MKS Inc cash flow statement
In fiscal 2025, MKS Inc's operations generated $645m of cash; it spent $148m on capital projects, leaving free cash flow of $497m. It returned $59.0m in dividends and $45.0m through buybacks.
Cash flow statement
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operations | 5 | 163 | 156 | 137 | 76 | 102 | 138 | 180 | 355 | 414 | 245 | 513 | 640 | 529 | 319 | 528 | 645 | 635 |
| Depreciation and amortisation | 19 | 14 | 13 | 14 | 17 | 21 | 22 | 66 | 83 | 80 | 110 | 99 | 104 | 216 | 397 | 348 | 344 | 341 |
| Stock-based pay | 9 | 11 | 11 | 13 | 14 | 11 | 13 | 25 | 24 | 27 | 49 | 30 | 37 | 45 | 54 | 48 | 55 | 55 |
| Capital spending | 4 | 16 | 16 | 18 | 12 | 13 | 12 | 19 | 31 | 63 | 64 | 85 | 87 | 164 | 87 | 118 | 148 | 180 |
| Free cash flow | 1 | 148 | 140 | 119 | 64 | 89 | 126 | 161 | 324 | 351 | 181 | 428 | 553 | 365 | 232 | 410 | 497 | 455 |
| Free cash flow after stock pay | −8 | 137 | 129 | 106 | 50 | 77 | 113 | 136 | 300 | 324 | 131 | 398 | 516 | 320 | 178 | 362 | 442 | 400 |
| Dividends paid | 0 | 0 | 31 | 33 | 34 | 35 | 36 | 36 | 38 | 42 | 44 | 44 | 47 | 52 | 59 | 59 | 59 | 63 |
| Share buybacks | 0 | 0 | 2 | 12 | 3 | 21 | 13 | 2 | — | 75 | — | — | — | — | 0 | 0 | 45 | 0 |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | 163 | 176 | 141 | 165 | 197 | 142 | 53 | 243 |
| Depreciation and amortisation | 87 | 86 | 85 | 87 | 85 | 86 | 85 | 85 |
| Stock-based pay | 11 | 11 | 22 | 12 | 12 | 9 | 19 | 15 |
| Capital spending | 22 | 51 | 18 | 29 | 51 | 50 | 25 | 54 |
| Free cash flow | 141 | 125 | 123 | 136 | 146 | 92 | 28 | 189 |
| Free cash flow after stock pay | 130 | 114 | 101 | 124 | 134 | 83 | 9 | 174 |
Compare with peers
- Teradyne cash flow
- Entegris Inc cash flow
- Ultra Clean Holdings, Inc. cash flow
- KLA Corporation cash flow
- Onto Innovation Inc. cash flow
Head to head: MKSI vs TERENTG vs MKSIMKSI vs UCTT
More: Semiconductor Materials & Equipment stocks compared, Technology sector, rankings of US companies