ASML Holding N.V. (FRA:ASM0)
Germany · Delayed Price · Currency is EUR 11.50
+0.60 (5.50%)
At close: Jan 30, 2026
ASML Holding Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 9,609 | 7,572 | 7,839 | 5,624 | 5,883 |
Depreciation & Amortization | 1,026 | 838.8 | 656.4 | 580.3 | 454.6 |
Other Amortization | - | 79.8 | 83.4 | 3.3 | 16.4 |
Loss (Gain) From Sale of Assets | - | 10.7 | 8.5 | - | -213.7 |
Asset Writedown & Restructuring Costs | 49.7 | 25.1 | 29 | 39.3 | -15.9 |
Loss (Gain) on Equity Investments | 94.6 | 4.4 | 4.2 | 15.3 | -49.8 |
Stock-Based Compensation | 202.3 | 172.6 | 134.8 | 68.9 | 117.5 |
Other Operating Activities | 650.1 | 409.9 | 351.7 | -285.7 | -238.9 |
Change in Accounts Receivable | - | 1,732 | -604.7 | 4,295 | 3,775 |
Change in Inventory | - | -1,861 | -1,647 | -2,081 | -483.2 |
Change in Accounts Payable | - | 1,128 | -261.7 | 406.2 | 718.6 |
Change in Income Taxes | - | 689.5 | -939.4 | 33.6 | 214.4 |
Change in Other Net Operating Assets | 1,027 | 365.2 | -210.9 | -212.4 | 667.7 |
Operating Cash Flow | 12,659 | 11,166 | 5,443 | 8,487 | 10,846 |
Operating Cash Flow Growth | 13.36% | 105.13% | -35.86% | -21.75% | 134.37% |
Capital Expenditures | -1,574 | -2,067 | -2,156 | -1,282 | -900.7 |
Cash Acquisitions | - | - | -33.6 | - | - |
Divestitures | - | - | - | - | 329 |
Sale (Purchase) of Intangibles | -57.6 | -15.9 | -40.6 | -37.5 | -39.6 |
Investment in Securities | -1,703 | - | 102 | 530.4 | 663.7 |
Investing Cash Flow | -3,778 | -2,609 | -2,689 | -1,029 | -72 |
Long-Term Debt Issued | 754.2 | 22.5 | 997.8 | 495.6 | - |
Long-Term Debt Repaid | -1,067 | -25.7 | -752.8 | -516.2 | -12.1 |
Net Debt Issued (Repaid) | -312.5 | -3.2 | 245 | -20.6 | -12.1 |
Issuance of Common Stock | 142.3 | 124 | 99.4 | 81.8 | 49 |
Repurchase of Common Stock | -5,950 | -500 | -1,000 | -4,640 | -8,560 |
Common Dividends Paid | -2,550 | -2,453 | -2,348 | -2,560 | -1,368 |
Financing Cash Flow | -8,671 | -2,832 | -3,004 | -7,138 | -9,892 |
Foreign Exchange Rate Adjustments | -30.1 | 6.4 | -13.8 | -3.1 | 20.3 |
Net Cash Flow | 180.1 | 5,731 | -263.6 | 316.5 | 902.4 |
Free Cash Flow | 11,085 | 9,099 | 3,288 | 7,205 | 9,945 |
Free Cash Flow Growth | 21.82% | 176.75% | -54.37% | -27.55% | 171.31% |
Free Cash Flow Margin | 33.93% | 32.19% | 11.93% | 34.03% | 53.44% |
Free Cash Flow Per Share | 28.50 | 23.12 | 8.34 | 18.10 | 24.23 |
Cash Interest Paid | - | 160 | 137.8 | 82.2 | 83 |
Cash Income Tax Paid | - | 1,098 | 2,568 | 1,735 | 1,235 |
Levered Free Cash Flow | 12,686 | 6,713 | 1,556 | 3,634 | 6,879 |
Unlevered Free Cash Flow | 12,686 | 6,815 | 1,652 | 3,672 | 6,913 |
Change in Working Capital | 1,027 | 2,053 | -3,664 | 2,441 | 4,892 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.