Cash flow remains highly erratic, evidenced by a swing from a $140.7 million outflow in 2026Q2 to a $196.0 million inflow in 2026Q3, largely driven by volatile working capital adjustments.
| Metric | TTM | Jul'25 | Jul'24 | Jul'23 | Jul'22 | Jul'21 | Jul'20 | Jul'19 | Jul'18 | Jul'17 | Jul'16 | Jul'15 | Jul'14 | Jul'13 | Jul'12 | Jul'11 | Jul'10 | Jul'09 | Jul'08 | Jul'07 | Jul'06 | Jul'05 | Jul'04 | Jul'03 | Jul'02 | Jul'01 | Jul'00 | Jul'99 | Jul'98 | Jul'97 | Jul'96 |
|---|
| Cash from Operations | 335.72M | 577.92M | 545.55M | 981.63M | 990.25M | 526.48M | 540.94M | 508.02M | 466.51M | 419.33M | 341.21M | 247.86M | 149.26M | 145.07M | 118.84M | 114.8M | 100.65M | 48.57M | 122.11M | 232.75M | 137.26M | 131.34M | 83.22M | 45.67M | 133.87M | 21.02M | 14.63M | 36.1M | 40.3M | 22.5M | 11.4M |
| Operating CF Margin % | - | 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% | 1.89% |
| Operating CF Growth % | -742.48% | 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% | 115.09% |
| Net Income | 260.77M | 258.56M | 265.4M | 374.24M | 1.14B | 660.87M | 221.38M | 132.47M | 430.15M | 374.25M | 256.52M | 199.38M | 179M | 152.86M | 121.74M | 106.27M | 110.06M | 17.14M | 92.71M | 134.73M | 172.46M | 121.77M | 106.09M | 78.63M | 51.18M | 26.72M | 36.12M | 30.8M | 19.4M | 17.8M | 16.1M |
| Depreciation & Amortization | 270.74M | 271.21M | 277.14M | 276.93M | 284.45M | 230.58M | 196.17M | 148.78M | 93.22M | 98.26M | 52.58M | 31.38M | 25.83M | 24.99M | 24.98M | 24.01M | 13.23M | 13.48M | 17.02M | 13.9M | 14.05M | 10.78M | 8.46M | 6.39M | 5.23M | 4.94M | 4.68M | 3.7M | 4.4M | 4.5M | 5M |
| Stock-Based Compensation | 29.67M | 30.87M | 37.9M | 39.51M | 31.42M | 30.51M | 19.89M | 18.95M | 17M | 12.5M | 9.39M | 6.78M | 5.23M | 2.82M | 688K | 2.71M | 1.39M | 657K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 10.09M | -29.5M | -24.97M | -34.48M | -51.88M | -9.03M | -11.21M | -9.06M | 14.53M | -39.55M | -14.12M | -7.29M | -2.18M | -9.9M | -3.44M | -2.84M | -3.46M | 6.41M | -31.41M | -1.32M | -6.21M | 6.83M | 100.85K | -7.13M | 4.22M | 3.58M | -318.36K | -400K | -2.7M | 400K | 400K |
| Other Non-Cash Items | -78.96M | -19.09M | 8.68M | 8.14M | 3.76M | 16.54M | 24.79M | 77.7M | 120K | -661K | 8.89M | -226K | -9.23M | 12.74M | -310K | 831K | -2.14M | 9.86M | 7.89M | 610K | 1.08M | -1.03M | -605.95K | 1.8M | 44.6M | -28.37M | -16.63M | 100K | 2.7M | 0 | 0 |
| Working Capital Changes | -154.92M | 65.88M | -18.61M | 317.29M | -415.74M | -403M | 89.92M | 139.18M | -88.51M | -25.47M | 27.95M | 17.84M | -49.4M | -38.43M | -24.81M | -16.18M | -18.43M | 1.01M | 38.26M | 84.64M | -44.56M | -7M | -30.82M | -34.01M | 28.64M | 14.15M | -9.22M | 100K | 16.5M | -200K | -10.1M |
| Change in Receivables | -14.15M | 6.69M | -60.15M | 313.41M | 39.25M | -234.69M | -115.23M | 136.15M | -2.39M | -92.31M | -15.77M | 41.32M | -9.45M | -46.62M | -62.59M | 14.65M | -49.18M | 30.74M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -165.03M | 29.12M | 236.92M | 109.97M | -381.54M | -538.76M | 133.29M | 283.31M | -77.42M | -56.62M | -15.58M | 14.75M | -44.77M | -37.04M | -1.58M | -17.45M | -29.99M | 47.3M | 16.4M | 14.19M | -25.32M | -5.86M | -23.95M | -1.99M | 4.57M | 9.26M | -16.69M | -10.9M | 3.8M | 1.1M | -7.4M |
| Change in Payables | 57.81M | 90.41M | -101.91M | -120.68M | -116.61M | 229.17M | 60.47M | -120.51M | -40.74M | 67.14M | 28.63M | -26.63M | 13.65M | 15.45M | 23.43M | -15.4M | 25.24M | -17.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -58.36M | -64.47M | -146.81M | -222.48M | -1.05B | -428.49M | -84.25M | -1.87B | -183.49M | -116.66M | -601.47M | -234.97M | 2.93M | -14M | -7.85M | -126.35M | 82.98M | -307K | 32.57M | -188.14M | -29.9M | -82.73M | -56.27M | -27.22M | -80.65M | -17.52M | -18.97M | -7.1M | -8.5M | -1.1M | -6.8M |
| Capital Expenditures | -136.07M | -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 | -4.7M |
| CapEx % of Revenue | 1.39% | 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% | 0.78% |
| Acquisitions | -9.25M | 0 | -7.31M | -6.18M | -781.97M | -310.94M | 27.68M | -1.74B | -50.4M | -5.04M | -557.65M | -194.49M | 18.95M | 1.33M | -170K | -99.56M | -19.76M | 1.58M | 0 | 0 | 0 | -38.11M | -29.62M | 0 | -74.79M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 86.96M | 58.52M | 137K | -8.11M | -24.93M | 11.28M | -5.23M | 575K | 5.11M | 3.41M | 8.15M | 1.8M | 4.98M | 7.82M | 1.1M | 2.57M | -5.79M | -10M | 5.02M | 232K | 263K | 3.05M | 291.81K | 21.78K | 1.53M | 46.31K | 114.34K | 300K | 3.3M | 700K | 200K |
| Cash from Financing | -411.29M | -426.31M | -337.68M | -635.68M | -47.84M | -188.44M | -392.92M | 1.54B | -231.02M | -289.32M | 286.69M | -118.75M | -99.45M | -113.11M | -107.78M | -20.77M | -157.81M | -15.5M | -137.75M | -69.84M | -75.64M | -22.02M | -23.52M | -479.81K | 137.09K | -2.99M | -4.95M | -3.6M | -500K | -21.1M | 1.6M |
| Debt Issued (Net) | -151.81M | -253.21M | -163.86M | -515.54M | 255.53M | -73.56M | -290.66M | 1.7B | -145.38M | -215.34M | 359.67M | -83K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.5M | 6.5M |
| Equity Issued (Net) | -131.7M | -52.65M | -68.39M | -42.01M | -165.11M | 0 | 0 | 0 | 0 | 0 | 0 | -59.86M | 3.21M | 3.84M | -75.56M | 1.05M | -115.4M | 27K | -10.47M | 1.48M | -47.88M | -14.19M | -5.39M | 948K | 1.23M | -2.04M | -3.98M | -2.7M | 500K | -13.6M | -3.9M |
| Dividends Paid | -135.75M | -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 | -1.1M |
| Share Repurchases | -131.7M | -52.65M | -68.39M | -42.01M | -165.11M | 0 | 0 | 0 | 0 | 0 | 0 | -60M | 0 | -2.01M | -77M | 0 | -115.42M | 0 | -13.56M | -1.63M | -51.46M | -15.52M | -7.08M | 0 | 0 | -3.01M | -4.31M | -2.9M | 0 | -13.6M | -3.9M |
| Other Financing | 7.97M | -14.32M | -3.3M | 17.83M | -43.32M | -24.08M | -13.94M | -73.44M | -7.66M | -4.57M | -10.01M | -1.43M | -346K | 740K | 101K | 516K | 0 | 0 | 0 | 0 | 0 | -1M | -12.97M | 0 | 0 | 0 | 0 | 100K | 0 | 0 | 100K |
| Net Change in Cash | -136.38M | 85.28M | 60.08M | 129.68M | -137.15M | -95.51M | 87.26M | 176.01M | 51.99M | 13.36M | 26.42M | -105.86M | 52.73M | 17.96M | 3.21M | -32.32M | 26.07M | 32.06M | 17.73M | -24.25M | 32.54M | 27.48M | 4M | 18.93M | 53.13M | 403.53K | -9.21M | 25.4M | 30.7M | -13.1M | 6.3M |
| Free Cash Flow | 199.65M | 454.94M | 405.91M | 773.44M | 747.9M | 397.65M | 434.24M | 377.8M | 328.31M | 304.31M | 289.23M | 205.58M | 118.86M | 120.76M | 108.78M | 81.05M | 88.36M | 42.95M | 107.63M | 219.1M | 107.09M | 83.67M | 56.28M | 18.41M | 126.39M | 3.83M | 722.23K | 28.7M | 28.5M | 20.7M | 6.7M |
| FCF Margin % | 2.03% | 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% | 1.11% |
| FCF Growth % | -62.94% | 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% | 6600% |
| FCF per Share | 3.81 | 8.52 | 7.56 | 14.36 | 13.53 | 7.14 | 7.84 | 6.99 | 6.21 | 5.77 | 5.50 | 3.86 | 2.23 | 2.27 | 2.02 | 1.46 | 1.66 | 0.77 | 1.93 | 3.92 | 1.78 | 1.44 | 0.96 | 0.32 | 2.31 | 0.08 | 0.01 | 0.59 | 0.58 | 0.42 | 0.13 |
| FCF Conversion (FCF/Net Income) | 0.77x | 2.24x | 2.06x | 2.62x | 0.87x | 0.80x | 2.43x | 3.81x | 1.08x | 1.12x | 1.33x | 1.24x | 0.83x | 0.95x | 0.98x | 1.08x | 0.91x | 2.83x | 1.32x | 1.73x | 0.80x | 1.08x | 0.78x | 0.58x | 2.62x | 0.79x | 0.41x | 1.17x | 2.08x | 1.26x | 0.71x |
| Interest Paid | 24.56M | 58.63M | 86.42M | 95.38M | 74.45M | 78.86M | 101.78M | 57.19M | 3.9M | 8.56M | 672K | 180K | 134K | 411K | 560K | 212K | 395K | 525K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | -76.59M | 108.82M | 147.13M | 143.08M | 380.87M | 226.53M | 56.8M | 87.81M | 218.84M | 198.62M | 128.41M | 115.12M | 97.56M | 75.56M | 61.55M | 57.79M | 54.21M | 23.62M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cyclical dealer inventory destocking
As reported in recent financial filings, Thor Industries' OCF/NI ratio has exhibited extreme variance, ranging from -55.97 in 2025Q2 to 2.45 in 2026Q3, suggesting that net income is a poor proxy for the company's actual ability to generate cash during periods of significant inventory adjustment.
The wide divergence between net income and operating cash flow highlights the heavy influence of working capital swings on the company's cash generation. Investors should monitor this relationship closely, as the reliance on wholesale shipments often creates accounting profits that do not immediately translate into cash inflows when dealer inventory levels are being aggressively managed.
Based on the provided quarterly data, Thor Industries' free cash flow trajectory remains highly erratic, swinging from a $140.7 million outflow in 2026Q2 to a $196.0 million inflow in 2026Q3, reflecting the company's sensitivity to cyclical wholesale shipment volumes and seasonal working capital requirements.
The inability to maintain consistent positive free cash flow suggests that the business model is highly susceptible to the timing of dealer orders. This volatility may indicate that the company's cash generation is more a function of short-term inventory cycles than sustainable, long-term operational efficiency.
According to financial statements, working capital changes have been the primary driver of cash flow fluctuations, with a $193.4 million outflow in 2026Q2 followed by an $83.6 million inflow in 2026Q3, illustrating the significant impact of dealer destocking on the company's liquidity position.
The sharp swings in working capital suggest that Thor Industries is effectively acting as a shock absorber for its dealer network's inventory needs. This dynamic implies that cash flow will likely remain under pressure as long as the industry continues to navigate the current period of retail-to-wholesale misalignment.
As indicated by recent quarterly reports, Thor Industries has continued to prioritize shareholder returns through dividends and buybacks, totaling $77.6 million in 2026Q3, even as the company faces significant volatility in its underlying operating cash flow and broader industry-wide demand headwinds.
The decision to maintain capital returns during periods of negative free cash flow warrants further investigation into the sustainability of these payouts. Investors should consider whether this allocation strategy is prudent given the cyclical nature of the RV market and the potential need for liquidity during prolonged downturns.
Quick answers to the most common questions about buying THO stock.
Thor Industries, Inc. (THO) generated $577.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Thor Industries, Inc. (THO) generated $454.9M 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.
Thor Industries, Inc. (THO) spent $123.0M 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, Thor Industries, Inc. (THO) returned $106.1M to shareholders via cash dividends and spent $52.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.