Cash conversion efficiency remains strong, with an OCF/NI ratio of 3.89 in 2025Q4, although free cash flow margins have fluctuated significantly from a low of 2.7% to a peak of 28.0%.
| 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 | Aug'05 | Aug'04 | Aug'03 | Aug'02 | Aug'01 | Aug'00 | Aug'99 | Aug'98 |
|---|
| Cash from Operations | 738M | 695.4M | 631.72M | 644.48M | 363.13M | 400.45M | 446.67M | 382.3M | 312.58M | 293.37M | 207.56M | 120.92M | 137.56M | 109.4M | 115.16M | 157.29M | 140.9M | 4.19M | 64.38M | 133.25M | 96.9M | 46.97M | 48.13M | 32.14M | 32.86M | 79.96M | 64.13M | 43.41M | 45.91M |
| Operating CF Margin % | - | 21.75% | 19.49% | 18.29% | 11.06% | 17.42% | 24.02% | 24.03% | 20.16% | 21.85% | 17.66% | 11.18% | 14.3% | 15.78% | 16.09% | 20.99% | 20.47% | 1.05% | 11.61% | 21.28% | 14.4% | 13.12% | 14.28% | 12.8% | 14.95% | 23.35% | 18.67% | 17.94% | - |
| Operating CF Growth % | 67.93% | 10.08% | -1.98% | 77.48% | -9.32% | -10.35% | 16.84% | 22.31% | 6.55% | 41.35% | 71.65% | -12.1% | 25.74% | -5% | -26.78% | 11.63% | 3260.31% | -93.49% | -51.68% | 37.52% | 106.28% | -2.41% | 49.79% | -2.21% | -58.9% | 24.68% | 47.73% | -5.45% | - |
| Net Income | 264.5M | 235.6M | 292.79M | 180.67M | 208.92M | 409.13M | 294.97M | 254.86M | 240.75M | 85.07M | 97.15M | 80.3M | 7.89M | 74.53M | 68.83M | 124.85M | 85.12M | -57.76M | -517M | 44.36M | 63.47M | 9.39M | 24.77M | 1.27M | 2.78M | 38.62M | 51.72M | 5.73M | 0 |
| Depreciation & Amortization | 143.4M | 205.3M | 378.24M | 387.16M | 279.32M | 138.17M | 136.52M | 141.4M | 127.27M | 102.23M | 99.89M | 101.65M | 83.7M | 38.81M | 37.61M | 37.06M | 41.2M | 50.13M | 46.34M | 43.78M | 43.66M | 25.62M | 25.49M | 27.18M | 28.16M | 24.26M | 27.25M | 28.81M | 26.59M |
| Stock-Based Compensation | 72.6M | 69.3M | 65.86M | 61.37M | 66.58M | 29.88M | 22.92M | 19.63M | 17.11M | 15.31M | 13.44M | 11.03M | 8.89M | 7.93M | 9.88M | 7.52M | 7.59M | 8.1M | 7.02M | 10.34M | 5.46M | 1.21M | 1.21M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | -89.7M | -87.4M | -78.9M | -145.61M | -102.74M | -18.43M | -7.25M | -14.01M | -11.88M | 2.1M | -16.1M | -13.31M | -56.06M | 8.23M | 10.82M | -19.37M | -2.95M | -1.68M | 15.65M | -20.43M | 11.15M | -5.09M | 1.89M | -5.57M | -791K | -1.89M | 382K | 1.3M | 0 |
| Other Non-Cash Items | 133.2M | 279.9M | 82.72M | 95.4M | 138.57M | 38.44M | 18.86M | 23.55M | 18.71M | 48.98M | 22.99M | -14.1M | 60.31M | -716K | 1.9M | 541K | 2.68M | 11.38M | 500.55M | 1.5M | 5.84M | 11.87M | 1.47M | 8.35M | 5.95M | 7.38M | 569K | 3.94M | 19.32M |
| Working Capital Changes | 27.6M | -7.3M | -108.98M | 65.48M | -227.52M | -196.73M | -19.34M | -43.14M | -79.39M | 39.69M | -9.8M | -44.65M | 32.83M | -19.38M | -13.88M | 6.68M | 7.27M | -5.98M | 11.82M | 53.71M | -32.69M | 3.98M | -6.69M | 903K | -3.23M | 11.59M | -15.79M | 3.63M | 0 |
| Change in Receivables | -30.3M | 40.3M | -49.03M | 608K | -59.64M | -86.77M | -27.46M | -3.16M | -17.47M | -15.4M | -25.3M | 5.21M | -4.84M | -13.36M | 10.63M | 19.34M | -26.79M | -19.2M | 53.35M | 20.05M | -752K | -20.03M | -20.03M | -11.73M | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -13.2M | -43.1M | -76.71M | 102.75M | -203.34M | -168.37M | -50.77M | -21.35M | -38.1M | -20.21M | -19.87M | -26.67M | -11.61M | -441K | -6.12M | 3.63M | -14.29M | 10.68M | 1.92M | 24.06M | -23.2M | 2.56M | -6.29M | 4.16M | 8.37M | -3.56M | -6.28M | 1.89M | 0 |
| Change in Payables | 66.2M | 12M | 8.87M | -14.63M | 15.37M | 53.58M | 40.16M | -22.65M | 19.95M | 15.97M | 31.29M | -28.69M | 14.35M | -4.41M | 6.26M | 34.86M | 48.1M | 2.26M | -35.52M | -2.94M | 4.08M | 15.05M | 14.99M | 5.22M | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -230.9M | -300.8M | -67.08M | 553.07M | -4.95B | -298.12M | -243.33M | -385.84M | -485.94M | -112.45M | -66.69M | -63.64M | -860.29M | -47.03M | -72.47M | -28.43M | -11.98M | -9.84M | -199.19M | 50.8M | -3.42M | 82.06M | -55.47M | -37.54M | -38.33M | -110.13M | -15.79M | -9.26M | 0 |
| Capital Expenditures | 108M | 0 | -315.61M | -456.85M | -466.19M | -210.63M | -131.75M | -112.36M | -110.15M | -93.6M | -65.26M | -71.98M | -57.73M | -60.36M | -49.93M | -30.27M | -16.79M | -13.16M | -26.99M | -26.92M | -30.98M | -20.76M | -21.18M | -13.45M | -19.57M | -24.23M | -21.38M | 0 | 0 |
| CapEx % of Revenue | 3.34% | 9.36% | 9.74% | 12.96% | 14.2% | 9.16% | 7.09% | 7.06% | 7.1% | 6.97% | 5.55% | 6.66% | 6% | 8.7% | 6.97% | 4.04% | 2.44% | 3.3% | 4.87% | 4.3% | 4.6% | 5.8% | 6.28% | 5.35% | 8.9% | 7.08% | 6.22% | - | - |
| Acquisitions | 0 | 0 | 250.79M | 814.96M | -4.47B | -91.94M | -111.91M | -277.37M | -380.69M | -20M | 0 | 0 | -809.39M | -13.36M | -8M | 0 | 0 | 493K | -162.85M | -44.91M | -10.16M | -10.16M | -5.13M | -44.43M | -8.94M | -42.95M | 0 | -10.08M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -338.9M | -300.8M | -2.26M | 194.96M | -4.59M | 4.45M | 338K | 3.88M | 4.9M | 1.14M | -3.15M | 647K | -6.95M | 6.69M | -2.55M | 1.84M | 4.81M | 2.83M | 1.64M | 1.09M | 26.51M | 98.95M | 1.84M | -75K | -1.83M | -9.79M | 5.59M | 664K | 0 |
| Cash from Financing | -406.1M | -366.9M | -688.99M | -1.3B | 4.76B | -276.5M | 22.15M | -126.82M | 34.41M | 27.25M | -81.75M | -92.79M | 747.65M | -3.9M | 10.89M | 10.86M | -65.71M | -40.69M | 82.68M | -183.06M | -80.04M | 3.07M | 1.9M | 10.99M | 5.62M | 2.02M | 38.3M | -27.07M | -14.95M |
| Debt Issued (Net) | -300M | -300M | -623.77M | -1.26B | 4.83B | -150M | 149M | -4M | 266.15M | 90M | -75M | -100M | 766.55M | 0 | 0 | 0 | -72.51M | -94.97M | 108.48M | 42.95M | -3.09M | 561K | -3.21M | 4.31M | 105K | -1.93M | -50.44M | -25.96M | 0 |
| Equity Issued (Net) | 5.3M | 6.7M | 0 | 0 | 0 | -67.11M | -35.83M | -80.32M | -173.78M | -28M | -7.57M | 4.26M | 0 | -7.81M | -427K | 0 | 6.8M | 57.92M | -25.8M | -226.25M | -79.98M | 2.5M | 5.05M | 6.68M | 5.51M | 3.95M | 88.73M | -1.11M | 0 |
| Dividends Paid | -60.8M | -60.8M | -60.58M | -60.22M | -57.31M | -43.55M | -43.24M | -40.57M | -39.59M | -9.9M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | -67.11M | -44.56M | -80.32M | -173.78M | -28M | -7.57M | -2.51M | -2.48M | -15.49M | -427K | 0 | 0 | 0 | -28.89M | -256.11M | -100M | -1.83M | 0 | 0 | 0 | -723K | -10.45M | -1.11M | 0 |
| Other Financing | -50.6M | -12.8M | -4.63M | 18.9M | -23.92M | -15.84M | -47.78M | -1.93M | -18.37M | -24.85M | 826K | 2.95M | -18.9M | 3.91M | 11.32M | 10.86M | 0 | -3.64M | 0 | 244K | 3.03M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.95M |
| Net Change in Cash | 101.8M | 31.2M | -127.72M | -106.51M | 160.87M | -178.33M | 228.98M | -130.15M | -143.35M | 219.02M | 56.56M | -39.87M | 5.27M | 54.01M | 56.83M | 139.64M | 65.25M | -46.33M | -45.62M | 5.85M | 11.97M | 132.53M | -5.06M | 5.72M | 379K | -28.52M | 86.56M | 8.18M | 30.96M |
| Free Cash Flow | 721.3M | 396.2M | 316.12M | 187.63M | -103.06M | 189.83M | 314.92M | 269.94M | 202.42M | 199.78M | 142.29M | 48.94M | 79.83M | 49.04M | 65.23M | 127.02M | 124.1M | -8.97M | 37.4M | 106.33M | 65.92M | 26.21M | 26.96M | 18.69M | 13.29M | 55.73M | 42.75M | 43.41M | 45.91M |
| FCF Margin % | 22.29% | 12.39% | 9.75% | 5.32% | -3.14% | 8.26% | 16.94% | 16.97% | 13.06% | 14.88% | 12.11% | 4.53% | 8.3% | 7.07% | 9.11% | 16.95% | 18.03% | -2.25% | 6.74% | 16.98% | 9.8% | 7.32% | 8% | 7.44% | 6.05% | 16.27% | 12.45% | 17.94% | - |
| FCF Growth % | 169.19% | 25.33% | 68.48% | 282.05% | -154.29% | -39.72% | 16.66% | 33.36% | 1.32% | 40.4% | 190.75% | -38.7% | 62.78% | -24.82% | -48.64% | 2.35% | 1483.7% | -123.98% | -64.83% | 61.32% | 151.44% | -2.75% | 44.22% | 40.61% | -76.15% | 30.35% | -1.51% | -5.45% | - |
| FCF per Share | 4.71 | 2.60 | 2.08 | 1.24 | -0.72 | 1.39 | 2.31 | 1.98 | 1.42 | 1.39 | 1.00 | 0.35 | 0.57 | 0.35 | 0.47 | 0.93 | 0.93 | -0.08 | 0.33 | 0.85 | 0.48 | 0.33 | 0.35 | 0.25 | 0.19 | 0.76 | 0.98 | 0.73 | 0.76 |
| FCF Conversion (FCF/Net Income) | 2.73x | 2.95x | 2.16x | 3.57x | 1.74x | 0.98x | 1.51x | 1.50x | 1.30x | 3.45x | 2.14x | 1.51x | 17.44x | 1.47x | 1.67x | 1.27x | 1.67x | -0.07x | -0.12x | 3.00x | 1.53x | 5.00x | 1.94x | 25.20x | 11.84x | 2.07x | 1.34x | 7.28x | - |
| Interest Paid | 9.7M | 0 | 199.2M | 287.85M | 164.18M | 46.79M | 42.58M | 41.71M | 26.25M | 30.39M | 32.09M | 35.13M | 21.92M | 72K | 271K | 210K | 2.07M | 7.49M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 47.7M | 0 | 103.8M | 138.88M | 113.67M | 88.06M | 37.23M | 77.97M | 54.41M | 33.33M | 35.72M | 16.06M | 12.27M | 10.21M | 29.7M | 22.03M | 3.59M | 2.79M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Acquisition-related amortization overhang
As reported in recent financial statements, Entegris consistently generates operating cash flow significantly higher than net income, with the OCF/NI ratio reaching 3.89 in 2025Q4, suggesting that non-cash charges, primarily amortization, are creating a substantial wedge between accounting profitability and actual cash generation.
The persistent gap between net income and operating cash flow indicates that the company's reported earnings are heavily suppressed by non-cash expenses related to past acquisitions. Investors should monitor this conversion quality, as the cash-generating capacity appears far more robust than the bottom-line figures suggest.
Based on the provided cash flow data, Entegris's FCF margins have fluctuated significantly, ranging from a low of 2.7% in 2023Q4 to a peak of 28.0% in 2025Q2, reflecting the impact of lumpy capital expenditures and the integration of large-scale inorganic growth initiatives.
The volatility in FCF margins appears to be driven by the timing of capital investments rather than a fundamental breakdown in the business model. While the recent trend shows improvement, the inconsistency warrants further investigation into whether the company can maintain these higher margins as it scales its advanced materials platform.
According to historical cash flow filings, Entegris has maintained a variable capital intensity, with CapEx/Revenue ratios peaking at 15.8% in 2023Q4, which suggests that the company is currently in a heavy investment phase to support the manufacturing requirements of next-generation semiconductor nodes.
The high level of capital expenditure relative to revenue indicates that the company is prioritizing capacity expansion and process validation to secure its position in the supply chain. Analysts should monitor whether these investments translate into sustained revenue growth or if they represent a permanent increase in the company's maintenance capital requirements.
As indicated by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $68.7 million source of cash in 2025Q3 to an $80.7 million use of cash in 2024Q2, highlighting the company's sensitivity to inventory and receivable cycles.
This instability in working capital management may reflect the complexities of managing a global supply chain for high-purity consumables. Investors should monitor these fluctuations closely, as they may indicate potential challenges in aligning inventory levels with the volatile demand patterns of semiconductor fab customers.
Quick answers to the most common questions about buying ENTG stock.
Entegris, Inc. (ENTG) generated $695.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Entegris, Inc. (ENTG) generated $396.2M 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.
Entegris, Inc. (ENTG) spent $0.0M 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, Entegris, Inc. (ENTG) returned $60.8M to shareholders via cash dividends. This shows the company's commitment to returning capital to its equity investors.