Operating cash flow swung from -$67.4M in Q1 to $571.8M in Q2, driving a 59.3% FCF margin, while cumulative OCF of $2.09B exceeded net income by $510M, supporting $148.2M in buybacks and $43.4M in dividends in Q2.
Pentair plc (PNR) 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 | 751.5M | 814.8M | 766.7M | 619.2M | 363.3M | 613.2M | 573.6M | 353M | 439.1M | 620.2M | 861.4M | 739.3M | 1.01B | 915.3M | 67.96M | 320.23M | 270.38M | 258.37M | 204.21M | 341.88M | 231.61M | 247.86M | 264.09M | 262.94M | 270.79M | 232.33M | 184.95M | 146M | 135.3M | 117.9M | 101.7M |
| Operating CF Margin % | - | 19.51% | 18.78% | 15.09% | 8.81% | 16.29% | 19.01% | 11.94% | 14.81% | 12.56% | 17.62% | 11.46% | 14.33% | 12.24% | 1.54% | 9.26% | 8.92% | 9.6% | 6.09% | 10.06% | 7.34% | 8.41% | 11.59% | 9.65% | 10.49% | 8.88% | 6.73% | 6.17% | 6.98% | 6.41% | 6.49% |
| Operating CF Growth % | -141.31% | 6.27% | 23.82% | 70.44% | -40.75% | 6.9% | 62.49% | -19.61% | -29.2% | -28% | 16.52% | -26.69% | 10.17% | 1246.82% | -78.78% | 18.44% | 4.65% | 26.52% | -40.27% | 47.61% | -6.55% | -6.15% | 0.44% | -2.9% | 16.55% | 25.62% | 26.68% | 7.91% | 14.76% | 15.93% | 43.85% |
| Net Income | 651.4M | 649.5M | 625.6M | 622.9M | 483.2M | 556M | 358.6M | 355.7M | 347.4M | 114.1M | 178.2M | 475.8M | 608.6M | 542.6M | -104.61M | 38.52M | 202.32M | 116.22M | 228.73M | 210.93M | 183.73M | 185.05M | 171.22M | 141.35M | 129.9M | 32.87M | 57.11M | 103.3M | 106.8M | 91.6M | 74.5M |
| Depreciation & Amortization | 120.6M | 117.7M | 114.6M | 114.8M | 106.6M | 77.5M | 75.1M | 80M | 84.6M | 87.2M | 88.4M | 260.9M | 252.7M | 286.1M | 163.79M | 108.13M | 84.18M | 105.48M | 87.28M | 84.55M | 75.1M | 72.56M | 60.91M | 65.64M | 64.7M | 104.35M | 99.03M | 88.6M | 68.4M | 67.8M | 59.5M |
| Stock-Based Compensation | 35.3M | 37M | 39.7M | 29.1M | 24.9M | 29.8M | 20.3M | 21.4M | 20.9M | 39.6M | 34.2M | 33M | 33.6M | 31.1M | 35.85M | 19.49M | 21.47M | 17.32M | 20.57M | 22.91M | 25.38M | 24.19M | 4.6M | 306K | -13.19M | 41.67M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -24.9M | -4.3M | -11.4M | -92.5M | -44.8M | -9M | 4.6M | -18.4M | -4.1M | -18M | 1.2M | 40.3M | 1.7M | 81.4M | -175.82M | -5.58M | 30.72M | 30.62M | 40.75M | -16.5M | -11.09M | 5.9M | 16.74M | 33.13M | 11.01M | -5.32M | 13.12M | -8.8M | 5.7M | -11.3M | 500K |
| Other Non-Cash Items | -3.2M | 70.7M | 3.6M | 3.5M | 8.5M | -8M | 400K | 10.3M | -12.4M | 478.1M | 473.1M | -16.4M | 43.2M | -89.2M | 56.38M | 196.25M | -3.7M | -913K | -86.05M | -3.71M | -3.32M | -14.74M | -24.87M | 2.14M | 16.71M | 17.17M | 68.93M | 100K | 0 | -100K | 0 |
| Working Capital Changes | -11.8M | -55.8M | -5.4M | -58.6M | -215.1M | -33.1M | 114.6M | -96M | 2.7M | -80.8M | 86.3M | -54.3M | 68.6M | 63.3M | 92.37M | -36.58M | -64.61M | -10.36M | -87.08M | 43.69M | -38.19M | -25.09M | 35.49M | 20.36M | 61.66M | 41.59M | -53.24M | -75.2M | -45.6M | -24.2M | -32.8M |
| Change in Receivables | 60.5M | -93.1M | -11.2M | -24.4M | 30.4M | -142M | 148.3M | -17.5M | -15.3M | -13.4M | 16.6M | 48.8M | 9M | -91.1M | 55.72M | 1.35M | -50.41M | 960K | -69.97M | -6.47M | -6.18M | -12.08M | 63.42M | 10.29M | 66.26M | 30.27M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -63.7M | -36.9M | 53.6M | 109.6M | -187M | -121.4M | -29.1M | 13.6M | -40.1M | -20.5M | 33.9M | 1.4M | -3.7M | 67.7M | 125.1M | 18.26M | -44.49M | 66.68M | -33.31M | 19.06M | -39.35M | -19.2M | -52M | 25.78M | 29.72M | 87.84M | -45.19M | -38.5M | -4.5M | -22.4M | -16.3M |
| Change in Payables | -600K | 20.5M | -3.7M | -75.1M | -56.9M | 114.2M | -81.9M | -63.6M | 58.3M | 15.6M | 22.8M | -8.1M | 34.5M | 36.4M | -61.99M | -24.33M | 55.32M | -13.82M | -1.97M | 18.13M | -18.93M | 6.63M | 17.27M | -15.53M | -69.32M | -69.32M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -397.8M | -404.5M | -187.6M | -85.4M | -1.58B | -390.7M | -117.9M | -331.9M | -68.8M | 2.63B | -121.8M | -1.97B | -128.3M | -211.2M | 375.58M | -808.09M | -60.31M | -54.59M | -12.48M | -550.02M | -110.06M | -184.28M | -144.56M | -280.36M | -234.61M | -11.13M | -68.07M | -1.01B | -108.5M | -122.3M | -186.5M |
| Capital Expenditures | -78.5M | -68.8M | -74.4M | -76M | -85.2M | -60.2M | -62.2M | -58.5M | -48.2M | -39.1M | -43.3M | -134.3M | -129.6M | -170M | -94.53M | -73.35M | -59.52M | -54.14M | -53.09M | -62.13M | -51.08M | -62.47M | -48.87M | -43.62M | -33.74M | -53.67M | -68.04M | -1.01B | -122.2M | -77.5M | -146.8M |
| CapEx % of Revenue | 1.96% | 1.65% | 1.82% | 1.85% | 2.07% | 1.6% | 2.06% | 1.98% | 1.63% | 0.79% | 0.89% | 2.08% | 1.84% | 2.27% | 2.14% | 2.12% | 1.96% | 2.01% | 1.58% | 1.83% | 1.62% | 2.12% | 2.15% | 1.6% | 1.31% | 2.05% | 2.48% | 42.82% | 6.31% | 4.21% | 9.37% |
| Acquisitions | 100K | -292.1M | -108M | -600K | -1.58B | -337.1M | -58M | -272.5M | -13.7M | 2.71B | -30.1M | -1.91B | -12M | -48.9M | 470.46M | -733.11M | 0 | 1.57M | -2.03M | -487.56M | -29.29M | -150.53M | -869.15M | -229.09M | -193.22M | -1.94M | 0 | 0 | 0 | 112M | 100M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -290.5M | 3.3M | 600K | 9.7M | 4.4M | 6.6M | 2.3M | -900K | -6.9M | -44M | -48.4M | 82.7M | 13.3M | 7.7M | -350K | -1.63M | -790K | -2.02M | 42.64M | -5.54M | -31.53M | -12.23M | 773.4M | -231.45M | -7K | -186K | -32K | 1.8M | 13.7M | -203.5M | -130M |
| Cash from Financing | -415.2M | -402.5M | -636.7M | -468.1M | 1.23B | -222.2M | -435.9M | -17.1M | -407.9M | -3.43B | -600.1M | 1.29B | -995.1M | -715.7M | -232.31M | 503.55M | -190.59M | -209.08M | -217.2M | 222.69M | -117.78M | -43.78M | -137.83M | 33.81M | -38.59M | -222.92M | -141.06M | 881.7M | -21.5M | 25.3M | 65.6M |
| Debt Issued (Net) | 206.2M | -10.4M | -343.7M | -332.5M | 1.43B | 55.6M | -191.5M | 250M | -635.4M | -2.92B | -386M | 1.72B | 454.5M | 97.5M | 227.2M | 588.3M | -98.39M | -148.1M | -107.01M | 311.64M | -8.95M | 17.3M | -101.36M | 70.1M | -4.9M | -190.05M | -112.49M | 442.1M | 8.16M | 37.1M | 76.1M |
| Equity Issued (Net) | -447.1M | -225.6M | -150M | 0 | -55.4M | -150M | -117.3M | -137.5M | -486.7M | -162.8M | 20.7M | -180.6M | -1.11B | -715.8M | -266M | 500K | -14.77M | 8.25M | -44.41M | -33.25M | -55.29M | -16.62M | 6.66M | 4.21M | 2.73M | 1.46M | 3.46M | 214.9M | -10.66M | 5.5M | 6.5M |
| Dividends Paid | -169.4M | -164.3M | -152.3M | -145.2M | -138.6M | -133M | -127.1M | -122.7M | -187.2M | -251.7M | -243.6M | -231.7M | -211.4M | -194.2M | -112.4M | -79.54M | -75.47M | -70.93M | -67.28M | -59.91M | -56.58M | -53.13M | -43.13M | -40.49M | -36.42M | -34.33M | -32.04M | -28.2M | -27.3M | -25.4M | -23.7M |
| Share Repurchases | -448.2M | -225M | -150M | 0 | -52.7M | -150M | -150.2M | -150M | -500M | -200M | 0 | -200M | -1.15B | -715.8M | -334.16M | -12.79M | -24.71M | 0 | -50M | -40.64M | -59.36M | -25M | -4.2M | -1.59M | 0 | -1.46M | -410K | -4.03M | -12.4M | 0 | 0 |
| Other Financing | -4.9M | -2.2M | 9.3M | 9.6M | -800K | 5.2M | 0 | -6.9M | 901.4M | -95.7M | 8.8M | -20.8M | -125.2M | 93.4M | -81.11M | -5.71M | -1.96M | 1.7M | 1.5M | 4.2M | 3.04M | 8.68M | 0 | 0 | 0 | 0 | 0 | 252.9M | 8.33M | 8.1M | 6.7M |
| Net Change in Cash | -51.2M | -17.1M | -51.6M | 61.4M | 14.4M | 12.4M | -400K | 8.2M | -12M | -130.6M | 113.3M | 15.9M | -145.6M | 3.8M | 211.26M | 4.02M | 12.66M | -5.95M | -31.45M | 15.97M | 6.32M | 17M | -16.49M | 8.34M | -196K | 4.9M | -28.07M | 34.2M | -2.3M | 11.4M | -13.6M |
| Free Cash Flow | 673M | 746M | 692.3M | 543.2M | 278.1M | 553M | 511.4M | 294.5M | 390.9M | 581.1M | 818.1M | 605M | 878.8M | 745.3M | -26.57M | 246.88M | 210.85M | 204.23M | 151.13M | 279.75M | 180.53M | 185.39M | 215.22M | 219.32M | 237.05M | 178.67M | 116.91M | -867.8M | 13.1M | 40.4M | -45.1M |
| FCF Margin % | 16.78% | 17.86% | 16.96% | 13.23% | 6.75% | 14.69% | 16.95% | 9.96% | 13.18% | 11.77% | 16.73% | 9.38% | 12.48% | 9.96% | -0.6% | 7.14% | 6.96% | 7.59% | 4.51% | 8.23% | 5.72% | 6.29% | 9.45% | 8.05% | 9.19% | 6.83% | 4.25% | -36.65% | 0.68% | 2.2% | -2.88% |
| FCF Growth % | -19.59% | 7.76% | 27.45% | 95.33% | -49.71% | 8.13% | 73.65% | -24.66% | -32.73% | -28.97% | 35.22% | -31.16% | 17.91% | 2904.83% | -110.76% | 17.09% | 3.24% | 35.14% | -45.98% | 54.96% | -2.62% | -13.86% | -1.87% | -7.48% | 32.68% | 52.83% | 113.47% | -6724.43% | -67.57% | 189.58% | -753.62% |
| FCF per Share | 4.14 | 4.51 | 4.14 | 3.27 | 1.68 | 3.30 | 3.05 | 1.73 | 2.20 | 3.16 | 4.47 | 3.31 | 4.54 | 3.64 | -0.21 | 2.47 | 2.12 | 2.07 | 1.53 | 2.79 | 1.78 | 1.81 | 2.12 | 2.20 | 3.19 | 2.40 | 1.20 | -10.07 | 0.16 | 0.49 | -0.55 |
| FCF Conversion (FCF/Net Income) | 1.03x | 1.25x | 1.23x | 0.99x | 0.76x | 1.11x | 1.60x | 0.99x | 1.26x | 0.93x | 1.65x | 1.58x | 4.52x | 1.71x | -0.63x | 9.36x | 1.37x | 2.24x | 0.89x | 1.62x | 1.26x | 1.34x | 1.54x | 1.86x | 2.08x | 7.07x | 3.31x | 1.41x | 1.27x | 1.29x | 1.37x |
| Interest Paid | 0 | 79.8M | 145.6M | 146.4M | 57M | 29.9M | 41M | 33.7M | 43.7M | 107.2M | 143.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 86.9M | 121M | 120M | 122.6M | 71.8M | 67.7M | 59M | 92.9M | 362.1M | 145.1M | 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 PNR stock.
Pentair plc (PNR) generated $814.8M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Pentair plc (PNR) generated $746.0M 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.
Pentair plc (PNR) spent $68.8M 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, Pentair plc (PNR) returned $164.3M to shareholders via cash dividends and spent $225.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Pool channel destocking persists
Metrics are mathematically derived from official filings.
Cash Conversion Swings on Working Capital
Pentair's operating cash flow to net income ratio swung from 4.45 in Q2 2026 to -0.39 in Q1, driven by working capital swings. According to the latest cash flow statement, Q2 OCF of $571.8M far exceeded net income of $128.6M.
The extreme volatility in the OCF/NI ratio, ranging from 4.45 to -0.39 over the last two quarters, indicates that earnings quality is heavily influenced by working capital timing rather than underlying profitability. The $413.3M positive working capital change in Q2 2026 versus a -$275.5M drag in Q1 suggests that cash collections and inventory management are creating significant noise. Investors should focus on the cumulative cash conversion over a full year, as quarterly figures are not representative of the company's true earnings quality.
FCF Volatility Masks Underlying Stability
Free cash flow swung from -$85.9M in Q1 2026 to $552.9M in Q2, with FCF margins ranging from -8.3% to 59.3%. Based on reported figures, the trailing twelve-month FCF appears robust despite quarterly volatility.
The dramatic quarterly swings in free cash flow are primarily a function of working capital seasonality, with Q2 typically showing strong cash collections. However, the Q2 2026 FCF margin of 59.3% is unusually high, even for a seasonal peak, suggesting that the channel destocking may have accelerated cash collections from distributors. The negative FCF in Q1 is consistent with the seasonal pattern observed in prior years, but the magnitude of the Q2 swing warrants monitoring for sustainability.
Capital Intensity Remains Low and Stable
Capital expenditures have remained consistently low, averaging around 1.8% of revenue over the past ten quarters, with Q2 2026 CapEx of $18.9M. This suggests a capital-light model, as reported in the cash flow statements.
Pentair's capital intensity is remarkably low for an industrial manufacturer, with CapEx/Revenue consistently below 2.5%. This indicates that the company's asset base is largely intangible, relying on brand, software, and distribution rather than heavy machinery. The low maintenance capex requirement supports strong free cash flow generation, but investors should consider whether this underinvestment could lead to capacity constraints or quality issues in the long term.
Working Capital Swings Reflect Channel Dynamics
Working capital changes swung from -$275.5M in Q1 2026 to +$413.3M in Q2, a $688.8M swing. According to the latest cash flow data, this volatility appears tied to the pool channel inventory correction.
The extreme working capital swings are a hallmark of Pentair's business, driven by seasonal build-up and release of inventory and receivables. However, the Q2 2026 positive swing of $413.3M is notably larger than the $345.5M in Q2 2025, suggesting that the company may be collecting receivables faster as distributors destock. This could be a sign of channel discipline, but it also raises questions about whether the company is pulling forward demand at the expense of future quarters.
Capital Returns Prioritize Buybacks Over Dividends
In Q2 2026, Pentair returned $191.6M to shareholders, with $148.2M in buybacks and $43.4M in dividends. Based on reported cash flow data, buybacks have accelerated while dividends grow modestly.
The company has consistently increased its dividend, but the pace of share repurchases has been more aggressive, with Q2 2026 buybacks of $148.2M nearly triple the $50M quarterly pace seen in 2025. This suggests management is confident in the long-term cash flow generation despite near-term revenue headwinds. However, the lack of acquisition activity in recent quarters, aside from a small $100K in Q4 2025, indicates a pause in the M&A-driven strategy that characterized prior years.
Cumulative Cash Generation Exceeds Earnings
Over the past ten quarters, cumulative operating cash flow of $2.09B exceeds cumulative net income of $1.58B by $510M. As reported in the cash flow statements, this gap suggests conservative earnings quality.
The persistent excess of operating cash flow over net income indicates that Pentair's earnings are backed by strong cash generation, with non-cash charges like D&A and stock-based compensation adding back to cash flow. However, the gap is not uniform, with some quarters showing OCF below net income, particularly in Q1 periods. This pattern is typical of seasonal businesses, but the cumulative surplus suggests that the company's accruals are not aggressive, and earnings quality appears solid.
Cash Flow Obscures Channel Inventory Risks
While operating cash flow appears robust, the cash flow statement does not reveal the extent of channel inventory levels. According to recent earnings commentary, the pool channel destocking may persist, potentially impacting future cash collections.
The cash flow statement reflects cash received from distributors, but it does not disclose the inventory levels held by those distributors. The large positive working capital swings in Q2 could be a result of distributors paying down payables, but if the destocking is more severe than expected, future cash collections could weaken. Additionally, the low SBC expense of $3.8M in Q2 2026 may understate the true cost of equity compensation, which could be a concern for shareholders.