ASML Holding N.V. (LON:0M42)
London
· Delayed Price · Currency is GBP · Price in USD 1,112.60
-24.52 (-2.16%)
At close: Dec 4, 2025
ASML Holding Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 28, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Net Income | 9,463 | 7,572 | 7,839 | 5,624 | 5,883 | 3,554 | Upgrade
|
| Depreciation & Amortization | 932 | 838.8 | 656.4 | 580.3 | 454.6 | 551.9 | Upgrade
|
| Other Amortization | 79.8 | 79.8 | 83.4 | 3.3 | 16.4 | -61.1 | Upgrade
|
| Loss (Gain) From Sale of Assets | 10.7 | 10.7 | 8.5 | - | -213.7 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 22.1 | 25.1 | 29 | 39.3 | -15.9 | 5.5 | Upgrade
|
| Loss (Gain) on Equity Investments | -36.5 | 4.4 | 4.2 | 15.3 | -49.8 | 11 | Upgrade
|
| Stock-Based Compensation | 199.7 | 172.6 | 134.8 | 68.9 | 117.5 | 53.9 | Upgrade
|
| Other Operating Activities | 499.2 | 409.9 | 351.7 | -285.7 | -238.9 | -18.9 | Upgrade
|
| Change in Accounts Receivable | 1,732 | 1,732 | -604.7 | 4,295 | 3,775 | 1,926 | Upgrade
|
| Change in Inventory | -1,861 | -1,861 | -1,647 | -2,081 | -483.2 | -706.7 | Upgrade
|
| Change in Accounts Payable | 1,128 | 1,128 | -261.7 | 406.2 | 718.6 | 334.3 | Upgrade
|
| Change in Income Taxes | 689.5 | 689.5 | -939.4 | 33.6 | 214.4 | 131.5 | Upgrade
|
| Change in Other Net Operating Assets | -2,065 | 365.2 | -210.9 | -212.4 | 667.7 | -1,153 | Upgrade
|
| Operating Cash Flow | 10,793 | 11,166 | 5,443 | 8,487 | 10,846 | 4,628 | Upgrade
|
| Operating Cash Flow Growth | 124.00% | 105.13% | -35.86% | -21.75% | 134.37% | 41.24% | Upgrade
|
| Capital Expenditures | -1,830 | -2,067 | -2,156 | -1,282 | -900.7 | -962 | Upgrade
|
| Cash Acquisitions | - | - | -33.6 | - | - | -222.8 | Upgrade
|
| Divestitures | - | - | - | - | 329 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -36.6 | -15.9 | -40.6 | -37.5 | -39.6 | -38.8 | Upgrade
|
| Investment in Securities | -1,207 | - | 102 | 530.4 | 663.7 | -116.4 | Upgrade
|
| Investing Cash Flow | -4,004 | -2,609 | -2,689 | -1,029 | -72 | -1,352 | Upgrade
|
| Long-Term Debt Issued | - | 22.5 | 997.8 | 495.6 | - | 1,486 | Upgrade
|
| Long-Term Debt Repaid | - | -25.7 | -752.8 | -516.2 | -12.1 | -3.3 | Upgrade
|
| Net Debt Issued (Repaid) | 12.7 | -3.2 | 245 | -20.6 | -12.1 | 1,483 | Upgrade
|
| Issuance of Common Stock | 141.7 | 124 | 99.4 | 81.8 | 49 | 37.9 | Upgrade
|
| Repurchase of Common Stock | -4,250 | -500 | -1,000 | -4,640 | -8,560 | -1,208 | Upgrade
|
| Common Dividends Paid | -2,529 | -2,453 | -2,348 | -2,560 | -1,368 | -1,066 | Upgrade
|
| Financing Cash Flow | -6,625 | -2,832 | -3,004 | -7,138 | -9,892 | -753 | Upgrade
|
| Foreign Exchange Rate Adjustments | -16.8 | 6.4 | -13.8 | -3.1 | 20.3 | -5.3 | Upgrade
|
| Net Cash Flow | 147.2 | 5,731 | -263.6 | 316.5 | 902.4 | 2,517 | Upgrade
|
| Free Cash Flow | 8,963 | 9,099 | 3,288 | 7,205 | 9,945 | 3,666 | Upgrade
|
| Free Cash Flow Growth | 212.18% | 176.75% | -54.37% | -27.55% | 171.31% | 46.05% | Upgrade
|
| Free Cash Flow Margin | 27.83% | 32.19% | 11.93% | 34.03% | 53.44% | 26.22% | Upgrade
|
| Free Cash Flow Per Share | 22.95 | 23.12 | 8.34 | 18.10 | 24.23 | 8.75 | Upgrade
|
| Cash Interest Paid | 160 | 160 | 137.8 | 82.2 | 83 | 64.1 | Upgrade
|
| Cash Income Tax Paid | 1,098 | 1,098 | 2,568 | 1,735 | 1,235 | 650.2 | Upgrade
|
| Levered Free Cash Flow | 9,320 | 6,713 | 1,556 | 3,634 | 6,879 | 2,792 | Upgrade
|
| Unlevered Free Cash Flow | 9,422 | 6,815 | 1,652 | 3,672 | 6,913 | 2,819 | Upgrade
|
| Change in Working Capital | -377.2 | 2,053 | -3,664 | 2,441 | 4,892 | 531.6 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.