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
NRUC
← 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
NRUCNational Rural Utilities Cooper
$22.90
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
HomeStocksNRUCCash Flow

National Rural Utilities Cooper (NRUC) Cash Flow Statement

14Y historyFree accessUpdated daily

Cash flow generation is highly erratic, highlighted by an OCF/NI ratio that fluctuated from a negative 3.21 in 2023Q4 to a positive 3.84 in 2024Q3.

NRUC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMMay'25May'24May'23May'22May'21May'20May'19May'18May'17May'16May'15May'14May'13May'12
Cash from Operations253.14M207.53M320.62M337.77M250.79M239.96M219.22M197.04M155.23M179.57M227.56M218.98M189.99M163.48M-4.21B
Operating CF Margin %-70.95%46.78%55.05%27.95%26.29%-47.33%-401.65%28.1%44.5%524.62%122.31%67.2%35.78%-2111.87%
Operating CF Growth %79.82%-35.27%-5.08%34.68%4.52%9.46%11.25%26.93%-13.55%-21.09%3.92%15.26%16.21%103.89%-
Net Income308.34M140.01M553.35M501.49M795.85M811.67M-585.24M-149.23M455.19M309.91M-49.65M-19.03M190.07M353.76M-144.73M
Depreciation & Amortization-2.03M-2.98M40.3M4.72M7.55M7.96M9.24M9.3M7.93M7.17M7.33M6.5M5.65M5.38M0
Stock-Based Compensation000000000000000
Deferred Taxes000000000000000
Other Non-Cash Items-37.47M150.47M-255.5M-107.13M-549.04M-588.95M778.75M343.13M-291.93M-139.29M276.11M238.22M20.01M-212.75M144.73M
Working Capital Changes-15.99M-79.97M-17.52M-61.3M-3.56M9.28M16.47M-6.16M-15.95M1.78M-6.22M-6.71M-25.74M17.09M-4.21B
Change in Receivables-15.99M-79.97M-17.52M-61.3M-3.56M9.28M16.47M-6.16M-15.95M1.78M-6.22M-6.71M-25.74M17.09M0
Change in Inventory000000000000000
Change in Payables000000000000-1.39M00
Cash from Investing-2.29B-2.32B-1.82B-2.46B-1.63B-1.97B-481.3M-697.68M-1.21B-998.42M-1.56B-956.65M-47.44M-2.12B191.17M
Capital Expenditures949K00-7.72M-17.73M-9.86M-9.56M-14.72M-15.19M-17.79M-9.81M-9.94M-8.23M-7.12M0
CapEx % of Revenue0.2%1.61%0.9%1.26%1.98%1.08%-2.07%-30.02%2.75%4.41%22.61%5.55%2.91%1.56%-
Acquisitions0--------------
Investments0124.92M318.24M0000000000059.05M
Other Investing-2.47B-2.5B-2.02B-2.45B-1.61B-1.96B-471.73M-682.95M-1.2B-980.63M-1.55B-1.01B-39.22M-2.11B191.17M
Cash from Financing2.03B1.97B1.58B2.17B1.24B1.36B755.9M448.02M1.11B798.11M1.29B647.79M19.11M1.94B0
Debt Issued (Net)0--------------
Equity Issued (Net)0-46.85M-110.2M-59.19M-57.76M-59.89M-63.03M-49.86M-44.67M-41.87M-38.85M-39.2M-40.03M00
Dividends Paid000000000000000
Share Repurchases0-46.85M-110.2M-59.19M-57.76M-59.89M-63.03M-49.86M-44.67M-41.87M-38.85M-39.2M-40.03M-35.04M-191.17M
Other Financing364.87M751.6M-217.8M-440.3M395.51M618.64M352.46M-204.21M450.56M401.44M-191.91M-974.83M-257.01M1.94B0
Net Change in Cash-7.26M-145.22M81.1M46.12M-142.25M-376.66M493.81M-52.62M50.4M-16.12M-44.3M-89.88M161.65M-14.11M-4.02B
Free Cash Flow249.39M202.84M314.47M330.05M233.07M230.09M209.65M182.32M140.04M161.78M217.75M209.04M181.76M156.36M-4.21B
FCF Margin %53.52%69.35%45.88%53.79%25.98%25.21%-45.27%-371.64%25.35%40.09%502.01%116.76%64.29%34.23%-2111.87%
FCF Growth %6.22%-35.5%-4.72%41.61%1.29%9.75%14.99%30.19%-13.44%-25.71%4.17%15.01%16.24%103.72%-
FCF per Share---------------
FCF Conversion (FCF/Net Income)0.81x1.49x0.58x0.67x0.32x0.30x-0.37x-1.32x0.34x0.58x-4.58x-11.51x1.00x0.46x27.31x
Interest Paid-304.16M00000000000000
Taxes Paid000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Derivative-driven cash flow volatility

Earnings Quality Obscured by Volatility

According to quarterly financial data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from a negative 3.21 in 2023Q4 to a positive 3.84 in 2024Q3, indicating that reported earnings are poor proxies for actual liquidity generation.

The extreme divergence between net income and operating cash flow suggests that non-cash accounting adjustments, particularly those related to interest rate derivatives, are heavily distorting the cooperative's reported profitability. Investors should monitor these swings closely, as they may mask underlying trends in the core lending business's ability to convert interest income into tangible cash.

FCF Trajectory Reflects Operational Instability

As reported in financial statements, free cash flow has demonstrated significant inconsistency over the last ten quarters, ranging from a low of negative $44.3M in 2025Q4 to a high of $149.0M in 2025Q3, highlighting the inherent difficulty in predicting cash availability for member-owner distributions.

The lack of a stable free cash flow trajectory appears to be a byproduct of the cooperative's reliance on debt markets and the timing of large-scale infrastructure financing. This volatility warrants further investigation into whether the cooperative can maintain consistent liquidity buffers during periods of market stress or unexpected member demand.

Working Capital Swings Impact Liquidity

Based on reported figures, working capital changes have been a major source of cash flow variance, notably shifting from a $80.5M inflow in 2025Q3 to an $82.9M outflow in 2025Q4, which suggests that the timing of member loan disbursements and collections is highly irregular.

These sharp fluctuations in working capital indicate that the cooperative's cash position is sensitive to the operational cycles of its member-owners. Such variability may indicate that NRUC is absorbing the liquidity shocks of its members, which could potentially strain the cooperative's own cash reserves if multiple members face simultaneous funding needs.

Capital Deployment Lacks Consistent Pattern

As evidenced by recent filings, capital deployment has been sporadic, with share buyback activity fluctuating significantly, such as the $110.2M outflow in 2024Q4 compared to periods of zero activity, suggesting that management's approach to returning capital to members is opportunistic rather than systematic.

The irregular nature of these capital deployments implies that management prioritizes liquidity preservation over a predictable dividend or buyback policy. This strategy appears consistent with a cooperative model that must maintain high credit ratings, yet it leaves members with little clarity regarding the timing or magnitude of future capital returns.

NRUC — Frequently Asked Questions

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

How much cash does National Rural Utilities Cooper (NRUC) generate from operations?

National Rural Utilities Cooper (NRUC) generated $207.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is National Rural Utilities Cooper's free cash flow?

National Rural Utilities Cooper (NRUC) generated $202.8M 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 National Rural Utilities Cooper's capital expenditure (CapEx)?

National Rural Utilities Cooper (NRUC) spent $0.0M 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 National Rural Utilities Cooper distribute cash to shareholders?

In 2025, National Rural Utilities Cooper (NRUC) spent $46.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.