VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
CLSCelestica Inc.
$337.53$38.8B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksCLSCash Flow

Celestica Inc. (CLS) Cash Flow Statement

29Y historyFree accessUpdated daily

Cash generation remains robust with an OCF/NI ratio of 1.68 in 2026Q1, though capital intensity has increased as evidenced by a 5.7% CapEx/Rev ratio.

CLS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97
Cash from Operations887.94M671.04M473.9M326.2M211.1M226.8M239.6M345M33.1M127M173.3M196.3M241.5M149.4M312.4M196.3M150.9M293.5M208.2M351.4M39.2M218.3M-139.2M-37.6M982.8M1.29B-85.13M-94.4M81.6M33.5M
Operating CF Margin %-5.32%4.91%4.1%2.91%4.03%4.17%5.86%0.5%2.07%2.87%3.48%4.29%2.58%4.8%2.72%2.31%4.82%2.71%4.35%0.44%2.58%-1.57%-0.56%11.88%12.9%-0.87%-1.78%2.51%1.67%
Operating CF Growth %452.55%41.6%45.28%54.52%-6.92%-5.34%-30.55%942.3%-73.94%-26.72%-11.72%-18.72%61.65%-52.18%59.14%30.09%-48.59%40.97%-40.75%796.43%-82.04%256.82%-270.21%-103.83%-23.84%1615.99%9.82%-215.69%143.58%-
Net Income959.74M832.5M428M244.4M180.1M103.9M60.6M70.3M98.9M105M136.3M66.9M108.2M118M117.7M195.1M80.8M55M-720.5M-13.7M-150.6M-46.8M-854.1M-265.8M-445.2M-39.8M206.68M68.4M-48.5M-6.9M
Depreciation & Amortization177.45M175.7M151.9M130.8M115.9M126.3M124.7M135.4M89.1M76.5M75.6M68.3M68.7M71.7M81.7M77.2M87.8M100.4M109.2M130.8M134.2M152.7M207.7M222.1M311M319.5M212.5M126.5M86.9M37.1M
Stock-Based Compensation58.7M69.8M57.4M55.6M51M33.4M25.8M34.1M33.4M30.1M33M37.6M28.4M29.2M35.4M41.2M31.7M28M000000000000
Deferred Taxes-95.69M-69.6M-31.9M-3.6M-27.9M32.1M29.6M29.5M-17M27.4M24.7M42.2M16.4M12.7M-5.8M3.7M-11.6M-28.2M-13.4M6.4M55.2M-15.6M234.6M27.1M-107.8M-27.9M-10.92M5.3M-17.1M-4.5M
Other Non-Cash Items-282.92M-223.3M-60.8M-39.9M-37.7M10M22.4M-33.4M-26.5M-16.6M27.7M-22.6M11.5M-13.2M5.8M-56.9M8.5M9.3M880.3M12.1M54.9M9M573.1M185.4M480.5M136.4M-4.34M-3M200K7.8M
Working Capital Changes74.76M-114.06M-70.7M-61.1M-70.3M-78.9M-23.5M109.1M-144.8M-95.4M-124M3.9M8.3M-69M77.6M-64M-46.3M129M-47.4M183.8M-89.1M115.1M-300.5M-206.4M744.3M902.3M-489.05M-291.6M-3.4M0
Change in Receivables-1.03B-579.06M-270.7M-402.2M-133.3M-102.4M-40.7M153.7M-155.4M25.7M-104.6M12.5M-39.4M46.4M116.7M147M-111.8M244.9M-132.8M00000000000
Change in Inventory-886.19M-434.88M343.7M245.1M-717.2M-521.9M-99.3M97.7M-224M-171.2M-89.5M-75.6M98.2M-71.5M147.3M2M-162.8M110.2M4.5M406M-172M085.6M-252.6M623.9M822.5M-656.71M-265M-50.7M0
Change in Payables1.94B925.42M-188.8M87.4M831.4M556.9M117M-158.8M227M52.1M75.4M28.8M-31.6M-47.5M-193.1M0217.4M-265.2M58.9M00000000000
Cash from Investing-386.58M-207.27M-212.5M-122.4M-108.9M-364.3M-51M38.7M-545.6M-89.3M-64M-75.3M-59.9M-48.6M-168M-125.7M-61.1M-66.3M-80.8M-36.9M-207.9M-111.9M-79.9M-169.5M-191.5M-1.5B-976.98M-277.3M-119.7M-306.08M
Capital Expenditures-395.2M-204.72M-170.9M-125.1M-109M-52.2M-52.8M00000000-62.3M-60.8M-77.3M-88.8M-63.7M-189.1M-158.5M-142.2M-175.9M-151.4M-199.3M-282.78M-276.6M-114.4M-307.48M
CapEx % of Revenue2.86%1.62%1.77%1.57%1.5%0.93%0.92%1.37%1.24%1.67%1.06%1.11%1.09%0.91%1.63%0.86%0.93%1.27%1.16%0.79%2.15%1.87%1.61%2.61%1.83%1.99%2.9%5.22%3.52%15.34%
Acquisitions00-36.1M00-314.7M02.7M-467.1M0-14.9M000-71M-80.5M-16.2M000-19.1M-6.5M-39.6M-500K-111M-1.3B-634.68M000
Investments------------------------------
Other Investing-2.48M-2.54M-5.5M2.7M100K2.6M1.8M36M-78.5M-89.3M-49.1M-75.3M-59.9M-48.6M-97M015.9M11M8M26.8M300K53.1M101.9M6.9M70.9M1.4M-59.51M-700K-5.3M1.4M
Cash from Financing-420.39M-288.46M-208.5M-207.9M-121.7M67.7M-204.3M-326.2M419.3M-79.7M-97.4M-140.7M-160.9M-107M-252.8M-44.5M-409.7M-490.5M-43.1M-1.5M3.4M-106.2M159.1M-494.2M-283.1M666.1M1.57B711.4M-36.2M355.56M
Debt Issued (Net)-174.07M-18.01M122.6M-28.2M-41.6M150M-155.6M-203.2M552.8M-46.5M-39.5M262.5M0-55M55M0-231.6M-495.8M-30.8M-600K-600K-105.4M159.2M-227M-248.4M-58.8M851.98M-10M-424.1M193.5M
Equity Issued (Net)-421.28M-381.26M-148.1M-35.3M-34.4M-35.7M-100K-67.3M-97.5M-23M-48.4M-395.4M-156.7M-49.3M-303.8M-37.5M-162.2M-5.7M2.1M3.5M5.3M8M14.6M-269.8M-25.1M737.7M766.58M758.2M423.7M162.96M
Dividends Paid000000000000000000000000000000
Share Repurchases-421.58M-381.56M-152M-35.6M-34.6M-35.9M-100K-67.3M-97.9M-36.6M-52.5M-399.3M-164.5M-56.4M-311.3M-49.4M-166.8M-8.4M00000-274.9M-32.5M00000
Other Financing174.96M110.81M-183M-144.4M-45.7M-46.6M-48.6M-55.7M-36M-10.2M-9.5M-7.8M-4.2M-2.7M-4M-7M-15.9M11M-14.4M-4.4M-1.3M-8.8M-14.7M2.6M-9.6M-12.8M-44.23M-36.8M-35.8M-908.46K
Net Change in Cash74M171.47M52.9M-4.1M-19.5M-69.8M-15.7M57.5M-93.2M-42M11.9M-19.7M20.7M-6.2M-108.4M26.1M-304.9M-263.3M84.3M313M-165.3M200K-60M-822.2M508.2M459M512.24M339.8M-106.1M82.95M
Free Cash Flow492.74M466.32M303M201.1M102.1M174.6M186.8M264.5M-49.1M24.4M109.2M133.5M180.2M96.6M206.5M134M90.1M216.2M119.4M287.7M-149.9M59.8M-281.4M-213.5M831.4M1.09B-367.91M-371M-32.8M-278.6M
FCF Margin %3.57%3.7%3.14%2.53%1.41%3.1%3.25%4.49%-0.74%0.4%1.81%2.37%3.2%1.67%3.17%1.86%1.38%3.55%1.56%3.56%-1.7%0.71%-3.18%-3.17%10.05%10.91%-3.77%-7%-1.01%-13.9%
FCF Growth %74.48%53.9%50.67%96.96%-41.52%-6.53%-29.38%638.7%-301.23%-77.66%-18.2%-25.92%86.54%-53.22%54.1%48.72%-58.33%81.07%-58.5%291.93%-350.67%121.25%-31.8%-125.68%-23.81%396.6%0.83%-1031.1%88.23%-
FCF per Share4.264.012.551.670.831.381.452.01-0.350.170.760.851.000.520.980.610.390.940.521.26-0.660.26-1.27-0.983.625.10-1.69-2.08-0.18-2.11
FCF Conversion (FCF/Net Income)0.51x0.79x1.11x1.33x1.17x2.18x3.95x4.91x0.33x1.20x1.25x2.93x2.23x1.27x2.65x1.02x1.49x5.34x-0.29x-25.65x-0.26x-4.66x0.16x0.14x-2.16x-32.42x-0.41x-1.38x-1.68x-4.84x
Interest Paid44.4M052.9M68.8M52.9M0000000000000000000000000
Taxes Paid167.1M0106.3M78.4M65.1M0000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrong
Balance SheetFortress
Cash FlowRobust
Top Statement Risk

Hyperscaler customer concentration risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

According to quarterly cash flow data, Celestica's OCF/NI ratio has fluctuated significantly, reaching a high of 1.68 in 2026Q1, which suggests that reported net income often understates the actual cash-generating capacity of the underlying manufacturing operations during periods of rapid scaling.

The divergence between net income and operating cash flow appears largely driven by working capital swings and non-cash adjustments. Investors should monitor whether this high conversion ratio is sustainable or if it reflects temporary timing differences in customer payments and inventory liquidation.

Free Cash Flow Margin Volatility

As reported in financial statements, Celestica's FCF margin has shown meaningful variance, ranging from 1.1% in 2024Q4 to 4.9% in 2023Q4, indicating that the company's ability to retain cash is highly sensitive to the timing of capital expenditures and working capital requirements.

While the absolute FCF generation remains positive, the inconsistency in margins suggests that the business model requires significant cash reinvestment to support its high-growth JDM initiatives. This trend warrants further investigation into whether future margin expansion will be constrained by the need for ongoing infrastructure investment.

Capital Intensity and Infrastructure Scaling

Based on the provided figures, Celestica's CapEx/Rev ratio spiked to 5.7% in 2026Q1, a notable departure from the 1.1% to 1.9% range observed in previous periods, which may indicate a strategic shift toward aggressive capacity expansion to meet hyperscale demand.

This surge in capital intensity suggests that management is prioritizing long-term competitive positioning in the AI hardware stack over short-term cash preservation. Analysts should evaluate if this increased spending will yield commensurate returns on invested capital or if it risks over-capacity in a cyclical downturn.

Working Capital Dynamics and Efficiency

Data from recent filings reveals that working capital changes have been highly erratic, swinging from a $140.0M inflow in 2026Q1 to a $92.2M outflow in 2025Q3, highlighting the inherent difficulty in managing inventory and receivables within a high-variable-cost manufacturing environment.

These fluctuations appear to be a byproduct of the company's reliance on large-scale, project-based contracts where inventory build-up is often necessary to mitigate supply chain risks. Investors should monitor these cycles closely, as persistent outflows could signal potential inefficiencies in inventory turnover or delayed customer collections.

Aggressive Capital Return Strategy

Based on reported cash flow statements, Celestica utilized $348.1M for share repurchases in 2026Q1, a significant increase compared to prior periods, suggesting that management is confident in the company's liquidity position despite the concurrent rise in capital expenditure requirements.

The decision to return substantial capital to shareholders while simultaneously ramping up investment in infrastructure appears to reflect a strong balance sheet and high confidence in future cash flows. However, this strategy may leave the company with less flexibility should the hyperscale demand environment experience a sudden contraction.

CLS — Frequently Asked Questions

Quick answers to the most common questions about buying CLS stock.

How much cash does Celestica Inc. (CLS) generate from operations?

Celestica Inc. (CLS) generated $671.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Celestica Inc.'s free cash flow?

Celestica Inc. (CLS) generated $466.3M 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.

What is Celestica Inc.'s capital expenditure (CapEx)?

Celestica Inc. (CLS) spent $204.7M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Celestica Inc. distribute cash to shareholders?

In 2025, Celestica Inc. (CLS) spent $381.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.