Silicon Laboratories Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Silicon Laboratories Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-07-05 | 2025-04-05 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2021-01-02 | 2020-10-03 | 2020-07-04 | 2020-04-04 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-10-03 | 2015-07-04 | 2015-04-04 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-09-28 | 2013-06-29 | 2013-03-30 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2009-10-03 | 2009-07-04 | 2009-04-04 | 2008-10-04 | 2008-07-05 | 2008-04-05 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-12-30 | 2006-09-30 | 2006-07-01 | 2006-04-01 | 2005-12-31 | 2005-10-01 | 2005-07-02 | 2005-04-02 | 2004-10-02 | 2004-07-03 | 2004-04-03 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | 0 | -30,863,000 | -28,604,000 | -10,000,000 | -261,327,000 | -2,989,000 | -7,204,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -21,817,000 | -30,470,000 | -23,823,000 | -28,504,000 | -82,157,000 | -56,526,000 | -69,787,000 | 10,348,000 | 10,956,000 | 13,967,000 | 25,361,000 | 20,999,000 | 22,135,000 | 22,907,000 | -3,098,000 | 2,087,056,000 | 19,932,000 | 13,509,000 | 8,948,000 | 3,162,000 | -1,823,000 | 2,244,000 | 9,715,000 | 20,181,000 | -16,029,000 | 5,398,000 | 27,761,000 | 14,280,000 | 26,405,000 | 19,949,000 | 16,569,000 | 15,426,000 | 20,018,000 | 15,559,000 | 5,808,000 | 9,975,000 | 7,575,000 | 6,378,000 | 5,608,000 | 14,279,000 | 8,110,000 | 6,531,000 | 12,612,000 | 20,034,000 | 10,024,000 | 20,509,000 | 14,320,000 | 11,255,000 | 13,372,000 | -1,960,000 | 18,233,000 | 21,047,000 | 21,079,000 | 22,439,000 | 9,730,000 | 671,000 | 1,154,000 | 14,643,000 | 10,814,000 | 20,434,000 | 7,473,000 | 155,613,000 | 5,223,000 | 4,734,000 | 10,137,000 | 11,064,000 | 15,264,000 | -745,000 | 15,614,000 | 17,373,000 | 21,043,000 | 22,806,000 | 19,915,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation of property and equipment | 6,453,000 | 6,248,000 | 6,249,000 | 6,150,000 | 6,518,000 | 6,634,000 | 6,715,000 | 6,551,000 | 6,206,000 | 6,235,000 | 6,010,000 | 5,953,000 | 5,405,000 | 5,156,000 | 5,126,000 | 4,741,000 | 3,655,000 | 4,529,000 | 4,884,000 | 4,468,000 | 4,245,000 | 4,183,000 | 4,208,000 | 4,228,000 | 4,310,000 | 4,137,000 | 4,138,000 | 3,939,000 | 3,704,000 | 3,760,000 | 3,712,000 | 3,596,000 | 3,237,000 | 3,365,000 | 3,310,000 | 3,264,000 | 3,042,000 | 2,987,000 | 3,085,000 | 3,137,000 | 3,290,000 | 3,416,000 | 3,337,000 | 3,297,000 | 3,498,000 | 3,206,000 | 3,543,000 | 3,439,000 | 3,427,000 | 3,253,000 | 2,915,000 | 2,942,000 | 2,879,000 | ||||||||||||||||||||
amortization of other intangible assets | 3,343,000 | 5,437,000 | 5,438,000 | 5,436,000 | 6,081,000 | 6,079,000 | 6,212,000 | 6,258,000 | 6,394,000 | 6,510,000 | 6,743,000 | 8,134,000 | 8,843,000 | 10,351,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 19,891,000 | 19,714,000 | 16,145,000 | 15,903,000 | 15,843,000 | 13,612,000 | 11,041,000 | 5,790,000 | 14,739,000 | 16,638,000 | 17,297,000 | 15,949,000 | 14,389,000 | 12,875,000 | 19,926,000 | 14,296,000 | 8,794,000 | 13,826,000 | 15,762,000 | 14,559,000 | 14,457,000 | 15,313,000 | 14,757,000 | 13,789,000 | 13,669,000 | 12,584,000 | 12,582,000 | 12,119,000 | 12,192,000 | 11,355,000 | 11,166,000 | 10,486,000 | 9,196,000 | 10,517,000 | 10,344,000 | 9,222,000 | 11,057,000 | 10,519,000 | 9,614,000 | 9,282,000 | 9,277,000 | 8,620,000 | 7,424,000 | 6,260,000 | 7,931,000 | 9,172,000 | 6,693,000 | 9,150,000 | 8,601,000 | 9,473,000 | |||||||||||||||||||||||
deferred income taxes | 3,018,000 | -1,514,000 | 370,000 | -684,000 | 35,054,000 | -5,270,000 | -5,934,000 | 522,000 | -3,733,000 | -2,670,000 | -5,114,000 | -3,782,000 | -5,142,000 | -4,202,000 | -282,000 | 2,512,000 | -2,447,000 | -3,197,000 | 849,000 | -8,559,000 | 3,541,000 | -2,364,000 | -1,483,000 | 488,000 | -2,321,000 | -2,952,000 | 6,844,000 | -771,000 | -2,119,000 | 6,784,000 | -2,487,000 | 1,756,000 | 7,521,000 | 3,399,000 | -1,476,000 | 3,101,000 | 1,830,000 | -1,185,000 | 1,366,000 | 616,000 | -967,000 | -1,996,000 | 3,589,000 | -1,508,000 | 2,613,000 | 26,000 | -4,024,000 | ||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -4,429,000 | 2,412,000 | -5,599,000 | -7,667,000 | -8,597,000 | -3,321,000 | 72,848,000 | -3,887,000 | -10,562,000 | -16,257,000 | 5,235,000 | -4,566,000 | 7,127,000 | 19,080,000 | -25,717,000 | 26,950,000 | 4,153,000 | -8,530,000 | -14,710,000 | -9,972,000 | 5,528,000 | 1,542,000 | 574,000 | -3,868,000 | -2,430,000 | 3,323,000 | 10,373,000 | -4,840,000 | 6,564,000 | -2,313,000 | -4,370,000 | 7,452,000 | 3,211,000 | 4,132,000 | 5,256,000 | 4,856,000 | 3,346,000 | -12,206,000 | |||||||||||||||||||||||||||||||||||
inventories | 2,533,000 | 22,098,000 | 33,770,000 | 26,601,000 | 32,081,000 | -3,958,000 | -26,427,000 | -21,907,000 | -12,270,000 | -32,794,000 | -11,944,000 | -14,386,000 | -18,499,000 | -6,215,000 | 9,810,000 | -6,873,000 | 8,179,000 | -12,626,000 | -535,000 | 4,516,000 | 1,990,000 | 4,777,000 | -1,341,000 | 2,394,000 | -3,370,000 | 4,488,000 | 4,580,000 | 1,083,000 | 447,000 | -352,000 | -1,295,000 | 3,832,000 | -3,123,000 | 4,781,000 | 1,666,000 | 2,479,000 | 734,000 | 3,901,000 | 1,374,000 | 1,579,000 | 8,419,000 | 5,459,000 | |||||||||||||||||||||||||||||||
prepaid expenses and other assets | 2,139,000 | 2,973,000 | 4,271,000 | 2,368,000 | 36,189,000 | -15,466,000 | -18,818,000 | -24,878,000 | 21,433,000 | 11,530,000 | -2,836,000 | -3,118,000 | -26,990,000 | 1,704,000 | 17,066,000 | 33,087,000 | 8,132,000 | -13,621,000 | -45,677,000 | -27,983,000 | -1,755,000 | 23,576,000 | -14,436,000 | 12,075,000 | 4,916,000 | 6,410,000 | 10,967,000 | 5,831,000 | 6,708,000 | 4,122,000 | -5,877,000 | 9,159,000 | 7,957,000 | -8,132,000 | 8,584,000 | 9,233,000 | -10,872,000 | 14,266,000 | 403,000 | 4,620,000 | 8,477,000 | 225,000 | 4,581,000 | 615,000 | 592,000 | 2,237,000 | 3,837,000 | 2,653,000 | 2,440,000 | 4,104,000 | -568,000 | 2,416,000 | |||||||||||||||||||||
accounts payable | 3,578,000 | 9,234,000 | -1,306,000 | 5,492,000 | -5,512,000 | -13,829,000 | 11,395,000 | -7,036,000 | -17,037,000 | -12,966,000 | 10,103,000 | 1,088,000 | 16,674,000 | 8,932,000 | -3,182,000 | -19,233,000 | 595,000 | 14,116,000 | 9,160,000 | 6,872,000 | -3,517,000 | 2,748,000 | 1,411,000 | 1,098,000 | 4,607,000 | 714,000 | 5,695,000 | -10,050,000 | 13,030,000 | -617,000 | -3,202,000 | 5,565,000 | 1,559,000 | 447,000 | 1,228,000 | 2,651,000 | 1,195,000 | 2,356,000 | 347,000 | 4,557,000 | 4,209,000 | 612,000 | -2,408,000 | 1,969,000 | 1,046,000 | 1,760,000 | 1,160,000 | -6,567,000 | -7,466,000 | 6,227,000 | 2,708,000 | ||||||||||||||||||||||
other current liabilities and income taxes | -3,493,000 | 11,870,000 | -16,764,000 | 8,620,000 | -15,178,000 | 1,554,000 | 1,362,000 | -12,935,000 | -17,691,000 | -8,529,000 | -30,700,000 | 21,380,000 | -11,763,000 | 8,345,000 | 13,090,000 | -355,000 | 2,803,000 | -13,429,000 | -391,000 | 19,090,000 | -6,308,000 | -9,134,000 | 8,776,000 | 2,499,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue and returns liability | -2,622,000 | 3,405,000 | -5,405,000 | 5,155,000 | -598,000 | 1,804,000 | -7,949,000 | -1,040,000 | -152,000 | 4,478,000 | -4,925,000 | 1,009,000 | -10,944,000 | 7,791,000 | 2,520,000 | -1,482,000 | -639,000 | 464,000 | -9,337,000 | -4,035,000 | 2,564,000 | 4,114,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current liabilities | -3,686,000 | -3,279,000 | -3,217,000 | -7,243,000 | -3,590,000 | -3,113,000 | 22,999,000 | 8,769,000 | -997,000 | -978,000 | -1,468,000 | -3,297,000 | -3,599,000 | -817,000 | -3,211,000 | -7,924,000 | -1,398,000 | -2,066,000 | 21,240,000 | 6,290,000 | 1,832,000 | -862,000 | -1,081,000 | -2,735,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 4,908,000 | 48,128,000 | 31,627,000 | 16,134,000 | -71,800,000 | 14,506,000 | 8,755,000 | 26,460,000 | 40,803,000 | 59,700,000 | 31,671,000 | 63,497,000 | 39,339,000 | 32,015,000 | 94,348,000 | 28,566,000 | 22,212,000 | 60,801,000 | 38,552,000 | 42,013,000 | 46,188,000 | 18,022,000 | 42,409,000 | 50,212,000 | 13,115,000 | 24,088,000 | 44,169,000 | 16,466,000 | 46,952,000 | 29,097,000 | 36,589,000 | 29,508,000 | 43,060,000 | 15,112,000 | 26,147,000 | 39,339,000 | 30,949,000 | 21,418,000 | 31,115,000 | 51,624,000 | 14,774,000 | 11,757,000 | 10,731,000 | 38,265,000 | 12,677,000 | 21,610,000 | 29,585,000 | 20,363,000 | 28,231,000 | 25,811,000 | 21,733,000 | 21,837,000 | 15,845,000 | ||||||||||||||||||||
capex | -8,697,000 | -4,852,000 | -2,208,000 | -3,530,000 | -2,047,000 | -6,176,000 | -5,175,000 | -4,853,000 | -6,259,000 | -4,135,000 | -3,506,000 | -3,371,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||
free cash flows | -3,789,000 | 43,276,000 | 29,419,000 | 12,604,000 | -73,847,000 | 8,330,000 | 3,580,000 | 21,607,000 | 34,544,000 | 55,565,000 | 28,165,000 | 60,126,000 | 39,339,000 | 32,015,000 | 94,348,000 | 28,566,000 | 22,212,000 | 60,801,000 | 38,552,000 | 42,013,000 | 46,188,000 | 18,022,000 | 42,409,000 | 50,212,000 | 13,115,000 | 24,088,000 | 44,169,000 | 16,466,000 | 46,952,000 | 29,097,000 | 36,589,000 | 29,508,000 | 43,060,000 | 15,112,000 | 26,147,000 | 39,339,000 | 30,949,000 | 21,418,000 | 31,115,000 | 51,624,000 | 14,774,000 | 11,757,000 | 10,731,000 | 38,265,000 | 12,677,000 | 21,610,000 | 29,585,000 | 20,363,000 | 28,231,000 | 25,811,000 | 21,733,000 | 21,837,000 | 15,845,000 | ||||||||||||||||||||
investing activities | 0 | 2,749,702,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -12,779,000 | -19,728,000 | -45,239,000 | -10,663,000 | -7,906,000 | -9,794,000 | -11,992,000 | -10,066,000 | -15,314,000 | -66,113,000 | -27,730,000 | -25,240,000 | -118,577,000 | -435,690,000 | -329,399,000 | -1,132,146,000 | -72,175,000 | -8,251,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of marketable securities | 4,981,000 | 10,005,000 | 10,170,000 | 9,519,000 | 8,775,000 | 25,763,000 | 30,492,000 | 25,518,000 | 169,238,000 | 170,317,000 | 180,402,000 | 15,548,000 | 18,298,000 | 9,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | 6,344,000 | 10,675,000 | 850,000 | 33,550,000 | 42,270,000 | 55,188,000 | 28,764,000 | 75,000 | 13,957,000 | 157,734,000 | 53,547,000 | 86,103,000 | 297,546,000 | 213,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -8,697,000 | -4,852,000 | -3,963,000 | -2,208,000 | -3,530,000 | -2,047,000 | -3,749,000 | -5,071,000 | -5,805,000 | -7,657,000 | -6,468,000 | -7,735,000 | -7,768,000 | -4,554,000 | -9,109,000 | -8,689,000 | -4,603,000 | -6,176,000 | -5,175,000 | -4,853,000 | -6,259,000 | -4,135,000 | -3,506,000 | -3,371,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity investment | 0 | 0 | 0 | 12,382,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -10,151,000 | -3,900,000 | 30,198,000 | 39,609,000 | 81,492,000 | 146,387,000 | -36,683,000 | -52,070,000 | -323,763,000 | 51,505,000 | -48,362,000 | -13,678,000 | -75,935,000 | 31,203,000 | 67,354,000 | 3,812,000 | 3,607,000 | -20,068,000 | -13,093,000 | -49,329,000 | 165,044,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | 11,581,000 | 6,237,000 | 551,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt | 0 | 0 | 0 | -45,000,000 | 0 | -35,033,000 | 0 | 0 | 0 | 0 | 0 | -140,572,000 | -6,008,000 | -21,283,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of taxes withheld for vested stock awards | -12,794,000 | -958,000 | -356,000 | -865,000 | -14,165,000 | -1,048,000 | -950,000 | -929,000 | -9,379,000 | -6,931,000 | -655,000 | -774,000 | -5,203,000 | -8,755,000 | -846,000 | -1,661,000 | -1,915,000 | -17,817,000 | -562,000 | -806,000 | -462,000 | -16,294,000 | -602,000 | -1,184,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock | 6,950,000 | 1,288,000 | 7,767,000 | 341,000 | 6,599,000 | 228,000 | 5,413,000 | 1,000 | 5,564,000 | 231,000 | 6,860,000 | 398,000 | 7,388,000 | -1,000 | 0 | 5,374,000 | 1,211,000 | 0 | 6,674,000 | 162,000 | 1,089,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -5,175,000 | -958,000 | 423,000 | -6,398,000 | -45,707,000 | -158,389,000 | 290,000 | -21,691,000 | -55,151,000 | 277,419,000 | 6,781,000 | -2,312,000 | -769,000 | 5,594,000 | 304,109,000 | 4,481,000 | 2,632,000 | 2,532,000 | 17,029,000 | -10,973,000 | -32,151,000 | 11,743,000 | 26,120,000 | 10,714,000 | 3,655,000 | 3,204,000 | 2,616,000 | 1,080,000 | 3,955,000 | 5,232,000 | |||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | -10,418,000 | 43,270,000 | -21,475,000 | 62,248,000 | 49,345,000 | -36,015,000 | 216,462,000 | 16,638,000 | -21,573,000 | -261,061,000 | -308,712,000 | -287,789,000 | 1,059,328,000 | 97,860,000 | 2,504,000 | -27,638,000 | -47,301,000 | -338,111,000 | 388,624,000 | -9,910,000 | 34,101,000 | 72,906,000 | 25,844,000 | -14,784,000 | 84,293,000 | 12,605,000 | 32,523,000 | -76,929,000 | -48,248,000 | 75,715,000 | 3,074,000 | 17,691,000 | 9,556,000 | -56,817,000 | 66,463,000 | -10,512,000 | -51,528,000 | 145,406,000 | 73,610,000 | 5,091,000 | 20,231,000 | 10,925,000 | -17,894,000 | 193,471,000 | 7,174,000 | 16,606,000 | 5,283,000 | ||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 281,607,000 | 0 | 0 | 0 | 227,504,000 | 0 | 0 | 0 | 499,915,000 | 0 | 0 | 0 | 1,074,623,000 | 0 | 0 | 0 | 202,720,000 | 0 | 0 | 0 | 227,146,000 | 0 | 0 | 0 | 197,043,000 | 0 | 0 | 269,366,000 | 0 | 0 | 141,106,000 | 0 | 0 | 114,085,000 | 0 | 0 | 141,706,000 | 0 | 0 | 95,800,000 | 0 | 0 | 105,426,000 | 0 | 0 | 94,964,000 | 0 | 0 | 138,567,000 | 0 | 0 | 195,737,000 | 0 | 0 | 172,272,000 | 0 | 0 | 264,408,000 | 0 | 0 | 68,188,000 | 0 | 0 | 0 | 100,504,000 | 0 | 0 | 0 | 48,636,000 | 0 | 0 | 151,359,000 |
cash and cash equivalents at end of period | -10,418,000 | 324,877,000 | -21,475,000 | 62,248,000 | 49,345,000 | 191,489,000 | 67,576,000 | -74,885,000 | -481,564,000 | 716,377,000 | 16,638,000 | -21,573,000 | -261,061,000 | 765,911,000 | -287,789,000 | 1,059,328,000 | 97,860,000 | 205,224,000 | -27,638,000 | -47,301,000 | -338,111,000 | 615,770,000 | -9,910,000 | 47,507,000 | -41,595,000 | 231,144,000 | 30,462,000 | -147,408,000 | 342,272,000 | 25,844,000 | -14,784,000 | 225,399,000 | 46,861,000 | -25,356,000 | 126,690,000 | 10,589,000 | 12,341,000 | 112,710,000 | 18,415,000 | -35,033,000 | 128,323,000 | -76,929,000 | 114,205,000 | 79,263,000 | -48,248,000 | 75,715,000 | 98,038,000 | -26,641,000 | 16,328,000 | 118,496,000 | 26,682,000 | -71,231,000 | 152,200,000 | -50,447,000 | 17,691,000 | 181,828,000 | -122,743,000 | -56,817,000 | 330,871,000 | -10,512,000 | -51,528,000 | 213,594,000 | -16,556,000 | -94,461,000 | 73,610,000 | 105,595,000 | 20,231,000 | 10,925,000 | -17,894,000 | 242,107,000 | 7,174,000 | 16,606,000 | 156,642,000 |
adjustments to reconcile net income to net cash from operating activities of continuing operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 511,000 | 498,000 | 498,000 | 496,000 | 5,489,000 | 5,456,000 | 5,366,000 | 6,456,000 | 6,487,000 | 6,587,000 | 4,623,000 | 3,736,000 | 3,454,000 | 3,372,000 | 3,338,000 | 3,321,000 | 3,224,000 | 3,185,000 | 3,169,000 | 3,077,000 | 3,038,000 | 869,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of convertible debt | 0 | 0 | 0 | 0 | 0 | 3,370,000 | 83,000 | 292,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-method loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of continuing operations | 18,537,000 | -33,385,000 | -2,220,000 | -13,280,000 | 13,858,000 | 44,042,000 | -1,835,000 | 85,209,000 | 42,954,000 | 42,504,000 | 35,816,000 | 21,620,000 | 23,649,000 | 22,351,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other assets | -125,000 | -180,000 | -580,000 | 0 | 0 | -578,000 | -290,000 | -460,000 | -450,000 | -370,000 | -1,264,000 | -4,544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities of continuing operations | 43,390,000 | 10,276,000 | 161,861,000 | 254,281,000 | 199,751,000 | 68,676,000 | 189,499,000 | -217,388,000 | 387,537,000 | -1,059,068,000 | -86,538,000 | -48,477,000 | 182,385,000 | -12,113,000 | -29,802,000 | 134,646,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | 0 | -16,042,000 | -183,487,000 | -17,608,000 | -201,729,000 | -102,655,000 | -421,262,000 | -157,778,000 | -461,671,000 | -669,391,000 | 0 | 0 | 0 | -16,287,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities of continuing operations | 5,649,000 | -51,776,000 | -641,205,000 | -24,539,000 | -196,971,000 | -103,428,000 | -420,121,000 | -166,533,000 | -456,953,000 | -670,821,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations | 0 | -30,863,000 | -28,604,000 | -10,000,000 | -261,327,000 | 2,746,713,000 | 4,377,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 0 | 437,000 | 523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving line of credit | 0 | 310,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | 8,611,000 | -2,106,796,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-method (earnings) loss | 14,880,000 | 60,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 66,000 | 505,000 | 112,000 | 110,000 | 185,000 | 192,000 | 144,000 | 185,000 | 32,000 | 85,000 | 42,000 | 62,000 | 91,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 156,000 | 42,818,000 | 16,000 | 431,000 | 2,408,000 | 4,873,000 | 807,000 | 4,570,000 | 1,585,000 | 279,000 | 188,000 | 9,559,000 | 12,410,000 | 4,946,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with settlement of convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -74,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity-method earnings | 1,033,000 | -415,000 | -1,819,000 | 28,000 | -1,194,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to cash from operating activities of continuing operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of marketable securities | 726,625,000 | 81,767,000 | 125,257,000 | 161,392,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets and other assets | 11,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of other intangible assets and other assets | 11,705,000 | 11,992,000 | 11,173,000 | 11,741,000 | 9,827,000 | 9,693,000 | 9,415,000 | 10,156,000 | 10,320,000 | 14,956,000 | 11,939,000 | 6,427,000 | 6,960,000 | 6,819,000 | 6,752,000 | 5,927,000 | 7,554,000 | 7,980,000 | 6,989,000 | 8,176,000 | 6,521,000 | 4,251,000 | 4,348,000 | 4,491,000 | 5,416,000 | 2,795,000 | 2,840,000 | 6,442,000 | 2,279,000 | 2,280,000 | 2,493,000 | 3,020,000 | 3,057,000 | 1,810,000 | 1,802,000 | 1,849,000 | 1,974,000 | 1,974,000 | 1,976,000 | 3,045,000 | 1,041,000 | 1,032,000 | 1,190,000 | 1,216,000 | 1,234,000 | 1,493,000 | 1,351,000 | 1,163,000 | 982,000 | 811,000 | 709,000 | 673,000 | 625,000 | 828,000 | 959,000 | 860,000 | |||||||||||||||||
adjustments to reconcile net income to cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale investments | -101,340,000 | -218,880,000 | -128,437,000 | -70,910,000 | -117,879,000 | -122,475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of available-for-sale investments | 70,122,000 | 172,123,000 | 128,192,000 | 126,920,000 | 76,797,000 | 116,712,000 | 52,360,000 | 99,068,000 | 76,480,000 | 166,430,000 | 128,975,000 | 51,458,000 | 66,712,000 | 25,595,000 | 50,561,000 | 3,001,000 | 20,005,000 | 248,818,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of acquisition-related contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income, deferred revenue and returns liability | -2,576,000 | 561,000 | -2,705,000 | 1,477,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | -532,000 | 390,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax shortfall from stock-based awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 9,579,000 | 4,558,000 | -1,888,000 | 6,260,000 | 8,189,000 | 6,556,000 | -211,000 | 1,850,000 | 1,756,000 | -1,146,000 | -849,000 | 2,846,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income on shipments to distributors | 7,788,000 | -787,000 | 4,038,000 | 7,800,000 | -1,785,000 | 5,558,000 | 3,631,000 | 848,000 | 1,736,000 | 3,895,000 | -1,935,000 | 3,307,000 | -3,662,000 | 2,864,000 | 2,293,000 | 4,240,000 | 5,127,000 | 3,257,000 | -5,463,000 | 5,414,000 | -3,069,000 | 8,079,000 | 2,876,000 | -191,000 | 2,892,000 | 3,232,000 | 9,332,000 | 2,866,000 | 190,000 | ||||||||||||||||||||||||||||||||||||||||||||
income taxes | 945,000 | 494,000 | -2,385,000 | 439,000 | 3,233,000 | 3,489,000 | 351,000 | 1,038,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit (shortfall) from stock-based awards | 1,773,000 | 36,000 | 332,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit from stock-based awards | 282,000 | 85,000 | 6,000 | 62,000 | 271,000 | 1,785,000 | 65,000 | 354,000 | 235,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of available-for-sale investments | 46,654,000 | 43,503,000 | 35,020,000 | 57,739,000 | 38,206,000 | 33,561,000 | 28,242,000 | 40,066,000 | 121,196,000 | 25,674,000 | 20,878,000 | 37,339,000 | 22,095,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of taxes withheld for vested stock awards, net of proceeds from the issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from stock-based awards | -1,054,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of cash paid for withheld taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of shares withheld for taxes | -384,000 | 3,447,000 | 5,496,000 | 2,388,000 | 4,597,000 | 4,915,000 | 113,000 | 2,816,000 | 106,000 | -169,000 | -2,238,000 | 9,761,000 | 7,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on the purchase of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit (detriment) from employee stock-based awards | 1,286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit from employee stock-based awards | 41,000 | 26,000 | 217,000 | 20,000 | 24,000 | 2,426,000 | 148,000 | 821,000 | 1,142,000 | 224,000 | 984,000 | 800,000 | 1,651,000 | -323,000 | 50,000 | 185,000 | 214,000 | 411,000 | 717,000 | 304,000 | 478,000 | -14,771,000 | 1,650,000 | 2,647,000 | 3,072,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from employee stock-based awards | -326,000 | -29,000 | 2,656,000 | 218,000 | 899,000 | 1,184,000 | 332,000 | 1,379,000 | 2,355,000 | 651,000 | 702,000 | 907,000 | 1,020,000 | 1,622,000 | 3,230,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | 23,458,000 | 125,996,000 | 60,518,000 | 61,431,000 | 49,739,000 | 55,092,000 | 118,597,000 | 91,247,000 | 67,697,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 10,330,000 | 10,675,000 | 10,256,000 | 11,176,000 | 10,851,000 | 10,149,000 | 9,996,000 | 10,176,000 | 10,221,000 | 8,538,000 | 8,620,000 | 11,770,000 | 10,077,000 | 9,584,000 | 9,917,000 | 9,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of property, equipment and software | 3,058,000 | 3,010,000 | 2,953,000 | 2,693,000 | 2,613,000 | 2,621,000 | 2,635,000 | 3,007,000 | 2,787,000 | 3,703,000 | 4,143,000 | 3,702,000 | 4,695,000 | 4,776,000 | 4,444,000 | 4,255,000 | 4,237,000 | 4,047,000 | 3,818,000 | 4,021,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of property, equipment and software | 0 | 24,000 | 8,000 | 34,000 | 153,000 | 65,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of trading securities | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, equipment and software | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets | 0 | 0 | 14,265,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 18,981,000 | 6,680,000 | 661,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of stock to satisfy employee tax withholding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trading securities | 2,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional income tax benefit from employee stock-based awards | 280,000 | 226,000 | 602,000 | 962,000 | 350,000 | 756,000 | -295,000 | 3,186,000 | 4,006,000 | 6,147,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | 295,000 | 1,251,000 | 4,534,000 | 7,559,000 | 3,807,000 | 1,995,000 | 1,855,000 | 1,595,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | 0 | 0 | 1,789,000 | 0 | 1,433,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued for acquisition of business | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of assets held in escrow | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, equipment and software | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of short-term investments | 138,905,000 | 90,961,000 | 46,853,000 | 96,853,000 | 96,966,000 | 113,783,000 | 42,164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of assets | 0 | 0 | 270,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable for sale of property, equipment and software | -690,000 | -791,000 | 2,172,000 | 360,000 | -1,509,000 | 2,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets held in escrow | 14,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired and in-process research and development | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 1,828,000 | 2,611,000 | 2,808,000 | 2,894,000 | 1,385,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property, equipment and software | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued other assets | 4,683,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, equipment and software | 731,000 | 790,000 | 49,000 | 37,000 | 14,000 | 0 | 215,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from exercises of stock options | 23,048,000 | 1,775,000 | 2,616,000 | 1,080,000 | 2,668,000 | 5,232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write off of in-process research & development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired research and development | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity investment loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash acquired (used) in connection with acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from repayment of stockholder notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase and cancellation of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of stock compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of short-term investments | 61,365,000 | 33,500,000 | 186,173,000 | 15,632,000 | 22,331,000 | 19,295,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued software licenses and maintenance | 1,836,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred stock compensation | 753,000 | 983,000 | 1,163,000 | 1,237,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property, equipment and software | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of property, equipment and software | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of goodwill, other intangible assets and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and other intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of note/lease end-of-term interest payments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash acquired in connection with acquisition of business | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid (received) |
We provide you with 20 years of cash flow statements for Silicon Laboratories stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Silicon Laboratories stock. Explore the full financial landscape of Silicon Laboratories stock with our expertly curated income statements.
The information provided in this report about Silicon Laboratories stock 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.