Free cash flow surged to $180.9M in 2025Q4 (18.2% margin) but swung to $87.1M in 2026Q3 (7.8% margin) due to working capital timing, while aggressive buybacks ($198.1M in 2026Q3) and rising capex (5.4% of revenue) signal a capital-intensive expansion phase.
Woodward, Inc. (WWD) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Sep'25 | Sep'24 | Sep'23 | Sep'22 | Sep'21 | Sep'20 | Sep'19 | Sep'18 | Sep'17 | Sep'16 | Sep'15 | Sep'14 | Sep'13 | Sep'12 | Sep'11 | Sep'10 | Sep'09 | Sep'08 | Sep'07 | Sep'06 | Sep'05 | Sep'04 | Sep'03 | Sep'02 | Sep'01 | Sep'00 | Sep'99 | Sep'98 | Sep'97 | Sep'96 |
|---|
| Cash from Operations | 585.25M | 471.29M | 439.09M | 306.31M | 193.64M | 464.67M | 349.49M | 388.37M | 299.29M | 307.54M | 435.38M | 287.43M | 268.08M | 222.59M | 141.93M | 114.62M | 184.57M | 218.65M | 125.35M | 117.72M | 80.54M | 69.43M | 85.22M | 60.77M | 91.39M | 86.99M | 55.21M | 59.9M | 43.1M | 56.1M | 52.5M |
| Operating CF Margin % | - | 13.21% | 13.21% | 10.51% | 8.13% | 20.69% | 14% | 13.39% | 12.87% | 14.65% | 21.52% | 14.1% | 13.4% | 11.5% | 7.61% | 6.7% | 12.67% | 15.29% | 9.96% | 11.29% | 9.42% | 8.39% | 12.01% | 10.36% | 13.44% | 12.82% | 9.24% | 10.04% | 8.79% | 12.69% | 12.58% |
| Operating CF Growth % | 329.59% | 7.33% | 43.35% | 58.19% | -58.33% | 32.96% | -10.01% | 29.76% | -2.68% | -29.36% | 51.47% | 7.22% | 20.44% | 56.83% | 23.82% | -37.9% | -15.59% | 74.43% | 6.49% | 46.17% | 15.99% | -18.52% | 40.21% | -33.5% | 5.06% | 57.56% | -7.83% | 38.98% | -23.17% | 6.86% | 67.62% |
| Net Income | 552.03M | 442.11M | 372.97M | 232.37M | 171.7M | 208.65M | 240.4M | 259.6M | 180.38M | 200.51M | 180.84M | 181.45M | 165.84M | 145.94M | 141.59M | 132.24M | 110.84M | 94.35M | 121.88M | 98.16M | 69.9M | 55.97M | 31.38M | 12.35M | 42.68M | 53.07M | 46.98M | 30.8M | 21.6M | 18.1M | 22.1M |
| Depreciation & Amortization | 120.19M | 113.28M | 116.17M | 119.74M | 120.63M | 129.52M | 131.16M | 142M | 116.13M | 80.92M | 69.04M | 75.23M | 77.35M | 74.23M | 68.62M | 75.39M | 75.62M | 63.95M | 35.45M | 32.92M | 29.02M | 31.54M | 32.76M | 32.42M | 32.09M | 32.73M | 30.42M | 32M | 26.6M | 22.8M | 23.4M |
| Stock-Based Compensation | 34.84M | 31.67M | 33.05M | 0 | 20.11M | 21.48M | 22.9M | 0 | 18.23M | 0 | 15.12M | 0 | 0 | 0 | 0 | 0 | 0 | 5.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 24.73M | -52.36M | -44.61M | -40.16M | -23.23M | -11.96M | 1.31M | -10.06M | -30.18M | 22.77M | -52.74M | 15.5M | -6.7M | 8.35M | -3.73M | -10.32M | 16.36M | 17.23M | 10.96M | 12.47M | -13.48M | 2.63M | -1.99M | 8.54M | 1.24M | 1.3M | -9K | 4.3M | -1M | 0 | -800K |
| Other Non-Cash Items | 8.06M | -18.73M | -457K | 22.64M | -1.77M | -4.45M | -16.18M | 17.83M | -1.44M | 13.61M | 245.64M | 6.77M | 3.35M | 4.33M | 2.64M | 3.9M | 2.04M | -2.65M | -9.33M | -6.05M | 347K | -7.57M | 2.42M | 2.92M | 4.39M | -2.35M | 451K | 4.4M | 6.4M | 10.8M | -1.2M |
| Working Capital Changes | -154.59M | -44.68M | -38.04M | -28.29M | -93.8M | 121.44M | -30.1M | -21M | 16.17M | -10.27M | -22.51M | 8.47M | 28.24M | -10.26M | -67.19M | -86.59M | -20.29M | 40.27M | -33.6M | -19.79M | -5.25M | -13.13M | 20.64M | 1.24M | 3.12M | 157K | 49K | -13.1M | -17.7M | 4.4M | 9M |
| Change in Receivables | -199.16M | -49.95M | -15.37M | -137M | -98.83M | 24.75M | 30.07M | -30.51M | -6.49M | -53.15M | -9.19M | 14.85M | 30.88M | -9.77M | -59.06M | -49.39M | -40.69M | 37.76M | -26.47M | -20.77M | -8.73M | -9.21M | -9.64M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -56.01M | -49.62M | -84.94M | 3.23M | -110.2M | 18.87M | 61.02M | -49.19M | -7.66M | -10.86M | -17.66M | -8.82M | -27.79M | -1.49M | -18.7M | -76.64M | 5.9M | 52.59M | -36.66M | -8.59M | 1.14M | -11.12M | -10.59M | 13.72M | 9.03M | -25.13M | -3.75M | 2.1M | -8.3M | 7.3M | -600K |
| Change in Payables | 44.44M | 56.82M | 63.66M | 67.45M | 122.96M | 61.79M | -153.32M | 48M | -2.28M | 64.66M | 17.46M | 1.43M | 24.07M | 16.06M | 11.69M | 27.68M | 34.43M | -47.68M | 6.08M | 16.96M | -2.51M | 6.42M | 26.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -378.83M | -119.55M | -89.22M | -73.55M | -65.45M | -35.3M | -6.88M | -102.53M | -896.57M | -91.87M | -173.95M | -284.08M | -205.83M | -340.04M | -64.62M | -87.14M | -52.13M | -714.13M | -35.91M | -67.05M | -31.02M | -22.91M | -20.27M | -75.7M | -48.21M | -61.7M | 15.74M | -18M | -207.9M | -28.6M | -20.1M |
| Capital Expenditures | -208.73M | -130.93M | -96.28M | -76.5M | -52.87M | -37.69M | -47.09M | -99.07M | -127.14M | -92.34M | -175.69M | -286.61M | -207.11M | -141.6M | -64.9M | -48.26M | -28.1M | -28.95M | -37.52M | -31.98M | -31.71M | -26.61M | -18.7M | -18.8M | -22.9M | -30.89M | -27.42M | -22.9M | -202.7M | -21.2M | -21.2M |
| CapEx % of Revenue | 4.98% | 3.67% | 2.9% | 2.62% | 2.22% | 1.68% | 1.89% | 3.42% | 5.47% | 4.4% | 8.68% | 14.06% | 10.35% | 7.31% | 3.48% | 2.82% | 1.93% | 2.02% | 2.98% | 3.07% | 3.71% | 3.22% | 2.63% | 3.2% | 3.37% | 4.55% | 4.59% | 3.84% | 41.33% | 4.79% | 5.08% |
| Acquisitions | -38.41M | 8.43M | 4.09M | 1.37M | -15.51M | 154K | 40.62M | 1.01M | -769.19M | 3.74M | 6.66M | 2.53M | 0 | -198.44M | 283K | -47.1M | -24.34M | -685.18M | 1.61M | -35.06M | 698K | 3.71M | -1.57M | -57.67M | -25.75M | -31.21M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -131.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.28M | 0 | 0 | 8.22M | 312K | 0 | 0 | 0 | 0 | 0 | 0 | 770K | 439K | 404K | 43.15M | 4.9M | -5.2M | -7.4M | 1.1M |
| Cash from Financing | -199.03M | -313.93M | -218.05M | -194.24M | -442.38M | -136.32M | -290.24M | -263.36M | 606M | -211.81M | -260.99M | -25.45M | 9.48M | 102.47M | -88.28M | -55.98M | -128.99M | 487.94M | -48.9M | -66.5M | -51.43M | -10.5M | -39.9M | 8.32M | -24.51M | -23.22M | -70.79M | -43M | 162.6M | -25.2M | -31.4M |
| Debt Issued (Net) | 411.09M | -180.67M | 141.18M | -67.58M | 66M | -101.64M | -264.2M | -150.03M | 636.41M | -124.51M | -124.74M | 141M | 158.71M | 156.06M | -33.09M | -36.6M | -106.38M | 504.97M | -17.72M | -18.44M | -22.54M | 1.98M | -30.39M | 27.49M | -13.89M | -13.38M | -61.48M | -32.1M | 177.7M | -11.3M | -19.7M |
| Equity Issued (Net) | -538.43M | -68.28M | -300.94M | -75.63M | -463.4M | 1.36M | 11.62M | -74.27M | 9.13M | -57.56M | -109.65M | -148.76M | -131.72M | -37.38M | -37.82M | -4.36M | -2.51M | 3.77M | -30.36M | -43.1M | -18.14M | -618K | 1.33M | -8.46M | 103K | 381K | 649K | -700K | -5M | -3.6M | -1.3M |
| Dividends Paid | -71.68M | -64.97M | -58.29M | -51.03M | -44.98M | -36.04M | -37.66M | -39.07M | -34M | -29.75M | -26.61M | -24.65M | -21.26M | -21.87M | -21.35M | -18.58M | -17.09M | -16.29M | -15.87M | -14.75M | -13.74M | -11.86M | -10.83M | -10.71M | -10.73M | -10.53M | -10.47M | -10.5M | -10.5M | -10.7M | -10.8M |
| Share Repurchases | -602.02M | -172.86M | -390.82M | -126.38M | -485.3M | -33.34M | -13.35M | -110.31M | 0 | -71.75M | -125.54M | -158.76M | -141.49M | -45.75M | -44.11M | -6.84M | -4.51M | -866K | -39.8M | -50.95M | -22.31M | -7.29M | -1.55M | -9.5M | -286K | 0 | -1.76M | -1M | -5.2M | -3.8M | -1.7M |
| Other Financing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.54M | 0 | 0 | 6.96M | 3.75M | 5.66M | 3.99M | 3.56M | -3M | -4.5M | 15.05M | 9.79M | 2.99M | 0 | 0 | 0 | 0 | 303K | 507K | 300K | 400K | 400K | 400K |
| Net Change in Cash | 1.69M | 45.16M | 144.82M | 29.6M | -340.62M | 295.19M | 54.2M | 15.48M | -3.96M | 6.46M | -1.11M | -33.09M | 66.73M | -13.27M | -12.71M | -31.04M | 4.72M | -8.97M | 38.2M | -12.08M | -879K | 35.7M | 24.84M | -5.77M | 19.29M | 1.23M | -1.13M | -2M | -2.5M | 1.9M | 600K |
| Free Cash Flow | 376.53M | 340.37M | 342.81M | 229.81M | 140.77M | 426.98M | 302.4M | 289.3M | 172.15M | 215.2M | 259.69M | 817K | 60.98M | 80.99M | 77.03M | 66.37M | 156.47M | 189.71M | 87.84M | 85.73M | 48.82M | 42.82M | 66.52M | 41.97M | 68.5M | 56.1M | 27.79M | 37M | -159.6M | 34.9M | 31.3M |
| FCF Margin % | 8.98% | 9.54% | 10.31% | 7.88% | 5.91% | 19.01% | 12.12% | 9.98% | 7.4% | 10.25% | 12.84% | 0.04% | 3.05% | 4.18% | 4.13% | 3.88% | 10.74% | 13.26% | 6.98% | 8.23% | 5.71% | 5.17% | 9.37% | 7.15% | 10.07% | 8.27% | 4.65% | 6.2% | -32.54% | 7.89% | 7.5% |
| FCF Growth % | 35.88% | -0.71% | 49.17% | 63.25% | -67.03% | 41.2% | 4.53% | 68.05% | -20% | -17.13% | 31685.43% | -98.66% | -24.71% | 5.15% | 16.06% | -57.58% | -17.52% | 115.97% | 2.45% | 75.6% | 14.03% | -35.63% | 58.48% | -38.72% | 22.09% | 101.85% | -24.88% | 123.18% | -557.31% | 11.5% | 153.79% |
| FCF per Share | 6.14 | 5.54 | 5.52 | 3.74 | 2.23 | 6.51 | 4.71 | 4.49 | 2.70 | 3.39 | 4.09 | 0.01 | 0.90 | 1.16 | 1.10 | 0.95 | 2.24 | 2.75 | 1.26 | 1.22 | 0.69 | 0.61 | 0.96 | 0.61 | 0.99 | 0.81 | 0.41 | 0.55 | -2.34 | 0.51 | 0.45 |
| FCF Conversion (FCF/Net Income) | 0.68x | 1.07x | 1.18x | 1.32x | 1.13x | 2.23x | 1.45x | 1.50x | 1.66x | 1.53x | 2.41x | 1.58x | 1.62x | 1.53x | 1.00x | 0.87x | 1.67x | 2.32x | 1.03x | 1.20x | 1.15x | 1.24x | 2.72x | 4.92x | 2.14x | 1.64x | 1.18x | 1.94x | 2.00x | 4.71x | 2.38x |
| Interest Paid | 22.08M | 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 | 0 | 0 |
| Taxes Paid | 19.84M | 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 | 0 | 0 |
Quick answers to the most common questions about buying WWD stock.
Woodward, Inc. (WWD) generated $471.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Woodward, Inc. (WWD) generated $340.4M 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.
Woodward, Inc. (WWD) spent $130.9M 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, Woodward, Inc. (WWD) returned $65.0M to shareholders via cash dividends and spent $172.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Customer concentration and production constraints
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Timing
Woodward's operating cash flow to net income ratio swung from 0.40 in 2025Q1 to 1.70 in 2025Q4, indicating significant timing effects in working capital, per recent financial statements.
The wide quarterly swings in OCF/NI, from 0.40 to 1.70, suggest that reported earnings are not always translating into cash at a consistent rate, likely due to the timing of contract milestones and inventory builds. While the cumulative conversion appears healthy, investors should monitor the working capital swings that drive this volatility, as they may obscure underlying cash generation.
Free Cash Flow Momentum Accelerates
Free cash flow surged to $180.9M in 2025Q4, a 22% margin, up from $0.9M in 2025Q1, reflecting strong operational performance and improved working capital, as reported in quarterly filings.
The FCF margin expanded from near zero in 2025Q1 to 18.2% by 2025Q4, and while 2026Q3 dipped to 7.8%, the overall trend is upward, supported by revenue growth and margin expansion. This suggests that the company is converting its accelerating revenue growth into cash more efficiently, though the quarterly volatility warrants attention to the sustainability of this trajectory.
Capital Intensity Rises with Growth
Capital expenditures as a percentage of revenue increased from 1.7% in 2024Q2 to 5.4% in 2026Q3, indicating a deliberate investment phase, based on reported figures.
The rise in capex intensity, from roughly 2% to over 5% of revenue, suggests that Woodward is investing in capacity and technology to support its accelerating growth, likely in aerospace and industrial segments. While this may pressure near-term FCF, it appears to be a growth-oriented investment rather than maintenance, given the concurrent revenue acceleration and margin expansion.
Working Capital Swings Drive Cash Flow
Working capital changes ranged from -$130.9M in 2026Q1 to +$110.4M in 2025Q4, indicating significant timing effects on cash flow, as per quarterly data.
The large swings in working capital, particularly the negative changes in recent quarters, suggest that Woodward is building inventory and contract assets to support its growth, which consumes cash. However, the positive swing in 2025Q4 indicates that collections and payables management can reverse this trend, highlighting the importance of monitoring the company's ability to manage its cash conversion cycle as it scales.
Aggressive Buybacks Offset by Dividends
Woodward deployed $198.1M in buybacks in 2026Q3, up from $0 in 2024Q2, while dividends remained steady at ~$19M per quarter, according to recent filings.
The significant increase in share repurchases, from zero in 2024Q2 to nearly $200M in 2026Q3, indicates a shift toward returning capital to shareholders, likely funded by strong cash generation. This aggressive buyback activity, combined with consistent dividends, suggests management confidence in the business, but investors should monitor the sustainability given the concurrent rise in capex and working capital needs.
Cumulative Earnings Outpace Cash Flow
Over the last ten quarters, cumulative net income of $1.14B exceeds operating cash flow of $1.21B, but the gap narrows when excluding working capital swings, based on reported data.
The cumulative OCF of $1.21B versus net income of $1.14B indicates that, over time, cash conversion has been slightly positive, but the quarterly volatility suggests that earnings quality is affected by working capital timing. The gap between net income and OCF is not alarming, but the large working capital swings warrant monitoring to ensure that earnings are not being overstated by aggressive accruals.
What Could Invalidate the Base Case
Despite robust cash generation, the heavy reliance on a few key customers like RTX, Boeing, and Rolls-Royce poses a risk, as any order reductions could disproportionately impact revenue and cash flow, per recent disclosures.
The cash flow statement may obscure the vulnerability to customer concentration, as the strong OCF and FCF figures are dependent on continued orders from major OEMs. Additionally, the aggressive buyback program, while returning capital, could strain liquidity if working capital needs rise unexpectedly, warranting close monitoring of order book disclosures and cash reserves.