VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
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
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
OI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
OIO-I Glass, Inc.
$5.17$793M
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksOICash Flow

O-I Glass, Inc. (OI) Cash Flow Statement

30Y historyFree accessUpdated daily

Working capital swings of -$376M in Q1 2026 to +$309M in Q4 2025 dominate a cash flow profile whose ten-quarter cumulative FCF of roughly $251 million yields a sub-2% FCF margin, while declining capex intensity (from ~9% of revenue to 5.7%) may reflect deferred furnace maintenance rather than efficiency gains.

Income StatementBalance SheetCash FlowRatios

OI Cash Flow Statement

Annual statement

OI Cash Flow Statement

O-I Glass, Inc. (OI) cash flow statement — 30-year operating, investing & financing cash flows

AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations367M600M489M818M154M687M457M405M791M721M751M608M675M682M575M503M592M800M707.6M636.4M150.3M503.8M609.9M353.1M603.1M538.1M364.8M563M647.3M445.2M317.8M
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 %-107.77%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-1.2B5M-88M-103M627M142M264M-379M169M205M237M-47M195M215M220M-490M-36M197.8M251.5M1.34B-27.5M-621.6M171.5M-990.8M9.4M360.7M-269.7M299.1M122.1M272.4M191.1M
Depreciation & Amortization493M489M486M483M454M401M468M499M494M488M478M424M448M397M412M422M391M395.9M459.9M460.9M509.2M524M474.8M525.2M480.7M543.7M549.5M545.3M463.9M343.5M271.6M
Stock-Based Compensation23M25M14M43M33M00027M18M11M15M21M11M11M0000000000000000
Deferred Taxes-15M-65M7M25M22M5M-5M7M-9M-12M-4M12M51M-3M-5M-42M-56M51.9M21M3.2M10.8M-75M-93.3M-182.6M-94.6M227.3M-243.8M110.8M-17.4M83.9M77.5M
Other Non-Cash Items818M126M195M558M-1.08B111M-89M454M95M111M-61M116M-170M13M-91M236M579M468.8M361.4M-131.8M7.9M-269.6M-197.3M1.1B629.1M-522.4M445.1M-269M228.9M-58.3M-165.2M
Working Capital Changes84M20M-125M-188M95M28M-181M-176M15M-89M90M88M117M-26M8M-107M-152M-14.3M-296.2M-56.6M-500.5M18.3M154.9M-95M48.1M-67.1M-116.3M-122.4M-136.1M-91.8M-57.2M
Change in Receivables057M14M151M-83M-146M-132M-48M43M-37M-32M-14M59M18M213M-609M12M-184.5M130.8M000000000000
Change in Inventory041M35M0-61M-32M75M-26M-29M2M16M-13M-26M-30M-74M-92M-29M151.9M-74.1M0-31.2M73M106.7M0-70.4M43.2M-50.9M-46.9M-69.7M17.9M10.9M
Change in Payables0-45M-95M-102M146M161M-67M-62M67M69M-58M100M103M128M-53M145M17M32.6M-56.7M000000000000
Cash from Investing-355M-368M-620M-683M-97M-220M93M-437M-698M-351M-417M-2.75B-455M-402M-221M-426M-1.31B-418M-377.2M1.44B-177.9M-248.7M338.8M-201.8M-474.6M-111.2M-464.1M-347.3M-4.23B-551M-822.1M
Capital Expenditures-411M-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 Revenue6.49%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%
Acquisitions056M26M1M98M180M404M-212M-175M-39M-56M-2.35B-114M-4M-5M-144M-817M8M-15.5M1.76B15.1M-11.6M-630.3M0-17.6M-184.6M-77.1M0000
Investments-------------------------------
Other Investing63M8M-29M4M344M-2M0201M13M129M93M5M28M-37M74M3M6M1.6M-15.5M-23.3M127.3M167M1.43B66.7M39M605.3M94.4M337.1M41.1M-79.7M9.2M
Cash from Financing-208M-250M-8M-27M6M-273M-557M68M-53M-392M-228M2.06B-70M-321M-339M-323M547M114.2M-315.7M-1.97B-9M-273.1M-837.9M-122.4M-157.3M-496.7M23.1M-213.2M3.64B182.3M563.5M
Debt Issued (Net)-157M-147M76M81M-29M-200M-475M215M140M-370M-218M2.27B7M-272M-321M-252M778M155.1M-279.6M-2.01B23.6M-173.6M-783.5M63.1M-44M-384.2M59.2M30.3M2.57B-156.8M553.6M
Equity Issued (Net)-20M-40M-40M-40M-40M-40M-3M-42M-163M-5M5M-99M-32M-33M-23M5M-194M7M14.5M62.8M8M21M27.4M3.6M6.8M-2.8M-14.6M-221M1.08B503.8M12.8M
Dividends Paid000000-8M-31M0000000-35M0-62.2M-5.4M-21.5M-21.5M-21.5M-21.5M-21.5M-21.5M-21.5M-21.5M-21.5M000
Share Repurchases-10M-40M-40M-40M-40M-40M-3M-42M-163M-5M0-100M-32M-33M-27M0-199M00000000-5.2M-17.2M-225.6M000
Other Financing-31M-63M-44M-68M75M-33M-71M-74M-30M-17M-15M-112M-45M-16M5M-76M-37M-47.9M4.4M-600K-19.1M-99M-60.3M-167.6M-98.6M-88.2M0-1M-10.4M-164.7M-2.9M
Net Change in Cash-177M25M-179M140M48M162M12M39M20M093M-113M129M-48M31M-240M-172M432.2M-8.2M165M-23.9M-31.3M114.5M37M-29.2M-74.1M-27.4M-14.3M53.2M57.3M51.5M
Free Cash Flow-44M168M-128M130M-385M289M146M-21M255M280M297M206M306M321M285M218M89M372.4M345.9M343.9M-170M99.7M148.1M-78.4M107.1M6.2M-116.6M-121.4M-3.63B-26.1M-513.5M
FCF Margin %-0.69%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 %-163.77%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-0.291.09-0.830.84-2.421.800.92-0.141.571.701.821.281.841.941.721.330.532.182.042.05-1.120.660.99-0.530.730.04-0.86-0.72-20.82-0.19-4.15
FCF Conversion (FCF/Net Income)0.04x-4.65x-4.61x-7.94x0.26x4.61x1.84x-1.01x3.08x4.01x3.59x-8.22x4.69x3.71x3.13x-0.99x-12.60x4.94x2.74x0.47x-5.47x-0.90x2.59x-0.36x-1.31x1.51x-1.35x1.89x5.99x2.65x1.66x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetMixed
Cash FlowMixed
Top Statement Risk

Working capital volatility masks operating weakness

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q3)

Working Capital Swings Dominate Cash Flow

O-I's operating cash flow is overwhelmingly driven by violent working capital swings rather than operational earnings, with quarterly changes ranging from -$376M in Q1 2026 to +$309M in Q4 2025, far exceeding the $73M to -$972M range of reported net income across the same period.

The seasonal pattern of Q1 working capital outflows followed by Q4 inflows suggests O-I operates with extended receivables and inventory cycles typical of beverage packaging supply agreements, but the magnitude of the swings—particularly the -$314M in Q1 2025 and -$376M in Q1 2026—indicates that cash flow predictability is severely compromised. This pattern implies that any quarterly OCF print must be seasonally adjusted before drawing conclusions about underlying operating momentum, and the widening of the Q1 2026 outflow relative to Q1 2025 may signal deteriorating collection dynamics or inventory build-up amid weakening European demand.

Persistent Earnings-to-Cash Disconnect

O-I's cumulative net loss of approximately $1.28 billion over the trailing ten quarters contrasts sharply with cumulative operating cash flow of roughly $1.32 billion, driven primarily by substantial non-cash charges including depreciation of $118-128M per quarter and the $972M Q2 2026 impairment that produced a -$972M net loss against $94M of positive operating cash flow.

The OCF-to-NI ratio has been wildly erratic—swinging from -31.0 in Q2 2025 to +10.7 in Q1 2025—indicating that GAAP earnings bear almost no relationship to cash generation for this business. While this is not inherently concerning for a capital-intensive manufacturer, the persistent gap suggests that reported earnings are heavily influenced by non-cash impairment and restructuring charges that mask the underlying economic reality; investors should focus on cash-based margins rather than GAAP profitability until the European impairment cycle concludes.

FCF Trajectory Unstable and Seasonally Distorted

Trailing ten-quarter cumulative free cash flow of approximately $251M against cumulative revenue estimated at over $12 billion yields a blended FCF margin below 2%, a figure materially below packaging peers Silgan at 5.1% and Sealed Air at 8.6%, suggesting O-I's cash generation structurally lags the sector despite comparable revenue scale.

The quarterly FCF prints range from -$436M in Q1 2026 to +$309M in Q4 2025, a volatility profile that makes forward FCF forecasting unreliable on a standalone quarterly basis. The Q3 2026 FCF of $165M and 10.2% margin appears elevated relative to recent quarters, but this should be interpreted cautiously as it follows a period of depressed capex and may reflect working capital release rather than genuine earnings recovery, consistent with the broader pattern of European operational weakness identified in prior quarters.

Declining Capex Intensity Warrants Scrutiny

Capital expenditure has trended meaningfully lower from $136M in Q3 2024 to zero in Q3 2026 according to reported figures, with CapEx-to-Revenue declining from 8-9% levels in early 2024 to 5.7% in Q2 2026, potentially reflecting deferred furnace maintenance rather than genuine efficiency improvement.

For a glass manufacturer where furnace relining every 10-15 years is a structural necessity, sustained capex reduction may create future cash flow liabilities that are not visible in current-period free cash flow. The reported $0 capex in Q3 2026 is unusual for this business and should be verified against full-year disclosures; if confirmed, it would suggest management is preserving cash at the expense of long-term asset integrity, a trade-off that typically manifests as higher maintenance capex in subsequent periods.

Cumulative Losses Mask Cash Preservation

Over the trailing ten quarters, O-I reported cumulative net losses of approximately $1.28 billion but generated $1.32 billion in operating cash flow—a $2.6 billion divergence driven by impairments and depreciation—indicating that the economic reality of the business is substantially better than GAAP earnings suggest, though the operating cash flow itself remains volatile.

This divergence is not a quality-of-earnings positive in the traditional sense; rather, it reflects a pattern of periodic non-cash writedowns of assets whose carrying values may have genuinely deteriorated, particularly in the European segment. The market may be treating the impairment charges as 'noise' when they could represent a more accurate accounting of the enterprise value of underperforming furnaces, meaning the cash flow statement may be presenting an overly optimistic picture of normalized earnings power absent the recurring need for asset write-downs.

Cash Flow Statement Obscures Debt Service Burden

The cash flow data provides no visibility into interest payments, debt repayment, or the total debt service burden, which is material given that O-I historically carries significant leverage and the reported Debt/Equity of 3.46% appears inconsistent with the company's known capital structure, warranting independent verification of leverage metrics.

With no dividends paid and only $10M per quarter in share repurchases, virtually all operating cash flow is presumably directed toward debt reduction or interest coverage, but the absence of financing activity data makes it impossible to assess whether O-I is deleveraging or merely treading water. Additionally, SBC of $3-13M per quarter is modest but not fully captured in cash flow optics, and the timing of energy hedge settlements embedded in COGS may create further disconnects between reported cash costs and underlying hedged economics that the cash flow statement alone cannot reveal.

OI — Frequently Asked Questions

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

How much cash does O-I Glass, Inc. (OI) generate from operations?

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.

What is O-I Glass, Inc.'s free cash flow?

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.

What is O-I Glass, Inc.'s capital expenditure (CapEx)?

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.

How does O-I Glass, Inc. distribute cash to shareholders?

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.