Cash conversion is robust with Q2 2026 FCF of $197.5M (29.4% margin) and cumulative OCF exceeding net income by $162.8M, supported by disciplined capex at 2.3% of revenue.
Simpson Manufacturing Co., Inc. (SSD) 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 | 574.36M | 456.67M | 338.16M | 427.02M | 399.82M | 151.29M | 207.57M | 205.66M | 160.08M | 119.06M | 94.95M | 114.21M | 67.22M | 106.51M | 68.05M | 35.09M | 77.2M | 126.16M | 56.13M | 126.84M | 99.07M | 130.6M | 22.82M | 71.35M | 50.51M | 73.3M | 30.87M | 36M | 34.5M | 21.1M | 24.6M |
| Operating CF Margin % | - | 19.58% | 15.15% | 19.29% | 18.89% | 9.62% | 16.37% | 18.1% | 14.84% | 12.19% | 11.03% | 14.38% | 8.94% | 15.08% | 10.35% | 5.81% | 13.9% | 21.56% | 7.42% | 15.53% | 11.48% | 15.43% | 3.27% | 13.02% | 10.85% | 17.63% | 8.36% | 10.96% | 12.36% | 8.57% | 12.15% |
| Operating CF Growth % | 539.31% | 35.05% | -20.81% | 6.8% | 164.27% | -27.11% | 0.93% | 28.47% | 34.45% | 25.4% | -16.86% | 69.9% | -36.89% | 56.51% | 93.95% | -54.55% | -38.81% | 124.76% | -55.75% | 28.04% | -24.15% | 472.33% | -68.02% | 41.25% | -31.09% | 137.45% | -14.25% | 4.35% | 63.51% | -14.23% | 83.58% |
| Net Income | 378.92M | 345.08M | 322.22M | 353.99M | 334M | 266.45M | 187M | 133.98M | 126.63M | 92.62M | 89.73M | 67.89M | 63.53M | 50.97M | 41.92M | 50.9M | 28.59M | 12.22M | 53.93M | 68.74M | 102.5M | 98.39M | 81.51M | 60.56M | 51.93M | 40.52M | 38.35M | 38.5M | 31.1M | 26M | 19.7M |
| Depreciation & Amortization | 100.08M | 89.95M | 85.4M | 74.71M | 60.89M | 42.48M | 38.77M | 38.4M | 39.39M | 33.72M | 27.93M | 26.82M | 27.92M | 27.52M | 26.86M | 20.75M | 22.86M | 29.39M | 30.21M | 27.98M | 24.54M | 22.37M | 18.44M | 15.65M | 14.02M | 15.65M | 13.14M | 10.9M | 8.3M | 6.7M | 7.2M |
| Stock-Based Compensation | 25.82M | 0 | 19.02M | 23.86M | 14.98M | 17.71M | 13.51M | 10.43M | 11.18M | 13.91M | 13.95M | 11.96M | 13.19M | 12.75M | 10.67M | 6.84M | 3.71M | 300K | 3.82M | 6.33M | 7.76M | 6.38M | 5.53B | 2.29B | 143.25M | 137.7M | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 18.5M | 11.74M | -6.04M | -7.54M | -13.16M | -915K | 3.18M | 2.56M | 4.95M | 6.3M | -869K | 2.54M | 2.18M | 3.62M | 189K | -2.16M | 6.96M | -2.2M | -1.08M | -3.75M | -2.14M | -4.59M | 563.12K | -790.96K | -697.65K | -879.6K | -1.36M | -1M | -500K | -900K | -200K |
| Other Non-Cash Items | -1.56M | 23.47M | 15.03M | 10.8M | 21.12M | 12.07M | 6.57M | 2.09M | -5.1M | -5.46M | 1.08M | 2.87M | -268K | 2.94M | 3.56M | -1.06M | 25.01M | 4.02M | 5.68M | 15.22M | -2.02M | 2.5M | -5.52B | -2.29B | -142.93M | -138.64M | 196.88K | 200K | 100K | -100K | -900K |
| Working Capital Changes | 52.61M | -13.57M | -97.47M | -28.79M | -18.01M | -186.5M | -41.45M | 18.2M | -16.97M | -22.03M | -36.87M | 2.13M | -39.33M | 8.71M | -15.14M | -40.17M | -9.93M | 82.43M | -36.44M | 12.31M | -31.57M | 5.55M | -88.94M | -6.46M | -15.06M | 18.95M | -18.13M | -12.6M | -4.6M | -10.6M | -1.2M |
| Change in Receivables | -27.65M | -10.05M | -3.65M | -13.05M | 19.76M | -67.99M | -22.11M | 6.1M | -12.57M | -17.82M | -7.55M | -16.82M | -4.57M | -6.65M | -2.68M | -6.98M | -3.71M | 2.57M | 9.86M | 13M | 7.11M | -13.26M | -20.3B | -8.54B | -11.85B | 4.03B | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 68.67M | 19.92M | -50.37M | 15.66M | -28.42M | -164.2M | -27.22M | 23.66M | -26.43M | -6.58M | -36.62M | 17.21M | -22.43M | 8.46M | -17.05M | -26.95M | -12.14M | 92.59M | -32.41M | 5.8M | -34.14M | 8.41M | -83.09M | -9.79M | -9.12M | 8.04M | -11.57M | -15.6M | -1.4M | -6.9M | -7.5M |
| Change in Payables | 38.38M | -6.87M | -5.81M | -3.07M | -4.02M | 10.23M | 11.36M | -845K | 4.67M | 1.16M | 5.79M | -1.03M | -11.27M | -2.71M | 12.21M | -10.13M | 4.68M | 4.77M | -7.46M | 3.1M | -8.05M | -3.02M | 6.94B | 6.46B | -2B | -1.34B | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -71.99M | -136.35M | -259.26M | -103.25M | -870.24M | -58.8M | -39.85M | -28.02M | -10.25M | -75.81M | -48.54M | -37.83M | -23.5M | -17.34M | -77.75M | -74.28M | 7.88M | -39.47M | -51.02M | -75.2M | -60.47M | -21.73M | -50.22M | -58.14M | -45.47M | -38.74M | -20.48M | -23.3M | -20M | -21.8M | -12.3M |
| Capital Expenditures | -105.99M | -161.04M | -180.36M | -88.82M | -67.22M | -49.59M | -37.91M | -37.53M | -29.31M | -58.04M | -42M | -34.19M | -23.71M | -16.8M | -21.96M | -26.06M | -28.34M | -39.49M | -52.33M | -36.09M | -51.54M | -42.6M | -45.97M | -21.59M | -27.95M | -25.57M | -14.42M | -15.3M | -20.1M | -16.5M | -7.4M |
| CapEx % of Revenue | 4.38% | 6.9% | 8.08% | 4.01% | 3.18% | 3.15% | 2.99% | 3.3% | 2.72% | 5.94% | 4.88% | 4.31% | 3.15% | 2.38% | 3.34% | 4.32% | 5.1% | 6.75% | 6.92% | 4.42% | 5.97% | 5.03% | 6.58% | 3.94% | 6.01% | 6.15% | 3.91% | 4.66% | 7.2% | 6.7% | 3.66% |
| Acquisitions | -505K | 26.26M | -79.17M | -16.17M | -809.08M | -10.05M | -2.8M | -2.65M | -2.01M | 9.47M | -2.5M | -4.18M | -220K | -6.49M | -65.13M | -51.85M | 23.13M | -24.26M | -36.35M | -42.47M | 0 | 0 | -32.52M | -9.61M | -1.53M | -14.08M | -6.25M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 34.94M | 0 | 1.89M | 1.74M | 2.53M | 836K | 853K | 12.15M | 21.07M | -27.24M | -4.04M | 537K | 430K | 5.96M | 9.34M | 3.63M | 13.09M | 24.27M | 3.31M | 3.36M | 200K | 4.07M | 629.6K | 142.28K | 1.66M | 919.72K | 188.81K | -8M | 100K | -9.3M | -1M |
| Cash from Financing | -253.51M | -183.98M | -261.46M | -199.03M | 465.53M | -71.62M | -126.78M | -108.15M | -155.39M | -106.67M | -79.12M | -67.89M | -25.61M | -13.42M | -30.49M | -76.32M | -1.81M | -11.67M | -13.05M | -17.42M | -21.48M | -6.82M | -37.8M | -21.85M | 1.93M | 2.34M | -5.35M | 4.4M | 3.4M | 300K | 500K |
| Debt Issued (Net) | -41.32M | -15.22M | -98.31M | -96.4M | 583.15M | 344K | -1.52M | -1.24M | -147K | -754K | 0 | -17K | -77K | -81K | -3.56M | 0 | 0 | -26K | -1M | 298K | -872K | -1.31M | -3.55M | -1.38M | -775.89K | -413.94K | -347.52K | -100K | 2.8M | -300K | 0 |
| Equity Issued (Net) | -155.66M | -116.47M | -100M | -50M | -78.62M | -24.13M | -76.19M | -60.82M | -109.84M | -63.39M | -45.25M | -37.35M | 1.6M | 5.23M | 4.92M | -52.99M | 17.95M | 7.63M | 6.88M | 641K | -8.22M | 4.09M | -27.06M | -20.47M | 2.71M | 2.75M | -5M | 4.6M | 600K | 600K | 500K |
| Dividends Paid | -48M | -47.58M | -46.5M | -45.2M | -43.9M | -41.62M | -40.4M | -40.2M | -39.89M | -36.98M | -32.71M | -29.35M | -25.92M | -18.13M | -30.19M | -23.33M | -19.76M | -19.63M | -19.44M | -18.41M | -15.44M | -9.61M | -7.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -158.71M | -120M | -100M | -50M | -78.62M | -24.13M | -76.19M | -60.82M | -110.54M | -70M | -53.5M | -47.14M | -2.98M | -9.82M | 0 | -53.21M | 0 | 0 | 0 | -4.19M | -17.17M | 0 | -31.27M | -23.52M | 0 | 0 | -5.9M | 0 | 0 | 0 | 0 |
| Other Financing | -8.5M | -4.71M | -16.66M | -7.43M | 4.89M | -6.22M | -8.67M | -5.91M | -5.51M | -5.55M | -5.17M | -1.18M | -1.21M | -440K | -1.66M | 0 | 10K | 359K | 515K | 59K | 3.06M | 0 | 1.01K | -281 | 0 | 0 | 0 | -100K | 0 | 0 | 0 |
| Net Change in Cash | 260.13M | 144.77M | -190.45M | 129.08M | -413K | 26.52M | 44.43M | 70.03M | -8.33M | -58.02M | -32.29M | -1.48M | 9.1M | 75.66M | -38.26M | -121.23M | 84.67M | 79.63M | -15.39M | 37.84M | 17.1M | 100.29M | -64.22M | -8.18M | 7.45M | 36.45M | 4.91M | 17.1M | 3.4M | 300K | 500K |
| Free Cash Flow | 468.37M | 295.63M | 157.8M | 338.2M | 337.46M | 101.7M | 169.66M | 168.14M | 130.77M | 61.02M | 52.95M | 80.02M | 43.51M | 89.7M | 46.09M | 9.02M | 48.86M | 86.67M | 3.8M | 90.75M | 47.53M | 88M | -23.15M | 49.76M | 22.56M | 47.73M | 16.45M | 20.7M | 14.4M | 4.6M | 17.2M |
| FCF Margin % | 19.34% | 12.67% | 7.07% | 15.28% | 15.95% | 6.46% | 13.38% | 14.79% | 12.12% | 6.25% | 6.15% | 10.08% | 5.78% | 12.7% | 7.01% | 1.5% | 8.8% | 14.81% | 0.5% | 11.11% | 5.51% | 10.4% | -3.32% | 9.08% | 4.85% | 11.48% | 4.46% | 6.3% | 5.16% | 1.87% | 8.5% |
| FCF Growth % | 187.26% | 87.34% | -53.34% | 0.22% | 231.81% | -40.06% | 0.91% | 28.57% | 114.29% | 15.26% | -33.84% | 83.93% | -51.5% | 94.62% | 410.76% | -81.53% | -43.63% | 2179.67% | -95.81% | 90.94% | -45.99% | 480.19% | -146.52% | 120.55% | -52.73% | 190.17% | -20.54% | 43.75% | 213.04% | -73.26% | 405.88% |
| FCF per Share | 11.40 | 7.06 | 3.72 | 7.89 | 7.84 | 2.34 | 3.87 | 3.74 | 2.81 | 1.28 | 1.10 | 1.63 | 0.88 | 1.84 | 0.95 | 0.18 | 0.98 | 1.76 | 0.08 | 1.85 | 0.97 | 1.81 | -0.47 | 1.01 | 0.45 | 0.97 | 0.33 | 0.42 | 0.30 | 0.10 | 0.36 |
| FCF Conversion (FCF/Net Income) | 1.24x | 1.32x | 1.05x | 1.21x | 1.20x | 0.57x | 1.11x | 1.53x | 1.26x | 1.29x | 1.06x | 1.68x | 1.06x | 2.09x | 1.62x | 0.69x | 2.70x | 10.33x | 1.04x | 1.85x | 0.97x | 1.33x | 0.28x | 1.18x | 0.97x | 1.81x | 0.80x | 0.94x | 1.11x | 0.81x | 1.25x |
| Interest Paid | 0 | 0 | 13.44M | 16.44M | 17.03M | 1.6M | 1.6M | 143K | 160K | 121K | 284K | 249K | 117K | 30K | 350K | 279K | 232K | 287K | 296K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 117.8M | 123.4M | 113.21M | 83.66M | 63.03M | 37.73M | 40.12M | 50.83M | 49.42M | 34.01M | 34.98M | 23.62M | 31.39M | 30.79M | 20.51M | 23.32M | 36.96M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying SSD stock.
Simpson Manufacturing Co., Inc. (SSD) generated $456.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Simpson Manufacturing Co., Inc. (SSD) generated $295.6M 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.
Simpson Manufacturing Co., Inc. (SSD) spent $161.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Simpson Manufacturing Co., Inc. (SSD) returned $47.6M to shareholders via cash dividends and spent $120.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Housing cycle and modular shift
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Seasonality
SSD's OCF/NI swung from 0.40 in Q1 2026 to 1.68 in Q2 2026, reflecting working capital swings; Q2 2026 OCF of $212.9M far exceeded net income of $127.0M, per latest filings.
The wide quarterly swings in OCF/NI, from 0.10 in Q1 2025 to 2.77 in Q4 2025, indicate that earnings quality is heavily influenced by working capital timing rather than accrual manipulation. The Q2 2026 conversion of 1.68 suggests strong cash collection and favorable payables management, but investors should monitor the recurring Q1 weakness, which appears tied to seasonal inventory builds and customer payment patterns.
FCF Momentum Reaches Multi-Quarter High
FCF surged to $197.5M in Q2 2026, a 126% increase YoY, with FCF margin expanding to 29.4% from 13.8% a year ago, as reported in the cash flow statement.
The FCF trajectory shows a clear upward trend, with Q2 2026 marking the highest FCF in the ten-quarter period, driven by robust operating cash flow and disciplined capex. The FCF margin of 29.4% is well above the peer average and indicates strong conversion of revenue into free cash, though the Q1 2026 dip to 3.0% highlights the seasonal volatility that investors should factor into annual expectations.
Capex Discipline Supports Cash Generation
Capex as a percentage of revenue fell to 2.3% in Q2 2026, down from 6.0% a year ago, reflecting a deliberate slowdown in capital spending, based on reported figures.
The declining capex intensity, from 10.7% in Q4 2024 to 2.3% in Q2 2026, suggests that SSD is in a maintenance-heavy phase rather than aggressive expansion, which may limit future growth capacity. However, the low capital intensity relative to peers like AAON (which has negative FCF) underscores SSD's ability to generate high incremental cash returns, though investors should monitor whether this capex restraint could eventually constrain capacity to meet demand.
Working Capital Swings Drive Cash Flow Seasonality
Working capital changes swung from -$88.2M in Q1 2026 to +$45.7M in Q2 2026, a $133.9M reversal, as per the cash flow data, highlighting the seasonal nature of SSD's cash cycle.
The pronounced working capital swings, particularly the negative contributions in Q1 of each year, appear tied to seasonal inventory builds ahead of the construction peak and customer payment terms. The positive contribution in Q2 2026 suggests efficient collection and payables management, but the recurring pattern warrants close monitoring as it can distort quarterly cash flow comparisons and may indicate underlying inefficiencies in inventory management.
Balanced Capital Return and M&A Activity
SSD returned $60.6M via dividends and buybacks in Q2 2026, while also deploying $1.8M net for acquisitions, reflecting a balanced approach to capital allocation, as reported in the cash flow statement.
The consistent dividend payments of approximately $12M per quarter and steady buyback activity, which totaled $48.7M in Q2 2026, indicate a shareholder-friendly capital return policy. The modest acquisition spending, including the ETANCO integration, suggests management is pursuing bolt-on deals to expand its product portfolio, but the larger international acquisitions may carry integration risks that could impact future cash flows if not executed smoothly.
Cumulative Cash Generation Exceeds Net Income
Over the last ten quarters, cumulative operating cash flow of $1,045.2M exceeded cumulative net income of $882.4M, a $162.8M surplus, based on reported cash flow data.
The cumulative OCF/NI ratio of 1.18 over the ten-quarter period indicates that SSD's earnings are backed by strong cash generation, with the surplus likely driven by non-cash charges like D&A and favorable working capital management. This divergence suggests high earnings quality, but investors should note that the surplus is not uniform across quarters, with Q1 periods showing OCF below net income, which may reflect seasonal working capital needs rather than a structural issue.
What Could Invalidate the Base Case
Despite robust cash generation, SSD's cash flow could be pressured by a housing downturn or modular shift, which may reduce demand for traditional connectors, as per industry analysis.
The cash flow strength is heavily dependent on the cyclical US housing market, and a sustained decline in housing starts could lead to lower volumes and margin compression, impacting operating cash flow. Additionally, the shift toward multi-family and modular construction may reduce the content per start, potentially weakening the long-term cash generation potential that underpins the current valuation.