Cash conversion remains highly erratic, with a $185.1 million working capital outflow in 2026Q1 causing the OCF/NI ratio to drop to 0.09.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 870.77M | 866.73M | 777.77M | 734.55M | 626.21M | 546M | 430.6M | 413.19M | 373.21M | 285.7M | 259.62M | 396.38M | 297.37M | 415.84M | 324.37M | 179.53M | 224.11M | 93.27M | 109.59M | 80M | 61.38M | 29.67M | 52.46M | 38.86M | 5.65M | 24.63M | 13.57M | 6.1M | 3.9M | -1.5M | 5.2M |
| Operating CF Margin % | - | 14.37% | 13.21% | 13.58% | 12.12% | 14.35% | 13.7% | 12.11% | 11.31% | 9.7% | 9.42% | 12.1% | 8.74% | 11.85% | 14.83% | 9.05% | 12.94% | 8.68% | 10.63% | 8.45% | 7.4% | 4.17% | 8.16% | 6.36% | 1.61% | 9.79% | 5.81% | 3.01% | 1.98% | -0.82% | 2.6% |
| Operating CF Growth % | 291.63% | 11.44% | 5.88% | 17.3% | 14.69% | 26.8% | 4.21% | 10.71% | 30.63% | 10.04% | -34.5% | 33.3% | -28.49% | 28.2% | 80.67% | -19.89% | 140.28% | -14.89% | 37% | 30.32% | 106.9% | -43.45% | 35.01% | 587.86% | -77.07% | 81.53% | 122.44% | 56.41% | 360% | -128.85% | -28.77% |
| Net Income | 395.5M | 390.97M | 402.3M | 377.86M | 411.74M | 203.25M | 134.84M | 97.74M | 65.64M | 100.74M | -39.87M | 44.1M | -28.33M | 95.57M | 129.67M | 127.25M | 130.51M | 36.69M | 57.49M | 44.2M | 46.67M | 25.62M | 2.6M | -17.34M | -28.19M | 5.54M | 7.12M | -2.2M | -3.9M | -13.7M | -6.9M |
| Depreciation & Amortization | 456.98M | 446.01M | 400.92M | 365.76M | 347.59M | 298.13M | 292.92M | 300.73M | 298.63M | 288.42M | 287M | 274.19M | 276.08M | 264.45M | 161.65M | 122.66M | 92.47M | 64.9M | 44.47M | 37.59M | 36.95M | 30.3M | 26.46M | 28.95M | 16.8M | 11.99M | 10.66M | 9.8M | 9.6M | 10M | 10.5M |
| Stock-Based Compensation | 14.98M | 32.7M | 27.98M | 20.7M | 26.84M | 18.84M | 18.5M | 17.82M | 16.79M | 13.15M | 10.48M | 8.55M | 8.8M | 8.95M | 7.49M | 8.16M | 7.22M | 968K | 3.56M | 4.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 25.76M | 25.76M | 18.44M | 12.69M | 17.55M | 1.48M | -9.75M | 8.01M | 19.09M | -83.33M | 16.35M | 1.85M | 33.14M | 32.52M | 36.71M | 41.18M | 6.66M | 4.83M | 3.2M | -7.49M | -6.38M | -1.24M | 381K | -620K | 1.68M | 1.35M | 0 | 0 | 100K | 4.6M | -2.3M |
| Other Non-Cash Items | 22.86M | 4.82M | 6.35M | 1.36M | 10.44M | 12M | 26.81M | -133K | 28.5M | -9.04M | 14.44M | 20.3M | 117.36M | 10.12M | -3.14M | -8.55M | -10.12M | 1.93M | -1.29M | 5.96M | 6.88M | -267K | 19.54M | 15.31M | 26.76M | 527K | -1.44M | 700K | 600K | 600K | 600K |
| Working Capital Changes | -45.32M | -33.54M | -78.22M | -43.82M | -187.96M | 12.3M | -32.72M | -10.96M | -55.43M | -24.23M | -28.78M | 47.39M | -109.69M | 4.24M | -8.02M | -111.18M | -2.63M | -16.04M | 2.16M | -5.06M | -22.75M | -24.75M | 3.48M | 12.56M | -11.39M | 5.23M | -2.76M | -2.2M | -2.5M | -3M | 3.3M |
| Change in Receivables | -62.05M | -31.85M | -28.82M | 2.45M | -201.09M | -96.55M | 22.42M | -33.27M | -79.56M | -33.76M | -15.01M | 55.27M | -14.34M | -54.21M | 60.55M | -65.21M | -49.41M | -11.43M | 17.22M | -19.14M | -10.66M | -27.55M | -1.63M | 24.8M | -19.37M | 69K | -4.11M | -1.7M | -4.1M | 4.2M | 4.1M |
| Change in Inventory | 11.59M | 12.46M | -49.59M | -4.31M | -74.55M | -31.69M | -7.93M | -15.87M | -26.96M | -5M | -16.08M | 14.06M | -21.34M | -1.14M | -12.87M | -11.7M | -3.13M | 0 | 0 | 25.2M | -2.54M | -2.39M | -1.26M | 705K | 456K | -736K | -571K | -200K | 0 | 100K | 100K |
| Change in Payables | -6.44M | 23.38M | 12.33M | -27.43M | 74.46M | 108.4M | -80.33M | 7.15M | 46.91M | -10.68M | -3.5M | -16.3M | -52.03M | 37.12M | 5.93M | -8.12M | 38.55M | 5.05M | -17.76M | -4.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -528.18M | -425.79M | -903.67M | -575.05M | -388.94M | -1.51B | -199.46M | -217.86M | -349.66M | -203.27M | -361.78M | -350.64M | -258.29M | -345.51M | -1.57B | -480.18M | -125.69M | -118.39M | -84.52M | -42.79M | -98.89M | -3.51M | 47.63M | -53M | -115.74M | -7.5M | -6.96M | -6.1M | -6.4M | 5.6M | -2.7M |
| Capital Expenditures | -406.94M | -424.92M | -432.24M | -422.3M | -345.06M | -241.86M | -196.26M | -216.32M | -193.34M | -167.01M | -219.38M | -257.2M | -257.61M | -280.21M | -197.4M | -148.51M | -116.45M | -62.24M | -57.46M | -36.53M | -43.02M | -19.45M | -26.34M | -34.83M | -12.46M | -7.28M | -7.4M | -7M | -4.5M | -3.4M | -3.1M |
| CapEx % of Revenue | 6.72% | 7.05% | 7.34% | 7.81% | 6.68% | 6.36% | 6.24% | 6.34% | 5.86% | 5.67% | 7.96% | 7.85% | 7.57% | 7.98% | 9.02% | 7.49% | 6.73% | 5.79% | 5.58% | 3.86% | 5.18% | 2.74% | 4.1% | 5.7% | 3.56% | 2.89% | 3.17% | 3.45% | 2.28% | 1.85% | 1.55% |
| Acquisitions | -119.7M | 0 | -477.26M | -118.85M | -69.47M | -1.25B | -1.13M | -24.65M | -151.02M | -3.8M | -159.78M | -94.34M | -16.19M | -63.26M | -1.37B | -336.96M | -14.65M | -54.48M | -27.63M | -7.41M | -51.49M | 0 | 0 | 7.89M | -44.22M | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 12.63M | 22.2M | -508K | 7M | 6.81M | 18.31M | 7.59M | 7.75M | 10.76M | 5.51M | 17.99M | 899K | 1.65M | -2.04M | 9.2M | 3.87M | 13.19M | -1.78M | -1.25M | 257K | 2.39M | -885K | 1.96M | -32.63M | -59.85M | -228K | -712K | -300K | -2.1M | 1.7M | -300K |
| Cash from Financing | -287.69M | -309.34M | 377.03M | -208.89M | -187.31M | 898.25M | -88.95M | -53.42M | -111M | -72.76M | 220.24M | -90.18M | -93.94M | 13.13M | 1.22B | 258.74M | -32.23M | 3.58M | 116.8M | 2.72M | -20.33M | 75.02M | -75.78M | 5.87M | 117.09M | -13.04M | -6.76M | 900K | 500K | -1.6M | -1.4M |
| Debt Issued (Net) | -56.12M | 0 | 453.39M | -146.65M | -128.47M | 979.01M | -14.18M | -18.2M | -62.78M | -9.03M | 250.63M | -511K | -7.12M | -4.89M | 842.27M | 253.41M | -35.13M | 7.21M | -66.46M | -7.37M | -30.59M | -380K | -35.39M | 8.82M | 99.44M | -14.5M | -7.07M | 700K | 400K | -1.7M | -1M |
| Equity Issued (Net) | -216.2M | -250M | -55.18M | -51.16M | -50.18M | -54.41M | -74.84M | -21.39M | -45.08M | -48.97M | -22.19M | -73.35M | -107.13M | -731K | 366.61M | -4.06M | 3.31M | 1.9M | 174.88M | 1.17M | 3.15M | 77.74M | -24.13M | 1.06M | 23.36M | 297K | 310K | 100K | 100K | 200K | 200K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -206K | -276K | -279K | -2.19M | -974K | -536K | -224K | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -220M | -250M | -55.18M | -51.16M | -50.18M | -54.41M | -74.84M | -21.39M | -45.08M | -48.97M | -22.19M | -73.35M | -107.13M | -731K | -2.91M | -4.06M | -399K | -415K | -483K | 0 | 0 | 0 | -25M | 0 | -2.89M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -15.37M | -59.34M | -21.18M | -11.08M | -8.66M | -26.35M | 73K | -13.84M | -3.13M | -14.76M | -8.2M | -16.32M | 20.31M | 18.75M | 8.98M | 9.39M | -415K | -5.53M | 8.38M | 9.13M | 7.38M | -2.06M | -14.07M | -3.04M | -5.17M | 1.39M | 0 | 100K | 0 | -100K | -600K |
| Net Change in Cash | 58.58M | 139.12M | 242.49M | -47.91M | 40.03M | -66.53M | 147.11M | 145.48M | -92.89M | 12.4M | 122.29M | -62.17M | -63.19M | 80.24M | -30.89M | -41.49M | 68.66M | -15.98M | 129.99M | 45.99M | -58.9M | 101.37M | 24.75M | -7.35M | 6.97M | 4.09M | -154K | 900K | -2M | 2.5M | 1.1M |
| Free Cash Flow | 466.11M | 441.81M | 345.53M | 309.6M | 279.19M | 300.29M | 232.31M | 192.96M | 175.18M | 117.07M | 37.41M | 133.89M | 33.23M | 128.89M | 122.92M | 28.09M | 103.45M | 28.8M | 52.13M | 43.47M | 18.37M | 10.21M | 26.12M | 4.03M | -6.81M | 17.36M | 6.17M | -900K | -600K | -4.9M | 2.1M |
| FCF Margin % | 7.69% | 7.33% | 5.87% | 5.72% | 5.4% | 7.89% | 7.39% | 5.66% | 5.31% | 3.98% | 1.36% | 4.09% | 0.98% | 3.67% | 5.62% | 1.42% | 5.98% | 2.68% | 5.06% | 4.59% | 2.21% | 1.44% | 4.06% | 0.66% | -1.95% | 6.9% | 2.64% | -0.44% | -0.3% | -2.67% | 1.05% |
| FCF Growth % | 37.6% | 27.86% | 11.6% | 10.89% | -7.03% | 29.26% | 20.39% | 10.15% | 49.63% | 212.96% | -72.06% | 302.87% | -74.22% | 4.86% | 337.58% | -72.85% | 259.24% | -44.76% | 19.93% | 136.67% | 79.85% | -60.9% | 548.87% | 159.1% | -139.25% | 181.46% | 785.11% | -50% | 87.76% | -333.33% | 136.84% |
| FCF per Share | 8.80 | 8.28 | 6.38 | 5.69 | 5.12 | 5.48 | 4.17 | 3.44 | 3.11 | 2.05 | 0.65 | 2.29 | 0.55 | 2.12 | 2.27 | 0.53 | 1.95 | 0.58 | 1.14 | 1.05 | 0.44 | 0.29 | 0.93 | 0.15 | -0.28 | 0.68 | 0.27 | -0.04 | -0.03 | -0.25 | 0.12 |
| FCF Conversion (FCF/Net Income) | 1.18x | 2.22x | 1.93x | 1.94x | 1.52x | 2.69x | 3.19x | 4.23x | 5.69x | 2.84x | -6.51x | 8.99x | -10.50x | 4.35x | 2.50x | 1.41x | 1.72x | 2.54x | 1.91x | 1.81x | 1.32x | 1.16x | 20.18x | -2.24x | -0.20x | 4.45x | 1.91x | -2.77x | -1.00x | 0.11x | -0.75x |
| Interest Paid | 19.9M | 0 | 153.06M | 114.56M | 105.64M | 73.44M | 72.53M | 60.85M | 89.17M | 93.17M | 88.67M | 73.93M | 75.41M | 75.63M | 41.82M | 31.2M | 26.98M | 7.83M | 13.66M | 14.65M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 55.25M | 0 | 130.61M | 132.31M | 78.53M | 65.19M | 53.12M | 27.04M | 20.04M | 18.68M | 29.25M | 52.97M | 42.02M | 8.16M | 13.18M | 48.73M | 56.02M | 14.61M | 36.52M | 13.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital cycle volatility
As reported in recent financial filings, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio plummeting to 0.09 in 2026Q1 from a peak of 4.10 in 2025Q4, suggesting significant volatility in the underlying quality of reported earnings.
The extreme variance in cash conversion suggests that net income is frequently decoupled from actual cash generation due to lumpy working capital movements. Investors should monitor whether this divergence is a recurring seasonal pattern or indicative of deteriorating collection efficiency in the core environmental services segment.
Based on the company's quarterly cash flow statements, free cash flow margins have exhibited extreme swings, ranging from a negative 8.7% in 2024Q1 to a positive 16.4% in 2024Q4, highlighting the difficulty in maintaining consistent cash generation amidst fluctuating operational and capital expenditure requirements.
The trajectory of free cash flow appears heavily influenced by the timing of large-scale maintenance turnarounds and project-based revenue recognition. This inconsistency makes it difficult to project sustainable cash flow growth, as the company remains tethered to a high-fixed-cost model that requires constant reinvestment.
According to historical data, capital expenditures as a percentage of revenue have remained elevated, peaking at 10.0% in 2024Q1, which reflects the ongoing necessity of maintaining specialized incineration assets and regulatory compliance infrastructure in a highly capital-intensive waste management environment.
The persistent level of capital intensity suggests that a significant portion of operating cash flow is effectively pre-committed to asset maintenance and regulatory upgrades. This limits the company's financial flexibility and suggests that free cash flow will likely remain sensitive to any delays in operational efficiency improvements.
Financial statements indicate that working capital changes are a primary driver of cash flow volatility, with a massive $185.1 million outflow in 2026Q1 alone, which significantly offset the company's ability to convert net income into realized cash during that period.
The recurring, large-scale outflows in working capital suggest potential inefficiencies in accounts receivable management or inventory build-ups related to project-based remediation work. This pattern warrants further investigation into whether the company is extending overly generous payment terms to secure large industrial contracts.
As evidenced by recent cash flow data, the company has prioritized share repurchases and strategic acquisitions, such as the $474.6 million net acquisition outflow in 2024Q1, over maintaining a consistent cash buffer, reflecting a management philosophy focused on inorganic growth and capital return.
The reliance on acquisitions to drive growth, coupled with opportunistic share buybacks, suggests that management is confident in the long-term terminal value of their infrastructure moat. However, this strategy leaves the company vulnerable to liquidity constraints if industrial volumes were to experience a sustained, multi-quarter downturn.
Quick answers to the most common questions about buying CLH stock.
Clean Harbors, Inc. (CLH) generated $866.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Clean Harbors, Inc. (CLH) generated $441.8M 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.
Clean Harbors, Inc. (CLH) spent $424.9M 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, Clean Harbors, Inc. (CLH) spent $250.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.