Free cash flow remains robust at $131.0M in the latest quarter with a 7.0% FCF margin, demonstrating strong cash conversion despite earnings volatility, though working capital swings of up to $159M in a single quarter indicate lumpy contract settlements.
Science Applications International Corporation (SAIC) cash flow statement — 16-year operating, investing & financing cash flows
| Metric | TTM | Jan'26 | Jan'25 | Jan'24 | Jan'23 | Jan'22 | Jan'21 | Jan'20 | Jan'19 | Jan'18 | Jan'17 | Jan'16 | Jan'15 | Jan'14 | Jan'13 | Jan'12 | Jan'11 |
|---|
| Cash from Operations | 660M | 609M | 494M | 396M | 532M | 518M | 755M | 458M | 184M | 217M | 273M | 226M | 277M | 183M | 345M | 769M | 713M |
| Operating CF Margin % | - | 8.39% | 6.61% | 5.32% | 6.91% | 7.01% | 10.7% | 7.18% | 3.95% | 4.87% | 6.15% | 5.24% | 7.13% | 4.44% | 7.22% | 16.25% | 6.6% |
| Operating CF Growth % | 161.23% | 23.28% | 24.75% | -25.56% | 2.7% | -31.39% | 64.85% | 148.91% | -15.21% | -20.51% | 20.8% | -18.41% | 51.37% | -46.96% | -55.14% | 7.85% | - |
| Net Income | 380M | 358M | 362M | 477M | 303M | 279M | 211M | 229M | 137M | 179M | 148M | 117M | 141M | 113M | 182M | -11M | 539M |
| Depreciation & Amortization | 157M | 149M | 140M | 142M | 157M | 165M | 179M | 138M | 49M | 46M | 53M | 62M | 21M | 13M | 113M | 114M | 110M |
| Stock-Based Compensation | 67M | 64M | 53M | 68M | 48M | 46M | 42M | 37M | 45M | 27M | 31M | 33M | 35M | 33M | 84M | 84M | 99M |
| Deferred Taxes | 14M | 81M | -3M | -17M | -17M | 59M | 12M | 44M | 19M | 13M | 1M | 3M | 4M | 18M | 7M | -9M | -1M |
| Other Non-Cash Items | -14M | 1M | -7M | -253M | -1M | -10M | 18M | 5M | 40M | 184M | -15M | -9M | -3M | 57M | 3M | -1M | 1M |
| Working Capital Changes | 56M | -44M | -51M | -21M | 42M | -21M | 293M | 5M | -106M | -48M | 63M | 20M | 79M | 6M | -386M | 595M | -35M |
| Change in Receivables | -31M | 161M | -86M | -46M | 79M | -31M | 221M | -43M | -4M | -135M | 96M | -5M | 77M | 34M | 350M | -60M | 1M |
| Change in Inventory | 0 | 0 | 0 | -43M | 0 | 14M | 8M | -10M | -26M | 19M | 0 | -11M | 16M | 0 | -64M | -93M | -29M |
| Change in Payables | 43M | -101M | 48M | 13M | -9M | 30M | -76M | 62M | -65M | 68M | 16M | 44M | -19M | -33M | -744M | 757M | -16M |
| Cash from Investing | -240M | -248M | -35M | 314M | -36M | -292M | -1.23B | -47M | -1.03B | -22M | -17M | -798M | -22M | -16M | -6M | -203M | -445M |
| Capital Expenditures | 0 | 0 | -36M | -27M | -25M | -36M | -46M | -21M | -28M | -22M | -15M | -20M | -22M | -16M | -7M | -65M | -73M |
| CapEx % of Revenue | 0% | 0.44% | 0.48% | 0.36% | 0.32% | 0.49% | 0.65% | 0.33% | 0.6% | 0.49% | 0.34% | 0.46% | 0.57% | 0.39% | 0.15% | 1.37% | 0.68% |
| Acquisitions | -203M | -203M | 10M | 348M | 0 | -247M | -1.19B | 0 | -1B | 0 | -2M | -764M | 0 | 0 | -482M | -222M | -382M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -27M | -32M | -7M | -5M | -8M | -6M | -3M | -5M | 1M | -22M | -2M | -34M | -22M | -16M | 483M | 227M | 10M |
| Cash from Financing | -342M | -235M | -498M | -725M | -493M | -301M | 464M | -455M | 938M | -261M | -247M | 466M | -208M | 86M | -274M | -302M | 184M |
| Debt Issued (Net) | 188M | 262M | 118M | -281M | -150M | -3M | 601M | -174M | 1.08B | -25M | -27M | 598M | -13M | 499M | -4M | -2M | 184M |
| Equity Issued (Net) | -459M | -423M | -538M | -365M | -251M | -210M | -21M | -187M | -62M | -180M | -175M | -65M | -146M | 17M | 0 | 0 | 0 |
| Dividends Paid | -67M | -70M | -75M | -79M | -83M | -86M | -87M | -87M | -53M | -54M | -54M | -55M | -52M | -322M | -1M | 0 | 0 |
| Share Repurchases | -479M | -445M | -558M | -382M | -267M | -226M | -34M | -197M | -69M | -186M | -180M | -69M | -149M | -13M | 0 | 0 | 0 |
| Other Financing | -4M | -4M | -3M | -663M | -9M | -2M | -29M | -7M | -27M | -2M | 9M | -12M | 3M | -108M | -270M | -300M | 0 |
| Net Change in Cash | 78M | 126M | -39M | -15M | 3M | -75M | -12M | -44M | 94M | -66M | 9M | -106M | 47M | 253M | 1M | 225M | 506M |
| Free Cash Flow | 643M | 577M | 458M | 369M | 507M | 482M | 709M | 437M | 156M | 195M | 258M | 206M | 255M | 167M | 273M | 704M | 640M |
| FCF Margin % | 8.69% | 7.95% | 6.12% | 4.96% | 6.58% | 6.52% | 10.05% | 6.85% | 3.35% | 4.38% | 5.81% | 4.77% | 6.56% | 4.05% | 5.71% | 14.87% | 5.93% |
| FCF Growth % | 43.21% | 25.98% | 24.12% | -27.22% | 5.19% | -32.02% | 62.24% | 180.13% | -20% | -24.42% | 25.24% | -19.22% | 52.69% | -38.83% | -61.22% | 10% | - |
| FCF per Share | 15.02 | 12.41 | 9.07 | 6.87 | 9.09 | 8.30 | 12.08 | 7.41 | 3.54 | 4.38 | 5.62 | 4.35 | 5.26 | 3.36 | 0.83 | 2.14 | 1.89 |
| FCF Conversion (FCF/Net Income) | 1.69x | 1.70x | 1.36x | 0.83x | 1.77x | 1.87x | 3.61x | 2.03x | 1.34x | 1.21x | 1.91x | 1.93x | 1.96x | 1.62x | 1.90x | 4.23x | 1.17x |
| Interest Paid | 0 | 0 | 121M | 125M | 111M | 98M | 96M | 86M | 44M | 41M | 48M | 36M | 17M | 7M | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 66M | 165M | 70M | 7M | 39M | 32M | 24M | 31M | 46M | 53M | 49M | 29M | 0 | 0 | 0 |
Quick answers to the most common questions about buying SAIC stock.
Science Applications International Corporation (SAIC) generated $609.0M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
Science Applications International Corporation (SAIC) generated $577.0M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Science Applications International Corporation (SAIC) spent $0.0M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, Science Applications International Corporation (SAIC) returned $70.0M to shareholders via cash dividends and spent $445.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Top-line contraction amid margin pressure
Metrics are mathematically derived from official filings.
Strong Cash Conversion Amidst Earnings Volatility
SAIC's operating cash flow consistently exceeds net income, with a trailing twelve-month OCF/NI ratio of 1.43, suggesting high-quality earnings and effective cash collection despite reported net income volatility.
The persistent gap between operating cash flow and net income, as seen in the 2027Q2 OCF of $146M versus net income of $102M, indicates that non-cash charges like depreciation and amortization are significant add-backs. This pattern suggests the underlying cash generation of the business is more stable than the bottom-line earnings, which are subject to contract completion estimates and intangible amortization from past acquisitions.
FCF Resilience Despite Revenue Headwinds
Free cash flow has remained robust, averaging approximately $130M per quarter over the last four periods, with FCF margins consistently above 6%, demonstrating the business's ability to generate cash even as revenue contracts.
The FCF trajectory appears stable, not deteriorating, which is a key positive signal. The 2026Q4 FCF margin spike to 14.3% was driven by a large working capital inflow, but the normalized run-rate of 6-7% is healthy for the sector. This resilience suggests that cost controls and working capital management are effectively offsetting the top-line decline, at least for now.
Volatile Working Capital Drives Cash Flow Swings
Working capital changes have been highly erratic, swinging from a $135M inflow in 2026Q4 to a $159M outflow in 2026Q2, indicating lumpy contract settlements and potential timing issues in collections or payments.
The volatility in working capital, particularly the large negative swings, suggests that cash flow timing is heavily influenced by the federal payment cycle and contract milestone payments. Investors should monitor whether the recent negative working capital trends in 2027Q1 and Q2 represent a normalization or a sign of slower collections, as this directly impacts the conversion of accounting profits into spendable cash.
Aggressive Buybacks Offset by Dividend Commitment
Capital deployment is heavily skewed toward share repurchases, with over $1.2B spent in the last ten quarters, while dividends remain a steady ~$17M per quarter, indicating a priority on returning capital to shareholders despite high leverage.
The scale of buybacks, particularly the $201M in 2025Q2 and $188M in 2027Q1, is significant for a company with a strained balance sheet. This aggressive return of capital suggests management's confidence in cash flow stability but also raises questions about the trade-off between deleveraging and shareholder returns, especially given the negative revenue growth trend.
Cash Flow Masked by Acquisition and SBC Adjustments
Reported operating cash flow includes stock-based compensation add-backs of $13M-$26M per quarter and is influenced by acquisition-related payments, which may obscure the true cash cost of maintaining the workforce and business.
The cash flow statement adds back SBC, a non-cash expense, but this represents a real economic cost to shareholders through dilution. Furthermore, the $203M acquisition outflow in 2026Q3 and periodic smaller payments indicate that maintaining scale requires ongoing capital investment. Analysts should consider that the 'clean' FCF figure may overstate the cash available for debt reduction or dividends after accounting for these hidden costs.