Cash generation remains erratic, highlighted by a massive $177.6M working capital outflow in 2026Q1 that severely impacted the company's free cash flow margin of -28.5%.
| 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 | 259.05M | 271.09M | 206.57M | 137.32M | 166.94M | 76.74M | 204.62M | 357.71M | 289.93M | 511.38M | 443.78M | 368.7M | 422.64M | 405.4M | 325.69M | 271.02M | 240.56M | 241.37M | 181.39M | 188.52M | 177.27M | 162.42M | 123.75M | 118.03M | 97.84M | 90.34M | 36.15M | 24M | 33.8M | 29M | 14.8M |
| Operating CF Margin % | - | 14.16% | 10.26% | 6.88% | 8.47% | 4.02% | 11.8% | 20.1% | 7.95% | 14.79% | 13.94% | 13.26% | 17.33% | 18.82% | 17.93% | 17.06% | 17.16% | 18.74% | 16.98% | 20.54% | 21.66% | 23.41% | 19.97% | 21.41% | 21.02% | 25.48% | 14.87% | 10.57% | 18.23% | 22.5% | 18.32% |
| Operating CF Growth % | 53.27% | 31.23% | 50.43% | -17.74% | 117.55% | -62.5% | -42.8% | 23.38% | -43.31% | 15.23% | 20.36% | -12.76% | 4.25% | 24.47% | 20.17% | 12.66% | -0.34% | 33.07% | -3.78% | 6.35% | 9.15% | 31.24% | 4.85% | 20.64% | 8.31% | 149.9% | 50.62% | -28.99% | 16.55% | 95.95% | 150.85% |
| Net Income | 174.22M | 0 | -99.07M | -60.41M | 62.57M | 108.01M | -9.58M | 42.21M | 268.63M | 320.37M | 324.6M | 335.69M | 317.2M | 280.52M | 240.91M | 218M | 202.69M | 175.8M | 169.2M | 142.72M | 124.47M | 89.04M | 98.28M | 84.33M | 68.78M | 30.43M | 10.99M | 25M | 29.1M | 20.9M | 13.1M |
| Depreciation & Amortization | 22.72M | 0 | 33.18M | 36.17M | 35.64M | 32.15M | 28.44M | 25.93M | 111.28M | 102.88M | 89.26M | 64.23M | 45.99M | 39.97M | 30.82M | 25.29M | 21.95M | 16.72M | 13.21M | 10.56M | 9.47M | 9.91M | 9.35M | 8.4M | 6.13M | 21.44M | 13.81M | 12.1M | 8.7M | 4.5M | 1.8M |
| Stock-Based Compensation | 11.97M | 0 | 11.87M | 12.32M | 16.13M | 18.97M | 39.04M | 33.41M | 38.7M | 29.57M | 34M | 32.13M | 31.72M | 31.29M | 28.44M | 27.09M | 25.69M | 24.32M | 20.78M | 17.96M | 10.21M | 10.21M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 44.99M | 0 | -2.13M | 3.24M | -22.77M | -31.24M | 36.29M | -55.72M | -24.15M | -60.07M | 18.15M | 14.49M | 2.56M | 15.92M | 21.34M | 8.06M | 24.38M | 7.45M | -13.65M | -7.02M | -1.74M | 1.55M | 5.81M | -9.7M | 1.5M | -14.72M | -1.34M | 5.7M | 5.1M | 6.5M | 4.4M |
| Other Non-Cash Items | 46.99M | 229.26M | 174.49M | 157.63M | 43.55M | -27.8M | 57.7M | 295.85M | -7.42M | 981K | 3.99M | -2.49M | -6.27M | 2.35M | 995K | 1.08M | 967K | 0 | -38.54M | -1.98M | 8.27M | 0 | -197K | 0 | 0 | -2K | 15K | 100K | 0 | 100K | 0 |
| Working Capital Changes | -41.84M | 41.83M | 88.24M | -11.63M | 31.83M | -23.36M | 52.73M | 16.03M | -97.11M | 117.65M | -26.22M | -75.35M | 31.44M | 35.36M | 3.19M | -8.51M | -35.12M | 17.09M | 30.39M | 26.27M | 26.6M | 51.71M | 10.51M | 35M | 21.43M | 53.2M | 12.68M | -18.9M | -9.1M | -3M | -4.5M |
| Change in Receivables | 17.96M | 30.56M | 10.29M | 26.28M | -5.54M | -72.73M | 31.01M | -17.61M | -36.6M | 7.8M | -34M | -55.39M | -57.02M | -37.33M | -17.68M | -48.99M | -16.95M | -2.05M | -16.93M | -21.79M | -3.87M | -3.87M | -13.65M | -17.37M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -66.73M | 70.26M | -3.02M | -7.37M | 10.64M | 2.44M | -6.43M | 3.27M | 22.59M | -20.07M | -7.75M | 1M | -4.39M | 21.98M | -13.66M | -7.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | -44.57M | 28.33M | 51.14M | 0 | 420K | 21.33M | 47.91M | 46.2M | 15.39M | 24.55M | 11.62M | -7.87M | 66.04M | 49.24M | 16.95M | 21.48M | -37M | 39.48M | 58.94M | 45.19M | 35.76M | 35.76M | 16.64M | 35.16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -22.81M | -18.3M | -35.41M | -48.18M | -56.95M | -53.07M | 815.51M | 102.45M | -142.77M | -576.61M | -821.22M | -848M | -503.6M | -263.49M | -460.55M | -190.57M | -361.61M | -163.13M | -222.9M | -90.79M | -155.95M | -104.85M | -80.77M | -90.52M | -33.73M | -30.82M | -8.24M | -72.2M | -65.2M | -32.2M | -76.7M |
| Capital Expenditures | -21.39M | 0 | -22.02M | -33.33M | -29.71M | -32.25M | -28.79M | -19.27M | -48.87M | -49.31M | -39.26M | -27.07M | -18.06M | -15.65M | -14.49M | -31.33M | -12.11M | -14.95M | -15.68M | -8.51M | -12.87M | -7.88M | -7.06M | -15.27M | -7.99M | -30.82M | -13.38M | -55M | -92.2M | -62.4M | -4.7M |
| CapEx % of Revenue | 1.11% | 0.96% | 1.09% | 1.67% | 1.51% | 1.69% | 1.66% | 1.08% | 1.34% | 1.43% | 1.23% | 0.97% | 0.74% | 0.73% | 0.8% | 1.97% | 0.86% | 1.16% | 1.47% | 0.93% | 1.57% | 1.14% | 1.14% | 2.77% | 1.72% | 8.69% | 5.5% | 24.23% | 49.73% | 48.41% | 5.82% |
| Acquisitions | -30.2M | 0 | -8.17M | -6.67M | -28.17M | -5.2M | -2.23M | -46.98M | -91.73M | -531.7M | -762.3M | -818.9M | -479.39M | -238.04M | -441.01M | -154.88M | -338.6M | -151.32M | -205.72M | -119.1M | -91.84M | -91.94M | -64.85M | -75.24M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 61.84M | -18.3M | 6.83M | 807K | 1.38M | 2.93M | 874.94M | 152.69M | -18.39M | 6.71M | -19.65M | -2.02M | -6.15M | -9.79M | -446.05M | 0 | 0 | 0 | 68.3M | 0 | 6.1M | 0 | 1.1M | 0 | -25.73M | 0 | 5.14M | -17.2M | -100K | 0 | -42.5M |
| Cash from Financing | -129.09M | -107.49M | -14.48M | -25.71M | -487.55M | -760.12M | -4.16M | -393.07M | -170.61M | 89.74M | 381.56M | 482.94M | 97.75M | -132.05M | 137.54M | -88.1M | 120.8M | -66.08M | -46.97M | -64.43M | 37.08M | -53.38M | -63.87M | -72.82M | -18.48M | -35.03M | -25.66M | 48.4M | 13.5M | 3.3M | 61.9M |
| Debt Issued (Net) | -22.45M | -20.75M | -15.39M | -19.12M | -405.17M | -762.66M | -1.16M | -239.5M | 129M | 145.34M | 427.87M | 713.33M | 540.84M | -117.1M | 112.47M | -119.93M | 96.24M | -89.82M | 137.22M | -460K | -908K | -54.81M | 52.44M | -750K | -589K | -48.3M | -27.24M | 40.3M | 7.7M | -200K | 2.1M |
| Equity Issued (Net) | -104.2M | -83.5M | 1.94M | 3.99M | -83.11M | 2.13M | -1.48M | -134.02M | -302.16M | -70.19M | -39.81M | -214.92M | -488.43M | -23.17M | 28.81M | 31.36M | 22.53M | 17.96M | -188.31M | -72.61M | 29.92M | 1.42M | -116.3M | -72.07M | -17.89M | 13.27M | 1.58M | 8.1M | 5.8M | 3.5M | 59.8M |
| 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 | 0 | 0 | 0 |
| Share Repurchases | -106.56M | -86.68M | -1.7M | -919K | -88.51M | -4.72M | -8.49M | -145.28M | -302.16M | -70.19M | -61.83M | -235.05M | -488.43M | -51.86M | 0 | 0 | 0 | 0 | -200M | -100M | 0 | -50M | -150M | -100M | -50M | -2.56M | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -2.44M | -3.25M | -1.03M | -10.59M | 732K | 407K | -1.51M | -19.55M | 2.55M | 14.59M | -6.5M | -15.46M | 45.34M | 8.21M | -3.74M | 470K | 2.03M | 5.77M | 4.13M | 8.64M | 8.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Cash | 106.8M | 145.3M | 156.68M | 63.43M | -377.57M | -736.45M | 1.02B | 67.1M | -23.45M | 24.5M | 4.13M | 3.64M | 16.79M | 9.86M | 2.68M | -7.66M | -252K | 12.16M | -88.47M | 33.3M | 58.4M | 4.18M | -20.89M | -45.3M | 45.64M | 24.48M | 2.25M | 100K | 13.5M | 3.3M | 0 |
| Free Cash Flow | 237.66M | 252.63M | 184.55M | 104M | 137.23M | 44.49M | 175.83M | 338.44M | 241.06M | 462.07M | 404.51M | 341.63M | 404.58M | 389.74M | 311.2M | 239.69M | 228.44M | 226.43M | 165.71M | 180.01M | 164.4M | 154.53M | 116.7M | 102.76M | 89.85M | 59.51M | 22.77M | -31M | -58.4M | -33.4M | 10.1M |
| FCF Margin % | 12.3% | 13.2% | 9.17% | 5.21% | 6.96% | 2.33% | 10.14% | 19.02% | 6.61% | 13.36% | 12.71% | 12.29% | 16.59% | 18.09% | 17.13% | 15.09% | 16.3% | 17.58% | 15.51% | 19.62% | 20.08% | 22.28% | 18.83% | 18.64% | 19.3% | 16.78% | 9.37% | -13.66% | -31.5% | -25.91% | 12.5% |
| FCF Growth % | 22.3% | 36.89% | 77.46% | -24.22% | 208.47% | -74.7% | -48.05% | 40.4% | -47.83% | 14.23% | 18.41% | -15.56% | 3.81% | 25.24% | 29.83% | 4.92% | 0.89% | 36.64% | -7.95% | 9.5% | 6.38% | 32.42% | 13.56% | 14.37% | 50.97% | 161.37% | 173.45% | 46.92% | -74.85% | -430.69% | 152.5% |
| FCF per Share | 2.86 | 2.96 | 2.21 | 1.27 | 1.63 | 0.51 | 2.05 | 4.02 | 2.63 | 4.93 | 4.32 | 3.64 | 4.05 | 3.85 | 3.11 | 2.45 | 2.40 | 2.44 | 1.76 | 1.80 | 1.66 | 1.60 | 1.26 | 1.05 | 0.84 | 0.66 | 0.35 | -0.49 | -0.91 | -0.28 | 0.09 |
| FCF Conversion (FCF/Net Income) | 1.36x | 1.64x | -2.09x | -2.27x | 2.52x | 0.59x | -0.26x | -0.24x | 1.08x | 1.60x | 1.37x | 1.10x | 1.33x | 1.45x | 1.35x | 1.24x | 1.19x | 1.37x | 1.07x | 1.32x | 1.42x | 1.82x | 1.26x | 1.40x | 1.42x | 2.97x | 3.29x | 0.96x | 1.16x | 1.39x | 1.13x |
| Interest Paid | 0 | 0 | 40M | 42.28M | 116.23M | 86.54M | 110.49M | 95.44M | 82.54M | 73.84M | 60.45M | 20.37M | 7.32M | 3.31M | 2.04M | 2.57M | -2.56M | 3.67M | 3.47M | 749K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 4.67M | 30.84M | 26.91M | 54.73M | 0 | 86.27M | 185.42M | 75.43M | 175.96M | 181M | 161.84M | 126.41M | 129.64M | 119.26M | -88.6M | 113.2M | 104.17M | 79.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Working Capital Volatility
According to quarterly cash flow data, the relationship between net income and operating cash flow is highly erratic, with OCF/NI ratios swinging from -31.03 in 2024Q1 to 4.36 in 2024Q4, indicating that reported earnings are frequently decoupled from actual cash generation capabilities.
The extreme variance in the OCF/NI ratio suggests that Pediatrix's net income is heavily influenced by non-cash adjustments and timing differences in revenue recognition. Investors should monitor whether these swings represent structural issues in the revenue cycle or merely temporary accounting noise related to the company's ongoing portfolio restructuring.
Based on reported financial statements, working capital changes have been the primary driver of cash flow instability, evidenced by a massive $177.6M outflow in 2026Q1 following a $46.3M inflow in 2025Q4, highlighting significant friction in the company's cash conversion cycle.
These sharp reversals in working capital suggest that the company's ability to collect on its services is highly sensitive to payer behavior and potential delays in reimbursement processing. Such volatility complicates the assessment of core operational health, as cash flow appears more dependent on timing shifts than on sustainable margin expansion.
As reported in recent filings, the free cash flow trajectory is characterized by extreme seasonality and inconsistency, with margins fluctuating from a negative 28.5% in 2026Q1 to a positive 28.3% in 2025Q2, reflecting a lack of predictable cash generation across the fiscal year.
The inability to maintain a consistent positive FCF margin suggests that the company's underlying business model faces recurring cash flow pressures that are not fully captured by net income metrics. This inconsistency warrants further investigation into whether the company's cost structure is sufficiently flexible to withstand periods of lower reimbursement efficiency.
Based on the provided cash flow data, Pediatrix has consistently utilized available cash for share repurchases, including a notable $64.0M outflow in 2025Q4, even during periods where operating cash flow volatility remained a significant concern for the broader financial profile.
The decision to prioritize share buybacks over other forms of capital deployment suggests a management focus on supporting equity value despite the underlying operational headwinds. Investors should consider whether this capital allocation strategy is sustainable given the company's recent revenue contraction and the inherent risks associated with its high-acuity service model.
Quick answers to the most common questions about buying MD stock.
Pediatrix Medical Group, Inc. (MD) generated $271.1M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Pediatrix Medical Group, Inc. (MD) generated $252.6M 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.
Pediatrix Medical Group, Inc. (MD) spent $0.0M 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, Pediatrix Medical Group, Inc. (MD) spent $86.7M on share repurchases. This shows the company's commitment to returning capital to its equity investors.