Free cash flow has been highly volatile, swinging from -$436M in Q1 2026 to $309M in Q4 2025, with Q2 2026 near breakeven at -$1M, while cumulative net income of -$1.28B over ten quarters contrasts with $889M in operating cash flow, highlighting the impact of non-cash charges.
O-I Glass, Inc. (OI) 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 | 416M | 600M | 489M | 818M | 154M | 687M | 457M | 405M | 791M | 721M | 751M | 608M | 675M | 682M | 575M | 503M | 592M | 800M | 707.6M | 636.4M | 150.3M | 503.8M | 609.9M | 353.1M | 603.1M | 538.1M | 364.8M | 563M | 647.3M | 445.2M | 317.8M |
| Operating CF Margin % | - | 9.34% | 7.49% | 11.51% | 2.25% | 10.81% | 7.5% | 6.05% | 11.5% | 10.5% | 11.21% | 9.88% | 9.95% | 9.79% | 8.21% | 6.84% | 8.93% | 11.32% | 8.97% | 8.29% | 2% | 7.01% | 9.74% | 5.78% | 10.47% | 8.95% | 6.57% | 10.19% | 12.2% | 9.56% | 8.26% |
| Operating CF Growth % | -72.83% | 22.7% | -40.22% | 431.17% | -77.58% | 50.33% | 12.84% | -48.8% | 9.71% | -3.99% | 23.52% | -9.93% | -1.03% | 18.61% | 14.31% | -15.03% | -26% | 13.06% | 11.19% | 323.42% | -70.17% | -17.4% | 72.73% | -41.45% | 12.08% | 47.51% | -35.2% | -13.02% | 45.4% | 40.09% | 25.81% |
| Net Income | -1.15B | 5M | -88M | -103M | 627M | 142M | 264M | -379M | 169M | 205M | 237M | -47M | 195M | 215M | 220M | -490M | -36M | 197.8M | 251.5M | 1.34B | -27.5M | -621.6M | 171.5M | -990.8M | 9.4M | 360.7M | -269.7M | 299.1M | 122.1M | 272.4M | 191.1M |
| Depreciation & Amortization | 492M | 489M | 486M | 483M | 454M | 401M | 468M | 499M | 507M | 501M | 491M | 424M | 448M | 397M | 412M | 422M | 391M | 395.9M | 459.9M | 460.9M | 509.2M | 524M | 474.8M | 525.2M | 480.7M | 543.7M | 549.5M | 545.3M | 463.9M | 343.5M | 271.6M |
| Stock-Based Compensation | 22M | 25M | 14M | 43M | 33M | 0 | 0 | 0 | 27M | 18M | 11M | 15M | 21M | 11M | 11M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -29M | -65M | 7M | 25M | 22M | 5M | -5M | 7M | -9M | -12M | -4M | 12M | 51M | -3M | -5M | -42M | -56M | 51.9M | 21M | 3.2M | 10.8M | -75M | -93.3M | -182.6M | -94.6M | 227.3M | -243.8M | 110.8M | -17.4M | 83.9M | 77.5M |
| Other Non-Cash Items | 901M | 126M | 195M | 558M | -1.08B | 111M | -89M | 454M | 5M | -128M | -139M | 116M | -170M | 13M | -91M | 236M | 579M | 468.8M | 361.4M | -131.8M | 7.9M | -269.6M | -197.3M | 1.1B | 629.1M | -522.4M | 445.1M | -269M | 228.9M | -58.3M | -165.2M |
| Working Capital Changes | 25M | 20M | -125M | -188M | 95M | 28M | -181M | -176M | 15M | -89M | 90M | 88M | 117M | -26M | 8M | -107M | -152M | -14.3M | -296.2M | -56.6M | -500.5M | 18.3M | 154.9M | -95M | 48.1M | -67.1M | -116.3M | -122.4M | -136.1M | -91.8M | -57.2M |
| Change in Receivables | 0 | 57M | 14M | 151M | -83M | -146M | -132M | -48M | 43M | -37M | -32M | -14M | 59M | 18M | 213M | -609M | 12M | -184.5M | 130.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 41M | 35M | 0 | -61M | -32M | 75M | -26M | -29M | 2M | 16M | -13M | -26M | -30M | -74M | -92M | -29M | 151.9M | -74.1M | 0 | -31.2M | 73M | 106.7M | 0 | -70.4M | 43.2M | -50.9M | -46.9M | -69.7M | 17.9M | 10.9M |
| Change in Payables | 0 | -45M | -95M | -102M | 146M | 161M | -67M | -62M | 67M | 69M | -58M | 100M | 103M | 128M | -53M | 145M | 17M | 32.6M | -56.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -379M | -368M | -620M | -683M | -97M | -220M | 93M | -437M | -698M | -351M | -417M | -2.75B | -455M | -402M | -221M | -426M | -1.31B | -418M | -377.2M | 1.44B | -177.9M | -248.7M | 338.8M | -201.8M | -474.6M | -111.2M | -464.1M | -347.3M | -4.23B | -551M | -822.1M |
| Capital Expenditures | -430M | -432M | -617M | -688M | -539M | -398M | -311M | -426M | -536M | -441M | -454M | -402M | -369M | -361M | -290M | -285M | -503M | -427.6M | -361.7M | -292.5M | -320.3M | -404.1M | -461.8M | -431.5M | -496M | -531.9M | -481.4M | -684.4M | -4.27B | -471.3M | -831.3M |
| CapEx % of Revenue | 6.76% | 6.72% | 9.45% | 9.68% | 7.86% | 6.26% | 5.11% | 6.37% | 7.79% | 6.42% | 6.77% | 6.53% | 5.44% | 5.18% | 4.14% | 3.87% | 7.58% | 6.05% | 4.59% | 3.81% | 4.26% | 5.62% | 7.37% | 7.06% | 8.61% | 8.85% | 8.67% | 12.39% | 80.54% | 10.12% | 21.62% |
| Acquisitions | 0 | 56M | 26M | 1M | 98M | 180M | 404M | -212M | -175M | -39M | -56M | -2.35B | -114M | -4M | -5M | -144M | -817M | 8M | -15.5M | 1.76B | 15.1M | -11.6M | -630.3M | 0 | -17.6M | -184.6M | -77.1M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 51M | 8M | -29M | 4M | 344M | -2M | 0 | 201M | 13M | 129M | 93M | 5M | 28M | -37M | 74M | 3M | 6M | 1.6M | -15.5M | -23.3M | 127.3M | 167M | 1.43B | 66.7M | 39M | 605.3M | 94.4M | 337.1M | 41.1M | -79.7M | 9.2M |
| Cash from Financing | -203M | -250M | -8M | -27M | 6M | -273M | -557M | 68M | -53M | -392M | -228M | 2.06B | -70M | -321M | -339M | -323M | 547M | 114.2M | -315.7M | -1.97B | -9M | -273.1M | -837.9M | -122.4M | -157.3M | -496.7M | 23.1M | -213.2M | 3.64B | 182.3M | 563.5M |
| Debt Issued (Net) | -110M | -147M | 76M | 81M | -29M | -200M | -475M | 215M | 140M | -370M | -218M | 2.27B | 7M | -272M | -321M | -252M | 778M | 155.1M | -279.6M | -2.01B | 23.6M | -173.6M | -783.5M | 63.1M | -44M | -384.2M | 59.2M | 30.3M | 2.57B | -156.8M | 553.6M |
| Equity Issued (Net) | -30M | -40M | -40M | -40M | -40M | -40M | -3M | -42M | -163M | -5M | 5M | -99M | -32M | -33M | -23M | 5M | -194M | 7M | 14.5M | 62.8M | 8M | 21M | 27.4M | 3.6M | 6.8M | -2.8M | -14.6M | -221M | 1.08B | 503.8M | 12.8M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -8M | -31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35M | 0 | -62.2M | -5.4M | -21.5M | -21.5M | -21.5M | -21.5M | -21.5M | -21.5M | -21.5M | -21.5M | -21.5M | 0 | 0 | 0 |
| Share Repurchases | -30M | -40M | -40M | -40M | -40M | -40M | -3M | -42M | -163M | -5M | 0 | -100M | -32M | -33M | -27M | 0 | -199M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.2M | -17.2M | -225.6M | 0 | 0 | 0 |
| Other Financing | -63M | -63M | -44M | -68M | 75M | -33M | -71M | -74M | -30M | -17M | -15M | -112M | -45M | -16M | 5M | -76M | -37M | -47.9M | 4.4M | -600K | -19.1M | -99M | -60.3M | -167.6M | -98.6M | -88.2M | 0 | -1M | -10.4M | -164.7M | -2.9M |
| Net Change in Cash | -148M | 25M | -179M | 140M | 48M | 162M | 12M | 39M | 20M | 0 | 93M | -113M | 129M | -48M | 31M | -240M | -172M | 432.2M | -8.2M | 165M | -23.9M | -31.3M | 114.5M | 37M | -29.2M | -74.1M | -27.4M | -14.3M | 53.2M | 57.3M | 51.5M |
| Free Cash Flow | -14M | 168M | -128M | 130M | -385M | 289M | 146M | -21M | 255M | 280M | 297M | 206M | 306M | 321M | 285M | 218M | 89M | 372.4M | 345.9M | 343.9M | -170M | 99.7M | 148.1M | -78.4M | 107.1M | 6.2M | -116.6M | -121.4M | -3.63B | -26.1M | -513.5M |
| FCF Margin % | -0.22% | 2.61% | -1.96% | 1.83% | -5.62% | 4.55% | 2.4% | -0.31% | 3.71% | 4.08% | 4.43% | 3.35% | 4.51% | 4.61% | 4.07% | 2.96% | 1.34% | 5.27% | 4.39% | 4.48% | -2.26% | 1.39% | 2.36% | -1.28% | 1.86% | 0.1% | -2.1% | -2.2% | -68.34% | -0.56% | -13.35% |
| FCF Growth % | -240% | 231.25% | -198.46% | 133.77% | -233.22% | 97.95% | 795.24% | -108.24% | -8.93% | -5.72% | 44.17% | -32.68% | -4.67% | 12.63% | 30.73% | 144.94% | -76.1% | 7.66% | 0.58% | 302.29% | -270.51% | -32.68% | 288.9% | -173.2% | 1627.42% | 105.32% | 3.95% | 96.65% | -13794.25% | 94.92% | -1556.45% |
| FCF per Share | -0.09 | 1.09 | -0.83 | 0.84 | -2.42 | 1.80 | 0.92 | -0.14 | 1.57 | 1.70 | 1.82 | 1.28 | 1.84 | 1.94 | 1.72 | 1.33 | 0.53 | 2.18 | 2.04 | 2.05 | -1.12 | 0.66 | 0.99 | -0.53 | 0.73 | 0.04 | -0.86 | -0.72 | -20.82 | -0.19 | -4.15 |
| FCF Conversion (FCF/Net Income) | 0.01x | -4.65x | -4.61x | -7.94x | 0.26x | 4.61x | 1.84x | -1.01x | 3.08x | 4.01x | 3.59x | -8.22x | 4.69x | 3.71x | 3.13x | -0.99x | -12.60x | 4.94x | 2.74x | 0.47x | -5.47x | -0.90x | 2.59x | -0.36x | -1.31x | 1.51x | -1.35x | 1.89x | 5.99x | 2.65x | 1.66x |
| Interest 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 |
| Taxes 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 |
Quick answers to the most common questions about buying OI stock.
O-I Glass, Inc. (OI) generated $600.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
O-I Glass, Inc. (OI) generated $168.0M 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.
O-I Glass, Inc. (OI) spent $432.0M 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, O-I Glass, Inc. (OI) spent $40.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
European operational deterioration
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Impairments
In Q2 2026, OI reported a net loss of $972M against operating cash flow of $94M, implying a negative OCF/NI ratio of -0.10, according to recent SEC filings. This divergence suggests significant non-cash charges distorting earnings.
The massive net loss in Q2 2026, likely driven by impairments or legacy liabilities, contrasts sharply with positive operating cash flow, indicating that cash generation remains operational despite accounting write-downs. However, the negative OCF/NI ratio in several quarters (e.g., -2.91 in Q4 2025) reveals that earnings quality is inconsistent, with working capital swings and one-time items clouding the underlying cash conversion. Investors should monitor whether future quarters can sustain positive operating cash flow without relying on working capital releases.
Free Cash Flow Volatility Persists
FCF swung from -$436M in Q1 2026 to $309M in Q4 2025, with Q2 2026 FCF near breakeven at -$1M, based on reported figures. This extreme volatility highlights the company's inability to generate stable free cash flow amid declining revenues.
The FCF margin has ranged from -30.3% to 20.6% over the past ten quarters, reflecting severe operational and seasonal swings. The latest quarter's near-zero FCF suggests that capital expenditures are consuming most of the operating cash flow, leaving little for debt reduction or shareholder returns. Given the persistent revenue contraction, the trajectory appears to be deteriorating, with no clear sign of stabilization.
Capital Intensity Strains Cash Generation
CapEx/Revenue averaged 8.1% over the last ten quarters, with Q2 2026 at 5.7%, as per OI's cash flow statement. This high capital intensity, combined with negative net income, indicates that maintenance and growth spending may be outpacing cash generation.
The capital expenditure levels, though slightly reduced in Q2 2026, remain substantial relative to revenue, reflecting the heavy investment required for furnace maintenance and potential MAGMA technology rollout. However, with operating cash flow barely covering CapEx in recent quarters, the company appears to be underinvesting in its asset base, which could impair long-term competitiveness. The distinction between maintenance and growth CapEx is critical, as the former is essential to sustain operations, while the latter may not yield immediate returns.
Working Capital Swings Drive Cash Flow
Working capital changes swung from -$492M in Q1 2024 to +$309M in Q4 2025, with Q2 2026 at -$5M, according to OI's cash flow data. These large swings suggest that cash flow is heavily influenced by inventory and receivables management.
The negative working capital changes in Q1 2026 (-$376M) and Q1 2025 (-$314M) indicate significant cash outflows, likely due to inventory build-up or delayed collections, while positive changes in Q4 2025 and Q4 2024 reflect releases. This pattern suggests that OI may be managing working capital aggressively to offset operational losses, but such swings are not sustainable and could reverse. Investors should monitor whether the company can stabilize its working capital cycle to reduce cash flow volatility.
Minimal Capital Returns Amidst Deleveraging
OI paid no dividends and repurchased only $10M of shares per quarter over the last ten quarters, as reported in its cash flow statements. This suggests that capital allocation is focused on debt management rather than shareholder returns.
The absence of dividends and minimal buybacks indicate that OI is prioritizing balance sheet repair, likely due to its heavy debt load and legacy liabilities. However, with negative net income and volatile cash flow, the company's ability to service debt may be strained, as evidenced by the high leverage. The lack of capital returns may disappoint income-focused investors, but it appears prudent given the current financial stress.
Cumulative Earnings vs Cash Reality
Over the last ten quarters, OI's cumulative net income was -$1.28B, while operating cash flow totaled $889M, based on reported figures. This $2.17B gap underscores the impact of non-cash charges and working capital dynamics.
The significant divergence between cumulative net income and operating cash flow suggests that reported losses are heavily influenced by non-cash items such as impairments, depreciation, and amortization, which do not affect cash generation. However, the positive operating cash flow indicates that the underlying business still generates cash, albeit insufficient to cover capital expenditures and debt obligations. This gap warrants further investigation into the sustainability of cash generation, especially if impairments recur.
What the Cash Flow Statement Obscures
OI's cash flow statement may obscure the true cost of legacy liabilities and furnace relining cycles, as these often require significant adjustments to reach a 'clean' operating figure, according to industry analysis.
The reported operating cash flow may be flattered by favorable working capital timing or one-time settlements, while the heavy capital expenditure requirements for furnace maintenance are not fully transparent. Additionally, the absence of SBC adjustments in Q2 2026 and the unusual debt-to-equity ratio suggest that the cash flow statement may not fully reflect the company's financial obligations. Investors should scrutinize the sustainability of operating cash flow, particularly if European restructuring actions lead to one-time charges or asset impairments.