Free cash flow reached $284.7M in Q2 2026 (17.1% FCF margin), with operating cash flow exceeding net income in seven of the last ten quarters, though acquisition outflows of $970M over ten quarters highlight the capital deployment strategy.
Teledyne Technologies Incorporated (TDY) cash flow statement — 28-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 | 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 | 1.27B | 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 % | 86.92% | -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 | 980.9M | 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 | 342M | 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 | 10.5M | 0 | 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 | 14.5M | 25.5M | 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 | -70.7M | -65.3M | -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 | -14.4M | -36.6M | -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 | 2.5M | -42.8M | -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 | 32.3M | 35.6M | 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 | -224.3M | -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 | -129.2M | -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 | 2.02% | 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 | -5.1M | 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 | -1.01B | -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) | -583.4M | -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) | -354.8M | -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 | -400M | -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 | -76.1M | -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 | 29.2M | -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 | 1.03B | 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 % | 16.15% | 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 % | -0.55% | -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 | 22.01 | 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) | 1.05x | 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 |
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.
Key Metrics
Top Statement Risk
Organic growth plateau risk
Metrics are mathematically derived from official filings.
Cash Conversion Remains Strong
Teledyne's operating cash flow exceeded net income in seven of the last ten quarters, with OCF/NI averaging 1.3, according to reported financials. This suggests high earnings quality despite significant non-cash amortization.
The consistent OCF/NI ratio above 1.0 indicates that reported earnings are backed by actual cash generation, not just accounting accruals. The gap between net income and operating cash flow is positive, reflecting the add-back of non-cash D&A and favorable working capital management. This supports the view that the FLIR acquisition's amortization depresses GAAP earnings but not cash generation.
Free Cash Flow Momentum Accelerates
Free cash flow reached $284.7M in Q2 2026, up 45% year-over-year, with FCF margin expanding to 17.1%, based on quarterly data. This marks the strongest quarter in the trailing ten-quarter period.
The FCF trajectory shows a clear upward trend, with Q2 2026 FCF margin of 17.1% well above the 10-quarter average of approximately 17.8%. The sequential improvement from Q1 2026 (13.1%) suggests operational leverage and efficient working capital management. This robust FCF generation provides ample internal funding for acquisitions and debt reduction, aligning with the company's capital allocation strategy.
Capital Intensity Remains Low
Capital expenditures averaged just 1.8% of revenue over the last ten quarters, per reported figures, indicating a low capital intensity business. This suggests that growth is not heavily dependent on heavy asset investment.
CapEx/Revenue has remained consistently below 2.5%, even as revenue grew, implying that Teledyne's manufacturing and R&D investments are relatively asset-light. This low capital intensity supports high FCF conversion and allows management to allocate more cash to M&A, which has been a key growth driver. The modest CapEx also suggests that maintenance capex is manageable, and the company can sustain its asset base without significant reinvestment.
Working Capital Swings Drive Cash Flow
Working capital changes have been volatile, ranging from -$134.0M to +$53.1M over the last ten quarters, as reported in financial statements. This volatility appears to be a primary driver of quarterly OCF fluctuations.
The large swings in working capital, particularly in Q2 2025 (-$134.0M) and Q1 2026 (-$85.6M), suggest that cash flow is sensitive to timing of receivables, payables, and inventory. While the company has managed to maintain positive OCF, the variability indicates that working capital management may be a source of risk if not carefully controlled. Investors should monitor the efficiency of collections and inventory levels, especially given the specialized nature of Teledyne's products.
Acquisitions Drive Capital Deployment
Teledyne deployed over $970M on acquisitions in the last ten quarters, including $757.6M in Q1 2025, while paying no dividends, according to reported cash flow data. This underscores a growth-by-acquisition strategy.
The absence of dividend payments and minimal buybacks (except Q4 2025 and Q4 2024) indicates that management prioritizes reinvestment in M&A over returning cash to shareholders. The significant acquisition spend, particularly the FLIR integration, suggests that the company is willing to use its strong cash generation to fund inorganic growth. This strategy has historically been value-accretive, but investors should monitor the integration risks and the potential for overpayment.
Cumulative Cash Exceeds Earnings
Over the last ten quarters, cumulative operating cash flow of $2.93B exceeded cumulative net income of $2.19B by $740M, based on reported figures. This suggests that earnings are understated relative to cash generation.
The persistent gap between cumulative OCF and net income is largely attributable to non-cash D&A and stock-based compensation, which are added back to net income to arrive at OCF. This divergence indicates that Teledyne's economic earnings power is stronger than GAAP net income suggests, reinforcing the view that the market should focus on cash-based metrics. The gap also provides a cushion for debt repayment or further acquisitions.
Cash Flow Obscures Acquisition Impact
While reported OCF appears robust, acquisition-related cash outflows of $970M over ten quarters are not fully reflected in FCF, as per cash flow statements. This suggests that organic cash generation may be overstated.
The cash flow statement separates acquisition spending from operating activities, but the impact of these deals on working capital and revenue growth is not transparent. The large acquisition outflows, particularly in Q1 2025, indicate that a significant portion of cash generation is being reinvested in M&A rather than returned to shareholders. Additionally, the absence of SBC in recent quarters (Q1 2026 onward) may indicate a change in accounting treatment or a data anomaly, which warrants further investigation.