Operational efficiency is highlighted by an OCF/NI ratio of 2.60 in 2025Q4, though free cash flow remains volatile due to lumpy capital expenditures that reached 20.2% of revenue in the same period.
| 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 |
|---|
| Cash from Operations | 751.41M | 730.07M | 753.63M | 564.98M | 511.73M | 468.83M | 230.44M | 374.3M | 352.87M | 286.37M | 257.06M | 227.94M | 191.71M | 172.66M | 145.94M | 137.51M | 119.91M | 115.13M | 101.21M | 76.57M | 79.74M | 64.38M | 57.27M | 42.16M | 31.72M | 22.5M |
| Operating CF Margin % | - | 12.42% | 14.03% | 12.2% | 12.75% | 13.53% | 9.61% | 13.58% | 14.36% | 12.9% | 12.91% | 12.61% | 12.12% | 12.14% | 11.55% | 12.4% | 11.93% | 12.22% | 11.5% | 10.42% | 13.35% | 14.03% | 15.78% | 15.08% | 13.62% | 14.07% |
| Operating CF Growth % | 1.07% | -3.13% | 33.39% | 10.41% | 9.15% | 103.45% | -38.43% | 6.07% | 23.22% | 11.4% | 12.78% | 18.9% | 11.04% | 18.31% | 6.13% | 14.68% | 4.15% | 13.75% | 32.19% | -3.98% | 23.86% | 12.41% | 35.86% | 32.92% | 40.96% | - |
| Net Income | 415.32M | 414.33M | 444.35M | 313.68M | 277.6M | 253.31M | 34.92M | 181.52M | 164.29M | 137.54M | 120.57M | 101.26M | 90.98M | 84.09M | 73.8M | 66.43M | 60.69M | 49.32M | 39.01M | 39.33M | 34.01M | 30.32M | 21.7M | 23.14M | 16.95M | 0 |
| Depreciation & Amortization | 214.68M | 208.34M | 178.16M | 153.2M | 137.24M | 126.76M | 117.88M | 115.54M | 101.22M | 93.5M | 82.96M | 69.69M | 59.18M | 51.56M | 46.72M | 42.71M | 41.28M | 41.82M | 37.69M | 30.45M | 21.36M | 14.58M | 11.01M | 8.56M | 6.88M | 0 |
| Stock-Based Compensation | 35.22M | 47.77M | 47.05M | 34.23M | 36.66M | 38.14M | 29.43M | 35.5M | 33.98M | 26.93M | 26.07M | 22.82M | 14.88M | 14.74M | 13.19M | 10.53M | 7.69M | 7.49M | 7.75M | 4.74M | 6.21M | 0 | 931K | 0 | 0 | 0 |
| Deferred Taxes | 17.66M | 7.03M | -13.8M | 3.12M | 9.46M | 8.9M | -19.93M | 6.33M | 12.32M | -5.07M | 5.99M | 411K | -480K | -947K | -2.17M | 70K | 1.8M | -126K | 1.18M | -2.7M | -679K | -24K | 4.53M | 0 | 0 | 0 |
| Other Non-Cash Items | 18.17M | 1.22M | 4.33M | 3.31M | 6.79M | 5.55M | 6.26M | 6.04M | 6.41M | 5.51M | 6.08M | 5.29M | 4.56M | 2.09M | 4.28M | 3.66M | 3.5M | 4.58M | 3.97M | 7.83M | 7.58M | 11.71M | 7.33M | 18.49M | 9.57M | 22.5M |
| Working Capital Changes | 43.97M | 51.38M | 93.55M | 57.45M | 43.98M | 36.16M | 61.88M | 29.36M | 34.65M | 27.97M | 15.39M | 28.46M | 22.6M | 21.13M | 10.11M | 14.12M | 4.95M | 12.04M | 11.61M | 1.66M | 21.24M | 7.8M | 12.71M | -8.03M | -1.68M | 0 |
| Change in Receivables | -2.91M | -21.31M | -17.67M | -24.42M | 11.06M | -62.4M | 1.06M | -5.77M | -15.6M | -20.38M | -10.73M | -11.39M | -8.63M | -9.06M | -4.95M | -3.14M | -60K | -2.78M | 7.87M | -9.92M | 1.36M | -3.52M | 4.33M | -6.32M | -824K | 0 |
| Change in Inventory | -976K | -3.65M | -2.44M | 105K | -6.1M | -9.23M | -2.02M | -1.41M | -2.5M | -48K | -455K | -1.38M | -2.28M | -1.06M | -119K | -1.53M | -1.19M | 136K | -515K | -610K | -243K | -724K | -1.65M | -1.72M | -854K | 0 |
| Change in Payables | 13.63M | 18.96M | 13.14M | 23.08M | 5.41M | 27.73M | 490K | 407K | 8.88M | 1.6M | 138K | 7.61M | 5.37M | 5.71M | -370K | 5.88M | -1.02M | -4.29M | 6.55M | 4.38M | 1.38M | 5.32M | 693K | 0 | 0 | 0 |
| Cash from Investing | -474.01M | -480.52M | -336.9M | -367.17M | -263.73M | -195.1M | -161.1M | -214.82M | -158.15M | -178.16M | -164.74M | -173.2M | -124.24M | -111.25M | -90.15M | -79.47M | -44.82M | -43.13M | -120.22M | -134.53M | -109.84M | -61.02M | -49.73M | -26.52M | -32.76M | -35.77M |
| Capital Expenditures | -2.78M | -394M | -354.34M | -347.03M | -246.12M | -200.69M | -154.4M | -214.34M | -155.98M | -161.63M | -164.74M | -173.47M | -125.44M | -111.48M | -86.98M | -81.76M | -45.05M | -45.52M | -102.54M | -101.92M | -111.21M | -61.04M | -49.98M | -26.88M | -34.7M | 0 |
| CapEx % of Revenue | 0.05% | 6.7% | 6.59% | 7.49% | 6.13% | 5.79% | 6.44% | 7.78% | 6.35% | 7.28% | 8.28% | 9.6% | 7.93% | 7.84% | 6.89% | 7.37% | 4.48% | 4.83% | 11.65% | 13.87% | 18.62% | 13.31% | 13.77% | 9.62% | 14.9% | - |
| Acquisitions | -101.01M | -104.03M | 0 | -38.53M | -32.75M | 0 | -10.58M | -1.54M | -2.17M | -16.53M | 0 | 0 | 0 | -1.18M | -4.3M | 0 | 0 | 25K | -17.84M | -33.22M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -370.23M | 19.14M | 17.44M | 18.39M | 15.14M | 5.59M | 3.88M | 1.06M | 0 | 0 | 0 | 272K | 1.21M | 1.41M | 1.13M | 2.28M | 235K | 2.36M | 250K | 613K | 1.36M | 22K | 250K | 358K | 1.93M | -35.77M |
| Cash from Financing | -283.92M | -360.07M | -275.75M | -267.43M | -409.77M | -301.23M | 185.94M | -261.72M | -135.52M | -70.24M | -38.72M | -81.53M | -76.22M | -49.46M | -54.92M | -64.42M | -39.73M | -30.39M | 12.7M | 35.74M | 34.9M | -20.61M | 32.97M | -17.72M | 4.95M | 9.89M |
| Debt Issued (Net) | 50M | 0 | 0 | -50M | -50M | -140M | 240M | 0 | -50M | -558K | 24.86M | -22.13M | -1.46M | -369K | -10.3M | 9.72M | -49.25M | -31.28M | 65.93M | 30.77M | 26.2M | -6.74M | -51.2M | 4.05M | 16.34M | 0 |
| Equity Issued (Net) | -128.48M | -150.44M | -80M | -49.99M | -226.44M | -69.26M | -24.3M | -152.32M | -14.07M | -10.08M | -10.75M | -15.27M | -42.46M | -3.98M | -21.03M | -53.64M | 12.28M | 4.05M | -54.33M | 2.07M | 3.88M | 16.75M | 105.58M | 0 | 0 | 0 |
| Dividends Paid | -184.5M | -180.26M | -162.86M | -147.18M | -124.14M | -83.66M | -24.99M | -102.37M | -68.55M | -58.15M | -52.05M | -46.18M | -31.33M | -46.88M | -24.49M | -17.01M | -2.21M | -2.07M | 0 | 0 | 0 | 0 | 0 | -14.78M | -8.27M | 0 |
| Share Repurchases | -128.48M | -150.44M | -80M | -49.99M | -226.44M | -69.26M | -24.3M | -152.32M | -14.07M | -11.64M | -13.42M | -19.97M | -49.59M | -19.72M | -33.15M | -59.15M | 0 | 0 | -56.97M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -20.94M | -29.37M | -32.88M | -20.26M | -7.47M | -8.31M | -4.25M | -6.29M | -5.33M | -4.43M | -769K | 2.05M | -2.02M | 1.77M | 893K | -3.5M | -2.77M | -3.16M | 1.1M | 2.9M | 4.81M | -30.62M | -21.41M | -6.99M | -3.13M | 9.89M |
| Net Change in Cash | -6.52M | -110.52M | 140.98M | -69.61M | -161.78M | -27.51M | 255.28M | -102.25M | 59.21M | 37.97M | 53.61M | -26.79M | -8.75M | 13.13M | 2.97M | -8.48M | 35.36M | 41.6M | -6.31M | -22.22M | 4.8M | -17.25M | 40.51M | -2.09M | 3.9M | 9.89M |
| Free Cash Flow | 360.63M | 342.07M | 399.29M | 217.95M | 265.6M | 268.13M | 76.04M | 159.96M | 196.89M | 124.75M | 92.33M | 54.47M | 66.27M | 61.18M | 61.06M | 55.75M | 74.86M | 69.61M | -1.32M | -25.36M | -31.46M | 3.34M | 7.29M | -37.77M | -72.37M | 22.5M |
| FCF Margin % | 5.95% | 5.82% | 7.43% | 4.71% | 6.62% | 7.74% | 3.17% | 5.8% | 8.01% | 5.62% | 4.64% | 3.01% | 4.19% | 4.3% | 4.83% | 5.03% | 7.45% | 7.39% | -0.15% | -3.45% | -5.27% | 0.73% | 2.01% | -13.51% | -31.08% | 14.07% |
| FCF Growth % | -8.44% | -14.33% | 83.2% | -17.94% | -0.94% | 252.64% | -52.46% | -18.76% | 57.83% | 35.11% | 69.51% | -17.81% | 8.32% | 0.19% | 9.53% | -25.53% | 7.53% | 5365.73% | 94.79% | 19.41% | -1041.72% | -54.17% | 119.3% | 47.81% | -421.62% | - |
| FCF per Share | 5.45 | 5.14 | 5.96 | 3.25 | 3.91 | 3.83 | 1.09 | 2.26 | 2.74 | 1.74 | 1.30 | 0.77 | 0.94 | 0.86 | 0.85 | 0.77 | 1.03 | 0.98 | -0.02 | -0.33 | -0.41 | 0.05 | 0.07 | -0.24 | -1.47 | 0.22 |
| FCF Conversion (FCF/Net Income) | 0.87x | 1.80x | 1.74x | 1.85x | 1.90x | 1.91x | 7.37x | 2.15x | 2.23x | 2.18x | 2.22x | 2.35x | 2.20x | 2.15x | 2.05x | 2.15x | 2.06x | 2.42x | 2.65x | 1.95x | 2.34x | 2.12x | 2.64x | 1.82x | 1.87x | 3.09x |
| Interest Paid | 765K | 0 | 891K | 1.12M | 1.55M | 3.19M | 3.89M | 738K | 896K | 1.22M | 1.01M | 2.32M | 2.37M | 2.4M | 2.48M | 2.37M | 2.63M | 3.31M | 4.13M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 73.39M | 0 | 87.33M | 39.86M | 25.91M | 39.79M | 3.78M | 20.44M | 20.52M | 50.2M | 42.89M | 39.58M | 34.34M | 27.16M | 36.1M | 24.64M | 29.09M | 11.66M | 19.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Commodity cost volatility
As reported in recent financial statements, Texas Roadhouse consistently generates operating cash flow significantly higher than net income, with an OCF/NI ratio peaking at 2.60 in 2025Q4, which underscores the company's ability to convert accounting profits into tangible liquidity despite ongoing inflationary pressures on input costs.
The persistent gap between net income and operating cash flow suggests that non-cash charges, particularly depreciation and amortization, are substantial relative to the company's bottom line. Investors should interpret this as a sign of high-quality earnings, as the cash-generative nature of the restaurant model remains robust even when accounting for the volatility in protein procurement.
Based on the provided cash flow data, free cash flow margins exhibit significant quarterly variance, ranging from a low of 1.0% in 2025Q3 to a high of 12.5% in 2024Q1, reflecting the lumpy nature of capital expenditures required to support the company's ongoing store expansion strategy.
The fluctuation in free cash flow appears tied to the timing of new unit development and potential seasonal shifts in working capital. While the trajectory remains positive, the sensitivity of FCF to capital intensity warrants further investigation into whether the current pace of expansion is sustainable without compromising liquidity buffers.
According to recent SEC filings, Texas Roadhouse's capital expenditure as a percentage of revenue reached 20.2% in 2025Q4, indicating a period of aggressive reinvestment into the store base that temporarily suppresses free cash flow generation compared to more stable, lower-growth periods in the historical data.
This elevated capital intensity suggests that management is prioritizing long-term footprint growth over immediate cash preservation. Analysts should monitor whether these investments in new locations yield the expected returns on invested capital, as the current level of spending is significantly higher than the 5-6% range observed in other quarters.
As evidenced by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $75.9 million inflow in 2024Q1 to a $58.7 million outflow in 2025Q2, which highlights the operational complexity of managing inventory and payables across a large, growing restaurant network.
These swings may indicate shifts in the timing of inventory procurement or changes in vendor payment terms, which can temporarily mask the underlying cash-generating efficiency of the core business. Investors should monitor these movements to determine if they represent structural changes in the supply chain or merely temporary timing differences.
Based on reported figures, Texas Roadhouse maintains a balanced approach to capital deployment, consistently returning cash to shareholders through dividends and buybacks while simultaneously funding significant organic growth and occasional acquisitions, such as the $71.8 million outlay observed in 2026Q1.
The company's ability to fund both growth and shareholder returns from internal cash flow suggests a strong financial position. However, the recent increase in acquisition activity warrants scrutiny to ensure that these investments do not dilute the operational focus that has historically driven the brand's success.
Quick answers to the most common questions about buying TXRH stock.
Texas Roadhouse, Inc. (TXRH) generated $730.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Texas Roadhouse, Inc. (TXRH) generated $342.1M 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.
Texas Roadhouse, Inc. (TXRH) spent $394.0M 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, Texas Roadhouse, Inc. (TXRH) returned $180.3M to shareholders via cash dividends and spent $150.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.