Free cash flow swung to -$188M in 2026Q2 despite a capex surge to $432M (15.7% of revenue), while working capital changes of -$489M drove volatility, and dividends/buybacks of $357M continued despite negative FCF.
Owens Corning (OC) 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 | 1.6B | 1.79B | 1.89B | 1.72B | 1.76B | 1.5B | 1.14B | 1.04B | 803M | 1.02B | 943M | 742M | 441M | 418M | 330M | 289M | 488M | 541M | 193M | 182M | 15M | 746M | 449M | 326M | 357M | 478M | -190M | -28M | 124M | 131M | 335M |
| Operating CF Margin % | - | 17.68% | 17.24% | 17.76% | 18.03% | 17.69% | 16.09% | 14.48% | 11.38% | 15.91% | 16.61% | 13.87% | 8.36% | 7.89% | 6.38% | 5.42% | 9.77% | 11.26% | 3.3% | 3.66% | 0.23% | 11.8% | 7.91% | 8.03% | 7.33% | 10.04% | -3.85% | -0.55% | 2.48% | 3% | 8.74% |
| Operating CF Growth % | -221.06% | -5.6% | 10.06% | -2.33% | 17.1% | 32.42% | 9.45% | 29.14% | -20.96% | 7.74% | 27.09% | 68.25% | 5.5% | 26.67% | 14.19% | -40.78% | -9.8% | 180.31% | 6.04% | 1113.33% | -97.99% | 66.15% | 37.73% | -8.68% | -25.31% | 351.58% | -578.57% | -122.58% | -5.34% | -60.9% | -2.05% |
| Net Income | -670M | -522M | 647M | 1.19B | 1.24B | 995M | -385M | 405M | 547M | 290M | 399M | 334M | 228M | 205M | -16M | 281M | 940M | 67M | -811M | 96M | -65M | -4.1B | 204M | 115M | -2.81B | 39M | -478M | 270M | -1.06B | 47M | -284M |
| Depreciation & Amortization | 886M | 694M | 677M | 609M | 531M | 502M | 493M | 457M | 433M | 371M | 343M | 300M | 304M | 332M | 349M | 318M | 320M | 325M | 331M | 343M | 69M | 231M | 228M | 206M | 205M | 237M | 203M | 210M | 197M | 173M | 132M |
| Stock-Based Compensation | 85M | 71M | 93M | 51M | 51M | 50M | 41M | 39M | 47M | 44M | 41M | 30M | 29M | 28M | 24M | 21M | 23M | 52M | 17M | 5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 138M | 43M | -92M | 26M | 37M | 44M | 86M | 118M | 141M | 183M | 136M | 64M | -15M | 54M | -59M | 55M | -867M | 17M | 881M | -109M | -48M | -467M | 133M | 51M | -21M | 47M | -361M | 163M | -416M | 110M | -258M |
| Other Non-Cash Items | 1.5B | 1.58B | 520M | -127M | -81M | -70M | 806M | -15M | -106M | 74M | -57M | -74M | -55M | -158M | 26M | -124M | 57M | -54M | -27M | 2M | 14M | 5.05B | -120M | 6M | 3.07B | -93M | 504M | -645M | 1.33B | -256M | 693M |
| Working Capital Changes | -238M | -84M | 47M | -33M | -19M | -18M | 94M | 33M | -259M | 54M | 81M | 88M | -39M | -78M | 6M | -262M | 15M | 134M | -236M | -259M | 45M | 27M | 4M | -83M | -86M | 248M | -58M | -26M | 78M | 57M | 52M |
| Change in Receivables | 0 | 235M | 6M | -26M | -14M | -28M | -109M | 19M | 39M | -66M | 55M | -71M | -10M | -77M | 24M | -48M | 0 | 0 | 74M | -9M | 185M | -94M | -23M | -27M | 6M | 41M | -198M | 112M | -58M | 57M | 20M |
| Change in Inventory | 0 | -65M | -43M | 148M | -287M | -227M | 189M | 35M | -216M | -57M | 5M | 150M | -29M | -27M | -4M | -179M | 0 | 0 | -100M | 3M | 97M | -42M | -42M | 11M | -4M | 19M | -78M | -25M | 16M | 60M | -71M |
| Change in Payables | 0 | -130M | 13M | 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 |
| Cash from Investing | -601M | -765M | -3.39B | -356M | -623M | -377M | -205M | -394M | -1.59B | -901M | -815M | -369M | -286M | -307M | -253M | -445M | -249M | -204M | -162M | -430M | -77M | -283M | -320M | -176M | -250M | -249M | -332M | -225M | 382M | -799M | -360M |
| Capital Expenditures | -1.44B | -824M | -647M | -526M | -446M | -416M | -307M | -447M | -537M | -337M | -373M | -393M | -363M | -353M | -332M | -442M | -314M | -243M | -434M | -247M | -77M | -288M | -232M | -208M | -248M | -270M | -476M | -244M | -253M | -227M | -325M |
| CapEx % of Revenue | 14.57% | 8.16% | 5.9% | 5.44% | 4.57% | 4.9% | 4.35% | 6.24% | 7.61% | 5.28% | 6.57% | 7.35% | 6.88% | 6.67% | 6.42% | 8.28% | 6.28% | 5.06% | 7.42% | 4.96% | 1.19% | 4.55% | 4.09% | 5.12% | 5.09% | 5.67% | 9.64% | 4.83% | 5.05% | 5.19% | 8.48% |
| Acquisitions | 6M | 68M | -2.86B | -6M | -417M | -42M | 0 | 0 | -1.14B | -570M | -452M | 0 | 7M | -64M | 21M | -84M | 0 | 0 | 0 | 0 | 0 | -14M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 828M | -9M | 111M | 176M | 196M | 81M | 102M | 22M | 27M | 3M | 6M | 28M | 65M | 92M | 30M | 165M | 65M | 39M | 272M | 437M | 0 | 19M | -88M | 32M | 12M | 28M | 148M | 20M | 635M | -8M | 35M |
| Cash from Financing | -1.09B | -1.07B | 334M | -877M | -974M | -881M | -358M | -573M | 647M | 3M | -88M | -333M | -142M | -96M | -76M | 174M | -750M | -17M | 67M | -731M | -54M | -30M | -24M | -43M | -5M | -14M | 1B | 268M | -508M | 682M | 50M |
| Debt Issued (Net) | -160M | -74M | 1.04B | -33M | -30M | -216M | 78M | -411M | 980M | 238M | 226M | -136M | -50M | -46M | 55M | 304M | -602M | -11M | 167M | 659M | 1M | -28M | -21M | -43M | -7M | -10M | 1.02B | 282M | -117M | 690M | 50M |
| Equity Issued (Net) | -704M | -815M | -491M | -657M | -795M | -570M | -318M | -61M | -236M | -159M | -247M | -138M | -44M | -63M | -113M | -138M | -120M | -3M | -100M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | -304M | -232M | -208M | -188M | -136M | -108M | -104M | -95M | -92M | -89M | -81M | -78M | -56M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12M | -16M | -16M | -14M | -3M |
| Share Repurchases | -704M | -815M | -491M | -657M | -795M | -570M | -318M | -61M | -236M | -159M | -247M | -138M | -44M | -63M | -113M | -138M | -120M | -3M | -100M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 77M | 49M | -5M | 1M | -13M | 13M | -14M | -6M | -5M | 13M | 14M | 19M | 8M | 13M | -18M | 8M | -28M | -3M | 0 | -1.39B | -55M | -2M | -3M | 0 | 2M | -4M | -4M | 2M | -375M | 6M | 3M |
| Net Change in Cash | -108M | 38M | -1.25B | 516M | 141M | 242M | 545M | 94M | -168M | 135M | 22M | 29M | 10M | 2M | 3M | 0 | -512M | 328M | 101M | -954M | -116M | 434M | 120M | 130M | 111M | 214M | 480M | 16M | -4M | 13M | 27M |
| Free Cash Flow | 163M | 962M | 1.25B | 1.19B | 1.31B | 1.09B | 828M | 590M | 266M | 679M | 570M | 349M | 78M | 65M | -2M | -153M | 174M | 298M | -241M | -65M | -62M | 458M | 217M | 118M | 109M | 208M | -666M | -272M | -129M | -96M | 10M |
| FCF Margin % | 1.66% | 9.52% | 11.34% | 12.33% | 13.46% | 12.79% | 11.74% | 8.24% | 3.77% | 10.64% | 10.04% | 6.52% | 1.48% | 1.23% | -0.04% | -2.87% | 3.48% | 6.2% | -4.12% | -1.31% | -0.96% | 7.24% | 3.82% | 2.91% | 2.24% | 4.37% | -13.48% | -5.39% | -2.58% | -2.2% | 0.26% |
| FCF Growth % | -82.17% | -22.73% | 4.36% | -9.21% | 20.88% | 31.28% | 40.34% | 121.8% | -60.82% | 19.12% | 63.32% | 347.44% | 20% | 3350% | 98.69% | -187.93% | -41.61% | 223.65% | -270.77% | -4.84% | -113.54% | 111.06% | 83.9% | 8.26% | -47.6% | 131.23% | -144.85% | -110.85% | -34.38% | -1060% | -84.85% |
| FCF per Share | 2.02 | 11.53 | 14.16 | 13.11 | 13.45 | 10.42 | 7.62 | 5.36 | 2.39 | 6.00 | 4.94 | 2.95 | 0.66 | 0.55 | -0.02 | -1.24 | 1.37 | 2.34 | -1.89 | -0.50 | -0.87 | 8.28 | 3.62 | 1.97 | 1.98 | 3.47 | -12.15 | -4.57 | -2.41 | -1.79 | 0.19 |
| FCF Conversion (FCF/Net Income) | -0.24x | -3.42x | 2.92x | 1.44x | 1.42x | 1.51x | -2.96x | 2.56x | 1.47x | 3.52x | 2.40x | 2.25x | 1.95x | 2.05x | -17.37x | 1.05x | 0.52x | 8.45x | -0.24x | 1.90x | -0.23x | -0.18x | 2.20x | 2.83x | -0.13x | 12.26x | 0.40x | -0.10x | -0.18x | 2.79x | -1.18x |
| Interest Paid | 0 | 271M | 226M | 135M | 123M | 133M | 135M | 131M | 158M | 106M | 118M | 113M | 122M | 126M | 122M | 111M | 108M | 120M | 120M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 264M | 423M | 428M | 319M | 244M | 78M | 58M | 91M | 67M | 69M | 33M | 19M | 29M | 30M | 24M | 16M | 18M | 33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying OC stock.
Owens Corning (OC) generated $1.79B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Owens Corning (OC) generated $962.0M 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.
Owens Corning (OC) spent $824.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Owens Corning (OC) returned $232.0M to shareholders via cash dividends and spent $815.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Volatile earnings and impairments
Metrics are mathematically derived from official filings.
Cash Conversion Swings Wildly
OC's operating cash flow to net income ratio swung from -2.62 in 2024Q4 to 1.08 in 2026Q2, per reported figures, indicating earnings quality is heavily influenced by working capital and non-cash charges.
The OCF/NI ratio is erratic, with negative quarters in 2025Q3 and 2025Q4 despite positive operating cash flow, suggesting that net income is distorted by large non-cash impairments or one-time items. In 2026Q2, OCF/NI of 1.08 appears healthy, but the preceding quarters show a pattern where operating cash flow often exceeds or lags net income by wide margins, implying that accruals and working capital swings dominate the conversion process. Investors should monitor the sustainability of cash conversion, as the gap between net income and operating cash flow is not stable.
FCF Volatility Masks Underlying Strain
Free cash flow swung from $752M in 2025Q3 to -$387M in 2026Q1, per reported data, with FCF margins ranging from 28.0% to -17.1%, indicating that capital intensity and working capital swings drive extreme quarter-to-quarter variability.
The FCF trajectory is highly volatile, with positive quarters in mid-2025 and negative quarters in early 2026, reflecting the cyclicality of the construction materials business. The latest quarter (2026Q2) shows a negative FCF margin of -6.8%, which appears to be driven by a surge in capex to $432M, the highest in the period, and a significant working capital outflow of -$489M. This suggests that the company is investing heavily, possibly in growth initiatives, but the timing of these investments is causing cash flow to diverge from underlying profitability.
Capex Surge Signals Expansionary Phase
Capital expenditures jumped to $432M in 2026Q2, representing 15.7% of revenue, up from 6.9% in 2024Q4, per reported figures, suggesting a deliberate shift toward higher capital intensity and potential growth spending.
The capex-to-revenue ratio has more than doubled from the 2024 average of around 6% to 15.7% in 2026Q2, indicating that OC is in an investment phase, possibly for capacity expansion or modernization. This elevated capex, combined with negative free cash flow, implies that the company is prioritizing long-term growth over near-term cash generation. However, given the volatile demand environment, investors should assess whether this capital spending will generate adequate returns, especially as depreciation and amortization ($349M in 2026Q2) are not yet covering the increased investment.
Working Capital Swings Drive Cash Flow
Working capital changes ranged from +$335M in 2025Q3 to -$489M in 2026Q2, per reported data, indicating that inventory and receivables management are the primary drivers of operating cash flow volatility.
The working capital line is the most volatile component of operating cash flow, with large positive contributions in late 2025 and large negative contributions in early 2026. This pattern suggests that OC is experiencing significant swings in inventory build-up or receivable collections, possibly due to demand fluctuations or supply chain disruptions. The negative working capital change in 2026Q2 (-$489M) is particularly notable, as it more than offsets the positive net income, indicating that cash is being tied up in operations. This may reflect a deliberate inventory build ahead of expected demand or a slowdown in collections, which warrants monitoring.
Capital Returns Persist Despite Cash Strain
OC paid $127M in dividends and repurchased $230M of stock in 2026Q2, per reported figures, even as free cash flow was -$188M, indicating a reliance on balance sheet strength to fund shareholder returns.
Despite negative free cash flow in 2026Q2, OC continued to return capital to shareholders, with combined dividends and buybacks of $357M exceeding operating cash flow of $244M. This suggests that management is committed to returning capital, but it may be funded by debt or existing cash reserves, which could strain the balance sheet if the negative cash flow persists. The buyback activity has been relatively consistent, with quarterly repurchases ranging from $22M to $232M, indicating a ongoing program. Investors should monitor whether this pace is sustainable given the volatile cash generation.
What Cash Flow Obscures
Stock-based compensation totaled $35M in 2026Q2, per reported data, while capex surged to $432M, suggesting that reported operating cash flow may overstate cash generation if SBC is not fully expensed.
The cash flow statement shows SBC as a non-cash add-back, but it represents a real economic cost to shareholders. With SBC of $35M in 2026Q2, this is a modest amount relative to net income, but it still dilutes existing shareholders. More importantly, the sharp increase in capex to $432M in 2026Q2 may include growth investments that are not immediately reflected in earnings, potentially masking the true cash-generating ability of the core business. Additionally, the absence of acquisition data in most quarters suggests that M&A activity is not a major cash use, but the $5M and $1M in 2025Q4 and 2025Q3, respectively, indicate some small deals. Investors should consider whether the elevated capex is maintenance or growth, as this distinction affects the sustainability of free cash flow.