Operating cash flow of $115.9M in 2026Q2 was 2.16x net income, but working capital swings of -$78.7M and aggressive buybacks ($103M) exceeding FCF ($88.5M) indicate reliance on balance sheet cash.
Envista Holdings Corp (NVST) cash flow statement — 9-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 |
|---|
| Cash from Operations | 299.3M | 275.7M | 336.5M | 275.7M | 182.7M | 361.6M | 283.9M | 397.5M | 400.1M | 359.1M |
| Operating CF Margin % | - | 10.14% | 13.4% | 10.74% | 7.11% | 14.41% | 14.72% | 17.4% | 14.07% | 12.78% |
| Operating CF Growth % | -1176.45% | -18.07% | 22.05% | 50.9% | -49.47% | 27.37% | -28.58% | -0.65% | 11.42% | - |
| Net Income | 95M | 47M | -1.12B | -100.2M | 243.1M | 340.5M | 33.3M | 217.6M | 230.7M | 301.1M |
| Depreciation & Amortization | 191.4M | 150.7M | 154.5M | 162.6M | 162.1M | 151.9M | 163.1M | 168.1M | 130M | 121.4M |
| Stock-Based Compensation | 13.1M | 37.6M | 35.3M | 30.7M | 30.5M | 28.2M | 22.6M | 18.4M | 13.3M | 12.3M |
| Deferred Taxes | 12.3M | 11.4M | -29M | -37M | 0 | 0 | 55.6M | 0 | 1.7M | -58.2M |
| Other Non-Cash Items | 64.8M | 20.1M | 1.2B | 328M | 18.7M | 44.2M | 24.5M | 9.5M | 400K | 6.8M |
| Working Capital Changes | -116M | 8.9M | 97.4M | -108.4M | -271.7M | -203.2M | -15.2M | -16.1M | 25.7M | -82.5M |
| Change in Receivables | -39.1M | -48.5M | 10M | -17M | -71M | -43.2M | 71.9M | 3.3M | -3.8M | -18.9M |
| Change in Inventory | -16.1M | -29.1M | 3.6M | 35.1M | -39.9M | -66M | 11.9M | -1.5M | -8.9M | -30.5M |
| Change in Payables | -3.8M | 7.5M | -1.2M | -46.3M | 44.5M | -20.3M | 21.6M | -7.9M | -3.8M | -500K |
| Cash from Investing | -177.3M | -51.1M | -54.6M | -62.4M | -657.3M | 262.7M | -69.1M | -78.4M | -75.5M | -54.9M |
| Capital Expenditures | -67M | -45.3M | -33.8M | -58.2M | -75.7M | -54.7M | -47.7M | -77.8M | -72.2M | -48.9M |
| CapEx % of Revenue | 2.35% | 1.67% | 1.35% | 2.27% | 2.95% | 2.18% | 2.47% | 3.41% | 2.54% | 1.74% |
| Acquisitions | -108.7M | 0 | 0 | 0 | -622.3M | 310.4M | -40.7M | 0 | 0 | 100K |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 2.9M | -6.3M | 2.3M | -14.9M | -15.3M | -4.4M | 19.3M | -600K | -3.3M | -6M |
| Cash from Financing | -218.4M | -170.9M | -103.7M | 118.9M | 12.5M | -465.6M | 492.5M | -107.7M | -324.6M | -304.2M |
| Debt Issued (Net) | 0 | -900K | -100M | 115.4M | -200K | -475.7M | 517.3M | 1.32B | 0 | 0 |
| Equity Issued (Net) | -202.4M | -163.8M | 2.4M | 11.3M | 21.8M | 19.5M | -5M | 643.4M | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -212M | -166.6M | 0 | 0 | 0 | 0 | -5M | 0 | 0 | 0 |
| Other Financing | -16M | -6.2M | -6.1M | -7.8M | -9.1M | -9.4M | -19.8M | -2.07B | -324.6M | -304.2M |
| Net Change in Cash | -101M | 142.6M | 129.1M | 333.1M | -466.7M | 184.7M | 677.7M | 211.2M | 0 | 0 |
| Free Cash Flow | 232.3M | 230.4M | 302.7M | 217.5M | 107M | 306.9M | 236.2M | 319.7M | 327.9M | 310.2M |
| FCF Margin % | 8.13% | 8.47% | 12.06% | 8.47% | 4.16% | 12.23% | 12.24% | 13.99% | 11.53% | 11.04% |
| FCF Growth % | -9.93% | -23.89% | 39.17% | 103.27% | -65.14% | 29.93% | -26.12% | -2.5% | 5.71% | - |
| FCF per Share | 1.42 | 1.36 | 1.76 | 1.30 | 0.60 | 1.73 | 1.44 | 2.34 | 2.12 | 2.01 |
| FCF Conversion (FCF/Net Income) | 2.45x | 5.87x | -0.30x | -2.75x | 0.75x | 1.06x | 8.53x | 1.83x | 1.73x | 1.19x |
| Interest Paid | 15.6M | 46.1M | 54.7M | 63.2M | 38.4M | 35.7M | 56.7M | 7.7M | 0 | 0 |
| Taxes Paid | -11M | 79.8M | 32.9M | 98.6M | 119.2M | 84M | 28.6M | 30.7M | 26.3M | 25.1M |
Quick answers to the most common questions about buying NVST stock.
Envista Holdings Corp (NVST) generated $275.7M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Envista Holdings Corp (NVST) generated $230.4M 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.
Envista Holdings Corp (NVST) spent $45.3M 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, Envista Holdings Corp (NVST) spent $166.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility
Metrics are mathematically derived from official filings.
Earnings Quality Masked by Working Capital
In 2026Q2, NVST's operating cash flow of $115.9M was 2.16 times net income, but working capital swings of -$78.7M suggest earnings quality is heavily influenced by timing, per recent financial statements.
The OCF/NI ratio of 2.16 in 2026Q2 appears robust, yet the negative working capital change of $78.7M indicates that cash generation is being supported by favorable working capital movements rather than core earnings. This pattern is inconsistent, as 2026Q1 saw OCF of -$3.3M against net income of $38.7M, implying that earnings quality is volatile and may not be sustainable without continued working capital tailwinds.
Free Cash Flow Recovery Remains Uneven
NVST's free cash flow swung from -$15.8M in 2026Q1 to $88.5M in 2026Q2, with FCF margin improving to 12.1%, yet the quarterly trajectory shows high variability, as reported in the latest cash flow data.
The FCF margin of 12.1% in 2026Q2 is a significant improvement from the -2.2% in 2026Q1, but the pattern over the past year has been erratic, with margins ranging from -0.9% to 19.0%. This suggests that while the company can generate strong cash flow, it is not yet on a stable upward trend, and investors should monitor whether the recent improvement can be sustained.
Capital Expenditures Remain Modest
CapEx intensity has stayed low, with CapEx/Revenue at 3.8% in 2026Q2, up from 1.8% a year earlier, indicating a shift toward higher investment, though still below the 5% threshold typical for capital-intensive peers.
The increase in CapEx to $27.4M in 2026Q2 from $12.3M in 2025Q2 suggests NVST is investing more in growth initiatives, but the absolute level remains modest relative to revenue. This implies that the company is not heavily capital-intensive, and the recent uptick may be discretionary rather than maintenance-driven, which could support future growth if deployed effectively.
Working Capital Swings Drive Cash Flow
Working capital changes have been the primary driver of cash flow volatility, with a -$78.7M drag in 2026Q2 and a -$98.9M drag in 2026Q1, offset by positive contributions in other quarters, as per the cash flow statement.
The large negative working capital changes in the first two quarters of 2026 indicate significant cash outflows related to receivables, inventory, or payables, which may reflect operational challenges or deliberate inventory builds. Conversely, 2025Q4 and 2024Q4 saw positive working capital contributions of $29.3M and $62.3M, respectively, suggesting that cash flow is heavily influenced by quarter-end timing and that the company's working capital management is inconsistent.
Aggressive Buybacks and Acquisitions
NVST deployed $103.0M on buybacks and $54.4M on acquisitions in 2026Q2, totaling $157.4M, which exceeds its $88.5M free cash flow, indicating reliance on balance sheet cash, as disclosed in the cash flow statement.
The company's capital deployment strategy appears aggressive, with significant share repurchases and acquisition spending that outpace internally generated cash flow. This suggests that management is confident in future cash generation, but it also raises questions about balance sheet flexibility, especially if cash flow remains volatile. Investors should monitor whether these investments yield returns that justify the cash outlays.
Cumulative Cash Generation Exceeds Earnings
Over the last ten quarters, NVST's cumulative operating cash flow of $734.4M far exceeds cumulative net income of -$1.0B, driven by large non-cash charges and working capital swings, according to the provided financial data.
The divergence between cumulative net income and operating cash flow is stark, with the latter being positive while the former is negative, largely due to a massive impairment charge in 2024Q2. This indicates that the company's earnings are heavily impacted by non-cash items, and cash generation is more reflective of underlying operations. However, the reliance on working capital changes to achieve this cash flow suggests that the quality of cash generation may be lower than it appears.
What Could Invalidate the Base Case
The cash flow statement obscures the impact of stock-based compensation, which totaled $19.7M in 2026Q2, and the sustainability of working capital swings, as per the cash flow data.
While operating cash flow appears strong, the inclusion of stock-based compensation as a non-cash add-back may overstate cash generation, as it does not represent actual cash inflow. Additionally, the large working capital swings, particularly the negative changes in 2026Q1 and Q2, could reverse and pressure future cash flows. Investors should monitor whether the company can sustain its cash generation without relying on favorable working capital timing or non-cash adjustments.