorting the bottom line. Investors should monitor whether these discrepancies stem from aggressive accounting for mineral depletion or the timing of tax-related cash outflows.

Free Cash Flow Margin Instability

As evidenced by historical data, FCF margins have swung from a negative 7.8% in 2024Q2 to a peak of 27.8% in 2024Q4, highlighting a highly inconsistent cash trajectory that appears sensitive to both seasonal construction cycles and the timing of large-scale capital expenditures.

This volatility suggests that the company's ability to generate surplus cash is not yet a stable feature of its business model. The frequent dips into negative free cash flow territory warrant further investigation into whether these are temporary timing issues or structural weaknesses in cash conversion.

Capital Intensity Pressures Cash Flow

Based on reported figures, Martin Marietta Materials maintains a high capital intensity, with CapEx/Revenue ratios frequently exceeding 13%, which suggests that the company must continuously reinvest a substantial portion of its top-line revenue just to maintain its existing quarry and distribution infrastructure.

The persistent level of capital spending indicates that the company's localized monopoly is expensive to defend. Analysts should evaluate whether this high maintenance burden limits the company's flexibility to navigate periods of reduced demand without sacrificing its long-term asset base.

Working Capital Swings Impact Liquidity

As reported in recent filings, working capital changes have been highly erratic, swinging from a $453 million outflow in 2024Q2 to a $362 million inflow in 2024Q1, which suggests that the company's cash flow is heavily influenced by the timing of inventory management and receivables collection.

These dramatic shifts in working capital appear to be a primary driver of the company's inconsistent quarterly cash flow performance. Investors should monitor whether these fluctuations are indicative of supply chain inefficiencies or the inherent difficulty in managing inventory across a geographically dispersed network of quarries.

Aggressive M&A Constrains Cash Reserves

Based on the provided financial data, Martin Marietta Materials has prioritized significant capital deployment toward acquisitions, including a $2 billion outlay in 2024Q2, which appears to have left the company with a relatively thin cash cushion of only $67 million as of the latest reporting.

This strategy of aggressive consolidation suggests that management is betting heavily on future market share gains to justify current cash outflows. The reliance on external financing or future cash flows to support this growth path may increase the company's vulnerability if construction demand softens unexpectedly.

MLM — Frequently Asked Questions

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

How much cash does Martin Marietta Materials, Inc. (MLM) generate from operations?

Martin Marietta Materials, Inc. (MLM) generated $1.78B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Martin Marietta Materials, Inc.'s free cash flow?

Martin Marietta Materials, Inc. (MLM) generated $978.0M 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.

What is Martin Marietta Materials, Inc.'s capital expenditure (CapEx)?

Martin Marietta Materials, Inc. (MLM) spent $807.0M 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 Martin Marietta Materials, Inc. distribute cash to shareholders?

In 2025, Martin Marietta Materials, Inc. (MLM) returned $197.0M to shareholders via cash dividends and spent $450.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.