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
MRKMerck & Co., Inc.
$128.38$317.1B
Overview & Verdict
OverviewShould I Buy?
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
HomeStocksMRKCash Flow

Merck & Co., Inc. (MRK) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash conversion efficiency remains inconsistent, as evidenced by an OCF/NI ratio that swung to -0.92 in 2026Q1, reflecting the impact of lumpy $8.8 billion acquisition outlays on liquidity.

MRK 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'97Dec'96
Cash from Operations17.89B16.47B21.47B13.01B19.09B14.11B10.25B13.44B10.92B6.45B10.38B12.42B7.86B11.65B10.02B12.38B10.82B3.39B6.57B7B6.77B7.61B8.8B9.86B9.53B9.08B7.69B6.13B5.33B6.32B5.43B
Operating CF Margin %-25.37%33.46%21.64%32.21%28.97%24.7%34.36%25.82%16.07%26.07%31.45%18.61%26.47%21.2%25.77%23.53%12.37%27.55%28.93%29.89%34.57%38.3%43.86%44.43%42.83%19.05%18.74%19.81%26.72%27.37%
Operating CF Growth %-17.86%-23.27%65.06%-31.89%35.34%37.61%-23.71%23.05%69.41%-37.87%-16.46%58.03%-32.56%16.28%-19.07%14.42%219.04%-48.38%-6.11%3.46%-11.08%-13.53%-10.78%3.5%4.94%18.12%25.39%15.06%-15.65%16.38%84.35%
Net Income8.94B18.25B17.13B365M14.53B12.36B7.08B9.78B6.19B2.42B3.94B4.46B11.93B4.52B6.3B6.39B982M13.02B7.81B3.28B4.43B4.63B5.81B6.83B7.15B7.28B6.82B5.89B5.25B4.61B3.88B
Depreciation & Amortization6.25B5.84B4.5B3.87B3.91B3.21B3.63B3.65B4.52B4.64B5.44B6.38B6.69B6.99B6.98B7.43B7.38B2.58B1.63B1.99B2.27B1.71B1.45B1.31B1.49B1.46B1.28B1.14B1.02B1.03B927.1M
Stock-Based Compensation605M0761M645M541M479M441M417M348M312M300M299M278M276M335M369M509M415.5M219M211M168M0000000000
Deferred Taxes-1.8B-1.67B-1.25B-1.9B-1.57B187M-668M-556M-509M-2.62B-1.52B-764M-2.6B-330M669M-1.54B-1.09B1.82B530.1M-1.78B-530.2M9M48.9M131.7M444.8M000000
Other Non-Cash Items8.78B1.03B3.99B12.23B4.47B1.71B4.36B2.22B1.92B6.72B4.82B2.32B-10.27B997M-123M498M2.11B-11.74B367M1.95B562.6M79.6M-35.4M1.1B-100.9M458M611.9M2.55B-193.3M651.2M554.4M
Working Capital Changes-4.88B-6.98B-3.67B-2.21B-2.78B-3.84B-4.59B-2.07B-1.55B-5.02B-2.6B-268M1.82B-794M-4.14B-766M930M-2.71B-3.98B1.36B-137.4M1.18B1.52B489.1M547M-123.7M-1.02B-3.45B-741.7M17M64.9M
Change in Receivables0-1.09B-244M-1.15B-644M-2.03B-1B294M-418M297M-619M-480M-554M436M349M-1.17B-1.09B165.2M-83M21M-241M-209M-7M603M0000000
Change in Inventory0-1.18B-835M-816M-161M-674M-855M-508M-911M-145M206M805M79M-365M-482M-678M1.99B1.21B-452.1M-40.7M226.5M125.6M331.9M-435.3M166.4M-557.5M-210.1M-223M-409.5M-53.5M-267.6M
Change in Payables0110M182M-380M-289M405M724M399M230M254M278M-37M593M522M-302M182M124M-45.2M170M-259M395M241M174M-509M0000000
Cash from Investing-22.46B-13.74B-7.73B-14.08B-4.96B-16.55B-9.44B-2.63B4.31B2.68B-3.21B-4.76B-374M-3.15B-6.8B-2.89B-3.5B3.16B-1.83B-2.81B-4.88B2.27B-1.64B-4.23B-4.01B-4.31B-3.64B-2.82B-11.4M-1.6B-1.98B
Capital Expenditures-3.77B-4.11B-3.37B-3.86B-4.39B-4.45B-4.68B-3.47B-2.62B-1.89B-1.61B-1.28B-2.32B-1.55B-1.95B-1.72B-1.68B-1.46B-1.3B-1.01B-980.2M-1.4B-1.73B-1.92B-2.37B-2.72B-2.73B-2.56B-1.97B-1.45B-1.2B
CapEx % of Revenue5.76%6.33%5.25%6.43%7.4%9.13%11.28%8.88%6.18%4.71%4.05%3.25%5.49%3.52%4.13%3.59%3.65%5.33%5.44%4.18%4.33%6.37%7.51%8.52%11.05%12.85%6.76%7.83%7.34%6.13%6.04%
Acquisitions-18.82B-10.04B-4.09B-12.03B-121M-12.91B-6.61B-4.95B-431M-396M-780M-7.43B11.24B-200M1.95B-50M391M-8.97B0-1.14B00-12.8M-1.53B00002.59B910M0
Investments-------------------------------
Other Investing369M-58M-127M1.11B32M-225M130M378M102M38M482M221M115M293M-1.75B-116M426M5.72B365.4M-1.39B-3M-3.1M-6.6M-25M-100K-190.2M56.1M1.65B432.3M-152.6M-142.7M
Cash from Financing852M-1.92B-7.03B-4.81B-9.12B2.59B-2.83B-8.86B-13.16B-10.01B-9.04B-5.39B-15.11B-5.99B-3.27B-6.9B-5.44B-1.64B-5.52B-4.87B-5.6B-3.04B-5.59B-6.83B-5.53B-5.07B-3.45B-3.87B-3.92B-4.86B-3.84B
Debt Issued (Net)13.8B11.38B2.31B4.18B-2.25B1.63B5.01B1.25B837M-1.13B-1.31B3.49B-3.47B4.53B3.16B-471M748M1.78B468M-1.18B-1.27B1.28B115.4M-1.78B-394.8M1.94B904.5M2.13B1.58B494.4M-21.3M
Equity Issued (Net)-777M-4.99B-1.31B-1.35B384M-840M-1.28B-4.78B-9.09B-4.01B-3.43B-4.19B-7.7B-6.52B-2.59B-1.6B-1.23B0-2.73B-531.1M-632.4M-878.8M-2.23B-1.65B-1.77B-3.59B-1.4B-3.26B-3.14B-3.16B-2.05B
Dividends Paid-8.23B-8.18B-7.84B-7.45B-7.01B-6.61B-6.21B-5.7B-5.17B-5.17B-5.12B-5.12B-5.25B-5.28B-5.24B-4.81B-4.85B-3.48B-3.28B-3.31B-3.32B-3.35B-3.31B-3.25B-3.19B-3.15B-2.8B-2.59B-2.25B-2.04B-1.73B
Share Repurchases-981M-5.08B-1.31B-1.35B0-840M-1.28B-4.78B-9.09B-4.01B-3.43B-4.19B-7.7B-6.52B-2.59B-1.92B-1.59B0-2.73B-1.43B-1B-1.02B-2.47B-2.03B-2.09B-3.89B-3.55B-3.58B-3.63B-3.57B-2.49B
Other Financing-3.94B-131M-195M-203M-240M8.41B-347M366M266M304M821M424M1.18B1.15B1.4B-22M-106M59.7M13M156.2M-375.3M-93.1M-161.8M-148.5M-172.5M41.4M-149.2M-152.5M-114.1M-153.9M-36M
Net Change in Cash-3.28B1.37B6.41B-5.86B4.61B14M-1.77B1.97B1.87B-423M-2.01B1.08B-8.18B2.17B-80M2.63B1.59B4.94B-967.8M-578.6M-3.67B6.71B1.68B-1.04B99M-392.8M514.9M-584.3M1.48B-227.3M-495M
Free Cash Flow14.12B12.36B18.1B9.14B14.71B9.66B5.82B9.97B8.31B4.56B8.76B11.26B6.54B10.11B8.07B10.66B9.79B1.93B7.17B5.99B5.79B6.21B7.07B7.95B7.16B6.36B4.96B3.57B3.35B4.87B4.23B
FCF Margin %21.52%19.04%28.2%15.21%24.81%19.84%14.03%25.48%19.64%11.37%22.01%28.5%15.49%22.95%17.07%22.19%21.29%7.04%30.07%24.75%25.56%28.19%30.79%35.34%33.38%29.98%12.29%10.91%12.47%20.59%21.34%
FCF Growth %-17.16%-31.7%97.92%-37.83%52.23%65.88%-41.57%19.98%82.05%-47.92%-22.15%72.02%-35.26%25.26%-24.32%8.88%406.94%-73.07%19.78%3.51%-6.78%-12.26%-10.99%11%12.65%28.14%38.91%6.42%-31.08%15.05%118.24%
FCF per Share5.714.937.123.595.793.812.293.863.101.663.143.962.233.372.623.453.140.853.352.732.642.823.183.533.142.742.111.481.371.971.70
FCF Conversion (FCF/Net Income)1.58x0.90x1.25x35.63x1.32x1.08x1.45x1.37x1.76x2.69x2.65x2.80x0.66x2.65x1.62x1.97x12.57x0.26x0.84x2.14x1.53x1.64x1.51x1.44x1.33x1.25x1.13x1.04x1.02x1.37x1.40x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Keytruda patent cliff exposure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Under Pipeline Pressure

As reported in financial statements, Merck's OCF/NI ratio has fluctuated wildly, reaching a low of -0.92 in 2026Q1 and a high of 2.94 in 2024Q3, illustrating a significant disconnect between accounting net income and the actual cash generated by core pharmaceutical operations.

The extreme variance in the conversion ratio suggests that non-cash charges and aggressive R&D accounting are heavily distorting the relationship between reported profitability and cash flow. Investors should monitor this divergence, as it indicates that net income is an unreliable proxy for the company's true ability to fund its capital-intensive pipeline.

FCF Volatility Reflects Strategic Shifts

Based on recent SEC filings, Merck's free cash flow margin has been highly inconsistent, swinging from a negative 5.1% in 2023Q4 to a peak of 51.1% in 2024Q3, which highlights the impact of lumpy acquisition costs and irregular R&D spending on cash generation.

The erratic FCF trajectory appears to be a direct consequence of management's strategy to prioritize long-term asset acquisition over consistent quarterly cash flow. This volatility warrants further investigation into whether the current cash generation profile can sustain both dividend commitments and the necessary R&D investment required to offset future patent cliffs.

Working Capital Dragging Cash Flow

According to the provided cash flow data, Merck has experienced persistent negative working capital changes in seven of the last ten quarters, with a significant outflow of $3.7 billion in 2025Q1, suggesting inefficient management of inventory and receivables relative to sales growth.

The recurring negative working capital adjustments indicate that the company is tying up significant cash in its supply chain, potentially due to inventory stocking for new product launches or extended collection cycles. This trend appears to be a structural headwind that consistently suppresses operating cash flow regardless of top-line performance.

Aggressive Capital Allocation Strategy

As indicated by the financial data, Merck has deployed substantial capital toward acquisitions, including an $8.8 billion outlay in 2026Q1, while simultaneously maintaining consistent dividend payments of approximately $2.0 billion per quarter, signaling a high-stakes approach to replacing aging revenue streams.

The heavy reliance on large-scale acquisitions to drive growth suggests that management is attempting to buy its way out of future patent expirations. Investors should monitor the return on these investments, as the current pace of cash deployment may eventually strain the balance sheet if the acquired assets fail to deliver expected synergies.

MRK — Frequently Asked Questions

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

How much cash does Merck & Co., Inc. (MRK) generate from operations?

Merck & Co., Inc. (MRK) generated $16.47B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Merck & Co., Inc.'s free cash flow?

Merck & Co., Inc. (MRK) generated $12.36B 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 Merck & Co., Inc.'s capital expenditure (CapEx)?

Merck & Co., Inc. (MRK) spent $4.11B 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 Merck & Co., Inc. distribute cash to shareholders?

In 2025, Merck & Co., Inc. (MRK) returned $8.18B to shareholders via cash dividends and spent $5.08B on share repurchases. This shows the company's commitment to returning capital to its equity investors.