LRCX Stock Cash Flow Statements
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
Quarterly Cash Flow Statements
Quarterly
|
Annual
Unit: USD | 2024-03-31 | 2023-12-24 | 2023-09-24 | 2023-06-25 | 2023-03-26 | 2022-12-25 | 2022-09-25 | 2022-06-26 | 2022-03-27 | 2021-12-26 | 2021-09-26 | 2021-06-27 | 2021-03-28 | 2020-12-27 | 2020-09-27 | 2020-06-28 | 2020-03-29 | 2019-12-29 | 2019-09-29 | 2019-06-30 | 2019-03-31 | 2018-12-23 | 2018-09-23 | 2018-06-24 | 2018-03-25 | 2017-12-24 | 2017-09-24 | 2017-06-25 | 2017-03-26 | 2016-12-25 | 2016-09-25 | 2016-06-26 | 2016-03-27 | 2015-12-27 | 2015-09-27 | 2015-06-28 | 2015-03-29 | 2014-12-28 | 2014-09-28 | 2014-06-29 | 2014-03-30 | 2013-12-29 | 2013-09-29 | 2013-06-30 | 2013-03-31 | 2012-12-23 | 2012-09-23 | 2012-06-24 | 2012-03-25 | 2011-12-25 | 2011-09-25 | 2011-06-26 | 2011-03-27 | 2010-12-26 | 2010-09-26 | 2009-09-27 | 2009-06-28 | 2009-03-29 | 2008-12-28 | 2008-09-28 | 2008-06-29 | 2008-03-30 | 2007-12-23 | 2007-09-23 | 2007-06-24 | 2007-03-25 | 2006-12-24 | 2006-09-24 | 2006-06-25 | 2006-03-26 | 2005-12-25 | 2005-09-25 | 2005-06-26 | 2005-03-27 | 2004-12-26 | 2004-09-26 | 2004-06-27 | 2004-03-28 | 2003-12-28 | 2003-09-28 | 2003-06-29 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 965,826,000 | 954,266,000 | 887,398,000 | 802,537,000 | 814,008,000 | 1,468,507,000 | 1,425,879,000 | 1,208,934,000 | 1,021,778,000 | 1,194,830,000 | 1,179,744,000 | 1,144,657,000 | 1,071,121,000 | 869,229,000 | 823,451,000 | 696,673,000 | 574,781,000 | 514,510,000 | 465,789,000 | 541,825,000 | 547,390,000 | 568,855,000 | 533,360,000 | 1,021,146,000 | 778,800,000 | -9,955,000 | 590,690,000 | 526,424,000 | 574,713,000 | 332,791,000 | 263,835,000 | 258,939,000 | 143,451,000 | 222,980,000 | 288,679,000 | 131,271,000 | 206,285,000 | 176,940,000 | 141,081,000 | 233,395,000 | 164,396,000 | 148,992,000 | 85,506,000 | 85,707,000 | 18,996,000 | 6,408,000 | 2,768,000 | 18,069,000 | 45,604,000 | 33,212,000 | 71,838,000 | 125,928,000 | 182,240,000 | 221,856,000 | 193,724,000 | 16,797,000 | -88,490,000 | -198,359,000 | -24,172,000 | 8,873,000 | 72,178,000 | 103,524,000 | 115,059,000 | 148,588,000 | 170,231,000 | 164,741,000 | 167,326,000 | 183,518,000 | 122,149,000 | 86,337,000 | 77,778,000 | 49,491,000 | 66,526,000 | 59,451,000 | 83,614,000 | 89,750,000 | 52,655,000 | 19,156,000 | 6,391,000 | 4,786,000 | 3,699,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 89,922,000 | 90,941,000 | 90,479,000 | 89,604,000 | 91,663,000 | 85,414,000 | 75,751,000 | 87,932,000 | 84,228,000 | 81,705,000 | 79,874,000 | 78,397,000 | 79,453,000 | 76,389,000 | 72,912,000 | 71,083,000 | 67,248,000 | 65,530,000 | 64,664,000 | 65,408,000 | 82,274,000 | 81,794,000 | 79,805,000 | 85,119,000 | 82,236,000 | 79,898,000 | 79,142,000 | 79,036,000 | 76,242,000 | 77,065,000 | 74,562,000 | 74,976,000 | 73,664,000 | 71,798,000 | 70,590,000 | 70,177,000 | 70,322,000 | 69,536,000 | 67,885,000 | 71,115,000 | 73,256,000 | 73,552,000 | 74,331,000 | 76,051,000 | 74,861,000 | 78,388,000 | 74,816,000 | 34,576,000 | 22,517,000 | 22,372,000 | 21,360,000 | 19,972,000 | 18,176,000 | 18,663,000 | 17,948,000 | 17,681,000 | 17,694,000 | 19,650,000 | 17,177,000 | 17,896,000 | 19,227,000 | 12,914,000 | 11,324,000 | 11,239,000 | 10,920,000 | 11,890,000 | 8,760,000 | 6,527,000 | 5,765,000 | 6,031,000 | 7,478,000 | 8,462,000 | 8,249,000 | ||||||||
deferred income taxes | -24,621,000 | -88,747,000 | -24,238,000 | -38,960,000 | 7,195,000 | -6,680,000 | -133,616,000 | -173,987,000 | -56,878,000 | -13,550,000 | -13,023,000 | -146,029,000 | -1,136,000 | -2,462,000 | -1,850,000 | -92,293,000 | 0 | 77,508,000 | -2,992,000 | 70,125,000 | -12,401,000 | 20,797,000 | -83,501,000 | 212,260,000 | 19,060,000 | -271,478,000 | 43,204,000 | 35,069,000 | 27,619,000 | 34,615,000 | 7,633,000 | -46,708,000 | -4,908,000 | 8,176,000 | -5,563,000 | -2,694,000 | 1,739,000 | 3,320,000 | 3,186,000 | -4,104,000 | -816,000 | -22,884,000 | -27,934,000 | -7,320,000 | -12,017,000 | 39,356,000 | 3,723,000 | -6,166,000 | -733,000 | -3,039,000 | -783,000 | 12,482,000 | 19,913,000 | 12,929,000 | 10,110,000 | -12,407,000 | -4,652,000 | -11,995,000 | 776,000 | -10,790,000 | 8,334,000 | -5,122,000 | 7,424,000 | 6,419,000 | -4,936,000 | 17,935,000 | -647,000 | 15,374,000 | 51,187,000 | -13,413,000 | 21,954,000 | 29,624,000 | 7,417,000 | 2,669,000 | 876,000 | -100,000 | -3,214,000 | ||||
equity-based compensation expense | 76,854,000 | 69,901,000 | 67,211,000 | 68,495,000 | 73,911,000 | 73,084,000 | 71,110,000 | 69,588,000 | 68,543,000 | 62,834,000 | 58,099,000 | 56,321,000 | 55,746,000 | 52,109,000 | 55,988,000 | 53,153,000 | 47,414,000 | 45,725,000 | 42,905,000 | 44,845,000 | 53,240,000 | 38,806,000 | 50,343,000 | 47,214,000 | 41,095,000 | 42,124,000 | 41,783,000 | 43,802,000 | 35,323,000 | 32,255,000 | 38,595,000 | 39,288,000 | 34,716,000 | 32,570,000 | 35,774,000 | 39,734,000 | 32,948,000 | 30,632,000 | 32,040,000 | 33,085,000 | 24,334,000 | 23,046,000 | 23,235,000 | 25,241,000 | 25,648,000 | 24,027,000 | 24,414,000 | 29,174,000 | 16,417,000 | 18,224,000 | 17,744,000 | 14,788,000 | 12,456,000 | 12,759,000 | 13,009,000 | 13,958,000 | 13,358,000 | 10,227,000 | 14,049,000 | 15,408,000 | 11,629,000 | 10,272,000 | 9,813,000 | 10,802,000 | 11,766,000 | 10,873,000 | 6,664,000 | 6,251,000 | |||||||||||||
other | 10,210,000 | 4,182,000 | -150,000 | 40,761,000 | 1,559,000 | 12,729,000 | -2,751,000 | 33,574,000 | -3,121,000 | -66,514,000 | -8,690,000 | -23,535,000 | -2,047,000 | 5,273,000 | 2,917,000 | -10,822,000 | 7,811,000 | -327,000 | 4,026,000 | -5,055,000 | -1,494,000 | -1,343,000 | 2,191,000 | 10,933,000 | 17,866,000 | -1,108,000 | 6,569,000 | 8,275,000 | -4,738,000 | -1,292,000 | 16,807,000 | 17,929,000 | 10,256,000 | 10,592,000 | 10,011,000 | 3,621,000 | 1,902,000 | 1,607,000 | 5,526,000 | 8,241,000 | 2,741,000 | -2,428,000 | 4,115,000 | 4,550,000 | 6,115,000 | 16,317,000 | 8,406,000 | 7,206,000 | 1,367,000 | 881,000 | 1,423,000 | 477,000 | 746,000 | -1,600,000 | -1,964,000 | 1,159,000 | 2,535,000 | 953,000 | 3,200,000 | 2,665,000 | 2,074,000 | -15,157,000 | 9,303,000 | 461,000 | -237,000 | 1,597,000 | -614,000 | 537,000 | 839,000 | -1,517,000 | -694,000 | 1,046,000 | -448,000 | 547,000 | -797,000 | 267,000 | -973,000 | -82,000 | -347,000 | 1,151,000 | 918,000 |
changes in operating assets and liabilities | 266,645,000 | 423,297,000 | -69,537,000 | 738,102,000 | -492,867,000 | -246,785,000 | -356,840,000 | 181,201,000 | -838,480,000 | -39,469,000 | -657,318,000 | -312,329,000 | -157,187,000 | -396,593,000 | -112,020,000 | 260,951,000 | -67,521,000 | 136,843,000 | 64,524,000 | 184,684,000 | 92,330,000 | -292,607,000 | -113,863,000 | 64,962,000 | -95,776,000 | -75,207,000 | 39,702,000 | -131,142,000 | -129,947,000 | -109,092,000 | 13,986,000 | -135,441,000 | -150,388,000 | -6,931,000 | 66,542,000 | 143,123,000 | 51,406,000 | 88,680,000 | -34,215,000 | 25,259,000 | -62,849,000 | 37,829,000 | |||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 1,384,836,000 | 1,453,840,000 | 951,163,000 | 1,122,725,000 | 1,726,438,000 | 1,140,187,000 | 1,189,588,000 | 443,934,000 | 757,710,000 | 1,440,506,000 | 457,524,000 | 1,435,935,000 | 1,165,080,000 | 344,637,000 | 642,511,000 | 813,048,000 | 541,428,000 | 307,928,000 | 464,047,000 | 880,487,000 | 932,821,000 | 642,419,000 | 720,286,000 | 718,358,000 | 1,050,379,000 | 28,704,000 | 858,306,000 | 729,272,000 | 422,688,000 | 404,098,000 | 473,224,000 | 423,824,000 | 182,911,000 | 294,545,000 | 448,997,000 | 292,066,000 | 191,037,000 | 161,239,000 | 141,161,000 | 245,891,000 | 290,210,000 | 129,023,000 | 51,925,000 | 174,988,000 | 102,457,000 | 193,226,000 | 249,262,000 | 96,715,000 | 146,397,000 | 169,016,000 | 86,900,000 | 198,108,000 | 241,593,000 | 185,583,000 | 255,744,000 | 2,704,000 | -58,120,000 | -24,152,000 | -38,989,000 | 43,132,000 | 200,447,000 | 145,985,000 | 21,440,000 | 222,447,000 | 293,493,000 | 151,401,000 | 162,038,000 | 216,627,000 | 92,266,000 | 109,635,000 | 111,405,000 | 47,381,000 | 133,884,000 | 101,299,000 | 82,404,000 | 40,579,000 | |||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures and intangible assets | -103,654,000 | -115,276,000 | -76,992,000 | -78,670,000 | -119,457,000 | -163,378,000 | -140,063,000 | -125,746,000 | -145,368,000 | -138,493,000 | -136,427,000 | -104,622,000 | -89,596,000 | -92,072,000 | -62,806,000 | -50,554,000 | -51,375,000 | -62,054,000 | -39,256,000 | -65,948,000 | -75,522,000 | -105,923,000 | -56,098,000 | -79,655,000 | -49,057,000 | -84,693,000 | -60,064,000 | -34,811,000 | -44,116,000 | -36,513,000 | -41,979,000 | -51,726,000 | -46,007,000 | -28,143,000 | -49,454,000 | -23,778,000 | -43,140,000 | -34,766,000 | -38,924,000 | -43,965,000 | -36,880,000 | -27,978,000 | -26,682,000 | -15,732,000 | -34,571,000 | -35,769,000 | -38,025,000 | -19,130,000 | -5,832,000 | -5,848,000 | -10,866,000 | -12,417,000 | -15,151,000 | -18,951,000 | -19,291,000 | -24,417,000 | -14,144,000 | -14,305,000 | -18,777,000 | -13,966,000 | -12,920,000 | ||||||||||||||||||||
business acquisitions, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of available-for-sales securities | 11,220,000 | 15,841,000 | 7,275,000 | 32,577,000 | 17,743,000 | 14,695,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of available-for-sale securities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -92,360,000 | -101,958,000 | -74,683,000 | -55,180,000 | -84,332,000 | -267,247,000 | -127,803,000 | -75,937,000 | -94,564,000 | 186,083,000 | 596,693,000 | 689,061,000 | 115,936,000 | 69,940,000 | -801,666,000 | -430,209,000 | 169,772,000 | -734,329,000 | 750,682,000 | -623,483,000 | -1,008,171,000 | 666,931,000 | -672,331,000 | 1,261,280,000 | 2,085,864,000 | -294,813,000 | -303,891,000 | -467,250,000 | -2,027,217,000 | 376,752,000 | 521,514,000 | 135,731,000 | 14,395,000 | -79,157,000 | -340,456,000 | -394,636,000 | -378,875,000 | 7,871,000 | -74,513,000 | -95,810,000 | -113,830,000 | 18,939,000 | -60,710,000 | -47,273,000 | -70,197,000 | -60,457,000 | 711,461,000 | -310,200,000 | -30,561,000 | -100,974,000 | -351,368,000 | -47,258,000 | -37,641,000 | -43,646,000 | -23,139,000 | 44,750,000 | 3,572,000 | -15,591,000 | -26,726,000 | -40,747,000 | -366,451,000 | -58,478,000 | -30,129,000 | -50,257,000 | -22,446,000 | ||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on debt, including finance lease obligations | -1,060,000 | -986,000 | -253,109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock purchases | -980,561,000 | -645,458,000 | -843,238,000 | -869,014,000 | -581,943,000 | -456,276,000 | -109,779,000 | -876,089,000 | -1,338,006,000 | -414,815,000 | -1,236,753,000 | -431,255,000 | -1,094,571,000 | -723,297,000 | -448,581,000 | -41,017,000 | -245,433,000 | -1,005,067,000 | -78,132,000 | -1,108,560,000 | -934,637,000 | -1,519,000 | -1,735,895,000 | -1,306,309,000 | -80,105,000 | -1,111,450,000 | -155,385,000 | -525,778,000 | -216,372,000 | -67,668,000 | -1,854,000 | -27,114,000 | -20,092,000 | -12,798,000 | -98,385,000 | -74,339,000 | -124,943,000 | -65,536,000 | -308,422,000 | -40,249,000 | -52,415,000 | -47,910,000 | -104,285,000 | -2,275,000 | -243,297,000 | -355,010,000 | -355,079,000 | -661,059,000 | -18,909,000 | -20,642,000 | -72,053,000 | -53,753,000 | -8,617,000 | -4,151,000 | -144,795,000 | -2,356,000 | -3,197,000 | -546,000 | -24,448,000 | -2,755,000 | -3,590,000 | -737,000 | -761,000 | -9,464,000 | -768,400,000 | -239,012,000 | -75,285,000 | -1,048,000 | -37,002,000 | -73,602,000 | -61,917,000 | -78,690,000 | -99,288,000 | 0 | |||||||
dividends paid | -262,707,000 | -264,414,000 | -230,332,000 | -232,335,000 | -233,977,000 | -235,980,000 | -205,615,000 | -208,056,000 | -210,587,000 | -211,216,000 | -185,431,000 | -185,385,000 | -186,551,000 | -187,927,000 | -167,129,000 | -167,739,000 | -163,510,000 | -166,721,000 | -158,868,000 | -164,873,000 | -171,196,000 | -167,907,000 | -174,372,000 | -82,005,000 | -79,739,000 | -73,127,000 | -72,738,000 | -73,709,000 | -73,337,000 | -48,397,000 | -48,052,000 | -47,308,000 | -47,539,000 | -47,896,000 | -47,659,000 | -28,714,000 | -28,724,000 | -29,381,000 | -29,240,000 | ||||||||||||||||||||||||||||||||||||||||||
reissuance of treasury stock related to employee stock purchase plan | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,223,000 | 0 | 19,320,000 | 19,245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 8,235,000 | 1,704,000 | 2,818,000 | 3,438,000 | 0 | 877,000 | 6,796,000 | 997,000 | 492,000 | 3,451,000 | 742,000 | 851,000 | 9,626,000 | 8,108,000 | 5,538,000 | 1,869,000 | 1,714,000 | 632,000 | 3,869,000 | 1,694,000 | 5,010,000 | 2,626,000 | 2,517,000 | 3,073,000 | 1,042,000 | 369,000 | 7,964,000 | 3,121,000 | 1,459,000 | 1,547,000 | 308,000 | 1,173,000 | 377,000 | 1,285,000 | 7,403,000 | 4,223,000 | 4,609,000 | 8,657,000 | 5,111,000 | 8,449,000 | 12,574,000 | 16,713,000 | 15,132,000 | 6,583,000 | 951,000 | 0 | 301,000 | 1,311,000 | 164,000 | 2,179,000 | 5,980,000 | 3,407,000 | 835,000 | 2,256,000 | 6,287,000 | 1,283,000 | 1,294,000 | 3,150,000 | 2,588,000 | 0 | 3,398,000 | 6,708,000 | 12,175,000 | 5,892,000 | 22,662,000 | 1,739,000 | 43,698,000 | 61,602,000 | 61,926,000 | 12,174,000 | 23,456,000 | 48,923,000 | 30,986,000 | 10,939,000 | 9,290,000 | 6,658,000 | 31,068,000 | 17,136,000 | 8,523,000 | ||
net cash from financing activities | -1,235,793,000 | -859,894,000 | -1,326,012,000 | -1,037,986,000 | -819,528,000 | -662,212,000 | -310,941,000 | -1,023,534,000 | -1,549,708,000 | -578,103,000 | -1,427,592,000 | -1,381,774,000 | -1,288,406,000 | -865,317,000 | -631,485,000 | 563,400,000 | 225,462,000 | -1,150,696,000 | -262,096,000 | -1,527,856,000 | 1,643,522,000 | -515,553,000 | -1,990,193,000 | -2,160,769,000 | -186,462,000 | -396,022,000 | -528,804,000 | -539,809,000 | -333,819,000 | -1,729,258,000 | -29,508,000 | 1,861,887,000 | -57,160,000 | -85,736,000 | -123,246,000 | -87,557,000 | 862,635,000 | -90,769,000 | -305,837,000 | -11,373,000 | -34,502,000 | -40,215,000 | -76,645,000 | 26,950,000 | -221,330,000 | -348,542,000 | -344,868,000 | -653,001,000 | 67,596,000 | 30,302,000 | -137,644,000 | 699,994,000 | 14,724,000 | -51,533,000 | -136,199,000 | 4,398,000 | 8,687,000 | -240,051,000 | -39,451,000 | 9,985,000 | 25,647,000 | -738,992,000 | -258,679,000 | -75,374,000 | -18,870,000 | 30,986,000 | 10,939,000 | ||||||||||||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | -8,452,000 | 6,725,000 | -11,031,000 | -2,302,000 | 17,878,000 | -16,925,000 | -5,090,000 | -4,678,000 | -3,776,000 | -5,756,000 | 8,187,000 | 4,082,000 | -10,715,000 | 5,055,000 | -4,193,000 | 4,128,000 | -2,721,000 | -2,311,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | 48,231,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 5,587,372,000 | 0 | 0 | 3,773,535,000 | 0 | 0 | 4,670,750,000 | 0 | 0 | 5,169,083,000 | 0 | 0 | 3,913,396,000 | 0 | 0 | 4,768,558,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 48,231,000 | 498,713,000 | 5,126,809,000 | 820,276,000 | 228,606,000 | 4,507,454,000 | -891,652,000 | 1,043,808,000 | 4,293,599,000 | -13,146,000 | -442,553,000 | 4,382,525,000 | 925,947,000 | -1,572,042,000 | 4,861,836,000 | 1,572,300,000 | 791,076,000 | 2,824,009,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
schedule of non-cash transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payables for stock repurchases, including applicable excise tax | -400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payables for capital expenditures | -18,004,000 | 24,458,000 | 38,668,000 | -6,326,000 | -56,269,000 | 15,321,000 | 79,173,000 | 22,366,000 | -38,495,000 | 30,308,000 | 66,117,000 | -18,823,000 | 7,933,000 | 34,549,000 | 37,733,000 | 8,122,000 | 1,724,000 | -2,367,000 | 30,333,000 | -4,098,000 | -9,299,000 | -31,000 | 36,613,000 | -8,609,000 | 3,579,000 | -5,500,000 | 34,531,000 | 7,208,000 | -14,139,000 | 12,585,000 | 11,631,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
dividends payable | -1,670,000 | -1,907,000 | 265,040,000 | -1,776,000 | -934,000 | -2,003,000 | 235,980,000 | -2,442,000 | -2,530,000 | -629,000 | 211,216,000 | 41,000 | -1,221,000 | -1,435,000 | 188,046,000 | -611,000 | 4,230,000 | -3,211,000 | 166,721,000 | -6,006,000 | -6,322,000 | 3,289,000 | 167,907,000 | 92,342,000 | 2,287,000 | 6,616,000 | 73,127,000 | -1,215,000 | 615,000 | 24,941,000 | 48,397,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
transfers of finished goods inventory to property and equipment | 17,363,000 | 19,913,000 | 18,014,000 | 11,924,000 | 8,000,000 | 36,134,000 | 20,798,000 | 12,952,000 | 6,794,000 | 39,804,000 | 15,518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 48,943,000 | 497,139,000 | 5,126,150,000 | 31,408,000 | 820,932,000 | 228,217,000 | 4,256,499,000 | -672,718,000 | -891,825,000 | 1,044,393,000 | 4,042,151,000 | 744,897,000 | -13,799,000 | -441,902,000 | 4,129,067,000 | 953,586,000 | 925,699,000 | -1,571,295,000 | 4,607,182,000 | -1,273,392,000 | 1,571,818,000 | 791,708,000 | 2,568,085,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and cash equivalents | -712,000 | 1,574,000 | 659,000 | -372,000 | -656,000 | 389,000 | 250,955,000 | 498,000 | 173,000 | -585,000 | 251,448,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash | 48,231,000 | 498,713,000 | 5,126,809,000 | 31,036,000 | 820,276,000 | 228,606,000 | 4,507,454,000 | -672,220,000 | -891,652,000 | 1,043,808,000 | 4,293,599,000 | 743,924,000 | -13,146,000 | -442,553,000 | 4,382,525,000 | 953,342,000 | 925,947,000 | -1,572,042,000 | 4,861,836,000 | -1,273,989,000 | 1,572,300,000 | 791,076,000 | 2,824,009,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -460,563,000 | 820,276,000 | 228,606,000 | 733,919,000 | -786,558,000 | 948,440,000 | -1,944,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued payables for stock repurchases | 37,768,000 | -26,044,000 | 30,037,000 | 88,000 | -4,578,000 | -15,479,000 | 19,977,000 | 126,000 | 14,150,000 | -17,191,000 | 4,447,000 | 18,599,000 | -213,000 | 6,000 | 276,000 | 13,000 | -1,608,000 | 1,633,000 | -158,000 | 162,000 | -2,049,000 | 4,350,000 | -6,110,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating asset and liability accounts: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable, net of allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade accounts payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | 0 | -299,362,000 | -243,160,000 | -25,297,000 | -146,647,000 | -790,525,000 | -702,028,000 | -1,750,188,000 | -1,007,804,000 | -270,128,000 | -1,472,063,000 | -147,632,000 | -954,361,000 | -1,190,500,000 | -35,359,000 | -749,829,000 | -155,370,000 | -125,973,000 | -826,079,000 | -1,425,407,000 | -987,791,000 | -1,223,150,000 | -2,332,761,000 | -38,149,000 | -30,184,000 | -36,522,000 | -449,438,000 | -358,854,000 | -929,956,000 | -1,092,989,000 | -726,763,000 | -337,100,000 | -488,312,000 | -364,642,000 | -302,881,000 | -156,409,000 | -265,043,000 | -204,839,000 | -405,887,000 | -222,187,000 | -244,792,000 | -404,061,000 | -76,526,000 | -158,050,000 | -431,823,000 | -51,746,000 | -29,958,000 | -50,958,000 | -29,638,000 | -10,987,000 | -54,644,000 | -18,259,000 | -125,408,000 | -158,039,000 | -51,169,000 | -49,617,000 | -52,048,000 | -6,170,000 | -413,094,000 | -319,609,000 | -319,208,000 | -89,133,000 | -11,616,000 | -17,829,000 | -10,886,000 | -67,575,000 | -45,925,000 | -68,906,000 | -64,986,000 | -45,001,000 | -107,690,000 | 38,769,000 | -349,554,000 | -310,729,000 | |||||||
proceeds from maturities of available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt and finance lease obligations and payments for debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
schedule of non-cash transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash payments for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on debt | -2,209,000 | -17,082,000 | -1,854,000 | -1,821,000 | -1,698,000 | -6,338,000 | -16,245,000 | -4,596,000 | -19,173,000 | -617,637,000 | -17,987,000 | -28,965,000 | -30,225,000 | -6,440,000 | -79,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of borrowings on revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of available-for-sales securities | 33,027,000 | 27,260,000 | 106,836,000 | 662,031,000 | 691,754,000 | 597,252,000 | 211,228,000 | 351,980,000 | 600,347,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of available-for-sale securities | 345,519,000 | 541,071,000 | 656,504,000 | 362,023,000 | 178,376,000 | 415,862,000 | 270,059,000 | 457,796,000 | 337,763,000 | 240,139,000 | -59,058,000 | 250,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -377,151,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayment) from commercial paper | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayment) proceeds from commercial paper | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gains) losses on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit (expense) on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (benefits) expense on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits (expense) on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from commercial paper | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used by) provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
schedule of noncash transactions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
schedule of noncash transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax (benefit) expense on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of real estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance (repayment) of notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(uses of) transfer to restricted cash and investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in (paid for) business acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity method and other investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received in settlement of stock repurchase contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of long-term debt & convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received in settlement of (paid in advance for) stock repurchase contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax impact on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax impact on equity-based compensation plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receipt of loan payment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash acquired in business acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity method investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans made | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating asset accounts: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided (used for) by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of other investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in working capital accounts: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
schedule of noncash transactions acquisition of leased equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment charge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of long-lived assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net noncash gain on retirement of 4% notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of swap | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from stock option exercises | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from employee stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in other working capital accounts | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used for)/provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash provided by/(used for) operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent settlement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of restricted cash upon settlement of swap | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle, eitf 00-19 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of change in accounting principle, sab 101 net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased technology for research and development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
strategic investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on equity derivative contracts in company stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred compensation |