ACI Worldwide Inc. logo

ACI Worldwide Inc.

ACIW | NASDAQ
Chart Builder DCF Calculator
$49.29
-$0.30 (-0.60%)
Sep 22, 2026, 10:57 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
264M 206.09M 226.66M 260.88M 251.05M 269.74M 203.12M 227.18M 183.66M 146.07M 121.51M 89.12M 74.33M 94.38M 142.18M 161.42M 152.07M 145.23M 127.79M 85.47M 87.57M 95.14M
Depreciation & Amortization
113.94M 86.47M 85.23M 106.09M 41.69M 45.2M 48.96M 53.7M 124.72M 129.86M 133.99M 136.83M 138.61M 138.47M 138.36M 139.96M 141.14M 142.19M 143.91M 152.73M 157.44M 162.31M
Stock-Based Compensation
95.17M 75.96M 70.63M 56.54M 50.5M 44.81M 41.28M 37.18M 32.65M 27.35M 24.55M 25.41M 25.71M 27.1M 29.75M 28.34M 27.58M 28.5M 27.24M 27.45M 29.14M 29.36M
Other Working Capital
-63.37M -22.07M -25.5M -13.72M -1.92M 21.21M 25.83M 3.38M -32.58M -36.33M -46.92M -27.5M -30.18M -24.44M -13.19M -40.52M -22.03M -43.56M -48.73M -4.64M -16.5M 2.04M
Other Non-Cash Items
23.96M 25.53M -289K -19.85M 58.37M 56.06M 81.68M 79.95M 2.97M 5.04M 6.24M 7.25M -31.48M -31.79M -30.86M -30.49M 6.17M 6.22M 5.54M 6.37M 9.42M 10.03M
Deferred Income Tax
15.16M 9.73M 943K -9.77M -18.85M -16.6M -13.13M 18.89M 20.07M 7.3M -4.09M -14.55M -14.65M -5.41M 1.6M 6.42M 6.91M 6.44M 3.73M 2.15M -1.47M 7.68M
Change in Working Capital
-118.13M -94.93M -60.35M -66.35M -69.11M -80.34M 1.98M -93.75M -74.81M -63.93M -113.69M -119.87M -59.39M -68.16M -137.65M -131.09M -154.02M -152.4M -91.16M 14.57M 33.66M 44.03M
Operating Cash Flow
394.1M 308.86M 322.83M 327.54M 313.65M 318.87M 363.89M 323.15M 289.27M 251.69M 168.52M 124.19M 133.13M 154.58M 143.38M 174.54M 179.84M 176.18M 217.06M 288.73M 315.76M 348.56M
Capital Expenditures
-39.45M -37.13M -31.55M -33.31M -7.89M -6.54M -15.4M -15.71M -42.16M -38.29M -29.24M -35.36M -36.56M -40.15M -39.89M -34.13M -31.29M -36.71M -40.62M -44M -44.69M -48.89M
Cash Acquisitions
-5.45M -5.45M -5.45M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-18.37M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a 46.02M 46.02M 46.02M 46.02M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-19.81M -25.19M -20.45M -25.11M -41.79M -40.85M -48.67M -48.48M -32.86M -36.95M -28.85M -30.97M 69.07M 73.08M 73.35M 81.75M -15.13M -18.2M -20.04M -4.11M -6.22M -7.13M
Investing Cash Flow
-65.07M -44.38M 7.22M 6.24M 8.48M 9.83M -45.05M -38.89M -42.16M -46.83M -37.78M -43.9M 55.04M 59.99M 60.25M 61.26M -36.04M -41.46M -45.37M -28.06M -28.75M -32.96M
Debt Repayment
-112.86M -61.77M -131.19M -147.4M -130.35M -189.88M -126.05M -78.89M -70M -75.29M -70.8M 36.35M -37.88M -23.91M 7.45M -85.67M -41.98M -64.72M -109.14M -212.95M -231.39M -242.81M
Common Stock Repurchased
-240.9M -253.51M -202.64M -150.02M -141.77M -79.56M -127.67M -155.26M -147.26M -90.1M -27.59M -115.6M -143.83M -168.68M -206.54M -158.9M -130.67M -145.24M -107.38M -39.41M -39.41M n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-66.72M -80.88M -13.33M -59.33M 16.35M 66.2M -42.53M -8.04M -6.17M -37.13M -15.99M 528K 6.73M 23.81M 24.45M -21.78M -24.03M -23.33M -100.89M -58.06M -75.48M -71.74M
Financial Cash Flow
-407.51M -385.48M -336.65M -353M -252.61M -200.2M -293.34M -239.37M -220.64M -199.72M -111.55M -75.83M -171.93M -165.39M -171.06M -261.02M -191.32M -228.39M -312.35M -306.99M -342.76M -310.69M
Net Cash Flow
-54.09M -87.37M 49.09M 39.86M 74.84M 128.68M 26.2M 45.14M 27.29M 9.86M 24.15M 6.87M 20.69M 52.17M 30.53M 13.1M -9.73M -57.64M -102.2M -51.25M -64.32M -6.39M
Free Cash Flow
354.65M 271.73M 291.28M 294.23M 305.76M 312.33M 348.49M 307.44M 247.11M 213.4M 139.28M 88.83M 96.57M 114.43M 103.49M 140.41M 148.55M 139.46M 176.44M 244.73M 271.07M 299.67M
Adj. Free Cash Flow
259.48M 195.76M 220.65M 237.69M 255.26M 267.52M 307.21M 270.26M 214.46M 186.06M 114.73M 63.42M 70.86M 87.33M 73.74M 112.07M 120.97M 110.97M 149.19M 217.28M 241.93M 270.31M
Maintenance CapEx
-35.72M -31.66M -21.13M -24.69M 4.9M 7.95M -4.05M -2.5M -30.81M -30.39M -23.15M -31.13M -36.56M -37.05M -33.78M -21.67M -18.75M -27.12M -34.05M -43.77M -44.55M -48.72M
Growth CapEx
-3.73M -5.48M -10.42M -8.62M -12.79M -14.49M -11.35M -13.21M -11.34M -7.9M -6.09M -4.23M n/a -3.09M -6.12M -12.46M -12.55M -9.59M -6.57M -221.97K -139.95K -175.66K
Owner Earnings
358.37M 277.2M 301.7M 302.85M 318.55M 326.82M 359.84M 320.65M 258.45M 221.3M 145.37M 93.06M 96.57M 117.52M 109.6M 152.87M 161.09M 149.06M 183M 244.95M 271.21M 299.84M

© 2026 bestshares.com. All rights reserved.