VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MASMasco Corporation
$79.88$16.1B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMASCash Flow

Masco Corporation (MAS) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly volatile, swinging from a negative 10.5% margin in 2025Q1 to a robust 22.5% in 2023Q4, largely driven by seasonal working capital requirements and aggressive share repurchases.

MAS Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations1.1B1.02B1.07B1.41B840M930M953M833M1.03B751M726M699M602M645M281M239M465M705M797M1.27B1.21B1.37B1.45B1.42B1.22B966.64M733.84M490.6M419.1M405M340.1M
Operating CF Margin %-13.51%13.73%17.74%9.68%11.1%13.26%12.42%15.51%9.82%9.87%9.79%7.06%7.89%3.63%3.2%6.12%9.05%8.3%10.79%9.45%10.87%12.04%12.99%13%11.57%10.13%7.78%9.65%10.77%10.51%
Operating CF Growth %50.44%-4.93%-23.92%68.21%-9.68%-2.41%14.41%-19.28%37.42%3.44%3.86%16.11%-6.67%129.54%17.57%-48.6%-34.04%-11.54%-37.24%5.13%-12.08%-5.5%2.32%16.01%26.71%31.72%49.58%17.06%3.48%19.08%5.46%
Net Income837M810M822M960M842M478M804M980M981M901M814M704M695M607M-76M-533M-1B-145M-391M386M488M940M893M806M589.7M198.5M591.7M569.6M476M382.4M295.2M
Depreciation & Amortization113M148M150M149M145M151M135M159M156M127M134M133M167M186M214M263M279M254M238M248M244M241M237M244M220.3M269.49M238.33M181.8M136.3M116.1M99.7M
Stock-Based Compensation0000061M035M27M38M29M41M47M54M61M61M62M69M74M000000000000
Deferred Taxes64M64M28M-3M-15M-53M-3M-18M46M43M130M212M-406M42M50M-112M168M-83M20M-41M-42M75M91M179M63.5M-94.89M15.26M5.2M45.9M34.9M28.9M
Other Non-Cash Items328M80M199M35M134M517M-105M-317M-229M-208M-293M-386M192M-282M-4M562M843M375M695M343M535M109M243M156M72.83M586.64M144.6M-65.3M-4.3M-7.2M-32.6M
Working Capital Changes-29M-80M-124M268M-266M-224M122M-6M51M-150M-88M-5M-93M38M36M-2M115M235M161M283M-57M9M-10M36M-12.52M37.37M-166.1M-200.7M-109.9M-35.4M29M
Change in Receivables-64M19M-39M42M-15M-64M-141M-37M-46M-140M-132M-104M-81M-85M-50M0000000000000000
Change in Inventory-8M-81M4M233M-43M-350M-89M58M-11M-76M-39M17M-75M-24M-16M-54M2M198M104M157M-126M-57M-138M39M10.51M47.58M-89.81M-68.3M-39.3M-38.8M-1.9M
Change in Payables47M-14M-95M-34M-225M190M332M0108M67M79M82M0000000000000000000
Cash from Investing-147M-144M-65M-383M-230M-12M531M582M-651M-25M-124M-189M-100M-77M-27M-61M-109M-118M-13M-347M-226M186M161M-128M-1.3B-666.57M-1.18B-1.13B-410.9M-313.6M564.8M
Capital Expenditures-158M-156M-168M-243M-224M-128M-114M-162M-219M-173M-180M-158M-128M-126M-119M-151M-137M-125M-200M-248M-388M-282M-310M-271M-284.67M-274.43M-388.03M-1.15B-511.9M-354.3M-311.6M
CapEx % of Revenue2.06%2.06%2.15%3.05%2.58%1.53%1.59%2.42%3.29%2.26%2.45%2.21%1.5%1.54%1.54%2.02%1.8%1.6%2.08%2.11%3.04%2.23%2.57%2.48%3.02%3.28%5.36%18.17%11.78%9.42%9.63%
Acquisitions14M14M107M-136M1M-52M643M722M-549M39M180M-41M-2M10M9M-10M00158M-158M132M-25M-16M-239M-735.99M-589.06M-588.78M0000
Investments-------------------------------
Other Investing-3M-2M-4M-6M-8M-3M-1M21M-215M96M-196M-25M-13M22M-76M-145M-14M-4M-229M-49M-2M300M157M252M310K199.06M-198.3M13.9M101M40.7M876.4M
Cash from Financing-953M-888M-1B-854M-1.07B-1.3B-886M-1.29B-1.02B-577M-1.05B-410M-297M-382M-576M-219M-40M-197M-632M-2.01B-1.01B-885M-1.15B-1.62B767.37M-157.51M379.92M319.1M92.3M-123.8M-491.7M
Debt Issued (Net)-6M-2M-3M-205M190M152M13M-209M-115M55M-452M197M-2M-202M-396M-64M124M-11M-33M-881M151M407M-13M-541M634M201.63M702.01M579M315.7M262.3M-368.1M
Equity Issued (Net)-621M-565M-672M-353M-913M-1.03B-727M-896M-640M-331M-499M-492M-157M-35M-8M-30M-45M-11M-160M-797M-826M-953M-885M-790M400M-115.33M-103.41M-106.4M-90.1M-29.1M0
Dividends Paid-260M-261M-254M-257M-258M-211M-145M-144M-134M-129M-128M-126M-117M-107M-107M-125M-123M-182M-336M-347M-349M-339M-302M-286M-267.88M-243.81M-218.68M-165M-145.3M-131.7M-123.5M
Share Repurchases-643M-571M-751M-353M-914M-1.03B-727M-896M-654M-331M-459M-456M-158M-35M-8M-30M-45M-11M-160M-857M-854M-986M-943M-827M-198M-115.33M-259.45M-106.4M-90.1M-29.1M0
Other Financing-66M-60M-73M-39M-85M-213M-27M-42M-131M-172M-30M11M-21M-38M-65M-18M-11M7M-102M19M18M055M01.37M0011.5M-44.4M-225.3M-100K
Net Change in Cash11M13M0182M-474M-400M629M138M-635M204M-478M85M160M183M-305M-59M302M385M106M-1.04B-6M670M499M-272M754.58M142.56M-61.35M-322.4M92.3M-123.8M-491.7M
Free Cash Flow943M866M907M1.17B616M802M839M671M813M578M546M541M474M519M162M88M328M580M597M1.02B820M1.09B1.14B1.15B940.18M692.21M345.81M-655.3M-92.8M50.7M28.5M
FCF Margin %12.28%11.45%11.59%14.69%7.1%9.58%11.67%10%12.22%7.56%7.42%7.57%5.56%6.35%2.09%1.18%4.32%7.44%6.22%8.68%6.42%8.64%9.47%10.52%9.98%8.28%4.77%-10.39%-2.14%1.35%0.88%
FCF Growth %11.86%-4.52%-22.48%89.94%-23.19%-4.41%25.04%-17.47%40.66%5.86%0.92%14.13%-8.67%220.37%84.09%-73.17%-43.45%-2.85%-41.59%24.63%-24.91%-4.55%-0.52%22.32%35.82%100.17%152.77%-606.14%-283.04%77.89%-81.89%
FCF per Share4.654.124.145.182.663.203.182.332.651.821.651.591.351.470.460.250.941.651.692.742.052.542.512.351.611.220.77-1.47-0.210.120.09
FCF Conversion (FCF/Net Income)1.13x1.26x1.31x1.56x1.00x2.29x1.55x1.32x1.42x1.42x1.49x1.99x0.71x2.22x-2.55x-0.41x-0.44x-3.79x-2.00x3.29x2.46x1.59x1.53x1.76x2.08x4.87x1.24x0.86x0.88x1.06x1.15x
Interest Paid0000000000000000000000000000000
Taxes Paid0000000000000000000000000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

Retail channel concentration risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Seasonal Working Capital Distorts Conversion

As reported in recent financial statements, MAS exhibits extreme quarterly volatility in cash conversion, with OCF/NI ratios swinging from -0.37 in 2026Q1 to 2.53 in 2025Q4, primarily driven by the significant seasonal working capital requirements inherent in the home improvement retail supply chain.

The recurring negative operating cash flow in the first quarter of each year suggests that the company must aggressively fund inventory build-ups ahead of the peak spring renovation season. Investors should monitor whether this pattern of cash absorption in Q1 is becoming more pronounced, as it may indicate a weakening ability to manage inventory levels efficiently against shifting consumer demand.

FCF Volatility Reflects Cyclical Sensitivity

Based on the provided cash flow data, free cash flow margins have demonstrated significant instability, ranging from a negative 10.5% in 2025Q1 to a robust 22.5% in 2023Q4, highlighting the company's vulnerability to the cyclical nature of the repair and remodel market.

The wide variance in FCF generation suggests that MAS lacks a consistent cash buffer, making the company highly dependent on seasonal volume peaks to fund its ongoing capital requirements. This trajectory warrants caution, as the inability to maintain positive FCF during off-peak quarters may limit the company's flexibility to navigate prolonged periods of housing market stagnation.

Inventory Cycles Drive Cash Flow

According to the quarterly cash flow figures, working capital changes are the primary determinant of short-term liquidity, with a massive $419 million cash outflow in 2025Q1 contrasting sharply with the $294 million inflow observed in 2023Q4, reflecting the company's heavy reliance on seasonal inventory management.

The magnitude of these working capital swings suggests that MAS is highly susceptible to channel loading risks, where inventory levels may not align perfectly with actual retail sell-through. Analysts should investigate whether these large outflows are becoming less efficient over time, potentially signaling an accumulation of slow-moving stock that could necessitate future margin-diluting promotional activity.

Aggressive Capital Return Amidst Volatility

As indicated by the financial data, MAS has maintained a consistent pace of share repurchases, totaling over $200 million in several quarters, even during periods where free cash flow turned negative, such as the $113 million FCF deficit recorded in 2026Q1.

This commitment to returning capital to shareholders, despite the underlying volatility in cash generation, suggests a management strategy that prioritizes stock price support over balance sheet liquidity. Investors should monitor whether this aggressive deployment of cash, particularly when funded by debt or existing reserves, remains sustainable if the current housing market headwinds persist.

MAS — Frequently Asked Questions

Quick answers to the most common questions about buying MAS stock.

How much cash does Masco Corporation (MAS) generate from operations?

Masco Corporation (MAS) generated $1.02B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Masco Corporation's free cash flow?

Masco Corporation (MAS) generated $866.0M 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.

What is Masco Corporation's capital expenditure (CapEx)?

Masco Corporation (MAS) spent $156.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Masco Corporation distribute cash to shareholders?

In 2025, Masco Corporation (MAS) returned $261.0M to shareholders via cash dividends and spent $571.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.