Cash conversion efficiency remains a concern as the OCF/NI ratio dropped to 0.12 in 2026Q1, largely due to a $501.5 million outflow from working capital changes.
| 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 |
|---|
| Cash from Operations | 1.36B | 1.6B | 542.3M | 895.8M | 1.22B | 1.73B | 1.05B | 1.18B | 926.8M | 1B | 704.4M | 549.7M | 1.02B | 472.7M | 373.8M | 314.5M | 251.4M | 165.3M | 153.2M | 210.2M | 230.8M | 136.8M | 180.6M | 122.3M | 120.6M | 101M | 137M | 176M |
| Operating CF Margin % | - | 26.29% | 9.97% | 17.88% | 22.63% | 33.1% | 24.04% | 27.13% | 24.9% | 29.13% | 23.77% | 22.04% | 44.01% | 23.11% | 19.68% | 18.74% | 17.37% | 12.51% | 12.38% | 19.27% | 22.26% | 13.71% | 19.39% | 14.21% | 17.13% | 14.6% | 17.04% | 19.45% |
| Operating CF Growth % | 410.46% | 194.15% | -39.46% | -26.47% | -29.67% | 64.29% | -10.61% | 27.26% | -7.38% | 42.06% | 28.14% | -46.23% | 116.27% | 26.46% | 18.86% | 25.1% | 52.09% | 7.9% | -27.12% | -8.93% | 68.71% | -24.25% | 47.67% | 1.41% | 19.41% | -26.28% | -22.16% | - |
| Net Income | 1.09B | 1.07B | 4.17B | 1.4B | 1.52B | 1.5B | 823.4M | 1.05B | 722.2M | 583.6M | 569.5M | 494.9M | 811.1M | 391.7M | 293.2M | 236.7M | 218M | 229.1M | 128.9M | 113M | 130.5M | 79.3M | 1.7M | 79M | 55.7M | -11M | -272M | 82M |
| Depreciation & Amortization | 160.9M | 156.6M | 155.2M | 144.9M | 139.6M | 134.8M | 107.2M | 89.3M | 77.4M | 81.9M | 71.2M | 65.8M | 68.6M | 68.7M | 57.3M | 58M | 56.5M | 58.7M | 55.6M | 54.8M | 56.8M | 56.2M | 55.7M | 45.6M | 40.4M | 57M | 74M | 84M |
| Stock-Based Compensation | 163.3M | 158.1M | 162.3M | 139.4M | 126.8M | 109.3M | 92.6M | 81.3M | 71M | 61.6M | 56.9M | 49.9M | 48.3M | 47.4M | 42.1M | 35M | 29.3M | 28.3M | 28.7M | 27.7M | 26.6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -83.9M | -117.6M | -323.4M | -272.1M | -254.5M | -41.4M | -49.4M | 12.1M | -27.3M | 17.8M | -37.4M | -95M | -71.1M | 100K | 8.1M | -600K | -11.2M | -4M | -23.5M | -5.6M | 7.1M | -13.8M | 800K | 5.3M | -13.8M | -30M | 0 | 0 |
| Other Non-Cash Items | 330M | 174.1M | -3.36B | 7.5M | 105.8M | -119M | 38.3M | 154.1M | 126.1M | 21.6M | -21.9M | -30.3M | -24.9M | -56.7M | -38.4M | 15.1M | -40.1M | -78.5M | 33M | 16.2M | 24.7M | 18.7M | 119.6M | 12.3M | 74.6M | 8M | 347M | 11M |
| Working Capital Changes | -305.4M | 154.6M | -259.3M | -526.3M | -421.4M | 145.3M | 42.2M | -204.3M | -42.6M | 234.2M | 66.1M | 64.4M | 190.3M | 21.5M | 11.5M | -29.7M | -1.1M | -68.3M | -69.5M | 4.1M | -14.9M | -3.6M | 2.8M | -19.9M | -36.3M | -5M | -12M | -1M |
| Change in Receivables | -97.2M | -23M | 121.2M | -141.2M | -84.1M | -112.4M | 283.9M | -94.8M | -13M | -3.9M | -56.7M | -38.3M | -26.8M | 8.5M | -26.5M | -53.7M | -34.2M | -51.6M | -68.5M | -6.6M | 2.5M | -12.6M | 7.1M | -11M | -32M | 0 | 0 | 0 |
| Change in Inventory | 49.2M | 50.7M | -256.1M | -289M | -213.4M | 19M | -120.6M | -105.4M | -65.7M | -124M | -65.6M | -67.7M | -30.5M | -44.4M | -21.7M | -57M | -36.8M | -13.1M | -17.8M | -9M | -12.8M | -12.9M | -7.1M | 4.2M | 13.3M | -7M | 15M | -14M |
| Change in Payables | 151.4M | 395.1M | 89.5M | 146M | -21.4M | 195.2M | -84.5M | -63.5M | 192.5M | 85.2M | 74M | 29.4M | 112.9M | 50.3M | 41.9M | 61.7M | 63.6M | -16.3M | 32.9M | 14M | -3.9M | 25.1M | 13M | -8.4M | -17.6M | 0 | 0 | 0 |
| Cash from Investing | -891M | -712.9M | 2.31B | 173.8M | 252.3M | -1.72B | -531.1M | -595.8M | 76.7M | -647.2M | -211.7M | -316.1M | -633M | -412.7M | -90.5M | -412.8M | -61.5M | 40.1M | 58.8M | -144.5M | -35.7M | -27.2M | -177.1M | -63.3M | -68.3M | -4M | -75M | -49M |
| Capital Expenditures | -269.1M | -260.2M | -282.4M | -266.3M | -264.8M | -329.8M | -407.3M | -278.4M | -241.7M | -175.5M | -217.4M | -106.5M | -93.7M | -110.1M | -127.7M | -90.6M | -63M | -64M | -78M | -62.5M | -59.4M | -48.5M | -42.5M | -37.9M | -40.7M | -38M | -46M | -42M |
| CapEx % of Revenue | 4.27% | 4.29% | 5.19% | 5.32% | 4.92% | 6.3% | 9.29% | 6.4% | 6.49% | 5.11% | 7.34% | 4.27% | 4.03% | 5.38% | 6.72% | 5.4% | 4.35% | 4.84% | 6.3% | 5.73% | 5.73% | 4.86% | 4.56% | 4.4% | 5.78% | 5.49% | 5.72% | 4.64% |
| Acquisitions | -35.1M | 0 | -1.06B | -95.2M | 0 | 329.8M | 407.3M | -100.2M | -6.2M | -184.6M | -5.7M | -333.7M | -24.1M | -2.7M | -35.8M | -42.6M | -1.2M | 64M | 69.6M | -37M | 0 | 0 | -137.7M | 0 | -19M | 0 | 0 | -7M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -218.2M | -195.7M | 3.75B | -75M | -63.1M | -359.3M | -446.4M | -24M | -4.8M | -43.1M | 1.2M | 2.4M | 3.1M | -1.7M | 3.9M | 3.9M | 7.8M | 33.8M | 27.5M | 6.7M | 25.5M | 21.3M | 3.1M | -25.4M | -8.6M | 34M | -29M | 0 |
| Cash from Financing | -1.15B | -956.8M | -983M | -711M | -1.58B | -356.3M | -486.9M | -115.6M | -1.1B | -473.2M | -268.5M | -158.6M | -153M | 34.9M | -155.6M | -135.2M | -103.9M | -91.8M | -134.1M | -108.1M | -193.6M | 29M | -20.5M | -15M | -69.5M | -78M | -37M | -127M |
| Debt Issued (Net) | 0 | 0 | 0 | -300K | -200K | -1.8M | -800K | -10M | -437.3M | 176.3M | 222.1M | 1.9M | -12.7M | 409.6M | 39.5M | 104.4M | -48.4M | -84.6M | 94.2M | -27.9M | -85.9M | 59.1M | 7.1M | -4M | -82.1M | -91M | 441M | 0 |
| Equity Issued (Net) | -252.5M | -719.3M | -1.16B | -879.6M | -1.73B | -512.8M | -625.4M | -263.3M | -795.5M | -763.3M | -662.3M | -280.1M | -300.9M | -496.9M | -344.1M | -303.4M | -200M | -28.8M | -242.7M | -92.2M | -112.4M | -27.3M | -28.6M | -12.8M | -17.1M | 0 | 4M | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -410.9M | -893.4M | -1.16B | -879.6M | -1.73B | -512.8M | -625.4M | -263.3M | -795.5M | -763.3M | -662.3M | -280.1M | -300.9M | -496.9M | -344.1M | -303.4M | -200M | -95.5M | -306.5M | -130.9M | -145.9M | -53.5M | -59.1M | -49.4M | -30.8M | 0 | 0 | 0 |
| Other Financing | -897.5M | -237.5M | 176.4M | 168.9M | 142.8M | 158.3M | 139.3M | 157.7M | 131.6M | 113.8M | 171.7M | 119.6M | 160.6M | 122.2M | 149M | 63.8M | 144.5M | 21.6M | 14.4M | 12M | 4.7M | -2.8M | 1M | -4.4M | 29.7M | 13M | -482M | -127M |
| Net Change in Cash | -701.3M | -119.3M | 1.91B | 375.4M | -94.8M | -332.8M | 15.8M | 465M | -104.2M | -111.8M | 211.7M | 64.6M | 233.4M | 109.5M | 139.7M | -224.9M | 62M | 115.4M | 76.9M | -41M | 4.2M | 129.7M | -12.2M | 26.9M | -13.5M | 20M | 28M | 0 |
| Free Cash Flow | 1.09B | 1.33B | 289.9M | 629.5M | 953.4M | 1.4B | 647M | 901M | 685.1M | 825.2M | 487M | 443.2M | 928.6M | 362.6M | 246.1M | 223.9M | 188.4M | 101.3M | 75.2M | 147.7M | 171.4M | 88.3M | 138.1M | 84.4M | 79.9M | 63M | 91M | 134M |
| FCF Margin % | 17.28% | 22% | 5.33% | 12.56% | 17.71% | 26.8% | 14.75% | 20.72% | 18.4% | 24.02% | 16.43% | 17.77% | 39.98% | 17.73% | 12.96% | 13.34% | 13.02% | 7.67% | 6.08% | 13.54% | 16.53% | 8.85% | 14.83% | 9.81% | 11.35% | 9.1% | 11.32% | 14.81% |
| FCF Growth % | 66.82% | 360.5% | -53.95% | -33.97% | -32.01% | 116.74% | -28.19% | 31.51% | -16.98% | 69.45% | 9.88% | -52.27% | 156.09% | 47.34% | 9.92% | 18.84% | 85.98% | 34.71% | -49.09% | -13.83% | 94.11% | -36.06% | 63.63% | 5.63% | 26.83% | -30.77% | -32.09% | - |
| FCF per Share | 1.88 | 2.28 | 0.48 | 1.03 | 1.53 | 2.22 | 1.02 | 1.42 | 1.07 | 1.27 | 0.75 | 0.67 | 1.43 | 0.53 | 0.35 | 0.31 | 0.26 | 0.14 | 0.11 | 0.20 | 0.22 | 0.12 | 0.19 | 0.12 | 0.11 | 0.09 | 0.13 | 0.19 |
| FCF Conversion (FCF/Net Income) | 1.00x | 1.49x | 0.13x | 0.64x | 0.80x | 1.15x | 1.28x | 1.13x | 1.28x | 1.61x | 1.24x | 1.11x | 1.26x | 1.21x | 1.27x | 1.33x | 1.15x | 0.72x | 1.19x | 1.86x | 1.77x | 1.73x | 106.24x | 1.55x | 2.17x | -8.42x | -0.50x | 2.15x |
| Interest Paid | 0 | 0 | 19.6M | 19.9M | 19.3M | 20.2M | 19.9M | 19.9M | 30.1M | 19.9M | 16.1M | 14.1M | 15.5M | 4.3M | 4.4M | 3.2M | 2.4M | 2.7M | 7.3M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 340.6M | 0 | 1.2B | 470.1M | 504.1M | 182.5M | 197.9M | 61.5M | 223.7M | 143.7M | 99.9M | 86.9M | 274.7M | 54M | 38M | 15.4M | 14.7M | 34.2M | 37.2M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working capital volatility
As reported in recent financial filings, the relationship between net income and operating cash flow is highly inconsistent, evidenced by an OCF/NI ratio that plummeted to 0.12 in 2026Q1, suggesting that reported earnings are currently decoupled from the actual cash generation capabilities of the business.
The significant divergence between net income and operating cash flow indicates that non-cash accruals and working capital swings are heavily influencing the bottom line. Investors should monitor whether this trend represents a temporary timing mismatch or a structural shift in the company's ability to convert accounting profits into liquid resources.
Based on the provided cash flow statements, free cash flow has exhibited extreme volatility, swinging from a negative $21.1 million in 2026Q1 to a peak of $516.2 million in 2025Q3, which highlights the sensitivity of Edwards Lifesciences' cash generation to quarterly operational and investment cycles.
The erratic FCF trajectory suggests that the company's cash flow profile is not yet stabilized, likely due to the lumpy nature of its R&D investments and inventory management. This inconsistency warrants further investigation into whether the underlying business model can sustain consistent cash conversion as it scales its TMTT pipeline.
According to the company's quarterly data, working capital changes have been a major drag on cash flow, with a massive $501.5 million outflow in 2026Q1 alone, indicating that inventory and receivables management are currently creating significant friction in the company's ability to generate free cash.
The substantial negative working capital adjustments suggest that the company may be building inventory or experiencing delayed collections, which directly pressures short-term liquidity. Analysts should scrutinize whether these outflows are tied to the consignment model or if they reflect broader inefficiencies in the supply chain.
As detailed in recent financial statements, Edwards Lifesciences has prioritized aggressive capital deployment, including a $521.8 million share repurchase in 2026Q1, even during periods where operating cash flow was insufficient to cover these outflows, signaling a high-conviction approach to managing the company's capital structure.
The decision to return capital to shareholders while operating cash flow is constrained suggests management's confidence in the long-term durability of the balance sheet. However, this strategy may leave the company with less flexibility if the TMTT segment requires unexpected capital injections to reach commercial maturity.
Quick answers to the most common questions about buying EW stock.
Edwards Lifesciences Corporation (EW) generated $1.60B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Edwards Lifesciences Corporation (EW) generated $1.33B 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.
Edwards Lifesciences Corporation (EW) spent $260.2M 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, Edwards Lifesciences Corporation (EW) spent $893.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.