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
MKSIMKS Inc.
$388.61$26.2B
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
HomeStocksMKSICash Flow

MKS Inc. (MKSI) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow generation remains inconsistent, with margins compressing to 2.6% in 2026Q1, largely due to a $134 million outflow related to working capital changes.

MKSI 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'98
Cash from Operations557M645M528M319M529M639.5M513M244.5M413.78M355.22M180.1M138.29M101.91M76.09M137.17M156.04M163.47M7.37M89.78M119.12M78.21M64.16M66.4M-185K13.85M20.11M34.03M17.1M23M
Operating CF Margin %-16.41%14.72%8.81%14.91%21.68%22.02%12.87%19.94%18.54%13.9%17%13.05%11.37%21.32%18.97%19.16%1.79%13.88%15.26%9.99%12.6%11.96%-0.05%4.4%7.01%10.41%9.14%16.45%
Operating CF Growth %5.05%22.16%65.52%-39.7%-17.28%24.66%109.82%-40.91%16.49%97.24%30.23%35.7%33.94%-44.53%-12.09%-4.55%2118.65%-91.79%-24.63%52.3%21.9%-3.37%35991.35%-101.34%-31.13%-40.92%99.03%-25.65%-
Net Income327M295M190M-1.84B333M551.4M350M140.4M392.9M339.13M104.81M122.3M115.78M35.78M48.03M129.73M142.59M-212.66M30.12M86.36M94.23M34.56M69.84M-16.39M-39.54M-31.04M46.23M24M5M
Depreciation & Amortization350M370M348M397M216M104.1M99M110M79.85M82.56M65.93M22.1M20.51M17.1M14.44M12.98M13.82M18.76M23.52M30.64M31.35M26.21M27.84M28.2M28.73M26.7M10.52M6.2M6.2M
Stock-Based Compensation51M55M48M54M45M37M30M49.2M27.26M24.38M25.23M13.01M11.31M13.99M13.03M11.22M5.69M6.6M15.27M12.92M000000000
Deferred Taxes-183M-196M-226M-234M-46M1.2M-7M-4.21M-19.4M-4.83M-38.82M410K5.26M-3.09M3.82M7.55M10.1M-7.2M-4.97M-10.28M-11.52M303K-10.23M716K250K-11.45M-3.14M-300K0
Other Non-Cash Items61M46M164M2.04B138M17.8M31M37.47M30.97M-35.58M45.29M12.72M12.49M21.57M13.85M10.09M11.04M234.54M4.34M5.37M13.85M1.57M-5.47M151K14.8M4.84M603K-3.3M1.2M
Working Capital Changes-50M75M4M-99M-157M-72M10M-88.35M-97.8M-50.44M-22.33M-32.25M-63.45M-9.26M43.99M-15.54M-19.77M-32.67M21.49M-5.89M-49.7M1.51M-15.58M-12.87M9.61M31.06M-20.19M-9.5M10.6M
Change in Receivables43M0-36M114M-4M-52.7M-45M-93K-546K-44.08M-58.11M2.33M6.1M-36.15M38.29M17.92M2.79M2.57M23.57M18.26M-33.55M-4.7M0000000
Change in Inventory-42M020M-76M-236M-91.7M-52M-29.29M-73.78M-72.47M-13.8M-14.5M15.02M-29.8M5.34M-11.7M17.12M19.61M18.49M1.21M-46.01M-1.83M-15.92M-6.66M6.6M16.22M-18.4M-2.9M6.5M
Change in Payables51M021M-99M61M55.5M21M-24.15M2.02M11.4M16.18M-10.63M-5.48M23.17M-8.28M-11.65M11.22M6.1M-9.18M-18.86M5.73M6.36M0000000
Cash from Investing-152M-145M-117M-84M-4.55B-204.6M-202M-947.2M72.75M22.64M-726.99M-167.37M-24.81M-36.53M-117.87M-6.08M-105.62M-9.63M-74.05M-60.95M-114.25M20.05M-44.24M-21.35M-51.93M-18.13M-19.63M-33.4M-2.1M
Capital Expenditures-156M-148M-118M-87M-164M-86.7M-85M-63.9M-62.94M-31.29M-19.12M-12.41M-13.18M-12.41M-17.7M-15.57M-15.82M-4.18M-13.46M-15.09M-10.69M-10.28M-18.27M-6.35M-7.95M-14.64M-11M-5.5M-3.1M
CapEx % of Revenue3.83%3.76%3.29%2.4%4.62%2.94%3.65%3.36%3.03%1.63%1.48%1.53%1.69%1.85%2.75%1.89%1.85%1.02%2.08%1.93%1.37%2.02%3.29%1.88%2.53%5.1%3.36%2.94%2.22%
Acquisitions1M3M00-4.47B-268.4M0-988.6M072.51M-939.59M-9.91M-86.95M-2.33M-22.61M7K15.58M128K0-24.02M-98.67M241K1.62M-2.15M-17.7M-7.12M65K300K0
Investments-----------------------------
Other Investing3M01M3M9M0042.11M066K273K8K1.59M-216K-1.45M-448K-1.33M333K63K1.82M-249K901K6.46M1.1M2.43M5.11M-17.95M-900K1M
Cash from Financing-519M-562M-549M-259M3.97B-65M-122M476.2M-178.01M-279.69M560.12M-47.1M-52.72M-37.15M-46.97M2.39M-5.03M-5.56M-114.79M-58.72M30.47M921K39.72M5.29M5.46M-4.26M-5.04M41.2M-11.8M
Debt Issued (Net)-442M-451M-266M-187M4.28B-14M-57M530.7M-49.5M-229.3M598.48M000-6.45M1.89M-13.66M-5.45M-11.18M-5.52M2.75M-5.14M1.14M-3.31M-2.98M-6.8M-6.97M-2M-5.8M
Equity Issued (Net)-1M-45M000000-75M0-1.54M-13.29M-20.81M-2.88M-9.94M-2.01M0-114K-115.72M-101.16M23.25M6.06M38.58M8.6M8.92M6.39M3.34M83.3M0
Dividends Paid-61M-59M-59M-59M-52M-47.6M-44M-43.53M-42.41M-38.18M-36.36M-35.97M-34.85M-33.98M-32.69M-31.37M0000000000-1.42M-40M-6.2M
Share Repurchases0-45M000000-75M0-1.54M-13.29M-20.81M-2.88M-11.5M-2.01M00-115.72M-101.16M000000000
Other Financing-15M-7M-224M-13M-252M-3.4M-21M-10.97M-11.1M-12.22M-454K2.17M2.94M-299K2.1M33.88M8.64M5K12.11M47.95M4.47M000-481K-3.85M0-100K200K
Net Change in Cash-86M-39M-161M-34M-57M358M193M-229.7M310.46M99.98M6.34M-77.86M16.54M1.31M-25.33M150.44M51.47M-8.25M-104.71M8.76M-5.37M82.18M63.73M-14.16M-32.05M-2.21M8.96M24.5M8.7M
Free Cash Flow401M497M410M232M365M552.8M428M180.6M350.84M323.94M160.97M125.88M88.73M63.68M119.46M140.47M147.65M3.19M76.32M104.03M67.52M53.88M48.13M-6.53M5.9M5.47M23.04M11.6M19.9M
FCF Margin %9.85%12.64%11.43%6.41%10.29%18.74%18.37%9.51%16.91%16.91%12.43%15.47%11.36%9.51%18.56%17.08%17.31%0.78%11.8%13.33%8.63%10.58%8.67%-1.94%1.87%1.91%7.05%6.2%14.23%
FCF Growth %-11.09%21.22%76.72%-36.44%-33.97%29.16%136.99%-48.52%8.31%101.23%27.88%41.87%39.35%-46.7%-14.95%-4.86%4530.01%-95.82%-26.64%54.07%25.32%11.95%836.71%-210.71%7.88%-76.26%98.6%-41.71%-
FCF per Share5.647.346.073.476.099.927.743.286.385.882.982.351.661.192.242.662.900.061.501.821.210.990.88-0.130.120.150.640.481.06
FCF Conversion (FCF/Net Income)1.23x2.19x2.78x-0.17x1.59x1.16x1.47x1.74x1.05x1.05x1.72x1.13x0.88x2.13x2.86x1.20x1.15x-0.03x2.98x1.38x0.83x1.86x0.95x0.01x-0.35x-0.65x0.56x0.71x3.19x
Interest Paid00268M305M110M23M26M39.9M14.6M20.47M20.84M34K44K60K212K19K78K187K649K830K000000000
Taxes Paid00145M180M133M110M66M35.5M91.8M104.69M44.97M-43.24M47.95M11.88M18.34M52.56M47.45M10.04M11.63M27.12M000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityModerate
Balance SheetStrained
Cash FlowMixed
Top Statement Risk

High Debt Leverage Sensitivity

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Accruals

According to recent SEC filings, MKSI's operating cash flow to net income ratio has exhibited extreme volatility, ranging from a negative 2.62 in 2023Q4 to a high of 5.30 in 2024Q2, suggesting that GAAP earnings are frequently decoupled from the company's actual cash-generating capacity.

The significant divergence between net income and operating cash flow appears largely driven by heavy non-cash charges, specifically the amortization of intangible assets from the Atotech and Newport acquisitions. Investors should monitor this gap closely, as it indicates that reported profitability may not fully capture the underlying cash requirements of the business model.

FCF Volatility Reflects Cyclical Exposure

As reported in financial statements, free cash flow margins have fluctuated significantly over the last ten quarters, peaking at 16.5% in 2023Q4 before compressing to 2.6% in 2026Q1, which highlights the company's sensitivity to semiconductor capital equipment cycles and integration-related cash outflows.

The sharp contraction in FCF margin during the most recent quarter suggests that the company's cash generation is highly susceptible to shifts in working capital and operational scaling. This trend warrants further investigation into whether the current FCF profile is sufficient to support both debt service obligations and necessary R&D investments.

Working Capital Swings Impact Liquidity

Based on MKSI's reported figures, working capital changes have been highly erratic, swinging from a $134 million cash outflow in 2026Q1 to a $91 million inflow in 2023Q4, indicating that inventory management and collection cycles remain primary drivers of short-term liquidity fluctuations.

These dramatic swings in working capital suggest that the company may be struggling to optimize its inventory levels in response to volatile demand from semiconductor OEMs. Such instability in cash conversion cycles may indicate potential inefficiencies in supply chain management that could exacerbate liquidity pressures during industry downturns.

Capital Allocation Constrained by Debt

Data from recent filings indicates that MKSI has prioritized debt management and consistent dividend payments, with share repurchases largely absent since 2025Q1, reflecting a shift toward balance sheet preservation following the significant capital outlays required for recent large-scale strategic acquisitions.

The cessation of buybacks suggests that management is focused on deleveraging, which appears prudent given the high debt burden associated with the Atotech integration. Investors should monitor whether this conservative capital allocation strategy persists, as it may limit the company's ability to return excess cash to shareholders in the near term.

MKSI — Frequently Asked Questions

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

How much cash does MKS Inc. (MKSI) generate from operations?

MKS Inc. (MKSI) generated $645.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is MKS Inc.'s free cash flow?

MKS Inc. (MKSI) generated $497.0M 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 MKS Inc.'s capital expenditure (CapEx)?

MKS Inc. (MKSI) spent $148.0M 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 MKS Inc. distribute cash to shareholders?

In 2025, MKS Inc. (MKSI) returned $59.0M to shareholders via cash dividends and spent $45.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.