Teledyne demonstrates robust cash conversion efficiency, with an OCF/NI ratio of 1.38x in 2025Q4, supporting its strategy of aggressive capital deployment for acquisitions like the $757.6 million investment in 2025Q1.
| 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 |
|---|
| Cash from Operations | 1.18B | 1.19B | 1.19B | 836.1M | 486.8M | 824.6M | 618.9M | 482.1M | 446.9M | 374.7M | 317M | 210.2M | 287.9M | 204.1M | 189.5M | 216.6M | 141.8M | 154.9M | 120.4M | 166.7M | 78.4M | 92.3M | 84.9M | 56.7M | 73.3M | 17.7M | 38M | 47.4M | 67.1M |
| Operating CF Margin % | - | 19.48% | 21.02% | 14.84% | 8.92% | 17.87% | 20.05% | 15.24% | 15.4% | 14.39% | 14.74% | 9.15% | 12.03% | 8.73% | 8.91% | 11.15% | 8.62% | 9.38% | 6.36% | 10.28% | 5.47% | 7.65% | 8.35% | 6.74% | 9.49% | 2.38% | 4.78% | 6.23% | 9.15% |
| Operating CF Growth % | 18.93% | -0.05% | 42.55% | 71.75% | -40.97% | 33.24% | 28.38% | 7.88% | 19.27% | 18.2% | 50.81% | -26.99% | 41.06% | 7.7% | -12.51% | 52.75% | -8.46% | 28.65% | -27.77% | 112.63% | -15.06% | 8.72% | 49.74% | -22.65% | 314.12% | -53.42% | -19.83% | -29.36% | - |
| Net Income | 949.9M | 894.8M | 820.7M | 886.6M | 788.9M | 445.3M | 401.9M | 402.3M | 333.8M | 227.2M | 190.9M | 195.5M | 215.6M | 184.5M | 162.8M | 142.1M | 120M | 113.3M | 111.3M | 98.5M | 80.3M | 64.2M | 41.7M | 29.7M | 25.4M | 6.8M | 32.3M | 49M | 48.7M |
| Depreciation & Amortization | 342.8M | 336.3M | 309.9M | 316.4M | 332.2M | 371.8M | 116.2M | 111.9M | 113M | 113M | 87.3M | 90.3M | 94.3M | 91.1M | 78.3M | 64.2M | 45.2M | 44.7M | 47.3M | 34.7M | 32M | 25.6M | 24.8M | 23.1M | 21.8M | 20.5M | 14.8M | 11.9M | 11.1M |
| Stock-Based Compensation | 30.7M | 39.6M | 37.7M | 32.3M | 31.5M | 33.9M | 30M | 30.7M | 25.1M | 18.8M | 11.6M | 12.2M | 14M | 10.7M | 8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.3M | -7.9M | -7.9M | -57M | 17.4M | -17.9M | 28.1M | 17.1M | 64.6M | -41M | -21.3M | -12.1M | -10.2M | -10.2M | 5.7M | -13.7M | 17.7M | 3.4M | -1.4M | -400K |
| Other Non-Cash Items | 59.1M | 900K | 52.5M | -1.6M | -10.2M | 30.5M | 300K | -4.5M | 13.3M | 5.6M | -10.9M | -4.9M | -14.6M | -5.3M | -4.3M | 5.7M | 5M | 5.9M | 9.8M | 6.4M | -2.7M | -400K | 900K | -100K | 0 | 15.6M | -11.9M | -100K | -2M |
| Working Capital Changes | -183.6M | -80.3M | -28.9M | -397.6M | -655.6M | -56.9M | 70.5M | -58.3M | -38.3M | 22.4M | 46M | -75M | 35.6M | -94.3M | -37.4M | -13.4M | -58.7M | -72.8M | 3.3M | 48.4M | -19.1M | 13.1M | 27.7M | -1.7M | 39.8M | -41.6M | -1.6M | -12M | 10.1M |
| Change in Receivables | -7.2M | 0 | -22.8M | -21.7M | -87.9M | -152.8M | 47.8M | -58.8M | -66.7M | -19.6M | -11.4M | 21.9M | -18.9M | -7.1M | -28.5M | 23M | -19M | 36.1M | -16M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -26M | 0 | -10.4M | -14.3M | -155.2M | 7M | 54.3M | 12.2M | -1.7M | -7.4M | -9.1M | -6.4M | -5.7M | 600K | -6.8M | -10.9M | 1.3M | 16.8M | -2.3M | -10.2M | -23.2M | -11.6M | -11.9M | 8.5M | -8M | 1.4M | -13.8M | -500K | -6.1M |
| Change in Payables | -39.2M | 0 | 33.7M | -124.9M | 45.9M | 99.1M | -46.3M | 29.6M | 39.9M | 12.4M | 2.1M | -26.8M | 13.4M | -11.8M | 22.3M | -11.1M | -3.7M | -4.7M | -6.1M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -218.8M | -937.9M | -207.2M | -190.3M | -175.4M | -3.82B | -99.4M | -571.9M | -88.6M | -831.2M | -151M | -109.9M | -238.7M | -195M | -453.4M | -271.9M | -101.2M | -68.7M | -326.6M | -87.6M | -277.7M | -68.6M | -189.1M | -40.3M | -37.6M | -53.2M | -19.4M | -32.1M | -15.6M |
| Capital Expenditures | -129M | -117.3M | -83.7M | -114.9M | -92.6M | -101.6M | -71.4M | -88.4M | -86.8M | -58.5M | -87.6M | -47M | -43.5M | -72.6M | -65.3M | -41.7M | -31M | -36.2M | -41.9M | -40.3M | -26.4M | -19.8M | -18.8M | -20.2M | -15.4M | -26.4M | -30.7M | -31.5M | -18.1M |
| CapEx % of Revenue | 2.06% | 1.92% | 1.48% | 2.04% | 1.7% | 2.2% | 2.31% | 2.79% | 2.99% | 2.25% | 4.07% | 2.05% | 1.82% | 3.1% | 3.07% | 2.15% | 1.89% | 2.19% | 2.21% | 2.48% | 1.84% | 1.64% | 1.85% | 2.4% | 1.99% | 3.55% | 3.86% | 4.14% | 2.47% |
| Acquisitions | -90M | -821.4M | -123.7M | -77.7M | -99.6M | -3.72B | -29M | -484M | -3.1M | -772.7M | -63.4M | -62.9M | -195.2M | -122.4M | -388.1M | -229.7M | -67.9M | -27.1M | -285.1M | -48.1M | -252M | -58.4M | -187.8M | -19.9M | -23M | -26.5M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 200K | 800K | 200K | 2.3M | 16.8M | 600K | 1M | 500K | 1.3M | 0 | 0 | 0 | 0 | 0 | 0 | -500K | -2.3M | -8.1M | 400K | 800K | 700K | 9.6M | 200K | -200K | 800K | -300K | 11.3M | -600K | 2.5M |
| Cash from Financing | -903.6M | -555.2M | -945.8M | -651.5M | -110M | 2.81B | -61.8M | 141.7M | -271.3M | 414.1M | -145M | -145M | 30.4M | 11.1M | 260.3M | 29.6M | 8.4M | -80.5M | 213.2M | -78.7M | 203M | -25.8M | 77.8M | 2.4M | -28.6M | 32.5M | -10.8M | -8.2M | -51.5M |
| Debt Issued (Net) | -478.9M | -163.8M | -600.6M | -678.9M | -174.8M | 2.8B | -98.1M | 108.8M | -306.5M | 393.7M | -163.1M | 77.4M | 154.5M | -5M | 229.2M | 46.6M | 3.6M | -81.6M | 189.9M | -88.8M | 182.1M | -35.8M | 70.5M | 0 | -30M | 30M | -97M | -3M | 0 |
| Equity Issued (Net) | -356.3M | -354.1M | -354M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -243.8M | -146.6M | 0 | 0 | -34.9M | 0 | -800K | 0 | 6.5M | 12.3M | 10M | 7.3M | 2.4M | 1.4M | 2.5M | 86.2M | 0 | 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 | 0 |
| Share Repurchases | -402.9M | -402.9M | -354M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -243.8M | -146.6M | 0 | 0 | -34.9M | 0 | -800K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -68.4M | -37.3M | 8.8M | 27.4M | 64.8M | 3.4M | 36.3M | 32.9M | 35.2M | 20.4M | 18.1M | 21.4M | 22.5M | 16.1M | 31.1M | 17.9M | 4.8M | 1.9M | 23.3M | 3.6M | 8.6M | 0 | 0 | 0 | 0 | 0 | 0 | -5.2M | -51.5M |
| Net Change in Cash | 59.9M | -297.4M | 1.5M | 10.2M | 163.4M | -198.4M | 473.6M | 57M | 71.6M | -27.7M | 13.5M | -56.3M | 75.4M | 20.2M | -3.6M | -25.7M | 49M | 5.7M | 7M | 400K | 3.7M | -2.1M | -26.4M | 18.8M | 7.1M | -3M | 7.8M | 7.1M | 0 |
| Free Cash Flow | 1.06B | 1.07B | 1.11B | 721.2M | 394.2M | 723M | 547.5M | 393.7M | 360.1M | 316.2M | 229.4M | 163.2M | 244.4M | 131.5M | 124.2M | 174.9M | 110.8M | 118.7M | 78.5M | 126.4M | 52M | 72.5M | 66.1M | 36.5M | 57.9M | -8.7M | 7.3M | 15.9M | 49M |
| FCF Margin % | 16.93% | 17.56% | 19.55% | 12.8% | 7.22% | 15.67% | 17.74% | 12.44% | 12.41% | 12.14% | 10.67% | 7.1% | 10.21% | 5.62% | 5.84% | 9.01% | 6.74% | 7.18% | 4.15% | 7.79% | 3.63% | 6.01% | 6.5% | 4.34% | 7.49% | -1.17% | 0.92% | 2.09% | 6.68% |
| FCF Growth % | 11.41% | -3.09% | 53.66% | 82.95% | -45.48% | 32.05% | 39.07% | 9.33% | 13.88% | 37.84% | 40.56% | -33.22% | 85.86% | 5.88% | -28.99% | 57.85% | -6.66% | 51.21% | -37.9% | 143.08% | -28.28% | 9.68% | 81.1% | -36.96% | 765.52% | -219.18% | -54.09% | -67.55% | - |
| FCF per Share | 22.69 | 22.66 | 23.28 | 15.06 | 8.26 | 16.32 | 14.45 | 10.50 | 9.73 | 8.71 | 6.46 | 4.53 | 6.45 | 3.46 | 3.32 | 4.69 | 3.00 | 3.24 | 2.15 | 3.49 | 1.46 | 2.09 | 1.97 | 1.12 | 1.76 | -0.26 | 0.25 | 0.58 | 1.74 |
| FCF Conversion (FCF/Net Income) | 1.12x | 1.33x | 1.45x | 0.94x | 0.62x | 1.85x | 1.54x | 1.20x | 1.34x | 1.65x | 1.66x | 1.07x | 1.32x | 1.10x | 1.15x | 0.85x | 1.18x | 1.37x | 0.99x | 1.69x | 0.98x | 1.44x | 2.04x | 1.91x | 2.89x | 2.68x | 1.18x | 0.97x | 1.38x |
| Interest 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 |
| 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 |
Working capital volatility
Based on reported financial statements, Teledyne consistently demonstrates strong cash conversion, with the OCF/NI ratio frequently exceeding 1.0, as evidenced by the 1.38x ratio observed in 2025Q4, suggesting that reported net income is well-supported by actual cash generation despite significant non-cash amortization charges.
The consistent ability to generate operating cash flow in excess of net income indicates that the company's earnings are of high quality and not overly reliant on accounting accruals. Investors should monitor periods where this ratio dips below parity, as it may signal temporary inefficiencies in revenue recognition or unexpected delays in project-based contract milestones.
As reported in recent filings, Teledyne maintains a robust free cash flow trajectory, with margins peaking at 21.9% in 2024Q2, demonstrating the company's ability to translate its specialized hardware sales into meaningful liquidity even while navigating the integration of large-scale acquisitions.
The volatility in FCF margins, ranging from 8.7% to 21.9% over the last ten quarters, appears largely driven by fluctuations in working capital rather than structural declines in profitability. This suggests that while the business is inherently capital-intensive, its underlying cash-generating engine remains highly effective at funding ongoing operations.
According to quarterly cash flow data, Teledyne experiences significant working capital swings, highlighted by a $243.2 million outflow in 2023Q4, which underscores the sensitivity of the company's cash position to the timing of large-scale government and industrial contract payments.
These periodic outflows suggest that the company's cash flow is susceptible to the lumpy nature of project-based billing cycles common in defense and instrumentation. Analysts should interpret these swings as operational timing differences rather than fundamental deterioration, provided that subsequent quarters show a consistent reversal of these temporary liquidity drains.
Based on the provided financial data, Teledyne maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently remaining low, often hovering between 1.2% and 2.5%, which suggests that the company's manufacturing moat is supported by efficient, rather than excessive, investment in physical infrastructure.
The relatively low capital intensity implies that the company does not need to reinvest a massive portion of its revenue to maintain its specialized sensing capabilities. This efficiency allows for a greater portion of operating cash flow to be directed toward strategic acquisitions or debt reduction, reinforcing the company's status as a disciplined compounder.
As indicated by historical cash flow statements, Teledyne prioritizes aggressive inorganic growth, with significant cash outflows for acquisitions such as the $757.6 million deployment in 2025Q1, reflecting a management strategy focused on expanding its technological footprint through targeted, high-barrier-to-entry asset purchases.
The company's reliance on M&A as a primary capital deployment tool suggests that management views internal reinvestment as secondary to acquiring specialized technical capabilities. While this strategy has historically driven growth, investors should remain vigilant regarding the potential for integration risks or overpayment during periods of heightened acquisition activity.
Quick answers to the most common questions about buying TDY stock.
Teledyne Technologies Incorporated (TDY) generated $1.19B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Teledyne Technologies Incorporated (TDY) generated $1.07B 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.
Teledyne Technologies Incorporated (TDY) spent $117.3M 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, Teledyne Technologies Incorporated (TDY) spent $402.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.