Free cash flow generation remains highly erratic, with margins swinging between 4.6% and 21.8%, while capital intensity remains elevated with a CapEx/Revenue ratio that reached 7.3% in 2024Q4.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Jan'23 | Jan'22 | Jan'21 | Dec'19 | Dec'18 | Dec'17 | Jan'17 | Jan'16 | Dec'14 | Dec'13 | Dec'12 | Jan'12 | Jan'11 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Jan'06 | Jan'05 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Jan'00 | Jan'99 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 318.52M | 344.54M | 355.31M | 345.42M | 259.9M | 345.77M | 284.36M | 288.93M | 224.23M | 238.79M | 193.82M | 274.31M | 254.78M | 329.85M | 190.41M | 246.72M | 226.25M | 298.8M | 73.61M | 20.09M | 601.98M | -586.49M | -18.77M | -36.67M | 24.22M | -174.58M | 49.28M | 37.2M | 18M | 25.8M | 36.5M |
| Operating CF Margin % | - | 15.83% | 15.82% | 15.83% | 12.4% | 18.23% | 16.4% | 16.91% | 14.1% | 19.52% | 13.5% | 14.67% | 12.75% | 13.61% | 7.6% | 10.15% | 9.52% | 12.26% | 4.04% | 1.59% | 48.42% | -80.64% | -5.71% | -12.49% | 24.77% | -188.08% | 56.48% | 45.8% | 23.06% | 3.25% | 4.19% |
| Operating CF Growth % | -4.75% | -3.03% | 2.86% | 32.9% | -24.83% | 21.6% | -1.58% | 28.86% | -6.1% | 23.2% | -29.34% | 7.67% | -22.76% | 73.23% | -22.82% | 9.05% | -24.28% | 305.95% | 266.36% | -96.66% | 202.64% | -3024.96% | 48.82% | -251.39% | 113.87% | -454.27% | 32.47% | 106.67% | -30.23% | -29.32% | 318.56% |
| Net Income | 171.46M | 165.07M | 194.36M | 204.44M | 177.37M | 200.39M | 117.83M | 136.94M | 460.12M | 194.03M | 129.62M | 161.14M | 121.43M | 44.63M | 9.47M | 9.88M | -4.33M | 3.52M | -479.74M | 15.09M | -11.33M | -55.63M | 13.94M | -10.84M | 1.34M | 52.42M | 461.92M | 22.2M | 14.6M | 100K | -8.5M |
| Depreciation & Amortization | 162.04M | 170.87M | 157.94M | 148.57M | 135.81M | 125.54M | 132.78M | 131.69M | 128.88M | 125.69M | 124.3M | 153.73M | 159.86M | 200.22M | 154.17M | 145.3M | 182.17M | 190.25M | 88.31M | 66.28M | 68.34M | 35.74M | 22.91M | 16.39M | 8.44M | 8.57M | 5.43M | 46.9M | 45.8M | 44.4M | 52.7M |
| Stock-Based Compensation | 14.24M | 14.57M | 23.02M | 23.75M | 24.54M | 22.02M | 18.93M | 18.68M | 17.92M | 20.93M | 18.14M | 23.23M | 28.24M | 19.61M | 11.47M | 17.69M | 13.7M | 15.29M | 9.13M | 0 | 15.93M | -49.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 27.46M | 0 | -5.53M | -807K | 4.3M | -13.78M | 10.27M | 837K | -6.57M | -119.33M | -14.21M | 89.03M | 69.54M | 12.85M | -31.6M | 1.62M | -29.78M | -40.13M | -105.28M | -10.78M | -874K | -17.04M | -6.1M | -3.58M | -1.4M | -1.05M | 9.74M | 8.9M | 0 | 0 | 0 |
| Other Non-Cash Items | 18.87M | 45.58M | 6.91M | -7.65M | -37.01M | -19M | -2.02M | -17.78M | -433.5M | 48.15M | -44.21M | -67.1M | -80.63M | 43.81M | 96.99M | 60.53M | 112.6M | 132.6M | 588.07M | -53.96M | 537.15M | -518.34M | -53.72M | -29.57M | 19.62M | -230.81M | -431.47M | -19.6M | -37M | -17.1M | -2.7M |
| Working Capital Changes | -52.65M | -51.55M | -21.38M | -22.88M | -45.11M | 30.6M | 6.58M | 18.57M | 57.39M | -30.67M | -19.82M | -85.72M | -43.67M | 8.71M | -50.09M | 11.7M | -48.13M | -2.73M | -26.89M | 3.47M | -7.24M | 18.73M | 4.2M | -9.06M | -3.78M | -3.71M | 3.65M | -21.2M | -5.4M | -1.6M | -5M |
| Change in Receivables | 0 | -19.17M | -5.16M | 430K | -5.86M | -5.61M | -16.24M | 16.93M | 13.23M | -17.34M | -34.21M | -40.4M | -2.76M | 174K | 4M | -2.69M | -4.73M | -6.07M | -4.19M | 15.02M | 2.77M | -8.26M | -9.11M | -1.28M | 1.62M | 1.09M | -2.67M | -1.71M | -2.25M | 17.4M | -6.3M |
| Change in Inventory | 0 | -473K | 138K | 439K | -1.2M | -872K | -841K | -163K | -434K | -305K | 34K | -62K | 706K | 1.48M | -561K | -517K | 394K | 1.88M | -140K | -987K | 1.07M | -1.55M | 194K | -142K | 69K | 0 | 0 | -12.1M | 10.6M | 5.8M | -17.6M |
| Change in Payables | 0 | -8.93M | 1.03M | -8.83M | -1.53M | 7.59M | 1.62M | 1.05M | -145K | -2.29M | -6.63M | -7.79M | -3.1M | -380K | -9.27M | 11.36M | -15.79M | -53.47M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -143.01M | -150.83M | -129.31M | -86.55M | -77.78M | -154.67M | -68.25M | -54.93M | 362.91M | -92.25M | 107.08M | 35.38M | -187.81M | -76.69M | -189.38M | -58.2M | -112.92M | -59.29M | 116.93M | -39.92M | -504.44M | 316.92M | -138.78M | 52.95M | -42.06M | 125.7M | -178.03M | -102.5M | -7.5M | -260.6M | 161M |
| Capital Expenditures | -96.13M | -101.93M | -94.39M | -85.02M | -85.54M | -77.98M | -68.97M | -74.45M | -69.86M | -81.71M | -150.02M | -251.62M | -298.47M | -224.25M | -197.59M | -146.76M | -147.97M | -101.91M | -106.99M | -72.99M | -80.25M | -35.39M | -12.54M | -5.27M | -107K | -25.39M | -11.96M | -50.3M | -24.8M | -332.5M | -30.1M |
| CapEx % of Revenue | 4.38% | 4.68% | 4.2% | 3.9% | 4.08% | 4.11% | 3.98% | 4.36% | 4.39% | 6.68% | 10.45% | 13.45% | 14.93% | 9.25% | 7.89% | 6.04% | 6.23% | 4.18% | 5.87% | 5.78% | 6.45% | 4.87% | 3.81% | 1.79% | 0.11% | 27.35% | 13.7% | 61.93% | 31.77% | 41.83% | 3.46% |
| Acquisitions | 0 | -16.85M | 0 | 2.12M | 8.24M | -67.95M | 1.21M | -1.6M | -18.18M | -5.27M | 259.96M | 281.56M | 107.43M | 144.5M | -19.59M | 86.72M | -3.12M | 7.92M | -9.62M | -4.09M | -2.89M | -198.23M | -93.89M | -200K | -325K | 0 | 0 | 0 | 28.3M | 68.8M | 236.8M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -49.68M | -32.05M | -34.92M | -3.67M | 3.14M | 1.2M | -69.63M | -77.82M | 959K | -9M | -3.58M | 6.92M | 2.18M | -18.64M | -159K | 6.7M | 6.01M | -3.43M | 181.15M | -14.37M | 5.34M | 550.54M | -32.35M | 58.42M | -761K | 151.09M | 1.4M | -700K | -3.5M | 600K | -2.9M |
| Cash from Financing | -205.15M | -343.99M | -303.1M | -504.3M | 288.67M | -242.74M | -157.91M | -365.3M | -305.76M | -215.8M | -412.06M | -237.56M | -374.56M | -122.9M | -24.13M | -224.58M | -194.15M | 259.39M | -172.93M | -50.2M | -152.22M | 104.42M | -34.98M | 87.84M | -31.15M | -40.8M | 195.56M | 65.9M | 21.3M | 210.2M | -107.3M |
| Debt Issued (Net) | -20.07M | -12.71M | -49.65M | -116.29M | 455.94M | 116.02M | -46.53M | -56.63M | 34.77M | -26.98M | -24.62M | 966.78M | -38.38M | -23.73M | 26.29M | -38.7M | 22.87M | 397.14M | -140.13M | -1.45M | -50.84M | 112.33M | -37M | 131.79M | -30.66M | 4.99M | 284.39M | -1.08M | -1.9M | 235.8M | -253.1M |
| Equity Issued (Net) | -77.8M | -198.85M | -77.38M | -189.55M | -51.95M | -268.53M | -38.81M | -217.8M | -269.81M | -126.23M | -336.96M | -1.1B | -270.43M | -69.32M | 0 | -157.56M | -173.54M | -72.93M | 0 | 1.37M | 8.6M | 4.02M | 14.99M | -28.01M | -860K | -45.36M | -45.64M | -109.79M | -50.74M | 800K | -400K |
| Dividends Paid | -106.8M | -129.59M | -204.44M | -209.25M | -106.78M | -94.85M | -64.87M | -96.36M | -80.53M | -68.32M | -63.83M | -71.84M | -75.12M | -70.68M | -39.04M | -32.37M | -27.62M | -27.98M | -30.54M | -32.12M | -70.04M | -22.5M | -18.17M | -8.52M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -77.99M | -200.77M | -77.38M | -189.55M | -51.95M | -268.53M | -62.17M | -217.8M | -269.81M | -126.23M | -336.96M | -1.1B | -301.22M | -69.32M | 0 | -157.56M | -173.54M | -72.93M | 0 | 0 | 0 | 0 | 0 | -41.7M | -6.99M | -51.03M | -68.31M | -117.16M | -54.68M | -1.6M | -500K |
| Other Financing | -480K | -2.84M | 28.37M | 10.79M | -8.54M | 4.62M | -7.7M | 5.5M | 9.81M | 5.74M | 13.35M | -33.77M | 9.36M | 40.83M | -11.38M | 4.04M | -15.86M | -36.84M | -2.26M | -18.01M | -39.93M | 10.57M | 5.2M | -7.42M | 376K | -427K | -43.19M | 176.77M | 73.94M | -26.2M | 114.2M |
| Net Change in Cash | -57.74M | -163.57M | -85.21M | -242.99M | 464.83M | -51.27M | 59.53M | -127.81M | 273.69M | -63.13M | -109.03M | 59.94M | -312.88M | 126.79M | -21.87M | -37.28M | -79.21M | 501.63M | 11.97M | -70.04M | -54.69M | -165.15M | -192.52M | 104.12M | -48.99M | -89.67M | 66.8M | 700K | 31.8M | -24.6M | 90.2M |
| Free Cash Flow | 222.39M | 242.62M | 260.92M | 260.39M | 174.36M | 267.79M | 215.39M | 214.48M | 154.37M | 157.08M | 43.8M | 22.69M | -43.7M | 105.6M | -7.17M | 99.95M | 78.28M | 196.88M | -34.9M | -52.9M | 521.73M | -621.88M | -31.3M | -41.94M | 24.11M | -199.97M | 37.32M | -13.1M | -6.8M | -306.7M | 6.4M |
| FCF Margin % | 10.14% | 11.15% | 11.61% | 11.94% | 8.32% | 14.12% | 12.42% | 12.55% | 9.71% | 12.84% | 3.05% | 1.21% | -2.19% | 4.36% | -0.29% | 4.11% | 3.3% | 8.08% | -1.91% | -4.19% | 41.96% | -85.5% | -9.53% | -14.28% | 24.66% | -215.43% | 42.78% | -16.13% | -8.71% | -38.59% | 0.73% |
| FCF Growth % | -9.61% | -7.01% | 0.2% | 49.34% | -34.89% | 24.33% | 0.43% | 38.94% | -1.73% | 258.62% | 93.03% | 151.93% | -141.38% | 1571.8% | -107.18% | 27.69% | -60.24% | 664.17% | 34.03% | -110.14% | 183.9% | -1886.65% | 25.36% | -273.91% | 112.06% | -635.77% | 384.91% | -92.65% | 97.78% | -4892.19% | 107.38% |
| FCF per Share | 1.17 | 1.25 | 1.27 | 1.23 | 0.81 | 1.19 | 0.94 | 0.91 | 0.63 | 0.62 | 0.16 | 0.07 | -0.12 | 0.26 | -0.02 | 0.25 | 0.18 | 0.42 | -0.25 | -0.58 | 6.20 | -8.83 | -1.34 | -2.10 | 1.18 | -8.81 | 1.61 | -0.49 | -0.22 | -9.95 | 0.21 |
| FCF Conversion (FCF/Net Income) | 1.30x | 2.09x | 1.83x | 1.69x | 1.47x | 1.73x | 2.41x | 2.11x | 0.49x | 1.23x | 1.50x | 1.70x | 2.10x | 7.25x | 26.88x | 24.98x | -52.31x | 59.03x | -0.15x | 1.25x | -55.07x | 10.54x | -1.35x | 3.38x | 18.04x | -3.33x | 0.11x | 3.67x | 1.23x | -6.97x | -2.63x |
| Interest Paid | 0 | 0 | 145.25M | 146.88M | 144.42M | 133.28M | 136.23M | 138.27M | 137.61M | 128.99M | 117.58M | 84.33M | 52.36M | 64.75M | 110.7M | 111.67M | 127.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 73.6M | 75.19M | 47.77M | 54.78M | 16.2M | 34.8M | 102.83M | 29.31M | 77.62M | 41.27M | 15.83M | 6.95M | 10.12M | 13.59M | 14.26M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Commodity and Labor Cost Volatility
As reported in financial statements, Wendy's consistently maintains an OCF/NI ratio above 1.0, with a peak of 2.92 in 2025Q3, suggesting that reported net income is frequently bolstered by non-cash charges rather than reflecting pure cash-generative capacity from core restaurant operations.
The persistent gap between net income and operating cash flow suggests that significant non-cash items, likely depreciation and amortization, are masking the underlying cash volatility. Investors should monitor whether this conversion ratio remains elevated, as it may indicate that the company's accounting earnings are less representative of actual liquidity than the headline figures imply.
Based on the provided cash flow data, free cash flow margins have fluctuated wildly between 4.6% and 21.8% over the last ten quarters, indicating that the company's ability to generate surplus cash is highly sensitive to seasonal timing and periodic capital expenditure requirements.
The erratic FCF trajectory suggests that Wendy's lacks the smooth cash flow profile typical of more mature, asset-light franchisors. This volatility warrants further investigation into whether the company's capital allocation strategy is being hampered by the need to fund maintenance at company-operated locations during periods of revenue contraction.
According to recent SEC filings, Wendy's CapEx/Revenue ratio has reached as high as 7.3% in 2024Q4, demonstrating that the company's physical footprint requires consistent reinvestment that periodically constrains the amount of free cash flow available for shareholder returns or debt reduction.
The recurring need for capital expenditure suggests that the company's 'fresh' supply chain and physical store assets require significant ongoing maintenance. This capital intensity appears to be a structural drag on cash flow, potentially limiting the company's flexibility to pivot toward a more aggressive asset-light model.
As indicated by the quarterly cash flow data, Wendy's frequently experiences negative working capital changes, such as the $49.2M outflow in 2024Q2, which suggests that timing differences in collections and inventory management are creating periodic liquidity pressures that disrupt the company's cash conversion cycle.
The recurring negative working capital adjustments appear to be a persistent headwind, potentially linked to the logistical complexities of managing fresh beef inventory. Investors should monitor these outflows closely, as they may indicate inefficiencies in the supply chain that are not immediately apparent in the income statement.
Based on reported figures, Wendy's has maintained significant dividend and buyback activity even during quarters where FCF was constrained, such as 2025Q2, suggesting a management priority on capital returns that may be testing the limits of the company's internal cash-generative capacity.
The aggressive deployment of cash toward dividends and buybacks, despite volatile FCF, suggests a commitment to shareholder yield that may be unsustainable if revenue growth remains stagnant. This strategy warrants further investigation into whether the company is relying on debt or cash reserves to fund these distributions.
Quick answers to the most common questions about buying WEN stock.
The Wendy's Company (WEN) generated $344.5M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
The Wendy's Company (WEN) generated $242.6M 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.
The Wendy's Company (WEN) spent $101.9M 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, The Wendy's Company (WEN) returned $129.6M to shareholders via cash dividends and spent $200.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.