VCP Scanner
Stock Screener
Filter stocks with fundamental & technical criteria
Market Themes
Curated industry baskets & thematic leaders
Earnings Hub
Calendar, EPS surprise stats & earnings transcripts
Market News
Real-time market intelligence & AI overviews
Insider Buying
SEC Form 4 corporate insider purchases
MinerviniVCP SetupsTrend Template
O'NeilCup with HandleFlat BaseDouble BottomCANSLIM Leaders
QullamaggieHigh Tight FlagsFlag BreakoutsEpisodic PivotsMomentum Leaders
KellWedge PopEMA Crossback
LivermorePivotal Points
PatternsFalling Wedge & ChannelBase Breakouts
View All Playbooks...
BreakoutsScanner
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Index & ETFs
SPY vs QQQVTI vs VOOSPY vs IWM
Compare Any Stocks...
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
VisualizeInteractive multi-year financial charts
Watchlist
BreakoutsScanner
WatchlistPricing
Ctrl K
Pricing
THO
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Analyze deeply. Research with clarity.

Data updated daily

Product

  • Screener
  • Scanner
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • Pricing
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly market insights — free

© 2026 VCP Scanner
AboutPrivacyTermsRefund Policy
Not financial advice. Do your own research.
ScreenerBreakoutsScannerWatchlist
THOThor Industries, Inc.
$80.77$4.2B
Overview & Tools
OverviewChart Terminal ↗Visualize
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice History
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Discovery & Screens
Live BreakoutsStock ScreenerOwnership
HomeStocksTHOCash Flow

Thor Industries, Inc. (THO) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margin inverted to -6.6% in 2026Q2, driven by a $484.5M working capital outflow, highlighting that reported net income is an unreliable proxy for cash generation amid cyclical inventory swings.

Income StatementBalance SheetCash FlowRatios

THO Cash Flow Statement

Annual statement

THO Cash Flow Statement

Thor Industries, Inc. (THO) cash flow statement — 30-year operating, investing & financing cash flows

AnnualQuarterly
MetricJul'26Jul'25Jul'24Jul'23Jul'22Jul'21Jul'20Jul'19Jul'18Jul'17Jul'16Jul'15Jul'14Jul'13Jul'12Jul'11Jul'10Jul'09Jul'08Jul'07Jul'06Jul'05Jul'04Jul'03Jul'02Jul'01Jul'00Jul'99Jul'98Jul'97
Cash from Operations321.22M577.92M545.55M981.63M990.25M526.48M540.94M508.02M466.51M419.33M341.21M247.86M149.26M145.07M118.84M114.8M100.65M48.57M122.11M232.75M137.26M131.34M83.22M45.67M133.87M21.02M14.63M36.1M40.3M22.5M
Operating CF Margin %3.34%6.03%5.43%8.83%6.07%4.27%6.62%6.46%5.6%5.79%7.45%6.19%4.23%4.47%3.85%4.17%4.42%3.19%4.62%8.15%4.48%5.13%3.8%2.91%10.75%2.54%1.64%4.48%5.63%3.6%
Operating CF Growth %-44.42%5.93%-44.42%-0.87%88.09%-2.67%6.48%8.9%11.25%22.9%37.66%66.06%2.89%22.07%3.52%14.06%107.23%-60.22%-47.54%69.57%4.5%57.83%82.2%-65.88%536.78%43.7%-59.47%-10.42%79.11%97.37%
Net Income174.65M256.59M265.4M374.24M1.14B660.87M221.38M132.47M430.15M374.25M256.52M199.38M179M152.86M121.74M106.27M110.06M17.14M92.71M134.73M172.46M121.77M106.09M78.63M51.18M26.72M36.12M30.8M19.4M17.8M
Depreciation & Amortization266.36M271.21M277.14M276.93M284.45M230.58M196.17M148.78M93.22M98.26M52.58M31.38M25.83M24.99M24.98M24.01M13.23M13.48M17.02M13.9M14.05M10.78M8.46M6.39M5.23M4.94M4.68M3.7M4.4M4.5M
Stock-Based Compensation26.58M30.87M37.9M39.51M31.42M30.51M19.89M18.95M17M12.5M9.39M6.78M5.23M2.82M688K2.71M1.39M657K000000000000
Deferred Taxes27.43M-29.5M-24.97M-34.48M-51.88M-9.03M-11.21M-9.06M14.53M-39.55M-14.12M-7.29M-2.18M-9.9M-3.44M-2.84M-3.46M6.41M-31.41M-1.32M-6.21M6.83M100.85K-7.13M4.22M3.58M-318.36K-400K-2.7M400K
Other Non-Cash Items-41.86M-17.12M8.68M8.14M3.76M16.54M24.79M77.7M120K-661K8.89M-226K-9.23M12.74M-310K831K-2.14M9.86M7.89M610K1.08M-1.03M-605.95K1.8M44.6M-28.37M-16.63M100K2.7M0
Working Capital Changes-131.93M65.88M-18.61M317.29M-415.74M-403M89.92M139.18M-88.51M-25.47M27.95M17.84M-49.4M-38.43M-24.81M-16.18M-18.43M1.01M38.26M84.64M-44.56M-7M-30.82M-34.01M28.64M14.15M-9.22M100K16.5M-200K
Change in Receivables4.27M6.69M-60.15M313.41M39.25M-234.69M-115.23M136.15M-2.39M-92.31M-15.77M41.32M-9.45M-46.62M-62.59M14.65M-49.18M30.74M000000000000
Change in Inventory-73.28M29.12M236.92M109.97M-381.54M-538.76M133.29M283.31M-77.42M-56.62M-15.58M14.75M-44.77M-37.04M-1.58M-17.45M-29.99M47.3M16.4M14.19M-25.32M-5.86M-23.95M-1.99M4.57M9.26M-16.69M-10.9M3.8M1.1M
Change in Payables-817K90.41M-101.91M-120.68M-116.61M229.17M60.47M-120.51M-40.74M67.14M28.63M-26.63M13.65M15.45M23.43M-15.4M25.24M-17.55M000000000000
Cash from Investing-125.44M-64.47M-146.81M-222.48M-1.05B-428.49M-84.25M-1.87B-183.49M-116.66M-601.47M-234.97M2.93M-14M-7.85M-126.35M82.98M-307K32.57M-188.14M-29.9M-82.73M-56.27M-27.22M-80.65M-17.52M-18.97M-7.1M-8.5M-1.1M
Capital Expenditures-152.39M-122.99M-139.63M-208.19M-242.36M-128.84M-106.7M-130.22M-138.2M-115.03M-51.98M-42.28M-30.41M-24.3M-10.06M-33.75M-12.3M-5.63M-14.47M-13.65M-30.17M-47.67M-26.94M-27.26M-7.48M-17.2M-13.91M-7.4M-11.8M-1.8M
CapEx % of Revenue1.59%1.28%1.39%1.87%1.49%1.05%1.31%1.66%1.66%1.59%1.13%1.06%0.86%0.75%0.33%1.22%0.54%0.37%0.55%0.48%0.98%1.86%1.23%1.74%0.6%2.08%1.56%0.92%1.65%0.29%
Acquisitions-9.55M63.3M-7.31M-6.18M-781.97M-310.94M27.68M-1.74B-50.4M-5.04M-557.65M-194.49M18.95M1.33M-170K-99.56M-19.76M1.58M000-38.11M-29.62M0-74.79M00000
Investments------------------------------
Other Investing36.5M-4.78M137K-8.11M-24.93M11.28M-5.23M575K5.11M3.41M8.15M1.8M4.98M7.82M1.1M2.57M-5.79M-10M5.02M232K263K3.05M291.81K21.78K1.53M46.31K114.34K300K3.3M700K
Cash from Financing-296.62M-426.31M-337.68M-635.68M-47.84M-188.44M-392.92M1.54B-231.02M-289.32M286.69M-118.75M-99.45M-113.11M-107.78M-20.77M-157.81M-15.5M-137.75M-69.84M-75.64M-22.02M-23.52M-479.81K137.09K-2.99M-4.95M-3.6M-500K-21.1M
Debt Issued (Net)-59.96M-237.85M-163.86M-515.54M255.53M-73.56M-290.66M1.7B-145.38M-215.34M359.67M-83K00000000000000000-6.5M
Equity Issued (Net)-115.13M-52.65M-68.39M-42.01M-165.11M000000-59.86M3.21M3.84M-75.56M1.05M-115.4M27K-10.47M1.48M-47.88M-14.19M-5.39M948K1.23M-2.04M-3.98M-2.7M500K-13.6M
Dividends Paid-108.77M-106.13M-102.14M-95.97M-94.94M-90.8M-88.32M-84.14M-77.99M-69.41M-62.97M-57.38M-102.31M-117.69M-32.32M-22.33M-42.41M-15.52M-127.28M-71.32M-27.76M-6.82M-5.15M-1.43M-1.09M-951.1K-966.6K-1M-1M-1M
Share Repurchases-115.13M-52.65M-68.39M-42.01M-165.11M000000-60M0-2.01M-77M0-115.42M0-13.56M-1.63M-51.46M-15.52M-7.08M00-3.01M-4.31M-2.9M0-13.6M
Other Financing-12.77M-29.68M-3.3M17.83M-43.32M-24.08M-13.94M-73.44M-7.66M-4.57M-10.01M-1.43M-346K740K101K516K00000-1M-12.97M0000100K00
Net Change in Cash-104.61M85.28M60.08M129.68M-137.15M-95.51M87.26M176.01M51.99M13.36M26.42M-105.86M52.73M17.96M3.21M-32.32M26.07M32.06M17.73M-24.25M32.54M27.48M4M18.93M53.13M403.53K-9.21M25.4M30.7M-13.1M
Free Cash Flow168.84M454.94M405.91M773.44M747.9M397.65M434.24M377.8M328.31M304.31M289.23M205.58M118.86M120.76M108.78M81.05M88.36M42.95M107.63M219.1M107.09M83.67M56.28M18.41M126.39M3.83M722.23K28.7M28.5M20.7M
FCF Margin %1.76%4.75%4.04%6.95%4.58%3.23%5.32%4.8%3.94%4.2%6.31%5.13%3.37%3.73%3.53%2.94%3.88%2.82%4.08%7.67%3.49%3.27%2.57%1.17%10.15%0.46%0.08%3.56%3.98%3.32%
FCF Growth %-62.89%12.08%-47.52%3.42%88.08%-8.43%14.94%15.07%7.89%5.21%40.69%72.96%-1.58%11.02%34.21%-8.26%105.74%-60.1%-50.87%104.59%27.99%48.68%205.69%-85.43%3203.7%429.7%-97.48%0.7%37.68%208.96%
FCF per Share3.218.527.5614.3613.537.147.846.996.215.775.503.862.232.272.021.461.660.771.933.921.781.440.960.322.310.080.010.590.580.42
FCF Conversion (FCF/Net Income)1.81x2.24x2.06x2.62x0.87x0.80x2.43x3.81x1.08x1.12x1.33x1.24x0.83x0.95x0.98x1.08x0.91x2.83x1.32x1.73x0.80x1.08x0.78x0.58x2.62x0.79x0.41x1.17x2.08x1.26x
Interest Paid058.63M86.42M95.38M74.45M78.86M101.78M57.19M3.9M8.56M672K180K134K411K560K212K395K525K000000000000
Taxes Paid0108.82M147.13M143.08M380.87M226.53M56.8M87.81M218.84M198.62M128.41M115.12M97.56M75.56M61.55M57.79M54.21M23.62M000000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Cyclical earnings volatility driven by working capital

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

Earnings Quality Volatility Widens

The quality of Thor Industries' earnings is highly erratic, with the OCF/NI ratio ranging from a negative -6.30x in 2026Q2 to a positive 5.74x in 2026Q4, indicating that reported net income is a poor and unreliable proxy for actual cash generation in any given quarter.

This extreme volatility, as seen in the most recent quarters, suggests that large working capital movements are completely overshadowing operational profitability on the cash flow statement. The pattern implies management has limited visibility or control over quarterly cash conversion, which makes the stock particularly vulnerable during cyclical inflection points when inventory dynamics are unpredictable.

Working Capital Swings Drive FCF

Free cash flow is overwhelmingly dictated by working capital changes, which have swung from a $100.4M cash inflow in 2025Q4 to a massive $484.5M outflow in 2026Q4, rendering the underlying operating profitability almost secondary to these short-term balance sheet movements.

This pattern is characteristic of a business managing a volatile wholesale channel, where dealer inventory destocking creates a severe cash drag. The inconsistency indicates that Thor's cash generation is not underpinned by stable, operational efficiency but rather by the timing of shipments versus collections and inventory replenishment cycles, which are outside of direct management control.

FCF Margin Inverted by Cycle

Despite a 10-quarter average FCF margin of 4.6%, Thor's quarterly margins have inverted to -6.6% in 2026Q2, demonstrating that the company's free cash flow profile is not just cyclical but acutely sensitive to the inventory destocking phase of the RV cycle.

The trajectory shows that FCF can turn deeply negative even while the company remains marginally profitable on a net income basis, as seen in 2026Q1 and Q2. This inversion occurs because operating cash flow collapses due to working capital headwinds while maintenance-level capital expenditures continue, creating a cash flow

Counter-Cyclical Capital Spending

Thor's capital intensity, measured by CapEx as a percent of revenue, has risen from 1.0% in 2024Q3 to 2.3% in 2026Q4, suggesting the company may be increasing investments precisely as revenue contracts, potentially straining free cash flow further.

This counter-intuitive trend warrants investigation. It could indicate necessary maintenance spending or growth investments made during the downturn to position for a recovery. However, from a cash flow perspective, it exacerbates the strain caused by working capital outflows, resulting in quarters where the business consumes cash rather than generates it.

Cumulative Earnings vs. Cash Mismatch

Over the recent ten-quarter period, the aggregate net income of approximately $389.8M compares to operating cash flow of approximately $1.19 billion, indicating a significant and favorable cumulative cash flow generation, but this masks extreme quarterly divergences.

The large positive cumulative gap is driven by quarters with powerful working capital inflows, such as 2024Q4. However, the recent quarters show the reverse, with cash flows significantly lagging reported net income. This history suggests that while the business generates substantial cash over a full cycle, investors cannot rely on quarterly or even annual net income figures to predict cash generation, especially during inventory correction periods.

Obscured Charges and Inventory Risk

The cash flow statement may obscure underlying operational weakness through the treatment of stock-based compensation, which surged to $979 thousand in 2026Q4, and does not disclose the full financial impact of potential repurchase obligations for dealer inventory.

While SBC is a non-cash expense, its recent sharp increase from prior quarters could be a tactic to bolster cash flow metrics at the expense of shareholder dilution. More critically, the operating cash flow figure does not reveal the magnitude of contingent liabilities from repurchase obligations, which represent a significant off-balance-sheet risk that could materialize as a future cash outflow if the dealer network remains financially stressed.

THO — Frequently Asked Questions

Quick answers to the most common questions about buying THO stock.

How much cash does Thor Industries, Inc. (THO) generate from operations?

Thor Industries, Inc. (THO) generated $321.2M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Thor Industries, Inc.'s free cash flow?

Thor Industries, Inc. (THO) generated $168.8M 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.

What is Thor Industries, Inc.'s capital expenditure (CapEx)?

Thor Industries, Inc. (THO) spent $152.4M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Thor Industries, Inc. distribute cash to shareholders?

In 2026, Thor Industries, Inc. (THO) returned $108.8M to shareholders via cash dividends and spent $115.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.