Free cash flow margin has whipsawed from 22.1% in 2024Q4 to -6.8% in 2026Q2 on working capital swings of $333.5 million, and cumulative buybacks of approximately $4.4 billion over nine quarters have significantly exceeded the roughly $2.5 billion of cumulative operating cash flow generated over the same period.
NVR, Inc. (NVR) 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 | 851.82M | 1.12B | 1.37B | 1.5B | 1.87B | 1.24B | 925.27M | 866.53M | 723.13M | 568.9M | 384.46M | 203.39M | 184.55M | 270.22M | 264.38M | 1.46M | 55.39M | 241.64M | 462.36M | 558.77M | 682.96M | 532.77M | 463.93M | 552.78M | 381.22M | 150.32M | 193.71M | 215.4M | -11.7M | -15M | 38.8M |
| Operating CF Margin % | - | 10.86% | 13.04% | 15.71% | 17.75% | 13.87% | 12.26% | 11.71% | 10.08% | 9.01% | 6.59% | 3.94% | 4.15% | 6.41% | 8.29% | 0.05% | 1.81% | 8.77% | 12.52% | 10.89% | 11.13% | 10.1% | 10.92% | 15.03% | 12.44% | 5.73% | 8.36% | 10.73% | -0.75% | -1.3% | 3.63% |
| Operating CF Growth % | -548.09% | -18.42% | -8.25% | -19.9% | 50.52% | 34.27% | 6.78% | 19.83% | 27.11% | 47.97% | 89.03% | 10.21% | -31.7% | 2.21% | 17971.36% | -97.36% | -77.08% | -47.74% | -17.25% | -18.19% | 28.19% | 14.84% | -16.07% | 45.01% | 153.61% | -22.4% | -10.07% | 1941.03% | 22% | -138.66% | 166.78% |
| Net Income | 1.05B | 1.34B | 1.68B | 1.59B | 1.73B | 1.24B | 901.25M | 878.54M | 797.2M | 537.52M | 425.26M | 382.93M | 281.63M | 266.48M | 180.59M | 129.42M | 206M | 192.18M | 100.89M | 333.95M | 587.41M | 697.56M | 523.2M | 419.79M | 331.47M | 236.79M | 158.25M | 108.9M | 15M | 5.1M | 25.8M |
| Depreciation & Amortization | 26.77M | 24.51M | 18.38M | 16.92M | 17.4M | 19.46M | 21.99M | 20.82M | 20.17M | 22.67M | 22.27M | 21.53M | 17.61M | 13.39M | 8.1M | 6.67M | 7.26M | 9.71M | 13.64M | 17.04M | 14.16M | 10.69M | 8.86M | 8.43M | 7.66M | 15.16M | 13.84M | 14.7M | 13.4M | 13.3M | 15.4M |
| Stock-Based Compensation | 55.39M | 69.21M | 73.92M | 99.51M | 82.54M | 58.23M | 50.79M | 78.53M | 75.7M | 44.56M | 43.6M | 54.09M | 63.23M | 34.3M | 64.84M | 64.47M | 53.14M | 46.3M | 41.2M | 14.19M | 58.13M | 94.46M | 92.66M | -17.94M | -37.47M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -1.44M | -1.44M | 5.79M | -3.74M | -11.1M | -234K | -17.57M | -4.07M | 914K | 61.29M | -10.02M | 1.9M | -4.18M | -16.85M | 11.84M | 23.73M | 13.56M | 21.91M | -12.05M | -43.34M | -74.54M | -24.37M | 1.25M | -3.43M | -21.67M | -6.28M | -6.98M | -11.9M | -10.9M | -600K | -300K |
| Other Non-Cash Items | 8.66M | -162.39M | -97.12M | 23.05M | 67.83M | 95.16M | 54.8M | -26.43M | -89.57M | 10.7M | -39.89M | -142.79M | 6.29M | -48.4M | 42.83M | -78.41M | -220.21M | -81.72M | 188.49M | 129.71M | 5.15M | -162.47M | -148.06M | 68.67M | -9.21M | -46.05M | 4.31M | 83.5M | -37M | -29.1M | 12.3M |
| Working Capital Changes | -284.79M | -148.39M | -308.44M | -229.35M | -12.14M | -166.95M | -86M | -80.85M | -81.28M | -107.84M | -56.75M | -114.28M | -180.03M | 21.3M | -43.82M | -144.42M | -4.37M | 53.26M | 130.19M | 107.22M | 92.65M | -83.09M | -13.98M | 77.27M | 110.44M | -49.32M | 24.3M | 20.2M | 7.8M | -3.7M | -14.4M |
| Change in Receivables | -35.03M | -57.37M | 62.66M | -59.65M | -27.38M | 19.95M | -168.67M | -33.93M | -31.87M | 7.67M | -41.36M | -39.09M | -58.1M | -260K | -2.52M | 465K | -1.41B | -1.44B | -1.02M | -29.16M | -1.42M | 58.01M | -349.93M | -170.18M | 13.64M | 1.58M | -2.64M | -2.5M | 2.6M | 700K | 5.1M |
| Change in Inventory | -241.36M | 335.15M | -108.56M | -161.88M | 159.09M | -238.28M | -362.38M | -94.18M | -6.91M | -154.1M | -85.19M | -134.8M | -127.73M | -52.86M | -97.75M | -99.53M | -8.78M | -18.15M | 288.28M | 44.76M | 60.36M | -201.62M | -64.77M | -87.1M | -34.3M | -67.69M | -11.23M | -34.8M | -64.6M | -31.4M | -17M |
| Change in Payables | 10.51M | -142.27M | -83.22M | 49.1M | -13.78M | -19.95M | 168.67M | 33.93M | -30.71M | 10.79M | 58.53M | 55.4M | 60K | 114.46M | 110.4M | -2.98M | 56.75M | 82.58M | -157.11M | -39.35M | -38.52M | 337.88M | 169.69M | 219.91M | 199.91M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -34.03M | -71.21M | -26.55M | -24.1M | -27.43M | -18.18M | -3.93M | -13.28M | -8.18M | -16.02M | -9.43M | -1.02M | -19.08M | -34.48M | -22.61M | -61.87M | 212.44M | -221.62M | -5.5M | -9.31M | -22.6M | -22.1M | 3.58M | 11.34M | -3.96M | 15.88M | 12.13M | 26.1M | 39.6M | 19.2M | 84.9M |
| Capital Expenditures | -33.58M | -24.51M | -29.21M | -24.88M | -18.43M | -17.88M | -16.12M | -22.7M | -19.66M | -20.27M | -22.37M | -18.28M | -31.67M | -19.02M | -12.37M | -11.44M | -6.94M | -3.04M | -6.9M | -10.54M | -23.43M | -18.67M | -9.76M | -9.46M | -12.26M | -6.69M | -5.03M | -9.1M | -4M | -3.1M | -4.3M |
| CapEx % of Revenue | 0.36% | 0.24% | 0.28% | 0.26% | 0.17% | 0.2% | 0.21% | 0.31% | 0.27% | 0.32% | 0.38% | 0.35% | 0.71% | 0.45% | 0.39% | 0.43% | 0.23% | 0.11% | 0.19% | 0.21% | 0.38% | 0.35% | 0.23% | 0.26% | 0.4% | 0.26% | 0.22% | 0.45% | 0.26% | 0.27% | 0.4% |
| Acquisitions | -10.33M | -47.61M | -3.1M | -1.78M | -9.73M | -1.28M | -435K | -702K | 1.26M | 847K | 1M | -1.92M | 0 | -22.85M | -15.26M | 0 | 655K | -637.87M | 0 | 0 | 0 | -7.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 9.88M | 914K | 5.76M | 2.55M | 732K | 978K | 12.62M | 10.12M | 10.23M | 7.2M | 12.59M | 19.17M | 12.59M | 7.39M | 5.01M | 11.18M | 1.19M | 638.83M | 1.4M | 1.23M | 833K | 4.04M | 13.34M | 12.46M | 7.5M | 18.47M | 16.33M | 33.4M | 29M | 3M | 4.3M |
| Cash from Financing | -1.67B | -1.76B | -1.9B | -832.97M | -1.91B | -1.4B | 727.64M | -424.69M | -672.26M | -281.64M | -403.73M | -322.47M | -486.3M | -523M | 430.94M | -652.55M | -324.23M | 82.48M | 26.57M | -441.36M | -281.77M | -700.51M | -332.36M | -474.75M | -373.02M | -165.29M | -157.26M | -220.8M | -5.2M | -33.2M | -104.4M |
| Debt Issued (Net) | -6.34M | -4.73M | -2.63M | -1.66M | -601.5M | -1.36M | 922.92M | -306K | 0 | 0 | 0 | -64K | -3.42M | -1.85M | 575.79M | -93.08M | -48.2M | -62.51M | -75.62M | -70.35M | -106.51M | 249.34M | -44.06M | -5.9M | 18.07M | 55.69M | -105.03M | -120.6M | 45.7M | 11.5M | -82.2M |
| Equity Issued (Net) | -1.67B | -1.75B | -1.9B | -831.31M | -1.3B | -1.4B | -190.21M | -424.39M | -672.02M | -281.64M | -417.25M | -345.42M | -491.39M | -540.53M | -154.07M | -582.3M | -339.59M | 78.54M | 51.95M | -440.06M | -271.24M | -949.85M | -288.31M | -468.85M | -391.08M | -225.91M | -55.28M | -101.8M | -50.2M | -45.5M | -35.1M |
| Dividends Paid | 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 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -1.74B | -1.83B | -2.06B | -1.08B | -1.5B | -1.54B | -371.08M | -698.42M | -846.13M | -422.17M | -455.35M | -431.37M | -567.54M | -554.49M | -227.28M | -689.3M | -417.08M | 0 | -128K | -507.64M | -291.69M | -962.61M | -307.6M | -478.33M | -399.87M | -232.13M | -55.28M | -101.8M | -50.2M | -45.5M | -35.1M |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | -5.06M | 0 | -234K | 0 | 13.51M | 23.01M | 8.51M | 19.39M | 14.32M | 22.84M | 63.56M | 66.45M | 50.24M | 69.05M | 95.98M | 0 | 0 | 0 | 0 | 4.93M | 3.06M | 1.6M | -700K | 800K | 12.9M |
| Net Change in Cash | -854.07M | -707.79M | -550.78M | 640.93M | -62.47M | -172.8M | 1.65B | 428.56M | 42.69M | 271.24M | -28.7M | -120.1M | -320.83M | -287.25M | 672.71M | -712.96M | -56.4M | 102.51M | 483.43M | 108.09M | 378.59M | -189.84M | 135.15M | 89.37M | 4.23M | 903K | 48.58M | 20.6M | -5.2M | -33.2M | -104.4M |
| Free Cash Flow | 818.25M | 1.1B | 1.35B | 1.47B | 1.85B | 1.22B | 909.15M | 843.84M | 703.46M | 548.63M | 362.1M | 185.11M | 152.88M | 251.21M | 252.02M | -9.98M | 48.45M | 238.6M | 455.46M | 548.22M | 659.53M | 514.1M | 454.17M | 543.33M | 368.95M | 143.62M | 188.68M | 206.3M | -15.7M | -18.1M | 34.5M |
| FCF Margin % | 8.78% | 10.62% | 12.76% | 15.45% | 17.57% | 13.67% | 12.05% | 11.4% | 9.8% | 8.69% | 6.21% | 3.58% | 3.44% | 5.96% | 7.9% | -0.37% | 1.59% | 8.66% | 12.33% | 10.69% | 10.75% | 9.75% | 10.69% | 14.77% | 12.04% | 5.47% | 8.14% | 10.28% | -1.01% | -1.57% | 3.22% |
| FCF Growth % | -36.68% | -18.47% | -8.68% | -20.44% | 51.22% | 34.69% | 7.74% | 19.95% | 28.22% | 51.52% | 95.61% | 21.09% | -39.14% | -0.32% | 2624.99% | -120.6% | -79.7% | -47.61% | -16.92% | -16.88% | 28.29% | 13.2% | -16.41% | 47.26% | 156.89% | -23.88% | -8.54% | 1414.01% | 13.26% | -152.46% | 155.92% |
| FCF per Share | 294.44 | 357.38 | 405.32 | 428.82 | 527.76 | 317.32 | 232.10 | 212.39 | 171.91 | 129.40 | 88.23 | 43.51 | 34.47 | 51.67 | 49.01 | -1.77 | 7.86 | 38.80 | 76.94 | 88.88 | 98.85 | 66.05 | 57.66 | 62.64 | 39.68 | 15.08 | 17.86 | 17.07 | -1.18 | -1.37 | 2.27 |
| FCF Conversion (FCF/Net Income) | 0.78x | 0.84x | 0.82x | 0.94x | 1.08x | 1.00x | 1.03x | 0.99x | 0.91x | 1.06x | 0.90x | 0.53x | 0.66x | 1.01x | 1.46x | 0.01x | 0.27x | 1.26x | 4.58x | 1.67x | 1.16x | 0.76x | 0.89x | 1.32x | 1.15x | 0.63x | 1.22x | 1.98x | -0.21x | -0.52x | 1.50x |
| Interest Paid | 29.89M | 29.89M | 29.2M | 29.2M | 47.5M | 53.68M | 36.8M | 24.45M | 24.18M | 23.25M | 20.92M | 24.55M | 24.46M | 24.88M | 1.04M | 2M | 5.8M | 10.01M | 12.66M | 12.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 349.34M | 438.77M | 409.85M | 407.19M | 529.82M | 389.38M | 163.08M | 153.91M | 181.17M | 260.23M | 218.98M | 194.67M | 181.84M | 113.22M | 59.6M | 49.76M | 40.67M | 28.81M | 65.13M | 157.08M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying NVR stock.
NVR, Inc. (NVR) generated $1.12B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
NVR, Inc. (NVR) generated $1.10B 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.
NVR, Inc. (NVR) spent $24.5M 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, NVR, Inc. (NVR) spent $1.83B on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Buybacks outpacing operating cash
Metrics are mathematically derived from official filings.
Working Capital Swings Distort Conversion
NVR's OCF/NI ratio swung from 1.71 in 2026Q1 to -0.64 in 2026Q2, according to the company's quarterly cash flow statements, as working capital consumed $333.5M against net income of $236.5M, making reported earnings a poor proxy for actual cash generation.
The -$333.5M working capital outflow alongside $236.5M of net income implies that settlement timing and construction spend sequencing, rather than underlying unit profitability, determined the quarter's cash result. Because NVR recognizes revenue only at closing, this appears more consistent with a timing mismatch than a structural erosion of earnings quality, though it is notable that the swing coincides with the six-quarter gross margin compression flagged in the income statement work. Investors should monitor whether successive quarters of working capital consumption persist, as that would suggest reported profit is increasingly accrual-bound rather than cash-backed.
Free Cash Flow Whipsaws on Timing
NVR's quarterly free cash flow margin swung from 22.1% in 2024Q4 to -6.8% in 2026Q2, based on the company's reported cash flow figures, with the volatility attributable primarily to working capital timing rather than the underlying gross margin compression identified in recent quarters.
Free cash flow of $334.8M in 2026Q1 against -$157.7M in 2026Q2, on net income of $198.4M and $236.5M respectively, indicates the sign change was driven almost entirely by cash conversion rather than a collapse in operations. Since capital expenditures are immaterial, the FCF series is effectively an operating cash flow series, which makes the trajectory signal noisy rather than directional. The negative 2026Q2 print warrants monitoring but does not by itself confirm deterioration given the offsetting prior quarter, and 2026Q3 cash flow data appears unavailable in the supplied set.
Near-Zero Capex Confirms Asset-Light Model
NVR's capital expenditures never exceeded 0.3% of revenue in any of the nine quarters with reported data, per its quarterly SEC filings, while quarterly depreciation of just $4.4M to $6.9M means the business requires minimal reinvestment to sustain its operating base.
Cumulative capex of roughly $56M over nine quarters sits modestly above cumulative depreciation of about $52M, implying NVR is roughly maintaining, not expanding, its fixed asset base, which is consistent with an option-based land strategy that transfers lot development capital to third parties. This suggests a structurally high quality of free cash flow, since nearly all operating cash is distributable rather than committed to plant and equipment. The corollary is that growth capacity depends on third-party developer health and finished lot availability, so the low capex ratio should not be read as evidence that expansion can be self-funded indefinitely.
Buybacks Outrun Operating Cash Generation
NVR repurchased approximately $4.4 billion of stock over the nine quarters with available data against cumulative operating cash flow of roughly $2.5 billion, according to reported cash flow statements, an aggressive pace that appears to be funded from the existing cash balance.
With no dividends paid in any reported quarter, buybacks represent the entirety of shareholder distributions, and the deployment of $639.0M in 2024Q2 and $632.0M in 2026Q1 in quarters where operating cash flow was only $232.7M and $339.7M implies reliance on balance sheet cash rather than current earnings. This pattern may be sustainable while the roughly $1.96B cash position and negligible leverage remain intact, but it suggests repurchases function partly as an earnings-per-share support mechanism during the revenue contraction identified in prior analysis. Should the housing cycle weaken further, a deceleration in buybacks would remove a meaningful EPS offset investors may currently be assuming continues.
Cumulative Profit Exceeds Cash Realized
Across nine reported quarters, NVR accumulated $3.31 billion of net income versus approximately $2.54 billion of operating cash flow, based on its quarterly SEC disclosures, a shortfall near $773 million suggesting a meaningful portion of reported profit has not translated into realized cash.
Excluding 2026Q3 entirely, for which operating cash flow is unavailable, narrows the cumulative gap to roughly $525 million against $3.06 billion of net income, so the divergence should be treated as directional rather than precisely measured. The pattern of operating cash falling short of net income most visibly in weaker quarters, such as 2025Q2 and 2026Q2, points to inventory accumulating as homes sit longer in construction under slower absorption, a hypothesis consistent with the order softness noted in recent results. If this accrual build persists through a rate-driven slowdown, reported earnings may overstate realized economic performance relative to peers converting income more cleanly.
What the Cash Statement Obscures
NVR's operating cash flow benefits from quarterly stock-based compensation add-backs of $13M to $35M, while its lot purchase option structure leaves material future lot commitments off balance sheet, as noted in recent SEC filings, neither of which is visible in headline free cash flow.
Cumulative stock-based compensation over the nine quarters with data totals roughly $163M, which represents cash consideration to employees that free cash flow as reported does not capture, a relevant adjustment given buybacks are sized against operating cash flow. Separately, the $1.96B cash balance and 0.31% debt-to-equity ratio may present a more conservative liquidity picture than warranted once committed option deposits and future lot take-out obligations are considered, though the precise quantum is not disclosed in the supplied data. Analysts should also note the small acquisition line reversing from -$17.2M in 2026Q2 to +$17.2M in 2026Q1, which warrants further investigation as it may reflect a reclassification rather than genuine deal activity.