Free cash flow margins improved to 18.6% in 2025Q4, supported by a strong operating cash flow to net income ratio of 2.69.
| Metric | 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 | 1.29B | 987M | 608M | 468M | 877M | 935M | 1.17B | 931M | 1.09B | 849M | 1.03B | 683M | 867M | 902M | 842M | 859M | 719M | 566M | 424M | 352M | 260M | 363.28M | 276.79M | 242.85M | 144.46M | -486.02M | 115.02M | 117.19M | 113.57M | 142.14M |
| Operating CF Margin % | 20.85% | 16.99% | 10.96% | 8.97% | 16.83% | 20.5% | 22.73% | 18.98% | 22.88% | 18.18% | 22.23% | 14.79% | 19.93% | 21.8% | 19.72% | 21.68% | 19.06% | 14.89% | 12.59% | 12.67% | 10.19% | 15.17% | 13.15% | 13.58% | 9.17% | -28.68% | 6.35% | 6.7% | 6.55% | 7.76% |
| Operating CF Growth % | 30.5% | 62.34% | 29.91% | -46.64% | -6.2% | -19.95% | 25.46% | -14.59% | 28.39% | -17.57% | 50.81% | -21.22% | -3.88% | 7.13% | -1.98% | 19.47% | 27.03% | 33.49% | 20.45% | 35.38% | -28.43% | 31.25% | 13.97% | 68.12% | 129.72% | -522.56% | -1.85% | 3.19% | -20.1% | 96.13% |
| Net Income | 626.46M | 412M | 290M | 235M | 586M | 246M | 743M | 781M | 879M | 1.06B | 559M | 714M | 802M | 1.1B | 848M | 615M | 472M | 630M | 493M | 537M | 422M | 317.06M | 321.07M | 242.73M | 224.25M | 243.01M | 187.33M | 226.08M | 269.13M | 314.24M |
| Depreciation & Amortization | 574.34M | 580M | 527M | 628M | 581M | 596M | 518M | 454M | 460M | 478M | 511M | 427M | 361M | 324M | 306M | 288M | 312M | 287M | 237M | 169M | 180M | 137.33M | 143.21M | 152.05M | 87.81M | 79.16M | 87.84M | 82M | 67.45M | 72.78M |
| Stock-Based Compensation | 43M | 40M | 39M | 40M | 41M | 26M | 32M | 35M | 31M | 27M | 29M | 32M | 28M | 34M | 30M | 21M | 18M | 24M | 23M | 14M | 13M | 11.7M | 10.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | -255M | -50M | -207M | -201M | -229M | -594M | -176M | 0 | 0 | -530M | -293M | 38M | 26M | -249M | -139M | -154M | -112M | -40.68M | -58.04M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -83.09M | 78M | 84M | 100M | 74M | 56M | 55M | 51M | 51M | 46M | 38M | -332M | -277M | -2M | 8M | 5M | -101M | 14M | -60M | 3M | -3M | -32.02M | -58.93M | -94.27M | -136.01M | -785.94M | -232.3M | -170.47M | -196.06M | -216.12M |
| Working Capital Changes | 127.3M | -123M | -332M | -535M | -150M | 61M | 27M | -189M | -102M | -170M | 69M | -158M | -47M | -24M | -57M | -108M | -8M | -140M | -130M | -217M | -240M | -30.11M | -81.25M | -57.66M | -31.6M | -22.25M | 72.15M | -20.42M | -26.95M | -28.77M |
| Change in Receivables | -175.41M | -81M | -49M | -103M | -81M | 209M | 30M | -108M | -40M | -74M | -26M | -76M | -70M | -5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 208.49M | -42M | -178M | -407M | -151M | -45M | -204M | -152M | -17M | -47M | -83M | -168M | -99M | 12M | 40M | 21M | -17M | -117M | -84M | -37M | -48M | -114.07M | -17.86M | -18.53M | -58.25M | -10.6M | 970.62K | -34.03M | 2.81M | -8.05M |
| Change in Payables | 94.22M | 0 | 0 | 103M | 81M | -209M | -30M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -406.95M | -569M | -448M | -472M | -691M | -606M | -1.25B | -378M | -543M | -383M | -429M | -1.75B | -407M | -954M | -354M | -307M | -206M | -305M | -975M | 242M | -191M | -226.52M | -127.5M | -346.31M | -98.44M | 245.4M | -107.58M | -127.48M | -116.54M | -191.63M |
| Capital Expenditures | -434.01M | -381M | -427M | -358M | -408M | -443M | -408M | -347M | -376M | -392M | -358M | -375M | -340M | -265M | -321M | -315M | -318M | -289M | -194M | -222M | -200M | -195.55M | -130.36M | -137.3M | -108.78M | -95.44M | -108.55M | -115.03M | -119.35M | -124.5M |
| CapEx % of Revenue | 7.02% | 6.56% | 7.7% | 6.86% | 7.83% | 9.71% | 7.94% | 7.08% | 7.89% | 8.4% | 7.73% | 8.12% | 7.81% | 6.41% | 7.52% | 7.95% | 8.43% | 7.6% | 5.76% | 7.99% | 7.84% | 8.17% | 6.19% | 7.68% | 6.91% | 5.63% | 5.99% | 6.58% | 6.89% | 6.8% |
| Acquisitions | 29.07M | -186M | -21M | -113M | -285M | -170M | -869M | -29M | -159M | 11M | -69M | -1.57B | -67M | -792M | -33M | 0 | -25M | -16M | -781M | 454M | -25M | -70.36M | 85.71M | -395.46M | -100.92M | 237.04M | 114.7M | -27.22M | -13.22M | -72.95M |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -2M | 0 | 1M | -404M | 7M | 26M | -345M | -376M | -392M | -358M | 208M | 0 | 103M | 0 | 8M | 137M | 0 | 0 | 10M | 34M | -233.81M | -127.5M | 71.07M | 18.93M | 107.99M | -116.96M | 14.77M | 16.04M | 5.82M |
| Cash from Financing | -957.23M | -86M | -200M | -926M | -645M | 1.16B | 7M | -371M | -434M | -529M | -558M | 1.01B | -498M | 54M | -521M | -537M | -469M | -243M | 361M | -373M | -42M | -121.99M | 12.86M | 19.01M | -35.24M | 237.04M | -31.87M | 995.93K | 11.74M | 69.19M |
| Debt Issued (Net) | -86.2M | 295M | 175M | -396M | -267M | 1.54B | 425M | -1M | -147M | 127M | -215M | 1.3B | -78M | 158M | -392M | -420M | -354M | 31M | 1.08B | -293M | 34M | -61M | -101M | 142.94M | 33.2M | 240.13M | -38.94M | -3.98M | 4.63M | 60.28M |
| Equity Issued (Net) | -491.15M | 1M | 0 | -152M | 14M | -16M | -63M | -35M | -42M | -368M | -56M | -31M | -180M | 83M | 18M | 18M | 17M | -170M | -612M | 16M | 19M | 4M | 8M | 9.83M | 13.11M | 11.51M | 7.11M | 5M | 7.11M | 8.91M |
| Dividends Paid | -330.77M | -327M | -327M | -327M | -329M | -328M | -318M | -321M | -269M | -279M | -272M | -250M | -239M | -186M | -146M | -132M | -120M | -109M | -105M | -96M | -91M | -89.57M | -80.54M | -70.07M | -61.16M | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -503.17M | 0 | 0 | -158M | 0 | -16M | -63M | -48M | -52M | -368M | -77M | -75M | -231M | 0 | -6M | -5M | 0 | -193M | -640M | 0 | 0 | -4M | -1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -49.11M | -55M | -48M | -51M | -63M | -37M | -37M | -14M | 24M | -9M | -15M | -11M | -1M | -1M | -1M | -3M | -12M | 5M | -14M | -10M | -4M | 40M | 150.86M | -63.66M | -20.39M | 696.96M | -230.41M | -112.02M | 0 | 0 |
| Net Change in Cash | -62M | 317M | -44M | -941M | -466M | 1.49B | -76M | 178M | 117M | -64M | 37M | -61M | -41M | 6M | -34M | 21M | 52M | 13M | -182M | 226M | 21M | 15.15M | 267.5M | -53.8M | 10.78M | -5.08M | -28.31M | -9.3M | 8.76M | 19.69M |
| Free Cash Flow | 853.99M | 606M | 181M | 110M | 469M | 492M | 760M | 584M | 714M | 457M | 672M | 308M | 527M | 637M | 521M | 544M | 401M | 277M | 230M | 130M | 60M | 167.73M | 146.43M | 105.55M | 35.68M | -581.46M | 6.47M | 2.16M | -5.79M | 17.64M |
| FCF Margin % | 13.82% | 10.43% | 3.26% | 2.11% | 9% | 10.79% | 14.79% | 11.91% | 14.98% | 9.79% | 14.5% | 6.67% | 12.11% | 15.4% | 12.2% | 13.73% | 10.63% | 7.29% | 6.83% | 4.68% | 2.35% | 7% | 6.96% | 5.9% | 2.27% | -34.31% | 0.36% | 0.12% | -0.33% | 0.96% |
| FCF Growth % | 40.92% | 234.81% | 64.55% | -76.55% | -4.67% | -35.26% | 30.14% | -18.21% | 56.24% | -31.99% | 118.18% | -41.56% | -17.27% | 22.26% | -4.23% | 35.66% | 44.77% | 20.43% | 76.92% | 116.67% | -64.23% | 14.54% | 38.73% | 195.86% | 106.14% | -9085.9% | 199.87% | 137.3% | -132.8% | 149.42% |
| FCF per Share | 1.96 | 1.38 | 0.83 | 0.25 | 1.07 | 1.12 | 1.74 | 1.33 | 1.63 | 1.02 | 1.54 | 0.68 | 1.16 | 1.41 | 1.16 | 1.22 | 0.91 | 0.62 | 0.50 | 0.28 | 0.13 | 0.36 | 0.31 | 0.22 | 0.08 | -1.33 | 0.01 | 0.00 | -0.01 | 0.04 |
| FCF Conversion (FCF/Net Income) | 2.06x | 2.40x | 2.31x | 2.10x | 1.67x | 2.09x | 1.95x | 1.40x | 1.42x | 1.08x | 2.51x | 1.36x | 1.56x | 1.24x | 1.45x | 1.40x | 1.52x | 1.50x | 1.34x | 0.47x | 0.78x | 1.25x | 1.05x | 1.31x | 0.77x | -1.57x | 0.68x | 0.75x | 0.60x | 0.69x |
| Interest Paid | 0 | 140M | 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 |
| Taxes 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 |
Surgical tray capital intensity
According to reported financial data, SNN's operating cash flow to net income ratio reached 2.69 in 2025Q4, indicating that cash generation significantly outpaced accounting profits, a trend that suggests the company's earnings quality is bolstered by non-cash charges rather than purely operational efficiency gains.
The persistent gap between net income and operating cash flow suggests that significant depreciation and amortization expenses are masking the underlying cash-generative capacity of the business. Investors should monitor whether this conversion ratio remains elevated as the company progresses through its current restructuring phase.
As reported in recent filings, SNN's free cash flow margin improved to 18.6% in 2025Q4, reflecting a notable recovery from the negative 2.0% margin observed in 2023Q2 and suggesting that the firm is successfully translating its revenue growth into tangible liquidity for shareholders.
This trajectory appears to be driven by a more disciplined approach to capital allocation and a stabilization of elective procedure volumes. However, the volatility in these margins over the last ten quarters warrants caution regarding the sustainability of this upward trend in the face of ongoing competitive pressures.
Based on the provided cash flow statements, SNN's capital expenditure as a percentage of revenue reached 9.2% in 2025Q4, a level that suggests the company remains heavily committed to maintaining its surgical instrument sets and robotic platform infrastructure to remain competitive against peers.
The high capital intensity reflects the necessity of maintaining vast quantities of surgical trays at hospital sites, which acts as a structural drag on free cash flow. This ongoing investment is essential for market access but may limit the company's ability to significantly expand margins in the near term.
As indicated by the quarterly cash flow data, working capital changes contributed a positive $284.7M in 2025Q4, a sharp reversal from the $163.0M outflow seen in 2024Q2, which suggests improved management of inventory levels and more efficient collection cycles across its global operations.
The volatility in working capital suggests that the company's cash flow is highly sensitive to the timing of hospital procurement cycles and inventory management. Investors should investigate whether this recent improvement is a permanent shift in operational rigor or merely a temporary benefit from inventory destocking.
According to recent financial statements, SNN utilized $503.2M for share repurchases in 2025Q4, signaling a shift toward returning capital to shareholders that appears to be supported by the company's improved free cash flow generation and overall healthy balance sheet position.
While the increase in buybacks suggests management confidence, it also raises questions about the availability of high-return internal investment opportunities. The balance between these repurchases and the ongoing need for R&D investment in robotics remains a critical area for long-term fundamental assessment.
Quick answers to the most common questions about buying SNN stock.
Smith & Nephew plc (SNN) generated $1.29B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Smith & Nephew plc (SNN) generated $854.0M 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.
Smith & Nephew plc (SNN) spent $434.0M 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, Smith & Nephew plc (SNN) returned $330.8M to shareholders via cash dividends and spent $503.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.