Cash conversion is strong on a multi-year basis, with cumulative operating cash flow of $258.6M exceeding net income of $217.8M over ten quarters, but extreme seasonality drives FCF from -$34.8M in Q2 2026 to $61.0M in Q4 2025, and conservative capital returns feature dividends averaging $6.5M per quarter.
Tootsie Roll Industries, Inc. (TR) 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 | 62.45M | 130.61M | 138.89M | 94.61M | 72.05M | 85.3M | 74.71M | 100.22M | 100.93M | 42.97M | 98.55M | 91.07M | 88.77M | 109.81M | 101.92M | 50.39M | 82.81M | 75.28M | 57.04M | 90.06M | 55.66M | 82.52M | 76.23M | 83.47M | 71.2M | 81.5M | 84.88M | 72.9M | 77.7M | 68.2M | 76.7M |
| Operating CF Margin % | - | 17.83% | 19.2% | 12.3% | 10.49% | 14.94% | 15.86% | 19.01% | 19.45% | 8.28% | 18.91% | 16.86% | 16.33% | 20.21% | 18.54% | 9.46% | 15.88% | 15.08% | 11.5% | 18.1% | 11.11% | 16.92% | 18.14% | 21.26% | 18.11% | 19.25% | 19.88% | 18.37% | 19.99% | 18.16% | 22.5% |
| Operating CF Growth % | 63.63% | -5.96% | 46.8% | 31.31% | -15.53% | 14.17% | -25.45% | -0.7% | 134.87% | -56.39% | 8.21% | 2.6% | -19.16% | 7.74% | 102.26% | -39.15% | 9.99% | 31.97% | -36.66% | 61.82% | -32.56% | 8.26% | -8.67% | 17.22% | -12.64% | -3.98% | 16.43% | -6.18% | 13.93% | -11.08% | 50.69% |
| Net Income | 83.02M | 99.98M | 86.81M | 91.91M | 75.89M | 65.31M | 58.97M | 64.84M | 56.8M | 80.65M | 67.32M | 66.13M | 62.86M | 60.85M | 52M | 43.94M | 53.71M | 53.48M | 38.78M | 51.63M | 65.92M | 77.23M | 64.17M | 65.01M | 66.39M | 65.69M | 75.74M | 71.3M | 67.5M | 60.7M | 47.2M |
| Depreciation & Amortization | 14.72M | 19.07M | 18.18M | 18.24M | 17.67M | 17.57M | 18.18M | 18.78M | 18.67M | 18.99M | 19.63M | 20.39M | 20.76M | 20.05M | 19.93M | 19.23M | 18.28M | 17.86M | 17.04M | 16.38M | 16.73M | 16.37M | 13.56M | 11.38M | 12.35M | 16.7M | 13.31M | 10M | 12.8M | 12.8M | 12.1M |
| Stock-Based Compensation | 0 | -466K | 0 | 0 | -1.08M | 687K | -15.7M | 3.42M | 3.83M | -17.79M | 3.13M | -12.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 11M | 11.61M | 7.76M | -913K | 1.53M | -1.26M | -279K | 2.83M | 2.06M | -2.34M | 199K | 255K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -2.66M | -4.92M | 1.83M | 3.92M | 6.61M | 3.15M | 17.11M | -1.76M | -946K | 22.55M | -295K | 16.04M | 3.79M | 4.98M | 3.64M | 1.46M | 864K | 17.24M | 5.52M | 1.33M | -1.67M | -19.45M | -2.51M | -620K | -2.48M | 0 | -46K | -100K | 100K | 300K | 600K |
| Working Capital Changes | -20.39M | 5.35M | 24.32M | -18.55M | -28.57M | -154K | -3.57M | 12.11M | 20.51M | -59.09M | 8.57M | 1.2M | 1.36M | 23.93M | 26.35M | -14.24M | 9.95M | -13.3M | -4.29M | 20.72M | -25.32M | 8.38M | 996K | 7.69M | -5.06M | -882K | -4.12M | -8.3M | -2.7M | -5.6M | 16.8M |
| Change in Receivables | 22.15M | -2.31M | 11.67M | 317K | -3.07M | -14.84M | 3.48M | 5.09M | -2.44M | -4.01M | 6.87M | -8.93M | -2.01M | 1.33M | 272K | -5.45M | 717K | -5.9M | -261K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -23.68M | 3.42M | 15.79M | -9.6M | -28.41M | 3.94M | -770K | -4.38M | 303K | 1.56M | 4.18M | 7.53M | -7.33M | 503K | 9.59M | -15.63M | -2.47M | -675K | 1.35M | 6.51M | -8.45M | 3.95M | -4.57M | -2.58M | -2.73M | 910K | -768K | 1.6M | -100K | -6.5M | 1.9M |
| Change in Payables | -5.34M | -448K | 635K | -3.57M | 10.33M | 10.01M | 3.85M | 1.08M | 1.65M | -557K | -2.06M | 3.84M | -1.27M | 418K | 199K | 3.38M | 4.79M | -8.05M | -7.95M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -56.3M | -110.55M | -35.84M | -14.2M | -68.59M | -91.9M | 9.5M | -15.01M | -44.51M | -9.34M | -51.88M | -8.52M | -30.46M | -47.96M | -40.44M | -51.16M | -16.81M | -14.65M | -7.07M | -43.34M | 11.03M | 21.87M | -164.04M | -50.38M | -25.3M | -19.75M | -66.47M | -27M | -34.8M | -31.7M | -52.4M |
| Capital Expenditures | -32.96M | -34.26M | -18M | -26.8M | -23.36M | -31.43M | -17.97M | -20.26M | -27.61M | -16.67M | -16.09M | -15.53M | -10.7M | -15.75M | -8.89M | -16.35M | -12.81M | -20.83M | -34.35M | -14.77M | -39.21M | -14.69M | -17.95M | -12.15M | -10.31M | -14.15M | -16.19M | -20.3M | -14.9M | -8.6M | -9.8M |
| CapEx % of Revenue | 4.51% | 4.68% | 2.49% | 3.48% | 3.4% | 5.51% | 3.81% | 3.84% | 5.32% | 3.21% | 3.09% | 2.88% | 1.97% | 2.9% | 1.62% | 3.07% | 2.46% | 4.17% | 6.93% | 2.97% | 7.82% | 3.01% | 4.27% | 3.09% | 2.62% | 3.34% | 3.79% | 5.12% | 3.83% | 2.29% | 2.87% |
| Acquisitions | 0 | 0 | 0 | 0 | 93.31M | 31.43M | 17.97M | 20.26M | 27.61M | 0 | 16.09M | 0 | 161K | 15.75M | 8.89M | 16.35M | 12.81M | 20.83M | 34.35M | 434K | 1.34M | 22.56M | -218.23M | 0 | 0 | 0 | -74.29M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -131.56M | -108.73M | 0 | -93.31M | -28.91M | 5.56M | -20.26M | -27.61M | -23K | -16.09M | 1.15M | 224K | -15.75M | -8.89M | -16.35M | -12.81M | -20.83M | -34.35M | 1.21M | 22.33M | -15.57M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -23.86M | -32.55M | -39.15M | -58.18M | -56.4M | -54.15M | -55.85M | -57.19M | -42.35M | -56.88M | -51.39M | -53.91M | -44.66M | -37.42M | -76.23M | -36.6M | -41.01M | -38.55M | -38.67M | -44.84M | -79.96M | -92.38M | 60.72M | -54.51M | -46.92M | -16.1M | -46.04M | -38.2M | -22.6M | -21.7M | -26.2M |
| Debt Issued (Net) | -141K | -1K | -100K | 10K | 139K | 174K | 19K | 389K | -58K | -127K | -28K | -133K | -403K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -32M | -60M | 92M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20M |
| Equity Issued (Net) | -3.82M | -6.48M | -13.53M | -33.11M | -31.91M | -30.18M | -32.05M | -34.12M | -19.32M | -34.13M | -29.09M | -33M | -25.02M | -23.14M | -23.8M | -18.19M | -22.88M | -20.72M | -21.11M | -27.3M | -30.69M | -17.25M | -16.41M | -40.1M | -32.31M | -1.93M | -32.95M | -26.9M | -13.5M | -14.4M | 0 |
| Dividends Paid | -19.89M | -26.07M | -25.52M | -25.08M | -24.63M | -24.14M | -23.81M | -23.46M | -22.98M | -22.62M | -22.27M | -20.77M | -19.24M | -14.28M | -52.43M | -18.41M | -18.13M | -17.82M | -17.56M | -17.54M | -17.26M | -15.13M | -14.88M | -14.41M | -14.61M | -14.17M | -13.09M | -11.3M | -9.2M | -7.3M | -6.2M |
| Share Repurchases | -3.82M | -6.48M | -13.53M | -33.11M | -31.91M | -30.18M | -32.05M | -34.12M | -19.32M | -34.13M | -29.09M | -33M | -25.02M | -23.14M | -23.8M | -18.19M | -22.88M | -20.72M | -21.11M | -27.3M | -30.69M | -17.25M | -16.41M | -40.1M | -32.31M | -1.93M | -32.95M | -26.9M | -13.5M | -14.4M | 0 |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100K | 0 | 0 |
| Net Change in Cash | -16.82M | -11.63M | 62.9M | 22.66M | -52.59M | -61.03M | 27.92M | 28.05M | 14.57M | -22.83M | -7M | 26.04M | 11.82M | 24.42M | -14.75M | -37.36M | 24.99M | 22.08M | 11.3M | 1.88M | -13.28M | 12.02M | -27.09M | -21.42M | -1.02M | 45.65M | -27.62M | 7.8M | -22.6M | -21.7M | -26.2M |
| Free Cash Flow | 29.48M | 96.35M | 120.89M | 67.81M | 48.7M | 53.87M | 56.74M | 79.96M | 73.32M | 26.3M | 82.46M | 75.54M | 78.06M | 94.06M | 93.03M | 34.04M | 69.99M | 54.45M | 22.69M | 75.3M | 16.45M | 67.83M | 58.28M | 71.32M | 60.9M | 67.36M | 68.69M | 52.6M | 62.8M | 59.6M | 66.9M |
| FCF Margin % | 4.03% | 13.15% | 16.72% | 8.81% | 7.09% | 9.44% | 12.05% | 15.17% | 14.13% | 5.06% | 15.82% | 13.99% | 14.36% | 17.31% | 16.92% | 6.39% | 13.42% | 10.9% | 4.57% | 15.13% | 3.28% | 13.91% | 13.87% | 18.16% | 15.49% | 15.9% | 16.09% | 13.26% | 16.16% | 15.87% | 19.62% |
| FCF Growth % | - | -20.3% | 78.27% | 39.26% | -9.61% | -5.05% | -29.04% | 9.06% | 178.77% | -68.11% | 9.16% | -3.24% | -17% | 1.1% | 173.31% | -51.37% | 28.54% | 140.01% | -69.87% | 357.76% | -75.75% | 16.39% | -18.28% | 17.11% | -9.59% | -1.94% | 30.59% | -16.24% | 5.37% | -10.91% | 44.49% |
| FCF per Share | 0.39 | 1.32 | 1.65 | 0.94 | 0.67 | 0.73 | 0.76 | 1.05 | 0.99 | 0.35 | 1.08 | 0.97 | 0.99 | 1.17 | 1.15 | 0.41 | 0.84 | 0.64 | 0.26 | 0.85 | 0.18 | 0.74 | 0.63 | 0.76 | 0.63 | 0.70 | 0.68 | 0.55 | 0.62 | 0.57 | 0.65 |
| FCF Conversion (FCF/Net Income) | 0.36x | 1.31x | 1.60x | 1.03x | 0.95x | 1.31x | 1.27x | 1.54x | 1.77x | 0.53x | 1.46x | 1.38x | 1.40x | 1.80x | 1.96x | 1.15x | 1.56x | 1.40x | 1.47x | 1.74x | 0.84x | 1.07x | 1.19x | 1.28x | 1.07x | 1.24x | 1.12x | 1.02x | 1.15x | 1.12x | 1.63x |
| Interest Paid | 135K | 195K | 268K | 258K | 78K | 6K | 57K | 121K | 112K | 68K | 34K | 17K | 34K | 21K | 31K | 38K | 49K | 182K | 252K | 537K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 3.6M | 25.14M | 38.16M | 19.58M | 23.88M | 22.86M | 14.5M | 13.86M | 5.68M | 18.85M | 36.37M | 24.94M | 26.6M | 24.23M | 21.31M | 16.91M | 20.59M | 22.36M | 12.73M | 11.34M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying TR stock.
Tootsie Roll Industries, Inc. (TR) generated $130.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Tootsie Roll Industries, Inc. (TR) generated $96.4M 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.
Tootsie Roll Industries, Inc. (TR) spent $34.3M 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, Tootsie Roll Industries, Inc. (TR) returned $26.1M to shareholders via cash dividends and spent $6.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Seasonal working capital swings
Metrics are mathematically derived from official filings.
Cash Conversion Distorted by Seasonality
Operating cash flow swung from -$22.4M in Q2 2026 to $73.3M in Q4 2025, per reported figures, with OCF/NI ranging from -1.68 to 2.55, indicating earnings quality is heavily influenced by seasonal working capital.
The negative OCF/NI in Q2 2026 and Q2 2025 reflects inventory build-up ahead of Halloween, not operational deterioration. However, the positive OCF/NI in Q4 quarters (2.55 and 3.06) suggests cash conversion is strong when receivables and inventory unwind. Investors should focus on full-year cash conversion rather than quarterly swings, as the pattern is consistent with the company's seasonal business model.
FCF Peaks in Q4, Off-Peak Weakness
Free cash flow ranged from -$34.8M in Q2 2026 to $61.0M in Q4 2025, as reported, with FCF margins swinging from -22.6% to 31.1%, highlighting extreme seasonality rather than a stable trajectory.
The FCF trajectory is dominated by the Halloween-driven Q4 surge, which generates the bulk of annual cash. Off-peak quarters show negative FCF due to working capital outflows, but this is a recurring pattern. The latest Q2 2026 FCF of -$34.8M is the weakest in the data set, suggesting either higher inventory investment or slower collections, which warrants monitoring against prior-year trends.
Working Capital Drives Cash Flow Volatility
Working capital changes swung from -$39.9M in Q2 2026 to +$28.5M in Q4 2025, per the cash flow statement, indicating that inventory build-up and receivable timing are the primary drivers of quarterly cash flow variability.
The negative working capital changes in Q2 quarters reflect seasonal inventory accumulation for the Halloween season, while Q4 shows positive changes as inventory is sold and receivables collected. This pattern is consistent with the company's reliance on seasonal demand. The magnitude of the Q2 2026 outflow (-$39.9M) is larger than prior years, which may indicate higher input costs or increased inventory levels, but it is not necessarily a red flag given the seasonal nature.
Conservative Capital Returns Persist
Dividends paid averaged roughly $6.5M per quarter in 2025 and 2026, while buybacks were minimal or absent, as reported, reflecting a capital deployment strategy focused on steady income rather than aggressive shareholder returns.
The company's capital deployment is highly conservative, with dividends remaining stable and buybacks sporadic. The near-zero debt and large cash pile suggest management prioritizes financial flexibility over maximizing shareholder returns. The lack of significant acquisitions or buybacks may indicate a stewardship mindset, but it also means cash accumulates on the balance sheet, which could be a drag on returns if not deployed effectively.
Cumulative Cash Generation Outpaces Earnings
Over the ten quarters shown, cumulative operating cash flow of $258.6M exceeds cumulative net income of $217.8M, based on reported figures, indicating that cash conversion is strong on a multi-year basis despite quarterly volatility.
The cumulative OCF/NI ratio of approximately 1.19 suggests that earnings are backed by real cash generation, with non-cash charges like D&A providing a buffer. This divergence is positive and indicates that the company's earnings quality is solid over the long term. However, the reliance on working capital swings means that any disruption in seasonal demand could quickly reverse this trend, so investors should monitor inventory and receivable levels closely.
Seasonal Cash Flow Masks Core Weakness
The strong Q4 cash flows may obscure underlying margin pressure, as gross margin declined to 34.1% in Q2 2026 from 36.4% a year earlier, per the income statement, suggesting that cash generation is not immune to input cost inflation.
While cash flow appears robust on a cumulative basis, the recent decline in gross margin indicates that rising cocoa and sugar costs are eroding profitability. If input costs continue to rise, the company may struggle to maintain cash generation without raising prices, which could hurt volume in its value-conscious channels. The cash flow statement does not directly reveal this risk, but the income statement data suggests that future cash flows could be pressured if margins do not recover.