Free cash flow generation remains highly volatile, evidenced by a swing from a negative 9.2% margin in 2025Q1 to a 23.8% margin in 2026Q3, complicating the sustainability of its $246 million quarterly share repurchase program.
| Metric | TTM | Jun'25 | Jun'24 | Jun'23 | Jun'22 | Jun'21 | Jun'20 | Jun'19 | Jun'18 | Jun'17 | Jun'16 | Jun'15 | Jun'14 | Jun'13 | Jun'12 | Jun'11 | Jun'10 | Jun'09 | Jun'08 | Jun'07 | Jun'06 | Jun'05 | Jun'04 | Jun'03 | Jun'02 | Jun'01 | Jun'00 | Jun'99 | Jun'98 | Jun'97 |
|---|
| Cash from Operations | 977.45M | 830.62M | 967.69M | 779.21M | 981.81M | 876.12M | 954.54M | 876.28M | 709.88M | 439.25M | 525.72M | 523.03M | 417.13M | 318.5M | 266.49M | 223.22M | 180.19M | 176.17M | 165.98M | 110.86M | 60.8M | 57.26M | 37.52M | 40.02M | 28.5M | 11.76M | 26.38M | 2.8M | -8.1M | -15.3M |
| Operating CF Margin % | - | 16.07% | 16.94% | 17.19% | 28.59% | 24.97% | 31.14% | 30.16% | 26.11% | 18.77% | 28.22% | 30.08% | 25.56% | 24.53% | 22.41% | 20.81% | 19.88% | 22.35% | 22.97% | 17.48% | 14.19% | 13.52% | 12.89% | 22.52% | 18.69% | 7.96% | 23.35% | 3.03% | -17.88% | -67.7% |
| Operating CF Growth % | 258.16% | -14.16% | 24.19% | -20.64% | 12.06% | -8.22% | 8.93% | 23.44% | 61.61% | -16.45% | 0.51% | 25.39% | 30.97% | 19.52% | 19.38% | 23.88% | 2.28% | 6.14% | 49.71% | 82.35% | 6.17% | 52.63% | -6.25% | 40.43% | 142.29% | -55.41% | 842.04% | 134.57% | 47.06% | - |
| Net Income | 513.8M | 436.07M | 465.28M | 150.57M | 397.26M | 310.86M | 234.37M | 285.64M | 242.3M | 1.03B | 284.5M | 234.41M | 218.07M | 148.52M | 125.17M | 123.2M | 87.55M | 56.94M | 53.01M | 21.66M | 4.98M | 20.36M | 23.3M | 27.76M | 16.67M | 10.8M | 25.08M | 20.2M | -23.5M | -28.2M |
| Depreciation & Amortization | 622.35M | 641.24M | 807.92M | 657.35M | 503.95M | 520.61M | 514.73M | 470.93M | 456.93M | 345.71M | 242.37M | 240.15M | 186.18M | 186.85M | 159.49M | 129.13M | 113.84M | 93M | 85.51M | 75.44M | 39.2M | 35.45M | 18.41M | 8.24M | 12.09M | 10.64M | 7.94M | 9.9M | 28M | 16.4M |
| Stock-Based Compensation | 38.91M | 104.84M | 140.08M | 130.3M | 69.56M | 51.97M | 29.53M | 26.77M | 27.59M | 30.51M | 25.98M | 22.05M | 19.91M | 15.57M | 18.1M | 11.31M | 9.77M | 5.03M | 3.79M | 5.38M | 5.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -82.54M | -138.62M | -142.27M | -149.56M | -36.09M | 73.04M | 51.39M | 47.42M | 89.74M | -871.2M | -54.46M | -14.58M | -31.02M | -5.8M | -78.79M | -17.78M | -24.22M | -9.91M | -24.33M | -19.1M | -4.31M | -1.17M | -2.24M | 0 | 0 | 2.15M | 7.4M | -11.7M | 0 | 0 |
| Other Non-Cash Items | 74.69M | 96.78M | -291.49M | 197.99M | -1.26M | -48.96M | 66.17M | 4.72M | 8.21M | 10.37M | 20.04M | 19.39M | 15.9M | 13.96M | 12.69M | -447K | -4.06M | -3.43M | 5.25M | 709K | 5.44M | -1.47M | 2.01M | -4.04M | -1.01M | 3.01M | -48.26M | 100K | 100K | 0 |
| Working Capital Changes | -190.32M | -309.7M | -11.84M | -207.44M | 48.39M | -31.39M | 58.35M | 40.79M | -114.88M | -102.06M | 7.31M | 21.62M | 8.09M | -40.6M | 29.83M | -22.19M | -2.69M | 34.54M | 42.74M | 26.77M | 10.29M | 4.1M | -3.96M | 8.05M | 746K | -14.83M | 34.21M | -14.3M | -12.6M | -3.5M |
| Change in Receivables | 11.06M | -55.81M | 13.16M | 95.06M | 43.88M | 21.62M | 44.2M | 75.51M | -22.57M | -126.78M | 8.98M | 43.19M | -17.19M | 17.96M | 5.32M | 200K | 24.52M | 43.76M | -5.63M | 11.09M | 9.41M | 6.45M | -2.46M | 2.29M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.73M | -4.97M | -30.57M | 2.48M | -8.56M | 5.29M | 3.75M | 340K | 19.8M | 4.25M | 50K | 33.58M | 15.17M | 5.16M | -25.66M | -99.37M | 794K | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 102.98M | 0 | 0 | 0 | 0 | 0 | 0 | -21.73M | -91.65M | 53.49M | -5.67M | -22.71M | -36.48M | -41.41M | -17.81M | -21.2M | -11.34M | -19.93M | 914K | 6.2M | -3.2M | -2.77M | -6.84M | 4.86M | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -7.29M | -153.51M | 2.06B | -5.65B | -970.96M | -68.77M | -1.47B | -464.53M | -444.44M | -2.19B | -361.18M | -398.39M | -1.15B | -374.39M | -281.54M | -287.27M | -109.82M | -160.83M | -28.42M | -436.27M | -54.73M | -77.38M | -19.61M | -23.94M | -467K | -22.34M | 35.43M | -10.5M | -19.9M | -3.6M |
| Capital Expenditures | -169.82M | -143.22M | -159.29M | -123.83M | -93.11M | -63.67M | -72.71M | -63.84M | -105.32M | -79.59M | -70.01M | -77.05M | -42.46M | -23.3M | -26.02M | -36.66M | -19.31M | -12.15M | -6.89M | -5.26M | -19.28M | -17.91M | -6.11M | -3.62M | -2.25M | -5.78M | -7.05M | -10.5M | -17M | -2.6M |
| CapEx % of Revenue | 3.27% | 2.77% | 2.79% | 2.73% | 2.71% | 1.81% | 2.37% | 2.2% | 3.87% | 3.4% | 3.76% | 4.43% | 2.6% | 1.79% | 2.19% | 3.42% | 2.13% | 1.54% | 0.95% | 0.83% | 4.5% | 4.23% | 2.1% | 2.03% | 1.47% | 3.91% | 6.25% | 11.35% | 37.53% | 11.5% |
| Acquisitions | 161.74M | -11.69M | 2.22B | -5.66B | -873.93M | -527K | -1.38B | -383.72M | -321.09M | -2.11B | -293.07M | -327.79M | -1.11B | -347.35M | -255.52M | -251.12M | -136.03M | -139.75M | -21.52M | -391.12M | -15.21M | -59.47M | -28.9M | -17.98M | 0 | -15.62M | -6.61M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 780.6K | 11.78M | -5.3M | -873K | -3.92M | -4.57M | -14.13M | -16.97M | -18.03M | -5.94M | -9.39M | -10.57M | -2.55M | -3.75M | -255.71M | -518K | -155.35M | -151.9M | 0 | -39.06M | 0 | 0 | 15.4M | -2.63M | -212K | 0 | 790K | -400K | -500K | -5.9M |
| Cash from Financing | -1.02B | -834.68M | -2.96B | 4.4B | 138.46M | -924.55M | 1.27B | -148.37M | -23.67M | 909.54M | 430.16M | 170.6M | 687.94M | -31.12M | 302.58M | -2.7M | -7.39M | 24.8M | -50.61M | 362.34M | 18.2M | -58.92M | 21.94M | -10.05M | -6.29M | -15.3M | -88.15M | 107.6M | 36.7M | -500K |
| Debt Issued (Net) | -197.78M | -35.85M | -2.57B | 4.72B | 640M | -610M | 1.44B | -10M | 50.38M | 424M | 592M | 269.72M | 754.09M | -30.68M | 299.31M | -3.58M | -3.46M | -3.43M | -63.62M | 356.75M | 12.77M | -2.26M | -386K | 0 | -12K | -55K | -79K | -200K | -600K | -800K |
| Equity Issued (Net) | -596.78M | -543.9M | -203.1M | -21.92M | -288.58M | -183.95M | -12.42M | -26.5M | 0 | 596.02M | -76.14M | -10.13M | 23.53M | 16.35M | 10.38M | -987K | -4.03M | 19.59M | 12.27M | 11.73M | 4.57M | -56.66M | 22.99M | -10.29M | -6.28M | -15.24M | -88.07M | 107.8M | 37.3M | 500K |
| Dividends Paid | -269.71M | -271.52M | -267.36M | -259.55M | -237.66M | -210.66M | -188.71M | -168.86M | -145.61M | -120.58M | -99.26M | -87.63M | -74.69M | -17.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -614.21M | -543.9M | -203.1M | -21.92M | -288.58M | -183.95M | -12.42M | -26.5M | 0 | -8.2M | -76.14M | -10.13M | -1.27M | 0 | -10.89M | -12.5M | -13.91M | 0 | 0 | 0 | 0 | -63.84M | 0 | -17.3M | -13.8M | -21.27M | -97.23M | 0 | 0 | 0 |
| Other Financing | 39.96M | 16.6M | 76.91M | -40M | 24.69M | 80.07M | 33.55M | 56.98M | 71.56M | 10.11M | 13.56M | -1.36M | -14.98M | 915K | -7.11M | 1.86M | 96.65K | 8.63M | 730K | -6.15M | 865K | 0 | -668K | 243K | 0 | 0 | 0 | 0 | 0 | -200K |
| Net Change in Cash | -15.31M | -124.69M | 48.84M | -461.96M | 86.11M | -87.46M | 753.72M | 259.55M | 239.59M | -840.4M | 583.76M | 272.11M | -42.55M | -89.3M | 275.61M | -42.05M | 50.37M | 20.9M | 104.94M | 42.63M | 27.46M | -77.09M | 40.43M | 6.66M | 22.37M | -26.39M | -26.34M | 99.9M | 36.7M | -500K |
| Free Cash Flow | 807.63M | 687.4M | 808.4M | 655.37M | 888.7M | 812.45M | 881.83M | 812.44M | 604.57M | 359.66M | 455.71M | 445.99M | 374.67M | 295.2M | 240.47M | 186.56M | 160.88M | 164.02M | 159.08M | 105.6M | 41.52M | 39.35M | 31.41M | 36.4M | 26.25M | 5.98M | 19.32M | -7.7M | -25.1M | -17.9M |
| FCF Margin % | 15.56% | 13.3% | 14.15% | 14.46% | 25.88% | 23.16% | 28.77% | 27.96% | 22.24% | 15.37% | 24.46% | 25.64% | 22.95% | 22.74% | 20.23% | 17.39% | 17.75% | 20.81% | 22.02% | 16.65% | 9.69% | 9.29% | 10.79% | 20.48% | 17.22% | 4.05% | 17.11% | -8.32% | -55.41% | -79.2% |
| FCF Growth % | 15.8% | -14.97% | 23.35% | -26.25% | 9.39% | -7.87% | 8.54% | 34.38% | 68.09% | -21.08% | 2.18% | 19.04% | 26.92% | 22.76% | 28.9% | 15.96% | -1.92% | 3.1% | 50.64% | 154.34% | 5.5% | 25.31% | -13.73% | 38.68% | 338.89% | -69.05% | 350.94% | 69.32% | -40.22% | - |
| FCF per Share | 3.26 | 2.61 | 2.97 | 2.42 | 3.27 | 2.97 | 3.24 | 3.01 | 2.26 | 1.41 | 1.87 | 1.81 | 1.55 | 1.25 | 1.02 | 0.80 | 0.70 | 0.77 | 0.76 | 0.52 | 0.21 | 0.19 | 0.17 | 0.22 | 0.15 | 0.03 | 0.10 | -0.04 | -0.18 | -0.13 |
| FCF Conversion (FCF/Net Income) | 1.57x | 1.91x | 2.10x | 5.13x | 2.52x | 2.72x | 4.13x | 3.03x | 3.04x | 0.42x | 1.81x | 2.38x | 1.90x | 2.25x | 2.16x | 1.75x | 2.07x | 3.08x | 3.14x | 4.81x | 11.67x | 2.76x | 1.61x | 1.44x | 1.71x | 1.09x | 1.05x | 0.14x | 0.34x | 0.54x |
| Interest Paid | 0 | 352.38M | 533.87M | 360.23M | 152.75M | 0 | 0 | 0 | 0 | 115.12M | 72.06M | 34.66M | 26.7M | 16.3M | 15.3M | 8.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 411.57M | 294.77M | 202.49M | 116.58M | 0 | 0 | 0 | 0 | 83.09M | 40.43M | 25.87M | 39.83M | 52.83M | 15.86M | 29.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
M&A integration execution risk
According to reported financial data, the relationship between net income and operating cash flow is highly volatile, with OCF/NI ratios swinging from a low of -0.92 in 2025Q1 to a peak of 9.25 in 2024Q2, indicating significant non-cash distortions within the reported earnings profile.
The persistent gap between net income and operating cash flow suggests that GAAP earnings are heavily influenced by non-cash charges, particularly the amortization of intangibles from past acquisitions. Investors should monitor this divergence, as it implies that reported profitability may not accurately reflect the company's underlying ability to generate actual cash from its core operations.
As reported in financial statements, free cash flow margins have exhibited extreme instability, ranging from a negative 9.2% in 2025Q1 to a high of 29.1% in 2025Q3, highlighting the sensitivity of cash generation to the timing of large-scale acquisition integration and associated restructuring costs.
The erratic FCF trajectory suggests that the company's cash generation is not yet stabilized following the Micro Focus integration. This inconsistency warrants further investigation into whether the current cash flow profile is sustainable or if it remains tethered to the cyclical nature of acquisition-related cash outflows.
Based on quarterly filings, working capital changes have been a primary driver of cash flow variance, with a massive $346.6 million inflow in 2025Q2 followed by a $346.6 million outflow in 2025Q1, suggesting aggressive management of payables and receivables to smooth out operational cash results.
These dramatic swings in working capital appear to be a tactical tool used to manage short-term liquidity needs. Analysts should be cautious, as such volatility may indicate that the company is pulling forward or delaying cash collections to meet specific quarterly targets, potentially masking underlying operational inefficiencies.
As indicated by recent cash flow statements, OpenText continues to prioritize significant share repurchases, totaling $246 million in 2026Q3 alone, even while maintaining a debt-heavy acquisition strategy that necessitates consistent cash outflows for debt service and integration-related capital requirements.
The decision to return capital to shareholders via buybacks while simultaneously pursuing an acquisition-led growth model appears to place significant pressure on the balance sheet. Investors should monitor whether this capital allocation strategy remains viable if organic growth continues to stagnate or if interest expenses rise further.
Quick answers to the most common questions about buying OTEX stock.
Open Text Corporation (OTEX) generated $830.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Open Text Corporation (OTEX) generated $687.4M 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.
Open Text Corporation (OTEX) spent $143.2M 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, Open Text Corporation (OTEX) returned $271.5M to shareholders via cash dividends and spent $543.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.