NYSE:MLM · New York Stock Exchange
+$18.42 today
Vol 0.30M · Avg 0.51M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Operating Cash Flow
—
Investing Cash Flow
—
Financing Cash Flow
—
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $1.1B -43.0% | $2.0B +70.6% | $1.2B +34.9% | $867.0M +23.4% | $702.8M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $637.0M +11.2% | $573.0M +13.0% | $507.3M +1.6% | $499.4M +11.9% | $446.4M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $69.0M +253.3% | -$45.0M -25.0% | -$36.0M -3500.0% | -$1.0M -101.1% | $92.2M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $46.0M -20.7% | $58.0M +16.0% | $50.0M +16.3% | $43.0M +0.0% | $43.0M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$92.0M -143.6% | $211.0M +239.7% | -$151.0M +30.1% | -$216.0M -87.2% | -$115.4M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$51.0M -163.0% | $81.0M +161.3% | $31.0M +358.3% | -$12.0M +93.8% | -$194.4M | $592.6M | $1.3B | $626.2M |
| Inventory | -$30.0M +42.3% | -$52.0M +72.5% | -$189.0M -43.2% | -$132.0M -280.3% | $73.2M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | $21.0M +23.5% | $17.0M +200.0% | -$17.0M +45.2% | -$31.0M -128.2% | $109.8M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$32.0M -119.4% | $165.0M +587.5% | $24.0M +158.5% | -$41.0M +60.6% | -$104.0M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | -$12.0M +99.1% | -$1.3B -10745.5% | -$12.3M +93.9% | -$201.4M -543.5% | -$31.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $1.8B +22.3% | $1.5B -4.5% | $1.5B +54.2% | $991.0M -12.9% | $1.1B | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$807.0M +5.6% | -$855.0M -31.5% | -$650.0M -34.9% | -$482.0M -13.9% | -$423.1M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$685.0M +57.2% | -$1.6B -499.7% | $400.0M -42.7% | $698.0M +122.8% | -$3.1B | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 -100.0% | $7.4M -1.3% | $7.5M -49.7% | $14.9M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$96.0M -1060.0% | $10.0M -98.6% | $701.6M +199.2% | -$707.5M | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$1.6B +35.0% | -$2.4B -632.5% | $459.0M +194.8% | -$484.0M +86.1% | -$3.5B | $4.8B | $6.4B | $5.1B |
| Debt Repayment | -$118.0M -111.3% | $1.0B +246.2% | -$717.0M -939.1% | -$69.0M -102.8% | $2.5B | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 +100.0% | -$18.2M | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$450.0M +0.0% | -$450.0M -200.0% | -$150.0M +0.0% | -$150.0M | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | -$197.0M -4.2% | -$189.0M -8.6% | -$174.0M -8.8% | -$160.0M -8.3% | -$147.8M | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$35.0M +2.8% | -$36.0M -56.5% | -$23.0M +17.9% | -$28.0M -245.7% | -$8.1M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$800.0M -314.5% | $373.0M +135.1% | -$1.1B -161.4% | -$407.0M -117.8% | $2.3B | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$603.0M +1.5% | -$612.0M -166.3% | $923.0M +823.0% | $100.0M +319.8% | -$45.5M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $978.0M +61.9% | $604.0M -31.2% | $878.0M +72.5% | $509.0M -28.8% | $714.6M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Corteva, Inc.
NYSE:CTVA
$57.38B
Wheaton Precious Metals Corp.
NYSE:WPM
$52.56B
Nucor Corporation
NYSE:NUE
$50.27B
ArcelorMittal S.A.
NYSE:MT
$48.25B
AngloGold Ashanti plc
NYSE:AU
$42.80B
Franco-Nevada Corporation
NYSE:FNV
$41.96B
Vulcan Materials Company
NYSE:VMC
$39.34B
Gold Fields Limited
NYSE:GFI
$31.74B
Amrize Ltd
NYSE:AMRZ
$29.65B
James Hardie Industries plc
NYSE:JHX
$14.98B
SEC Filings
Recent regulatory filings
No filings found.
Does MLM generate free cash flow?
Martin Marietta Materials, Inc. (MLM) generated $978.00M of free cash flow in fiscal 2025.
How much operating cash flow does MLM produce?
Operating cash flow was $1.78B, before capital expenditures of $807.00M.
Explore More
Continue the stock analysis
Jump to another research area for this company.