Operating cash flow reached $105.8M in Q3 2026 (1.57x net income), driving FCF of $94.1M at a 23.8% margin, with cumulative OCF of $503.1M exceeding net income of $462.9M over ten quarters, indicating high earnings quality.
Mueller Water Products, Inc. (MWA) cash flow statement — 20-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 |
|---|
| Cash from Operations | 237.7M | 219.3M | 238.8M | 109M | 52.3M | 156.7M | 140.3M | 92.5M | 132.7M | 16.1M | 145.1M | 87.8M | 147.6M | 109.2M | 33.5M | 40.1M | 63M | 121.9M | 182M | 155.1M | 107.6M |
| Operating CF Margin % | - | 15.34% | 18.16% | 8.54% | 4.19% | 14.1% | 14.55% | 9.56% | 14.49% | 1.95% | 18.12% | 7.54% | 12.46% | 9.74% | 3.27% | 2.99% | 4.71% | 8.54% | 9.79% | 8.39% | 5.57% |
| Operating CF Growth % | -125.91% | -8.17% | 119.08% | 108.41% | -66.62% | 11.69% | 51.68% | -30.29% | 724.22% | -88.9% | 65.26% | -40.51% | 35.16% | 225.97% | -16.46% | -36.35% | -48.32% | -33.02% | 17.34% | 44.15% | - |
| Net Income | 222.2M | 191.7M | 115.9M | 85.5M | 76.6M | 70.4M | 72M | 63.8M | 105.6M | 54.3M | 63.9M | 30.9M | 55.5M | 35.4M | -5.6M | -36.1M | -45.2M | -996.7M | 42M | 48.2M | 5.1M |
| Depreciation & Amortization | 49.9M | 46.9M | 66.2M | 62.5M | 60.5M | 59.6M | 57.8M | 53M | 43.7M | 41.9M | 52.6M | 58.1M | 56.7M | 59.2M | 60.6M | 81.6M | 84.6M | 90.2M | 93.1M | 103.9M | 100M |
| Stock-Based Compensation | 13.9M | 10.7M | 9M | 8.5M | 8.7M | 8.1M | 5.3M | 4.3M | 4.3M | 6M | 5.2M | 4.8M | 8.6M | 7.1M | 5.1M | 5.5M | 8.3M | 11.6M | 13.2M | 10.7M | 3.1M |
| Deferred Taxes | 18M | -7M | -21.5M | -14.4M | -3.5M | -5.3M | 7.2M | 700K | -43.3M | -4M | -7.5M | 18.5M | 15.6M | 7.8M | 7.9M | -20.9M | -21.1M | -57.8M | -4.2M | 29.6M | -24.9M |
| Other Non-Cash Items | 13.5M | 4.2M | 28.7M | 1.7M | 7.1M | 19.2M | 10.8M | 3.7M | 4.4M | -38.8M | 24.9M | 37M | 3.2M | 3.1M | -29.1M | 16.3M | 16.6M | 1.02B | 20.5M | -7.5M | 23.6M |
| Working Capital Changes | -79.8M | -27.2M | 40.5M | -34.8M | -97.1M | 4.7M | -12.8M | -33M | 18M | -43.3M | 6M | -61.5M | 8M | -3.4M | -5.4M | -6.3M | 19.8M | 49.8M | 17.4M | -29.8M | 700K |
| Change in Receivables | 1.8M | -2.4M | 8.4M | 10.9M | -17.8M | -29.9M | -7.5M | 5.2M | -18.9M | -9.9M | -11.1M | 3.5M | -16.9M | 900K | -17.6M | -18.4M | 1.6M | 68.8M | -11.3M | 28.9M | -25.2M |
| Change in Inventory | -70.7M | -27.3M | -8M | -19.9M | -98.3M | -23.5M | 24.9M | -17.4M | -18.4M | -1.9M | 5.5M | -24.6M | 11M | -25.9M | -6M | 29.3M | 54.3M | 109.8M | -18.2M | 15M | 70.4M |
| Change in Payables | 10.2M | 17.5M | 6.8M | -19.7M | 32.2M | 23M | -17.6M | -11M | 18.9M | 3.5M | 11.1M | -3.5M | 16.9M | 20.3M | 0 | -22.2M | -69.8M | -87.3M | 35.5M | -51.9M | -21.1M |
| Cash from Investing | -56.8M | -47.1M | -47.2M | -42.1M | -54.9M | -81.7M | -67.5M | -211.8M | -48.4M | 230.9M | -39.1M | -31.6M | -42.2M | -31.7M | 55.1M | -39.3M | 23.6M | -42.9M | -78.5M | -113.7M | -81.4M |
| Capital Expenditures | -58.1M | -47.3M | -47.4M | -47.6M | -54.7M | -62.7M | -67.7M | -86.6M | -55.7M | -40.6M | -31.5M | -37.5M | -36.9M | -36.7M | -31.4M | -31.5M | -32.8M | -48.4M | -88.1M | -88.3M | -71.1M |
| CapEx % of Revenue | 3.93% | 3.31% | 3.61% | 3.73% | 4.39% | 5.64% | 7.02% | 8.95% | 6.08% | 4.92% | 3.93% | 3.22% | 3.11% | 3.27% | 3.07% | 2.35% | 2.45% | 3.39% | 4.74% | 4.78% | 3.68% |
| Acquisitions | 100K | 200K | 0 | 0 | -200K | -19.7M | 0 | -127.5M | 7.8M | -26.6M | 300K | 300K | -10M | -1.1M | -1.3M | -9.2M | 0 | 0 | 0 | -26.2M | -15.6M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 1.2M | 0 | 200K | 5.5M | 0 | 700K | 200K | 2.3M | 7.3M | 298.1M | -7.6M | 5.6M | 4.7M | 6.1M | 87.8M | 1.4M | 56.4M | 5.5M | 9.6M | 800K | 5.3M |
| Cash from Financing | -62.6M | -58.3M | -46M | -48.8M | -72M | -58.8M | -41.4M | -50.9M | -97.4M | -81.5M | -23.7M | -99M | -65.2M | -35.7M | -68.1M | -22.9M | -65.9M | -200.7M | -18.1M | -25.6M | 55.2M |
| Debt Issued (Net) | -1.7M | -1.3M | -900K | -1.1M | -700K | -12.8M | 400K | -13.2M | -43.2M | -4.9M | -5M | -76.5M | -55.7M | -23.2M | -56.6M | -13M | -48M | -353.7M | -5M | -8M | 18.1M |
| Equity Issued (Net) | -13.2M | -10.3M | -2.3M | -7.3M | -33M | -8.1M | -1.5M | -4.8M | -32.1M | -51.9M | 0 | -4.1M | 1.1M | 1.6M | 200K | 1M | 1M | 166.9M | 1.9M | 1.8M | 428.9M |
| Dividends Paid | -43.3M | -41.9M | -39.9M | -38.1M | -36.5M | -34.8M | -33.1M | -32M | -30.1M | -24M | -16.1M | -12M | -11.2M | -11M | -11M | -10.9M | -10.8M | -8.1M | -8.1M | -8M | -444.5M |
| Share Repurchases | -15.5M | -15M | -10M | -10M | -35M | -10M | -5M | -10M | -32.1M | -57.7M | -3.3M | -7.4M | -3.1M | -1.5M | -500K | -300K | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -4.4M | -4.8M | -2.9M | -2.3M | -1.8M | -3.1M | -7.2M | -900K | 7.1M | -700K | -2.6M | -6.4M | 600K | -3.1M | -700K | 0 | -8.1M | -14.4M | -6.9M | -11.4M | 52.7M |
| Net Change in Cash | 123.3M | 121.6M | 149.6M | 13.8M | -81M | 18.6M | 32.2M | -170.4M | -14.6M | 166.7M | 81.9M | -48M | 37.5M | 40.6M | 22M | -22.5M | 22.2M | -122.4M | 85M | 17.5M | 81.4M |
| Free Cash Flow | 179.6M | 172M | 191.4M | 61.4M | -2.4M | 94M | 72.6M | 5.9M | 77M | -24.5M | 113.6M | 50.3M | 110.7M | 72.5M | 2.1M | 8.6M | 30.2M | 73.5M | 93.9M | 66.8M | 36.5M |
| FCF Margin % | 12.14% | 12.03% | 14.56% | 4.81% | -0.19% | 8.46% | 7.53% | 0.61% | 8.41% | -2.97% | 14.19% | 4.32% | 9.34% | 6.47% | 0.21% | 0.64% | 2.26% | 5.15% | 5.05% | 3.61% | 1.89% |
| FCF Growth % | 3.88% | -10.14% | 211.73% | 2658.33% | -102.55% | 29.48% | 1130.51% | -92.34% | 414.29% | -121.57% | 125.84% | -54.56% | 52.69% | 3352.38% | -75.58% | -71.52% | -58.91% | -21.73% | 40.57% | 83.01% | - |
| FCF per Share | 1.14 | 1.09 | 1.22 | 0.39 | -0.02 | 0.59 | 0.46 | 0.04 | 0.48 | -0.15 | 0.70 | 0.31 | 0.68 | 0.45 | 0.01 | 0.06 | 0.20 | 0.63 | 0.81 | 0.58 | 0.36 |
| FCF Conversion (FCF/Net Income) | 0.81x | 1.14x | 2.06x | 1.27x | 0.68x | 2.23x | 1.95x | 1.45x | 1.26x | 0.13x | 2.27x | 2.84x | 2.66x | 2.68x | -0.31x | -1.11x | -1.39x | -0.12x | 4.33x | 3.22x | 21.10x |
| Interest Paid | -9.1M | 5.5M | 10M | 15.1M | 19.2M | 25.3M | 24.3M | 22.2M | 8.9M | 19.5M | 21.1M | 36.8M | 48.7M | 49.1M | 0 | 54.8M | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -49.8M | 69.1M | 74.4M | 37.7M | 26.9M | 16.8M | 15.3M | 29.1M | 10.7M | 31.9M | 27.1M | 3.7M | 2.6M | 700K | 0 | 4.6M | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying MWA stock.
Mueller Water Products, Inc. (MWA) generated $219.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Mueller Water Products, Inc. (MWA) generated $172.0M 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.
Mueller Water Products, Inc. (MWA) spent $47.3M 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, Mueller Water Products, Inc. (MWA) returned $41.9M to shareholders via cash dividends and spent $15.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Residential cyclicality and input costs
Metrics are mathematically derived from official filings.
Cash Conversion Strengthens with Foundry Ramp
In Q3 2026, operating cash flow reached $105.8M, 1.57 times net income, reflecting robust conversion despite a $100.1M working capital outflow in Q2, per recent financial statements.
The OCF/NI ratio of 1.57 in Q3 2026, up from 1.28 in the prior year quarter, indicates that earnings are translating into cash at an accelerating pace, likely due to improved working capital management and the brass foundry's operational efficiencies. The negative OCF in Q2 2026, driven by a $100.1M working capital swing, appears to be a timing issue rather than a structural deterioration, as the subsequent quarter reversed the trend. Investors should monitor whether the working capital volatility persists, as it could signal inefficiencies in inventory or receivables management.
Free Cash Flow Momentum Accelerates
FCF surged to $94.1M in Q3 2026, a 23.8% margin, up from $55.7M a year earlier, according to reported figures, reflecting strong operating leverage and disciplined capex.
The FCF margin of 23.8% in Q3 2026 is the highest in the ten-quarter period, up from 14.6% in Q3 2025, indicating that the company is converting revenue into cash more efficiently. This improvement is supported by the 440 bps adjusted EBITDA margin expansion cited by management, which appears to be driven by the brass foundry ramp and cost discipline. The trajectory suggests that MWA is entering a phase of enhanced cash generation, which could support further capital returns or strategic investments.
Capital Intensity Remains Moderate
CapEx as a percentage of revenue averaged 3.8% over the last four quarters, with Q3 2026 at 3.0%, according to financial statements, indicating a mature asset base with limited expansionary spending.
The low capital intensity, with CapEx/Revenue consistently below 6%, suggests that MWA's heavy investment in the brass foundry is largely complete, and current spending is primarily for maintenance and incremental growth. This is consistent with the company's transition to a higher-margin, technology-enabled product mix, which requires less capital per dollar of revenue. The moderate capex supports robust FCF generation, but investors should assess whether underinvestment could impair long-term competitiveness.
Working Capital Volatility Masks Underlying Efficiency
Working capital changes swung from -$100.1M in Q2 2026 to +$11.3M in Q3 2026, per reported data, suggesting significant timing effects that may obscure the company's core cash conversion.
The extreme quarter-to-quarter swings in working capital, particularly the $100.1M outflow in Q2 2026, appear to be driven by seasonal factors or project timing, rather than a structural deterioration in collections or inventory management. The positive contribution in Q3 2026 indicates that the company is able to recover from these swings, but the volatility warrants close monitoring. If such swings persist, they could complicate cash flow forecasting and signal potential inefficiencies in the supply chain.
Balanced Capital Returns Amidst Growth
In Q3 2026, MWA returned $20.9M to shareholders via dividends and buybacks, according to SEC filings, while maintaining a conservative balance sheet with a debt-to-equity ratio of 0.46%.
The company's capital deployment strategy appears balanced, with consistent dividends and opportunistic buybacks, while retaining sufficient cash for strategic initiatives. The low leverage provides financial flexibility, but the modest buyback activity (e.g., $10M in Q3 2026) suggests management is prioritizing organic growth and debt reduction over aggressive repurchases. Investors should monitor whether the company increases buybacks as FCF grows, which could enhance shareholder value.
Cumulative Cash Generation Exceeds Earnings
Over the last ten quarters, cumulative operating cash flow of $503.1M exceeded cumulative net income of $462.9M, per reported data, indicating high earnings quality and low accruals.
The cumulative OCF/NI ratio of 1.09 over the ten-quarter period suggests that MWA's earnings are well-supported by cash generation, with the gap primarily attributable to non-cash charges like D&A and SBC. This divergence is a positive signal, as it implies that reported profits are not being inflated by aggressive accruals. However, the volatility in quarterly OCF, particularly the negative quarters in Q2 2025 and Q2 2026, highlights the importance of evaluating cash flow on a trailing twelve-month basis rather than a single quarter.
What Could Invalidate the Base Case
Despite strong cash generation, the $100.1M working capital outflow in Q2 2026 and reliance on residential construction and commodity prices pose risks, per reported data.
The extreme working capital swings, particularly the $100.1M outflow in Q2 2026, could indicate underlying inefficiencies in inventory or receivables management that may not be fully captured by the strong quarterly OCF figures. Additionally, the company's exposure to residential construction and scrap metal prices could lead to margin compression and reduced cash flow if housing starts decline or input costs spike. Investors should monitor these factors, as they could challenge the sustainability of the current cash flow trajectory.