Free cash flow was negative at -$29.0M in 2026Q2, with CapEx at 7.9% of revenue, and working capital swings of -$77.9M driving volatility, while dividends of $17.9M exceeded operating cash flow of $25.3M.
Stepan Co (SCL) 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 | 171.98M | 147.88M | 162.05M | 174.88M | 160.76M | 72.14M | 235.22M | 218.43M | 171.13M | 198.86M | 212.16M | 183.27M | 81.95M | 150.31M | 108.97M | 77.38M | 66.13M | 166.44M | 29.13M | 47.08M | 38.83M | 42.09M | 43.86M | 45.57M | 46.07M | 53.43M | 53.53M | 50.6M | 58.8M | 62.9M | 65.8M |
| Operating CF Margin % | - | 6.34% | 7.43% | 7.52% | 5.8% | 3.07% | 12.58% | 11.75% | 8.58% | 10.33% | 12.01% | 10.32% | 4.25% | 7.99% | 6.04% | 4.2% | 4.62% | 13.04% | 1.82% | 3.54% | 3.31% | 3.9% | 4.69% | 5.81% | 6.15% | 7.51% | 7.66% | 7.59% | 9.63% | 10.81% | 12.26% |
| Operating CF Growth % | 464.95% | -8.74% | -7.33% | 8.78% | 122.86% | -69.33% | 7.69% | 27.64% | -13.95% | -6.27% | 15.76% | 123.63% | -45.48% | 37.94% | 40.83% | 17.01% | -60.27% | 471.37% | -38.12% | 21.24% | -7.75% | -4.04% | -3.74% | -1.08% | -13.77% | -0.2% | 5.79% | -13.95% | -6.52% | -4.41% | 88% |
| Net Income | -2.65M | 46.9M | 50.37M | 40.2M | 147.15M | 137.9M | 127.66M | 103.1M | 112.75M | 91.55M | 86.2M | 76.04M | 57.08M | 72.34M | 79.69M | 72.6M | 65.59M | 63.1M | 37.17M | 15.12M | 6.67M | 13.16M | 10.32M | 4.91M | 20.13M | 16.07M | 15.01M | 22.1M | 23.5M | 20.4M | 19.1M |
| Depreciation & Amortization | 162.3M | 126.04M | 112.2M | 105.34M | 94.65M | 90.88M | 81.86M | 78.7M | 81.11M | 79.02M | 74.97M | 66.98M | 63.8M | 56.4M | 51.29M | 47.1M | 40.35M | 37.17M | 36.93M | 37.18M | 38.38M | 38.77M | 39.17M | 41.43M | 40.12M | 39.97M | 39.28M | 39.5M | 37.3M | 35.3M | 32.1M |
| Stock-Based Compensation | 10.25M | 2.15M | 5.35M | 5.74M | 13.85M | 11.72M | 10.08M | 8.87M | 6.84M | 7.15M | 12.62M | 4.37M | -68K | 2.78M | 3.12M | 3.68M | 3.79M | 4.75M | 3.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -25.08M | -1.4M | -10.29M | 18.3M | -27.45M | -33.6M | -4.51M | -5.02M | 10.86M | 550K | -8.43M | 3M | 5.31M | 259K | 134K | 5.06M | 5.37M | 8.19M | 1.28M | 4.7M | -10.14M | -5.41M | -4.31M | -5.77M | -466K | -2.43M | -3.9M | 3.7M | 4.2M | 1.1M | -1.7M |
| Other Non-Cash Items | 120.84M | -3.78M | 1.64M | 7.22M | 1.52M | 6.76M | 9.91M | 13.43M | 5.26M | 5.54M | 23.99M | 9.87M | -4.52M | 10.7M | 4.31M | 3.7M | 1.76M | 7.87M | -13.44M | 3.46M | 4.47M | 2.42M | -1.14M | 1.47M | -1.46M | 526K | 1.74M | -10.2M | -7.6M | 1.9M | 18.5M |
| Working Capital Changes | -52.27M | -22.04M | 2.79M | -1.93M | -68.96M | -141.51M | 10.21M | 19.34M | -45.69M | 15.06M | 22.82M | 23.01M | -39.64M | 7.83M | -29.58M | -54.76M | -50.73M | 45.35M | -36.51M | -13.38M | -557K | -6.85M | -182K | 5.09M | -12.11M | -574K | 1.41M | -4.5M | 1.4M | 4.9M | -2.2M |
| Change in Receivables | -95M | 23.72M | 9.04M | 32.01M | -54.17M | -104.23M | -23.42M | 4.89M | 5.2M | -16.36M | -17.18M | 4.16M | -21.23M | -12.75M | 3.91M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 17.54M | 500K | -37.18M | 144.85M | -99.39M | -79.26M | -15.36M | 28.46M | -26.83M | 5.66M | -3.77M | 2.85M | -18.52M | -3.79M | -50.26M | -12.85M | -16.98M | 31.82M | -24.04M | -710K | -4.61M | -1.52M | -4.01M | -2.56M | -8.65M | -167K | -8.28M | 600K | -2.8M | 1.2M | 4.1M |
| Change in Payables | 35.45M | -32.71M | 33.97M | -158.92M | 54.17M | 44.41M | 38.79M | -13.24M | -18.19M | 28.84M | 44.29M | 16.41M | 3.55M | 19.95M | 21.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -106.81M | -89.05M | -116.94M | -258.67M | -308.09M | -376.83M | -139.03M | -112.67M | -107.81M | -82.68M | -130.52M | -125.97M | -109.22M | -167.56M | -87.45M | -101.39M | -97.25M | -34.74M | -43.05M | -35.32M | -48.49M | -41.56M | -28.09M | -34.19M | -35.49M | -56.76M | -29.56M | -33.7M | -63.7M | -40.2M | -48.5M |
| Capital Expenditures | -205.83M | -122.51M | -122.78M | -260.33M | -301.55M | -194.48M | -125.79M | -105.57M | -86.65M | -78.61M | -103.08M | -119.35M | -101.82M | -92.86M | -83.16M | -83.17M | -73.75M | -42.63M | -49.78M | -39.81M | -45.97M | -41.52M | -33.77M | -32.87M | -36.13M | -34.01M | -28.44M | -33.2M | -44.1M | -35.6M | -44.9M |
| CapEx % of Revenue | 8.46% | 5.25% | 5.63% | 11.19% | 10.87% | 8.29% | 6.73% | 5.68% | 4.35% | 4.08% | 5.84% | 6.72% | 5.28% | 4.94% | 4.61% | 4.51% | 5.15% | 3.34% | 3.11% | 2.99% | 3.92% | 3.85% | 3.61% | 4.19% | 4.83% | 4.78% | 4.07% | 4.98% | 7.22% | 6.12% | 8.37% |
| Acquisitions | 26.59M | 26.59M | 0 | 0 | -9.69M | -184.47M | -13.52M | -9M | -22.85M | -4.34M | -23.51M | -1.87M | 0 | -68.21M | 0 | -13.56M | -20.23M | 0 | 8.91M | 5.85M | 0 | 0 | 0 | 0 | -2.19M | -24.64M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 72.43M | 6.88M | 5.83M | 1.67M | 3.16M | 2.13M | 277K | 1.91M | 1.68M | 269K | -3.94M | -5.65M | -8.31M | -7.18M | -4.83M | -6.27M | -4.05M | 4.29M | -2.33M | -1.35M | -2.52M | -37K | 5.68M | -1.32M | 2.83M | 1.89M | -1.12M | -500K | -19.6M | 400K | -3.6M |
| Cash from Financing | -33.9M | -35.44M | -64.52M | 33.28M | 166.21M | 117.33M | -64.93M | -90.49M | -51.65M | -50.5M | -29.77M | 42.93M | -15.49M | 76.25M | -29.48M | -2.1M | 42.37M | -41.96M | 17.11M | -11.85M | -1.75M | 9.78M | -14.09M | -10.07M | -9.86M | 4.21M | -24.4M | -13.9M | 300K | -21.9M | -15.6M |
| Debt Issued (Net) | 14.3M | 1.24M | -28.68M | 66.86M | 223.69M | 165M | -23.57M | -53.92M | -14.67M | -26.72M | -13.78M | 60.69M | 6.49M | 87.2M | -17.69M | 19.34M | 52.87M | -38.99M | 17.4M | -5.5M | 2.73M | 17.52M | -6.71M | -2.02M | -2.64M | 14.28M | -9.03M | 600K | 13.5M | -8.5M | -6.3M |
| Equity Issued (Net) | 588K | 104K | 1.11M | 2.79M | -24.17M | -15.6M | -15.25M | -13.18M | -15.5M | -6M | -2.41M | -2M | -7.92M | -2.27M | 2.38M | 1.72M | -4.91M | -1.93M | 0 | 1.82M | 3.3M | 506K | 655K | -450K | 576K | -1.44M | -7.33M | -7.2M | -5.9M | -6.6M | -3.5M |
| Dividends Paid | -44.55M | -35.03M | -33.95M | -32.87M | -30.57M | -28.08M | -25.41M | -23.1M | -20.86M | -18.91M | -17.33M | -16.3M | -15.39M | -14.47M | -12.76M | -11.51M | -10.57M | -9.56M | -8.86M | -8.43M | -8.15M | -7.87M | -7.73M | -7.58M | -7.34M | -7.35M | -7M | -6.7M | -6.4M | -6.1M | -5.8M |
| Share Repurchases | 0 | 0 | 0 | 0 | -24.95M | -16.97M | -15.25M | -13.18M | -15.5M | -6M | -2.41M | -2M | -7.92M | -2.27M | -2.1M | -1.51M | -4.91M | -1.93M | 0 | 0 | 0 | 0 | -30K | -2.71M | -2.02M | -4.59M | -8.73M | -8.3M | -8.4M | -8.9M | -3.5M |
| Other Financing | -4.24M | -1.76M | -3M | -3.5M | -2.75M | -3.99M | -705K | -289K | -622K | 1.13M | 3.74M | 104K | 1.33M | 5.8M | -1.4M | -11.65M | 4.98M | 8.52M | 8.57M | 257K | 370K | -380K | -302K | -26K | -452K | -1.29M | -1.03M | -600K | -900K | -700K | 0 |
| Net Change in Cash | 32.89M | 33.02M | -30.16M | -43.93M | 14.56M | -190.75M | 34.55M | 15.19M | 1.3M | 73.15M | 49.6M | 90.93M | -48.13M | 56.47M | -7.22M | -27.1M | 12.68M | 90.26M | 2.52M | 370K | -11.27M | 10.38M | 2.03M | 1.05M | -1.04M | 688K | -433K | 3M | 300K | -21.9M | -15.6M |
| Free Cash Flow | -33.85M | 25.37M | 39.28M | -85.46M | -140.79M | -122.35M | 109.42M | 112.86M | 84.48M | 120.25M | 109.09M | 63.92M | -19.86M | 57.45M | 25.81M | -5.79M | -7.62M | 123.81M | -20.65M | 7.26M | -7.14M | 573K | 10.1M | 12.7M | 9.93M | 19.41M | 25.09M | 17.4M | 14.7M | 27.3M | 20.9M |
| FCF Margin % | -1.39% | 1.09% | 1.8% | -3.67% | -5.08% | -5.22% | 5.85% | 6.07% | 4.24% | 6.25% | 6.18% | 3.6% | -1.03% | 3.05% | 1.43% | -0.31% | -0.53% | 9.7% | -1.29% | 0.55% | -0.61% | 0.05% | 1.08% | 1.62% | 1.33% | 2.73% | 3.59% | 2.61% | 2.41% | 4.69% | 3.89% |
| FCF Growth % | -145.46% | -35.41% | 145.96% | 39.3% | -15.07% | -211.81% | -3.04% | 33.58% | -29.74% | 10.23% | 70.65% | 421.81% | -134.58% | 122.58% | 545.85% | 24.05% | -106.16% | 699.62% | -384.41% | 201.65% | -1346.42% | -94.33% | -20.47% | 27.83% | -48.84% | -22.63% | 44.2% | 18.37% | -46.15% | 30.62% | 597.62% |
| FCF per Share | -1.48 | 1.11 | 1.71 | -3.72 | -6.10 | -5.25 | 4.71 | 4.84 | 3.62 | 5.14 | 4.72 | 2.80 | -0.87 | 2.51 | 1.14 | -0.26 | -0.34 | 5.73 | -0.98 | 0.36 | -0.38 | 0.03 | 0.56 | 0.70 | 0.51 | 1.00 | 1.28 | 0.89 | 0.69 | 1.24 | 0.94 |
| FCF Conversion (FCF/Net Income) | 12.76x | 3.15x | 3.22x | 4.35x | 1.09x | 0.52x | 1.86x | 2.12x | 1.52x | 2.17x | 2.46x | 2.41x | 1.44x | 2.06x | 1.37x | 1.08x | 1.01x | 2.64x | 0.78x | 3.11x | 5.82x | 3.20x | 4.25x | 9.28x | 2.29x | 3.32x | 3.57x | 2.29x | 2.50x | 3.08x | 3.45x |
| Interest Paid | 20.91M | 0 | 0 | 27.95M | 16.53M | 9.54M | 9.33M | 12.25M | 12.83M | 13.89M | 14.73M | 11.94M | 12.45M | 11.28M | 10.49M | 8.65M | 6.63M | 6.89M | 9.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 9.1M | 0 | 0 | 29.56M | 41.62M | 92.87M | 39.02M | 29.33M | 32.97M | 25.66M | 30.58M | 21.78M | 23.14M | 22.69M | 29.7M | 24.33M | 25.09M | 28.81M | 7.63M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SCL stock.
Stepan Co (SCL) generated $147.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Stepan Co (SCL) generated $25.4M 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.
Stepan Co (SCL) spent $122.5M 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, Stepan Co (SCL) returned $35.0M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Thin gross margin durability
Metrics are mathematically derived from official filings.
Earnings Quality Remains Volatile
Operating cash flow exceeded net income in most quarters, but 2026Q1's negative net income with positive OCF highlights persistent timing distortions. According to reported figures, OCF/NI swung from -0.41 to 11.99, indicating low earnings quality.
The wide swings in OCF/NI, from -0.41 in 2026Q1 to 11.99 in 2025Q4, suggest that net income is heavily influenced by non-cash items and working capital timing, rather than core cash generation. The 2026Q2 OCF/NI of 1.10 appears more normalized, but the historical volatility implies that reported earnings may not reliably predict cash flows. Investors should monitor the sustainability of this conversion ratio, as it may indicate accrual-based earnings that are not yet translating into cash.
Free Cash Flow Remains Negative
Free cash flow has been negative in five of the last ten quarters, with 2026Q2 FCF at -$29.0M, according to financial statements. The trailing FCF margin of -4.2% suggests that capital expenditures are outpacing operating cash generation.
Despite the recent earnings beat, FCF has not turned positive, as CapEx reached $54.3M in 2026Q2, the highest in the dataset. This suggests that the company is investing heavily in capacity or maintenance, which may be necessary but is currently consuming all operating cash flow and more. The negative FCF trajectory, combined with thin margins, indicates that the company may need to rely on its fortress balance sheet to fund growth, but investors should question whether these investments will generate adequate returns.
Capital Intensity Spikes in 2026
CapEx as a percentage of revenue jumped to 7.9% in 2026Q2, up from 5.0% in the prior quarter, per reported data. This elevated capital intensity suggests a shift toward growth-oriented projects, but it also pressures near-term free cash flow.
The CapEx/Revenue ratio has been volatile, ranging from 4.3% to 16.4%, with the 2025Q4 spike likely reflecting a major project. The recent increase in 2026Q2 may indicate that management is investing in capacity to support volume growth, but given the low ROIC of 3.9%, investors should monitor whether these investments will generate returns above the cost of capital. The high D&A of $63.9M in 2026Q2 suggests that the asset base is expanding, but the replacement cost of these assets may be rising, further pressuring cash flows.
Working Capital Swings Dominate Cash Flow
Working capital changes have been the primary driver of operating cash flow volatility, with a -$77.9M swing in 2026Q2, according to financial statements. This suggests that inventory and receivables management is a critical factor in cash generation.
The large negative working capital change in 2026Q2, despite positive net income, indicates that the company may be building inventory or facing slower collections, possibly due to supply chain disruptions or customer payment delays. Conversely, the positive working capital changes in 2025Q4 and 2024Q4 suggest that the company can release cash when needed. This volatility makes it difficult to assess the underlying cash-generating ability of the business, and investors should monitor the efficiency of working capital management, as it may be masking true operational performance.
Dividends Funded by Debt Capacity
Dividends paid totaled $17.9M in 2026Q2, exceeding operating cash flow of $25.3M, per reported figures. With no buybacks and minimal acquisitions, the company appears to prioritize returning cash to shareholders, but this may strain cash flow if CapEx remains elevated.
The company has consistently paid dividends, but with negative free cash flow, these payments are being funded by existing cash reserves or debt capacity. The fortress balance sheet (debt-to-equity of 0.56%) provides a cushion, but the lack of buybacks and minimal M&A suggests a conservative capital allocation strategy. Investors should monitor whether the dividend is sustainable if cash flow does not improve, as the payout ratio relative to FCF is currently unsustainable.
Cumulative Cash Lags Reported Earnings
Over the last ten quarters, cumulative net income is approximately $78.7M, while cumulative operating cash flow is $352.6M, according to reported data. This divergence suggests that earnings are not fully reflecting cash generation, possibly due to non-cash charges.
The significant gap between cumulative net income and operating cash flow indicates that the company is generating more cash than its reported earnings suggest, likely due to high D&A and other non-cash items. However, this also implies that the quality of earnings may be higher than the net margin suggests, but the negative FCF indicates that capital expenditures are consuming the excess cash. Investors should consider that the company's true cash-generating ability may be stronger than the income statement implies, but the heavy investment phase is currently obscuring this.
Cash Flow Statement Obscures Investment
The cash flow statement shows no acquisitions in most quarters, but 2025Q4 reported $26.6M in acquisitions, according to financial statements. This suggests that the company may be using cash for strategic investments not fully captured in CapEx.
The acquisition in 2025Q4, along with the elevated CapEx, indicates that the company is deploying capital for growth, but the cash flow statement may not fully reflect the total investment in intangible assets or R&D. Additionally, SBC of $3.6M in 2026Q2 is relatively small, but it is added back to operating cash flow, which may overstate cash generation. Investors should be aware that the cash flow statement may not capture all capital allocation decisions, and the true return on invested capital may be lower than reported if these investments do not yield expected returns.