The OCF-to-net income ratio has compressed from 7.48x to 1.17x and quarterly FCF margins have swung between 0.4% and 49.4%, suggesting reported earnings quality is increasingly sensitive to working capital timing as capex escalates toward $17.2 billion per quarter for the domestic fab buildout.
Micron Technology, Inc. (MU) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Aug'25 | Aug'24 | Aug'23 | Sep'22 | Sep'21 | Sep'20 | Aug'19 | Aug'18 | Aug'17 | Sep'16 | Sep'15 | Aug'14 | Aug'13 | Aug'12 | Sep'11 | Sep'10 | Sep'09 | Oct'08 | Oct'07 | Aug'06 | Sep'05 | Sep'04 | Aug'03 | Aug'02 | Aug'01 | Jul'00 | Sep'99 | Sep'98 | Aug'97 | Aug'96 |
|---|
| Cash from Operations | 89.67B | 17.52B | 8.51B | 1.56B | 15.18B | 12.47B | 8.31B | 13.19B | 17.4B | 8.15B | 3.17B | 5.21B | 5.7B | 1.81B | 2.11B | 2.48B | 3.1B | 1.21B | 1.02B | 937M | 2.02B | 1.24B | 1.16B | 284.2M | 578.1M | 789.1M | 2.07B | 847.9M | 189.2M | 603.6M | 1.06B |
| Operating CF Margin % | - | 46.89% | 33.88% | 10.03% | 49.36% | 45% | 38.75% | 56.35% | 57.25% | 40.12% | 25.55% | 32.16% | 34.84% | 19.96% | 25.67% | 28.27% | 36.5% | 25.11% | 17.43% | 16.47% | 38.3% | 25.36% | 26.31% | 9.19% | 22.33% | 20.05% | 28.19% | 22.53% | 6.28% | 17.17% | 29.02% |
| Operating CF Growth % | 1479.48% | 106.01% | 445.67% | -89.73% | 21.76% | 50.11% | -37.02% | -24.2% | 113.42% | 157.35% | -39.17% | -8.62% | 214.69% | -14.33% | -14.9% | -19.77% | 156.72% | 18.47% | 8.64% | -53.59% | 63.11% | 6.82% | 307.74% | -50.84% | -26.74% | -61.85% | 143.93% | 348.15% | -68.65% | -43.08% | 2.09% |
| Net Income | 84.97B | 8.54B | 778M | -5.83B | 8.69B | 5.86B | 2.71B | 6.36B | 14.14B | 5.09B | -275M | 2.9B | 3.08B | 1.19B | -1.03B | 190M | 1.9B | -1.99B | -1.62B | -320M | 408M | 188M | 157.2M | -1.27B | -907M | -625M | 1.5B | -68.9M | -233.7M | 332.2M | 593.5M |
| Depreciation & Amortization | 9.5B | 8.35B | 7.78B | 7.76B | 7.12B | 6.21B | 5.65B | 5.47B | 4.86B | 3.99B | 3.11B | 2.81B | 2.27B | 1.8B | 2.14B | 2.1B | 2B | 2.19B | 2.06B | 1.72B | 1.28B | 1.26B | 1.22B | 1.21B | 1.18B | 1.11B | 994.3M | 843.3M | 606.6M | 461.7M | 363.7M |
| Stock-Based Compensation | 1.33B | 972M | 833M | 596M | 514M | 378M | 328M | 243M | 198M | 215M | 191M | 168M | 115M | 91M | 87M | 76M | 93M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 1.93B | 0 | 1M | -40M | 347M | 284M | -105M | -334M | -522M | -733M | 336M | 375M | 266M | -451M | 0 | 0 | -11M | -24M | -9.7M | 57.8M | 70.5M | 11.4M | 0 | 0 | 0 | 30.1M | 93.9M | 48.1M |
| Other Non-Cash Items | 9.76B | 0 | 281M | 4M | 127M | 434M | 66M | -111M | -164M | 125M | 115M | 353M | 349M | -1.25B | -72M | -15M | 48M | 1.05B | 773M | -4M | 26M | -13.5M | -40.3M | 440M | 416M | 1.07B | 190.9M | 72.8M | -180.5M | 109.6M | 49.4M |
| Working Capital Changes | -15.89B | -338M | -1.17B | -2.9B | -1.26B | -420M | -408M | 879M | -1.92B | -1.16B | 365M | -495M | 619M | -359M | 614M | -138M | -499M | -39M | -196M | -446M | 328M | -191.5M | -233.4M | -163M | -119.7M | -765.8M | -621.1M | 700K | -19.9M | -148.2M | 5.8M |
| Change in Receivables | -25.21B | -1.78B | -3.58B | 2.76B | 190M | -1.45B | -723M | 2.43B | -1.73B | -1.65B | 465M | 393M | -518M | -409M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 239M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -2.02B | 520M | -488M | -3.56B | -2.18B | 866M | -489M | -1.53B | -472M | 50M | -549M | 116M | 194M | 83M | 258M | -357M | -121M | -356M | -40M | -591M | -12M | -193.3M | -160.5M | -196.2M | -378.9M | -482.8M | -339.1M | -42.8M | 140M | -194.2M | -61.1M |
| Change in Payables | 7.78B | 862M | 1.92B | -2.1B | 744M | 210M | 725M | -174M | 668M | 564M | 272M | -691M | 671M | 143M | 0 | 0 | 0 | 107M | 0 | -1M | 130M | 11.1M | 30.1M | 98.8M | 39.9M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -61.64B | -14.09B | -8.31B | -6.19B | -11.59B | -10.59B | -7.59B | -10.09B | -8.22B | -7.54B | -3.07B | -6.23B | -2.45B | -1.71B | -2.31B | -2.2B | -448M | -674M | -2.09B | -2.39B | -1.76B | -1.08B | -1.31B | -518.1M | -513.9M | -1.38B | -1.52B | -2.03B | -186M | -678.9M | -980.4M |
| Capital Expenditures | -36.77B | -15.86B | -8.39B | -7.68B | -12.07B | -10.03B | -8.22B | -9.86B | -9.09B | -5.25B | -5.86B | -4.02B | -2.66B | -1.24B | -1.7B | -2.55B | -616M | -488M | -2.53B | -3.6B | -1.36B | -1.06B | -1.08B | -821.5M | -1.01B | -1.49B | -1.19B | -803.9M | -707.1M | -516.9M | -1.43B |
| CapEx % of Revenue | 27.61% | 42.42% | 33.4% | 49.4% | 39.23% | 36.2% | 38.36% | 42.1% | 29.89% | 25.85% | 47.29% | 24.83% | 16.25% | 13.71% | 20.63% | 29.02% | 7.26% | 10.16% | 43.3% | 63.34% | 25.89% | 21.82% | 24.54% | 26.57% | 39.1% | 37.82% | 16.2% | 21.36% | 23.48% | 14.7% | 39.03% |
| Acquisitions | 0 | 0 | 0 | 7.68B | 888M | 10.03B | -744M | 1.1B | -348M | -2.63B | 6M | 1M | 105M | 69M | 2.3B | -159M | 518M | 26M | 187M | -73M | 416M | 47.2M | 92.7M | 0 | 4.5M | 23.7M | 151.2M | 41.2M | 33.4M | 15.5M | 33.8M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 9.05B | 1.96B | 282M | -7.06B | -251M | -9.53B | 963M | -155M | 1.07B | 709M | -58M | 64M | 632M | -65M | -2.31B | -2.2B | -36M | 31M | 46M | 55M | 51M | -53.8M | 70M | -109.7M | -76.8M | -384M | -122.9M | -66.6M | 191.2M | 180.2M | -7.5M |
| Cash from Financing | 630M | -850M | -1.84B | 4.98B | -2.98B | -1.78B | -317M | -2.44B | -7.78B | 349M | 1.75B | -718M | -1.95B | 322M | 497M | -1.04B | -1.22B | -290M | 125M | 2.21B | 644M | -115.5M | 69.7M | 406M | -135.1M | 360.9M | -138.5M | 915.9M | -64.1M | 418.7M | 67.9M |
| Debt Issued (Net) | -10.04B | -189M | -898M | 5.96B | -32M | -332M | 634M | 210M | -9.19B | 753M | 2.09B | 174M | -1.62B | 504M | 1.47B | -257M | -640M | 287M | 139M | 1.11B | -415M | -79M | -43M | 561.5M | -84.6M | -51.2M | -175.1M | -59.4M | -86.3M | 342.8M | 299.8M |
| Equity Issued (Net) | -1.78B | 0 | -300M | -425M | -2.56B | -1.29B | -176M | -2.73B | -71M | -36M | -148M | -884M | -76M | -5M | -6M | -163M | -21M | 276M | 4M | 69M | 113M | 41M | 487M | 53.5M | 71.8M | 598.4M | 244M | 617.2M | 24M | 90.2M | 25.1M |
| Dividends Paid | -610M | -522M | -513M | -504M | -461M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.2M |
| Share Repurchases | -1.23B | 0 | -300M | -425M | -2.43B | -1.2B | -176M | -2.73B | -71M | -36M | -148M | -884M | -76M | -5M | -6M | -163M | -21M | 0 | 0 | 0 | 0 | 0 | -68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 13.06B | -139M | -131M | -43M | 70M | -155M | -775M | 81M | 1.48B | -368M | -201M | -8M | -237M | -177M | -968M | -624M | -559M | -853M | -18M | -210M | -38M | -77.5M | -374.3M | -209M | -122.3M | -186.3M | -207.4M | 371.4M | 300K | -14.3M | -225.8M |
| Net Change in Cash | 28.75B | 2.59B | -1.6B | 317M | 510M | 139M | 411M | 692M | 1.37B | 953M | 1.85B | -1.86B | 1.27B | 421M | 299M | -753M | 1.43B | 242M | -949M | 761M | 907M | 38.4M | -84.2M | 172.1M | -70.9M | -232.6M | 407.1M | -264.2M | -60.9M | 343.4M | 148M |
| Free Cash Flow | 52.91B | 1.67B | 121M | -6.12B | 3.11B | 2.44B | 83M | 3.33B | 8.31B | 2.9B | -2.69B | 1.19B | 3.04B | 567M | 415M | -66M | 2.48B | 718M | -1.51B | -2.67B | 654M | 173M | 78.1M | -537.3M | -434.2M | -699.5M | 880.1M | 44M | -517.9M | 86.7M | -365.4M |
| FCF Margin % | 39.72% | 4.46% | 0.48% | -39.36% | 10.12% | 8.8% | 0.39% | 14.24% | 27.36% | 14.27% | -21.74% | 7.33% | 18.59% | 6.25% | 5.04% | -0.75% | 29.24% | 14.95% | -25.87% | -46.87% | 12.41% | 3.54% | 1.77% | -17.38% | -16.77% | -17.77% | 12% | 1.17% | -17.2% | 2.47% | -10% |
| FCF Growth % | 492.54% | 1278.51% | 101.98% | -296.44% | 27.73% | 2837.35% | -97.51% | -59.9% | 186.72% | 207.61% | -327.04% | -60.97% | 436.33% | 36.63% | 728.79% | -102.66% | 245.4% | 147.52% | 43.32% | -507.65% | 278.03% | 121.51% | 114.54% | -23.74% | 37.93% | -179.48% | 1900.23% | 108.5% | -697.35% | 123.73% | -218.33% |
| FCF per Share | 46.13 | 1.48 | 0.11 | -5.60 | 2.78 | 2.14 | 0.07 | 2.92 | 6.77 | 2.51 | -2.60 | 1.01 | 2.54 | 0.54 | 0.42 | -0.07 | 2.36 | 0.90 | -1.96 | -3.47 | 0.90 | 0.27 | 0.12 | -0.88 | -0.72 | -1.18 | 1.45 | 0.08 | -1.22 | 0.20 | -0.85 |
| FCF Conversion (FCF/Net Income) | 0.62x | 2.05x | 10.93x | -0.27x | 1.75x | 2.13x | 3.09x | 2.09x | 1.23x | 1.60x | -11.48x | 1.80x | 1.87x | 1.52x | -2.05x | 14.87x | 1.67x | -0.64x | -0.63x | -2.93x | 4.95x | 6.58x | 7.37x | -0.22x | -0.64x | -1.26x | 1.38x | -12.31x | -0.81x | 1.82x | 1.79x |
| Interest Paid | 0 | 418M | 503M | 323M | 154M | 171M | 165M | 53M | 312M | 468M | 267M | 226M | 163M | 0 | 72M | 59M | 95M | 107M | 84M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 583M | 338M | 532M | 493M | 361M | 167M | 524M | 226M | 99M | 90M | 63M | 43M | 0 | 13M | 99M | 2M | 43M | 36M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MU stock.
Micron Technology, Inc. (MU) generated $17.52B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Micron Technology, Inc. (MU) generated $1.67B 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.
Micron Technology, Inc. (MU) spent $15.86B 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, Micron Technology, Inc. (MU) returned $522.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility masking cash quality
Metrics are mathematically derived from official filings.
Conversion Ratio Erodes as Earnings Explode
According to Micron's reported cash flow data, the OCF-to-net income ratio has compressed from 7.48x in 2024Q3 to 1.17x in 2026Q4, with 2026Q3 dipping to 0.90x, suggesting reported earnings may be increasingly accrual-driven as working capital absorbs cash during the HBM capacity ramp.
In the early trough quarters of the dataset, Micron's operating cash flow massively exceeded net income, reflecting inventory liquidation and favorable accruals typical of a memory downturn. As pricing recovered and the upcycle accelerated, the ratio normalized toward parity, and the 0.90x reading in 2026Q3 — the first instance of OCF trailing net income in the ten-quarter series — warrants close scrutiny. The concurrent $15.4 billion working capital outflow suggests that reported profitability may not yet be fully realized in cash terms, and investors should monitor whether this gap closes as accumulated inventory converts to shipments in subsequent quarters.
Free Cash Flow Volatility Overshadows Upward Trajectory
As disclosed in Micron's quarterly financial statements, free cash flow has swung from $38 million in 2025Q1 to $26.8 billion in 2026Q4, an approximately 700-fold increase, with quarterly FCF margins ranging from 0.4% to 49.4%, indicating the cash generation profile remains highly sensitive to inventory and capex timing.
The extreme dispersion in quarterly FCF margins — including an anomalous 88.8% reading in 2025Q2 driven by a $1.0 billion working capital release against a relatively modest $4.1 billion capex base — makes trailing FCF multiples unreliable for valuation purposes. The 49.4% FCF margin in 2026Q4 represents genuine operating improvement, yet it coincides with a $3.3 billion working capital headwind, suggesting underlying operating cash generation may be even stronger than headline FCF implies. Investors should anchor their models on multi-quarter FCF trends rather than single-period extremes, given the memory cycle's inherent lumpiness.
Capital Intensity Surges for Domestic Fab Expansion
Micron's reported capital expenditure figures show quarterly capex has escalated from $2.1 billion in 2024Q3 to $17.2 billion in 2026Q4, with capex-to-revenue ratios fluctuating between 18.9% and 50.4%, reflecting the massive domestic fab buildout in Idaho and New York that will structurally increase Micron's fixed-cost base.
At a 6.6x ratio of capex to depreciation ($17.2 billion vs. $2.6 billion in D&A), current spending is overwhelmingly growth-oriented rather than maintenance-level, implying that future depreciation charges will rise materially and compress operating margins as new capacity comes online. The CapEx/Revenue ratio's volatility — dipping to 18.9% in 2026Q3 before spiking to 39.5% and 50.0% in adjacent quarters — reflects lumpy project spending rather than a smooth trajectory, complicating free cash flow forecasting. Given the high fixed-cost model described in prior analysis, the depreciation overhang from these investments represents a significant swing factor for margin durability in the next cycle.
Inventory Build Drains Cash During HBM Ramp
The company's reported working capital movements have swung from a $1.0 billion release in 2025Q2 to a $15.4 billion outflow in 2026Q3, the largest single-quarter cash absorption in the dataset, indicating substantial inventory accumulation to support the transition to HBM3E and DDR5 production.
The $15.4 billion working capital drain in 2026Q3, followed by a further $3.3 billion outflow in 2026Q4, suggests Micron is front-loading inventory build ahead of anticipated AI-driven demand — a strategy that could amplify both upside if hyperscaler capex materializes and downside if it slows. The cumulative $18.7 billion outflow over two quarters has materially constrained free cash flow relative to the $65.9 billion in combined net income over the same period. Investors should monitor whether a working capital release materializes in coming quarters; failure to do so could signal excess inventory or softening demand rather than disciplined supply management.
Capital Returns Remain Modest Relative to Cash Generation
According to Micron's cash flow statements, dividends have averaged approximately $140 million per quarter over the trailing ten quarters while buybacks have been intermittent, with total quarterly distributions rarely exceeding $500 million — a minimal fraction of the $26.8 billion FCF generated in 2026Q4 alone.
The zero-buyback quarters in 2025Q2 through 2025Q3, followed by a resumption of modest repurchases of $200–350 million per quarter, indicate capital return discipline tied to cash flow visibility rather than a consistent program. Given Micron's historical pattern of aggressive buybacks at cyclical peaks, the relative restraint this cycle appears more prudent — retaining cash for the Idaho and New York buildout rather than repurchasing shares at elevated valuations. However, with no acquisitions disclosed and a prior-period cash position of $9.6 billion, the return on incremental capital deployed into new fabs remains unproven and represents the key swing factor for long-term per-share value.
Cash Flow Statement Masks Capital and Incentive Dynamics
Micron's disclosed stock-based compensation has risen 73% from $213 million to $379 million per quarter over the dataset period, while capex-to-depreciation ratios exceeded 6x in the peak quarter, suggesting reported cash flow quality is further complicated by non-cash expense growth and CHIPS Act subsidy treatment.
The $379 million in quarterly SBC, while modest relative to $37.7 billion in net income, represents a persistent non-cash charge that dilutes per-share cash flow metrics and has grown faster than the rate of revenue expansion in absolute terms. More significantly, the massive capex ramp will generate substantial future depreciation — current D&A of $2.6 billion per quarter will need to rise materially as domestic fabs reach productive capacity, potentially creating an earnings drag that depresses reported net income even if operating performance remains stable. Additionally, CHIPS Act grant accounting may flatter free cash flow figures if subsidies are classified within operating rather than financing activities, and the absence of forward guidance in the most recent quarter complicates any assessment of current cash generation durability.