CF Industries Holdings, Inc. (CF) Cash Flow Statement
Where CF’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $2.75B +21.2% vs 2024
- Capital expenditures
- $950.0M 13.4% of revenue
- Free cash flow
- $1.80B 25.4% margin
- Returned to shareholders
- $1.71B 95% of free cash flow
- Change in cash
- $368.0M cash at year-end $1.98B
Drawn to scale: where the cash came from and how it was used. Hover for values.
CF operating cash flow, capex and free cash flow
CF cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $617.0M2016 | $2.75B2025 | +18.1%/yr | |
| Capital expenditures | $2.21B2016 | $950.0M2025 | −9.0%/yr | |
| Free cash flow | −$1.59B2016 | $1.80B2025 | — | |
| Free cash flow margin | −43.3%2016 | 25.4%2025 | +68.7 pts | |
| Operating cash flow / net income | 3.622017 | 1.532025 | −2.09 | |
| Stock-based compensation | $19.0M2016 | $45.0M2025 | +10.1%/yr | |
| Dividends paid | $280.0M2016 | $326.0M2025 | +1.7%/yr | |
| Share buybacks (net) | $02016 | $1.38B2025 | — | |
| Capex / revenue | 60.0%2016 | 13.4%2025 | −46.6 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
CF cash flow by activity
CF net income vs operating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
CF cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $1.80B | $1.48B | $1.52B | $3.94B | $1.26B | $432.0M | $646.0M | $428.0M | $450.0M | −$158.0M |
| Depreciation & amortization | $898.0M | $925.0M | $869.0M | $850.0M | $888.0M | $892.0M | $875.0M | $888.0M | $883.0M | $678.0M |
| Stock-based compensation | $45.0M | $36.0M | $37.0M | $41.0M | $30.0M | $25.0M | $28.0M | $22.0M | $17.0M | $19.0M |
| Change in working capital | −$97.0M | $20.0M | $192.0M | −$900.0M | $448.0M | $12.0M | −$112.0M | $127.0M | $839.0M | −$803.0M |
| Other non-cash items | $108.0M | −$187.0M | $134.0M | −$73.0M | $247.0M | −$130.0M | $68.0M | $32.0M | −$558.0M | $881.0M |
| Cash from operating activities | $2.75B | $2.27B | $2.76B | $3.85B | $2.87B | $1.23B | $1.50B | $1.50B | $1.63B | $617.0M |
| Investing activities | ||||||||||
| Capital expenditures | −$950.0M | −$518.0M | −$501.0M | −$462.0M | −$524.0M | −$309.0M | −$404.0M | −$422.0M | −$473.0M | −$2.21B |
| Investments (net) | — | −$469.0M | −$403.0M | −$440.0M | −$1.0M | $6.0M | −$319.0M | $10.0M | $30.0M | −$2.18B |
| Acquisitions & other investing | $17.0M | $518.0M | −$775.0M | $462.0M | $59.0M | $4.0M | $404.0M | $37.0M | $35.0M | $2.21B |
| Cash from investing activities | −$933.0M | −$469.0M | −$1.68B | −$440.0M | −$466.0M | −$299.0M | −$319.0M | −$375.0M | −$408.0M | −$2.18B |
| Financing activities | ||||||||||
| Dividends paid | −$326.0M | −$364.0M | −$311.0M | −$306.0M | −$260.0M | −$258.0M | −$265.0M | −$280.0M | −$280.0M | −$280.0M |
| Share repurchases & issuance (net) | −$1.38B | −$1.51B | −$580.0M | −$1.35B | −$550.0M | −$100.0M | −$370.0M | −$467.0M | $1.0M | $2.80B |
| Net borrowing (repayment) | $245.0M | $0 | $0 | −$511.0M | −$518.0M | −$518.0M | −$772.0M | $1.0M | −$1.15B | $43.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | −$24.0M | −$332.0M | −$481.0M | −$536.0M | −$135.0M | $334.0M | −$176.0M | −$524.0M | −$136.0M | −$124.0M |
| Cash from financing activities | −$1.48B | −$2.21B | −$1.37B | −$2.70B | −$1.46B | −$542.0M | −$1.58B | −$1.27B | −$1.56B | $2.44B |
| Summary | ||||||||||
| Net change in cash | $368.0M | −$418.0M | −$291.0M | $695.0M | $945.0M | $396.0M | −$395.0M | −$153.0M | −$329.0M | $878.0M |
| Cash at end of period | $1.98B | $1.61B | $2.03B | $2.32B | $1.63B | $683.0M | $287.0M | $682.0M | $835.0M | $1.16B |
| Free cash flow | $1.80B | $1.75B | $2.26B | $3.39B | $2.35B | $922.0M | $1.10B | $1.07B | $1.16B | −$1.59B |
| Free cash flow margin | 25.4% | 29.5% | 34.0% | 30.3% | 35.9% | 22.4% | 24.0% | 24.3% | 28.0% | −43.3% |
| Capex / revenue | 13.4% | 8.7% | 7.6% | 4.1% | 8.0% | 7.5% | 8.8% | 9.5% | 11.5% | 60.0% |
| Operating cash flow / net income | 1.53 | 1.54 | 1.81 | 0.98 | 2.28 | 2.85 | 2.33 | 3.50 | 3.62 | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $869.0M | $615.0M | $495.0M | $460.0M | $492.0M | $351.0M | $392.0M | $341.0M | $506.0M | $238.0M | $274.0M | $230.0M |
| Depreciation & amortization | $215.0M | $228.0M | $228.0M | $217.0M | $232.0M | $221.0M | $221.0M | $229.0M | $222.0M | $253.0M | $229.0M | $213.0M |
| Stock-based compensation | $9.0M | $11.0M | $10.0M | $13.0M | $12.0M | $10.0M | $10.0M | $7.0M | $6.0M | $13.0M | $8.0M | $10.0M |
| Change in working capital | −$403.0M | −$205.0M | −$278.0M | $332.0M | −$159.0M | $8.0M | −$142.0M | $361.0M | −$119.0M | −$17.0M | −$294.0M | $143.0M |
| Other non-cash items | $188.0M | −$153.0M | $84.0M | $42.0M | −$14.0M | −$4.0M | −$61.0M | −$7.0M | −$140.0M | −$42.0M | $261.0M | $22.0M |
| Cash from operating activities | $878.0M | $496.0M | $539.0M | $1.06B | $563.0M | $586.0M | $420.0M | $931.0M | $475.0M | $445.0M | $478.0M | $618.0M |
| Investing activities | ||||||||||||
| Capital expenditures | −$271.0M | −$223.0M | −$226.0M | −$347.0M | −$245.0M | −$132.0M | −$197.0M | −$139.0M | −$84.0M | −$100.0M | −$1.41B | −$147.0M |
| Investments (net) | — | — | — | −$339.0M | −$242.0M | −$126.0M | −$196.0M | −$139.0M | −$34.0M | −$100.0M | −$1.41B | −$144.0M |
| Acquisitions & other investing | $22.0M | −$2.0M | $0 | $347.0M | $245.0M | $132.0M | $197.0M | $139.0M | $84.0M | $100.0M | $1.41B | $20.0M |
| Cash from investing activities | −$249.0M | −$225.0M | −$226.0M | −$339.0M | −$242.0M | −$126.0M | −$196.0M | −$139.0M | −$34.0M | −$100.0M | −$1.41B | −$271.0M |
| Financing activities | ||||||||||||
| Dividends paid | −$77.0M | −$78.0M | −$78.0M | −$81.0M | −$81.0M | −$86.0M | −$86.0M | −$90.0M | −$91.0M | −$97.0M | −$76.0M | −$77.0M |
| Share repurchases & issuance (net) | −$225.0M | −$28.0M | $1.02B | −$360.0M | −$216.0M | −$444.0M | −$375.0M | −$490.0M | −$305.0M | −$339.0M | −$225.0M | −$150.0M |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $116.0M | −$93.0M | −$1.13B | −$121.0M | $235.0M | −$141.0M | −$1.0M | −$165.0M | $0 | −$166.0M | $1.0M | −$204.0M |
| Cash from financing activities | −$186.0M | −$199.0M | −$189.0M | −$562.0M | −$62.0M | −$671.0M | −$462.0M | −$745.0M | −$396.0M | −$602.0M | −$300.0M | −$431.0M |
| Summary | ||||||||||||
| Net change in cash | $438.0M | $60.0M | $144.0M | $152.0M | $280.0M | −$208.0M | −$263.0M | $58.0M | $46.0M | −$259.0M | −$1.22B | $35.0M |
| Cash at end of period | $2.48B | $2.04B | $1.98B | $1.84B | $1.69B | $1.41B | $1.61B | $1.88B | $1.82B | $1.77B | $2.03B | $3.25B |
| Free cash flow | $607.0M | $273.0M | $313.0M | $717.0M | $318.0M | $454.0M | $223.0M | $792.0M | $391.0M | $345.0M | −$935.0M | $471.0M |
| Free cash flow margin | 27.3% | 13.7% | 16.7% | 43.2% | 16.8% | 27.3% | 14.6% | 57.8% | 24.9% | 23.5% | −59.5% | 37.0% |
| Capex / revenue | 12.2% | 11.2% | 12.1% | 20.9% | 13.0% | 7.9% | 12.9% | 10.1% | 5.3% | 6.8% | 89.9% | 11.5% |
| Operating cash flow / net income | 1.01 | 0.81 | 1.09 | 2.31 | 1.14 | 1.67 | 1.07 | 2.73 | 0.94 | 1.87 | 1.74 | 2.69 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
CF cash generation
In fiscal 2025 (ended December 31, 2025), CF Industries generated $2.8 billion of cash from operations (up 21.2%) and spent $950.0 million on capital expenditures, leaving free cash flow of $1.8 billion, 25.4% of revenue. It returned $1.7 billion to shareholders through dividends ($326.0 million) and net share buybacks ($1.4 billion). Cash and equivalents rose by $368.0 million over the year.
Related: CF income statement, CF balance sheet, CF dividend history. See the CF stock overview for the latest quote and news.
CF cash flow FAQ
What is CF Industries's free cash flow?
CF Industries's free cash flow was $1.8 billion in fiscal 2025: $2.8 billion of operating cash flow minus $950.0 million of capital expenditures It was $1.8 billion a year earlier..
How much cash does CF Industries generate from operations?
CF Industries generated $2.8 billion of cash from operating activities in fiscal 2025, 1.53 times its net income of $1.8 billion.
How much does CF Industries spend on capital expenditures?
CF Industries spent $950.0 million on capital expenditures in fiscal 2025, 13.4% of revenue, compared with $518.0 million the year before.
How much stock does CF Industries buy back?
CF Industries spent $1.4 billion on net share repurchases in fiscal 2025.
How much does CF Industries pay in dividends?
CF Industries paid $326.0 million in dividends in fiscal 2025, 18.1% of free cash flow.