Teradyne Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Teradyne Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-29 | 2025-03-30 | 2024-12-31 | 2024-09-29 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-10-01 | 2023-07-02 | 2023-04-02 | 2022-12-31 | 2022-10-02 | 2022-07-03 | 2022-04-03 | 2021-12-31 | 2021-10-03 | 2021-07-04 | 2021-04-04 | 2020-12-31 | 2020-09-27 | 2020-06-28 | 2020-03-29 | 2019-12-31 | 2019-09-29 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-07-01 | 2018-04-01 | 2017-12-31 | 2017-10-01 | 2017-07-02 | 2017-04-02 | 2016-12-31 | 2016-10-02 | 2016-07-03 | 2016-04-03 | 2015-12-31 | 2015-10-04 | 2015-07-05 | 2015-04-05 | 2014-12-31 | 2014-09-28 | 2014-06-29 | 2014-03-30 | 2013-12-31 | 2013-09-29 | 2013-06-30 | 2013-03-31 | 2012-07-01 | 2012-04-01 | 2011-10-02 | 2010-07-04 | 2010-04-04 | 2009-10-04 | 2009-07-05 | 2009-04-05 | 2008-09-28 | 2008-06-29 | 2008-03-30 | 2007-12-31 | 2007-09-30 | 2007-07-01 | 2007-04-01 | 2006-12-31 | 2006-10-01 | 2006-07-02 | 2006-04-02 | 2005-10-02 | 2005-07-03 | 2005-04-03 | 2004-07-04 | 2004-04-04 | 2003-06-29 | 2003-03-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 78,373,000 | 98,896,000 | 146,253,000 | 145,649,000 | 186,273,000 | 64,197,000 | 117,054,000 | 128,117,000 | 120,050,000 | 83,531,000 | 172,301,000 | 183,485,000 | 197,787,000 | 161,928,000 | 224,040,000 | 256,718,000 | 328,319,000 | 205,512,000 | 196,332,000 | 222,717,000 | 188,907,000 | 176,191,000 | 125,073,000 | 135,860,000 | 97,397,000 | 109,138,000 | 143,788,000 | 119,981,000 | 101,036,000 | 86,974,000 | -105,924,000 | 103,419,000 | 174,976,000 | 85,221,000 | 66,346,000 | 63,793,000 | -223,546,000 | 49,986,000 | -641,000 | 71,452,000 | 102,879,000 | 32,787,000 | -103,811,000 | 82,949,000 | 101,205,000 | 929,000 | 22,343,000 | 69,459,000 | 66,556,000 | 6,589,000 | 111,387,000 | 33,564,000 | 54,745,000 | 122,149,000 | 50,100,000 | 6,675,000 | -66,768,000 | -90,668,000 | -22,689,000 | 11,079,000 | 2,367,000 | 16,704,000 | 40,989,000 | 27,654,000 | -7,636,000 | 10,874,000 | 60,565,000 | 82,405,000 | 44,913,000 | -35,378,000 | -45,464,000 | -52,572,000 | 80,493,000 | 40,247,000 | -52,489,000 | -76,498,000 |
adjustments to reconcile net income from operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 27,312,000 | 25,523,000 | 26,497,000 | 25,553,000 | 25,573,000 | 23,354,000 | 23,260,000 | 23,627,000 | 22,551,000 | 22,680,000 | 22,861,000 | 23,442,000 | 21,957,000 | 22,503,000 | 23,207,000 | 22,018,000 | 21,938,000 | 23,910,000 | 22,008,000 | 19,806,000 | 19,816,000 | 18,489,000 | 19,326,000 | 17,626,000 | 17,231,000 | 16,651,000 | 17,485,000 | 16,774,000 | 16,820,000 | 16,336,000 | 16,879,000 | 16,769,000 | 16,331,000 | 16,143,000 | 16,345,000 | 16,269,000 | 15,976,000 | 16,192,000 | 15,650,000 | 16,301,000 | 16,885,000 | 19,345,000 | 20,558,000 | 19,047,000 | 18,526,000 | 15,259,000 | 15,444,000 | 14,321,000 | 13,437,000 | 14,115,000 | 13,290,000 | 12,288,000 | 12,781,000 | 13,515,000 | 13,425,000 | 15,466,000 | 14,856,000 | 15,395,000 | 17,503,000 | 20,008,000 | 19,069,000 | 14,033,000 | 14,386,000 | 14,839,000 | 16,126,000 | 16,508,000 | 17,099,000 | 16,848,000 | 18,238,000 | 29,684,000 | 30,272,000 | 26,767,000 | 32,150,000 | 29,537,000 | 38,036,000 | 38,033,000 |
stock-based compensation | 16,827,000 | 15,204,000 | 14,855,000 | 14,574,000 | 14,935,000 | 15,758,000 | 12,446,000 | 12,787,000 | 13,564,000 | 18,885,000 | 10,808,000 | 12,298,000 | 12,228,000 | 12,894,000 | 10,994,000 | 11,418,000 | 10,999,000 | 12,232,000 | 11,878,000 | 11,661,000 | 10,907,000 | 10,460,000 | 9,075,000 | 10,713,000 | 8,635,000 | 9,474,000 | 8,250,000 | 7,702,000 | 8,081,000 | 9,544,000 | 8,477,000 | 8,308,000 | 8,367,000 | 8,945,000 | 7,738,000 | 7,555,000 | 7,532,000 | 7,925,000 | 7,371,000 | 7,675,000 | 7,442,000 | 7,963,000 | 8,434,000 | 8,343,000 | 8,297,000 | 15,233,000 | 9,385,000 | 9,150,000 | 9,054,000 | 9,023,000 | 10,630,000 | 10,766,000 | 7,832,000 | 7,351,000 | 8,202,000 | 6,159,000 | 6,032,000 | 6,077,000 | 5,088,000 | 5,666,000 | 5,155,000 | 3,829,000 | 5,577,000 | 6,550,000 | 7,518,000 | 6,185,000 | 6,134,000 | 6,233,000 | 6,099,000 | |||||||
equity in net earnings of affiliate | 5,927,000 | 5,584,000 | 6,136,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) on investments | -4,450,000 | 3,372,000 | -83,000 | -2,951,000 | 2,624,000 | 10,466,000 | -1,451,000 | 2,463,000 | 6,972,000 | 2,001,000 | 4,657,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from excess and obsolete inventory | 7,402,000 | 4,945,000 | 3,406,000 | 6,078,000 | 3,261,000 | 6,177,000 | 5,289,000 | 11,728,000 | 5,731,000 | 5,610,000 | 12,523,000 | 12,234,000 | 5,105,000 | 1,590,000 | 3,700,000 | 8,150,000 | 1,340,000 | 2,285,000 | 4,418,000 | 3,479,000 | 5,580,000 | 4,057,000 | 6,396,000 | 3,049,000 | 3,402,000 | 2,397,000 | 1,720,000 | 3,347,000 | 2,653,000 | 3,522,000 | 1,690,000 | 1,859,000 | 2,569,000 | 2,726,000 | 2,345,000 | 3,033,000 | 7,742,000 | 4,373,000 | 2,393,000 | 3,058,000 | 14,441,000 | 1,440,000 | 688,000 | 6,434,000 | 5,032,000 | 10,039,000 | 6,976,000 | 3,841,000 | 1,975,000 | 3,800,000 | 9,353,000 | 1,574,000 | 4,413,000 | 301,000 | 1,364,000 | 6,473,000 | 8,611,000 | 8,597,000 | 3,024,000 | |||||||||||||||||
amortization | 4,077,000 | 4,779,000 | 4,631,000 | 4,736,000 | 4,631,000 | 4,766,000 | 4,685,000 | 4,503,000 | 4,654,000 | 4,926,000 | 4,900,000 | 4,917,000 | 4,862,000 | 5,233,000 | 6,786,000 | 8,283,000 | 9,521,000 | 9,822,000 | 10,047,000 | 10,343,000 | 12,843,000 | 13,391,000 | 12,972,000 | 11,873,000 | 12,034,000 | 12,942,000 | 12,900,000 | 12,732,000 | 10,973,000 | 9,204,000 | 9,640,000 | 9,901,000 | 11,342,000 | 11,070,000 | 8,952,000 | 9,095,000 | 16,710,000 | 20,470,000 | 20,433,000 | 20,764,000 | 16,256,000 | 15,139,000 | 17,032,000 | 19,132,000 | 19,065,000 | 23,925,000 | 23,875,000 | 25,570,000 | 22,041,000 | 21,884,000 | 21,929,000 | 21,815,000 | 12,256,000 | 11,216,000 | 11,975,000 | 11,906,000 | 11,245,000 | 10,098,000 | 5,674,000 | 5,359,000 | 4,361,000 | 2,209,000 | 1,998,000 | 1,657,000 | 2,247,000 | 981,000 | 1,316,000 | 1,244,000 | 1,306,000 | 1,359,000 | 1,359,000 | 1,535,000 | 1,823,000 | 1,099,000 | 1,402,000 | 1,493,000 |
gain on sale of business | 367,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | -7,187,000 | -7,811,000 | -20,099,000 | -9,431,000 | -7,161,000 | -9,669,000 | -13,616,000 | -10,455,000 | -5,937,000 | -7,634,000 | -10,320,000 | -4,776,000 | -34,885,000 | 11,288,000 | -6,573,000 | -9,932,000 | 257,000 | -1,057,000 | -11,141,000 | 2,616,000 | -5,338,000 | -1,825,000 | -6,479,000 | -3,492,000 | -691,000 | 1,206,000 | 3,898,000 | 7,130,000 | 8,616,000 | 8,696,000 | 37,784,000 | 2,884,000 | -86,000 | -3,477,000 | -20,368,000 | -21,110,000 | -15,962,000 | -5,496,000 | 6,849,000 | -3,602,000 | -8,540,000 | -1,831,000 | 4,336,000 | -3,050,000 | -18,396,000 | 12,699,000 | 14,927,000 | -3,981,000 | -9,047,000 | -6,183,000 | 8,238,000 | 7,699,000 | -406,000 | |||||||||||||||||||||||
retirement plan actuarial losses | -2,262,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -315,000 | 3,483,000 | 2,751,000 | -6,281,000 | 453,000 | 787,000 | -942,000 | 79,000 | -200,000 | 108,000 | 1,613,000 | 218,000 | 345,000 | 177,000 | 28,000 | 44,000 | -1,000 | 200,000 | 807,000 | 227,000 | 20,000 | 503,000 | 156,000 | 181,000 | 210,000 | 219,000 | 567,000 | -652,000 | -225,000 | 1,393,000 | 278,000 | -724,000 | 1,151,000 | 2,000 | -599,000 | -425,000 | 92,000 | 484,000 | -2,557,000 | 1,369,000 | 2,571,000 | -1,417,000 | 1,395,000 | 945,000 | 1,306,000 | -141,000 | -490,000 | -994,000 | 946,000 | 131,000 | 16,000 | -454,000 | -45,000 | 795,000 | 624,000 | 812,000 | 4,196,000 | -3,241,000 | ||||||||||||||||||
changes in operating assets and liabilities, net of businesses acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 36,443,000 | 13,053,000 | 12,607,000 | -11,055,000 | -46,156,000 | -8,055,000 | 40,786,000 | 32,884,000 | -39,897,000 | 37,204,000 | 46,380,000 | 150,632,000 | -146,592,000 | 208,000 | 45,521,000 | 269,399,000 | -285,186,000 | -87,512,000 | 92,564,000 | 109,025,000 | -204,261,000 | -126,779,000 | -3,651,000 | 12,689,000 | -37,772,000 | -41,706,000 | 59,869,000 | 101,596,000 | -38,656,000 | -140,747,000 | -4,961,000 | 138,566,000 | -90,397,000 | -123,792,000 | -27,335,000 | 183,890,000 | -95,678,000 | -42,552,000 | 33,850,000 | 51,376,000 | -117,744,000 | -24,749,000 | 171,730,000 | -20,545,000 | -84,243,000 | -58,882,000 | 52,307,000 | 18,822,000 | -61,594,000 | -13,191,000 | -124,577,000 | -92,217,000 | 64,300,000 | -69,278,000 | -53,504,000 | -65,779,000 | -6,655,000 | 42,412,000 | 18,562,000 | -10,552,000 | 15,040,000 | 42,179,000 | -20,101,000 | -45,270,000 | -10,525,000 | 72,744,000 | 45,161,000 | -17,809,000 | -26,773,000 | -34,040,000 | -16,601,000 | 4,849,000 | -40,301,000 | -25,714,000 | 768,000 | -49,911,000 |
inventories | 7,342,000 | -31,049,000 | -2,420,000 | -5,975,000 | 24,034,000 | -6,932,000 | -1,068,000 | 20,240,000 | 9,852,000 | -23,697,000 | -11,992,000 | -22,135,000 | -37,202,000 | -9,480,000 | -15,448,000 | 2,035,000 | 55,778,000 | -35,870,000 | -25,436,000 | 20,726,000 | -19,546,000 | 15,818,000 | -13,265,000 | -11,696,000 | 470,000 | -2,917,000 | 4,619,000 | -12,834,000 | -266,000 | -21,017,000 | 21,190,000 | 31,919,000 | 54,003,000 | -62,152,000 | -14,338,000 | 18,379,000 | 30,924,000 | -702,000 | -17,817,000 | 9,876,000 | 17,540,000 | 5,960,000 | 12,905,000 | 19,798,000 | 15,834,000 | 2,635,000 | -13,024,000 | 7,821,000 | 30,413,000 | -4,040,000 | -2,190,000 | 23,636,000 | 13,972,000 | 9,557,000 | 15,522,000 | 16,452,000 | 33,599,000 | -4,140,000 | -3,419,000 | -1,301,000 | 78,000 | 17,918,000 | 2,397,000 | 4,262,000 | 20,602,000 | 11,707,000 | 18,242,000 | 15,085,000 | 33,433,000 | 1,513,000 | 19,517,000 | 13,484,000 | -27,756,000 | -26,024,000 | 16,271,000 | 24,430,000 |
prepayments and other assets | 17,229,000 | 13,650,000 | 58,016,000 | 39,248,000 | 11,101,000 | 11,089,000 | 20,881,000 | -34,398,000 | -14,204,000 | -15,380,000 | -46,382,000 | 420,000 | -20,446,000 | -74,305,000 | -37,282,000 | -21,148,000 | -31,285,000 | -86,131,000 | -23,667,000 | 8,728,000 | -9,859,000 | -39,620,000 | -7,666,000 | 949,000 | 1,581,000 | -18,648,000 | -29,683,000 | -30,360,000 | 2,320,000 | -679,000 | -5,108,000 | 2,937,000 | 3,321,000 | 1,104,000 | -5,921,000 | 696,000 | -12,509,000 | -1,148,000 | -12,495,000 | 1,475,000 | 10,908,000 | 3,146,000 | -6,247,000 | 20,784,000 | 27,628,000 | -628,000 | -23,260,000 | -9,035,000 | -16,207,000 | -1,070,000 | -3,205,000 | |||||||||||||||||||||||||
accounts payable and other liabilities | 27,085,000 | -9,950,000 | -10,657,000 | 52,539,000 | -105,548,000 | 28,513,000 | -28,071,000 | -21,726,000 | 97,361,000 | -10,571,000 | -32,021,000 | 148,901,000 | -35,323,000 | 28,472,000 | 35,231,000 | 38,899,000 | -53,323,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue and customer advances | 2,856,000 | 10,200,000 | 8,552,000 | 885,000 | 4,183,000 | -1,444,000 | -7,693,000 | -14,579,000 | -2,233,000 | -32,705,000 | -337,000 | -20,059,000 | 7,416,000 | 6,747,000 | 1,174,000 | -6,490,000 | 7,237,000 | 7,952,000 | 3,385,000 | 7,934,000 | 29,568,000 | -913,000 | 11,534,000 | 11,953,000 | 9,371,000 | 6,455,000 | 3,556,000 | -695,000 | 874,000 | 9,644,000 | -29,551,000 | 29,223,000 | 8,645,000 | -3,333,000 | -57,014,000 | -52,692,000 | 119,908,000 | -13,836,000 | 10,260,000 | 1,066,000 | 4,647,000 | 1,038,000 | 7,767,000 | 466,000 | 4,168,000 | 9,632,000 | -19,115,000 | -6,672,000 | 7,056,000 | -10,146,000 | -4,494,000 | -1,704,000 | -29,965,000 | |||||||||||||||||||||||
retirement plans contributions | -4,294,000 | -1,282,000 | -1,395,000 | -1,353,000 | -1,421,000 | -1,216,000 | -1,279,000 | -1,384,000 | -814,000 | -1,925,000 | -1,383,000 | -1,239,000 | -1,262,000 | -1,361,000 | -1,204,000 | -1,210,000 | -1,071,000 | -1,153,000 | -1,020,000 | -947,000 | -3,573,000 | -1,048,000 | -1,250,000 | -999,000 | -980,000 | -1,019,000 | -893,000 | -963,000 | -1,425,000 | -1,058,000 | -1,448,000 | -1,063,000 | -1,746,000 | -1,573,000 | -484,000 | |||||||||||||||||||||||||||||||||||||||||
income taxes | -32,665,000 | 13,040,000 | 15,296,000 | -21,520,000 | -1,132,000 | 3,754,000 | 15,762,000 | -29,069,000 | -26,102,000 | 12,488,000 | 1,536,000 | -42,185,000 | 18,426,000 | -7,611,000 | 11,802,000 | -14,778,000 | -7,569,000 | 4,941,000 | 1,109,000 | -13,782,000 | 22,564,000 | 15,278,000 | 17,640,000 | -16,251,000 | 7,831,000 | -22,804,000 | -47,277,000 | -6,844,000 | -14,202,000 | -12,106,000 | 157,994,000 | 1,445,000 | 75,000 | 14,288,000 | 14,207,000 | 4,221,000 | 58,000 | -52,000 | 5,164,000 | -2,468,000 | ||||||||||||||||||||||||||||||||||||
net cash from operating activities | 182,089,000 | 161,637,000 | 282,557,000 | 166,271,000 | 216,069,000 | 7,279,000 | 248,780,000 | 174,347,000 | 142,768,000 | 19,336,000 | 183,402,000 | 271,604,000 | 115,455,000 | 7,462,000 | 331,283,000 | 522,660,000 | 206,284,000 | 38,139,000 | 260,424,000 | 342,512,000 | 222,897,000 | 43,102,000 | 216,328,000 | 199,148,000 | 145,258,000 | 18,016,000 | 186,376,000 | 240,584,000 | 131,851,000 | -81,930,000 | 147,473,000 | 309,830,000 | 230,313,000 | -61,121,000 | 37,063,000 | 201,306,000 | 180,682,000 | 26,748,000 | 40,235,000 | 179,149,000 | 155,925,000 | 37,532,000 | 174,957,000 | 133,751,000 | 209,175,000 | -25,821,000 | 43,846,000 | 154,452,000 | 105,471,000 | -36,494,000 | 102,092,000 | 11,169,000 | 92,975,000 | 108,137,000 | 26,687,000 | 102,917,000 | 18,448,000 | -65,205,000 | 38,748,000 | 46,525,000 | 34,421,000 | 87,924,000 | 29,140,000 | 41,480,000 | -30,357,000 | 108,183,000 | 138,689,000 | 37,552,000 | -25,508,000 | -55,512,000 | 77,982,000 | 40,986,000 | 17,994,000 | -44,358,000 | ||
capex | -50,408,000 | -64,021,000 | -57,385,000 | -51,841,000 | -44,846,000 | -44,023,000 | -44,336,000 | -34,604,000 | -39,258,000 | -41,444,000 | -34,577,000 | -38,929,000 | -45,744,000 | -43,999,000 | -29,310,000 | -29,205,000 | -34,707,000 | -39,250,000 | -38,105,000 | -62,858,000 | -47,314,000 | -36,700,000 | -38,594,000 | -37,092,000 | -33,245,000 | -25,711,000 | -26,110,000 | -25,606,000 | -27,866,000 | -34,797,000 | -32,128,000 | -27,280,000 | -23,901,000 | -22,066,000 | -19,020,000 | -19,659,000 | -26,259,000 | -20,334,000 | -23,151,000 | -20,617,000 | -24,961,000 | -21,149,000 | -22,630,000 | -54,963,000 | -60,192,000 | -31,197,000 | -23,806,000 | -32,127,000 | -28,251,000 | -22,547,000 | 0 | 0 | -22,156,000 | -18,119,000 | -17,587,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8,732,000 | -16,046,000 | -12,157,000 | -1,596,000 | ||
free cash flows | 131,681,000 | 97,616,000 | 225,172,000 | 114,430,000 | 171,223,000 | -36,744,000 | 204,444,000 | 139,743,000 | 103,510,000 | -22,108,000 | 148,825,000 | 232,675,000 | 69,711,000 | -36,537,000 | 301,973,000 | 493,455,000 | 171,577,000 | -1,111,000 | 222,319,000 | 279,654,000 | 175,583,000 | 6,402,000 | 177,734,000 | 162,056,000 | 112,013,000 | -7,695,000 | 160,266,000 | 214,978,000 | 103,985,000 | -116,727,000 | 115,345,000 | 282,550,000 | 206,412,000 | -83,187,000 | 18,043,000 | 181,647,000 | 154,423,000 | 6,414,000 | 17,084,000 | 158,532,000 | 130,964,000 | 16,383,000 | 152,327,000 | 78,788,000 | 148,983,000 | -57,018,000 | 20,040,000 | 122,325,000 | 77,220,000 | -59,041,000 | 102,092,000 | 11,169,000 | 70,819,000 | 90,018,000 | 9,100,000 | 102,917,000 | 18,448,000 | -65,205,000 | 38,748,000 | 46,525,000 | 34,421,000 | 87,924,000 | 29,140,000 | 41,480,000 | -30,357,000 | 108,183,000 | 138,689,000 | 37,552,000 | -25,508,000 | -55,512,000 | 69,250,000 | 24,940,000 | 5,837,000 | -45,954,000 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -50,408,000 | -64,021,000 | -57,385,000 | -51,841,000 | -44,846,000 | -44,023,000 | -44,336,000 | -34,604,000 | -39,258,000 | -41,444,000 | -34,577,000 | -38,929,000 | -45,744,000 | -43,999,000 | -29,310,000 | -29,205,000 | -34,707,000 | -39,250,000 | -38,105,000 | -62,858,000 | -47,314,000 | -36,700,000 | -38,594,000 | -37,092,000 | -33,245,000 | -25,711,000 | -26,110,000 | -25,606,000 | -27,866,000 | -34,797,000 | -32,128,000 | -27,280,000 | -23,901,000 | -22,066,000 | -19,020,000 | -19,659,000 | -26,259,000 | -20,334,000 | -23,151,000 | -20,617,000 | -24,961,000 | -21,149,000 | -22,630,000 | -54,963,000 | -60,192,000 | -31,197,000 | -23,806,000 | -32,127,000 | -28,251,000 | -22,547,000 | -22,156,000 | -18,119,000 | -17,587,000 | |||||||||||||||||||||||
acquisition of businesses, net of cash acquired | -127,378,000 | -17,002,000 | 0 | 0 | 149,000 | -6,970,000 | 0 | 1,158,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment in a business | -2,407,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -6,397,000 | -10,753,000 | -10,699,000 | -7,340,000 | -11,715,000 | -16,042,000 | -24,120,000 | -38,768,000 | -29,742,000 | -69,276,000 | -20,234,000 | -19,294,000 | -81,904,000 | -165,977,000 | -152,311,000 | -111,384,000 | -186,482,000 | -211,604,000 | -411,768,000 | -188,880,000 | -112,429,000 | -187,119,000 | -57,162,000 | -121,358,000 | -108,997,000 | -375,184,000 | -109,223,000 | -162,450,000 | -156,747,000 | -490,324,000 | -320,750,000 | -266,046,000 | -257,260,000 | -199,118,000 | -333,556,000 | -124,514,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of a business, net of cash and cash equivalents sold | 0 | 3,176,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 5,222,000 | 27,381,000 | 5,190,000 | 6,305,000 | 12,420,000 | 14,438,000 | 13,595,000 | 49,450,000 | 14,529,000 | 7,468,000 | 40,849,000 | 42,440,000 | 42,970,000 | 96,682,000 | 88,871,000 | 111,064,000 | 265,985,000 | 194,228,000 | 170,271,000 | 126,423,000 | 84,527,000 | 98,457,000 | 218,455,000 | 160,279,000 | 91,992,000 | 141,201,000 | 336,339,000 | 464,238,000 | 257,164,000 | 212,698,000 | 118,129,000 | 97,114,000 | 280,322,000 | 133,355,000 | 148,994,000 | 119,552,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | 2,854,000 | 5,633,000 | 435,000 | 2,311,000 | 555,000 | 20,734,000 | 24,438,000 | 1,386,000 | 27,648,000 | 7,929,000 | 8,858,000 | 115,558,000 | 113,061,000 | 30,581,000 | 57,029,000 | 93,325,000 | 54,819,000 | 61,293,000 | 2,395,000 | 5,950,000 | 11,656,000 | 15,005,000 | 45,312,000 | 17,820,000 | 37,014,000 | 5,440,000 | 2,958,000 | 14,111,000 | 28,382,000 | 800,671,000 | 83,242,000 | 51,455,000 | 101,363,000 | 282,342,000 | 28,561,000 | 21,694,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from insurance | 0 | 0 | 873,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -178,464,000 | -61,773,000 | -67,459,000 | -49,796,000 | -481,067,000 | -24,020,000 | -30,423,000 | -27,536,000 | -26,823,000 | -94,863,000 | -1,694,000 | 99,775,000 | 28,383,000 | -82,713,000 | -35,721,000 | 63,800,000 | 87,615,000 | 4,667,000 | -277,207,000 | -119,365,000 | -63,014,000 | -110,208,000 | 110,239,000 | 22,288,000 | -28,236,000 | -260,951,000 | 203,964,000 | 300,497,000 | -44,343,000 | 462,892,000 | -74,519,000 | -428,357,000 | 113,681,000 | 126,394,000 | -372,330,000 | -252,101,000 | -86,747,000 | 70,716,000 | 12,751,000 | -77,101,000 | 12,671,000 | -62,043,000 | -78,481,000 | -174,342,000 | -177,669,000 | 97,619,000 | -276,212,000 | 184,452,000 | -184,252,000 | -5,815,000 | -61,091,000 | -54,364,000 | 575,502,000 | -81,701,000 | -105,767,000 | -29,486,000 | -12,181,000 | 4,034,000 | -39,481,000 | -26,197,000 | -248,917,000 | 115,211,000 | 174,044,000 | -34,279,000 | -138,323,000 | 405,318,000 | -119,192,000 | -82,741,000 | -9,322,000 | 24,716,000 | 38,309,000 | -78,506,000 | -72,701,000 | -23,558,000 | -6,160,000 | |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings on revolving credit facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend payments | -19,178,000 | -19,406,000 | -19,487,000 | -19,566,000 | -19,000,000 | -18,370,000 | -16,797,000 | -16,897,000 | -17,019,000 | -17,165,000 | -17,133,000 | -17,136,000 | -17,547,000 | -17,895,000 | -16,266,000 | -16,440,000 | -16,604,000 | -16,667,000 | -16,612,000 | -16,604,000 | -16,580,000 | -16,686,000 | -15,036,000 | -15,250,000 | -15,392,000 | -15,627,000 | -16,002,000 | -16,638,000 | -17,094,000 | -17,588,000 | -13,717,000 | -13,805,000 | -13,904,000 | -14,021,000 | -12,071,000 | -12,123,000 | -12,172,000 | -12,253,000 | -12,279,000 | -12,577,000 | -12,808,000 | -13,049,000 | ||||||||||||||||||||||||||||||||||
repurchase of common stock | -117,398,000 | -157,475,000 | -143,521,000 | -24,747,000 | -8,189,000 | -22,117,000 | -50,749,000 | -118,647,000 | -134,537,000 | -93,308,000 | -2,082,000 | -217,201,000 | -331,334,000 | -201,465,000 | -193,820,000 | -209,596,000 | -151,396,000 | -45,188,000 | 0 | 0 | -9,426,000 | -79,039,000 | -131,218,000 | -121,560,000 | -90,754,000 | -156,468,000 | -261,215,000 | -201,468,000 | -226,519,000 | -134,276,000 | -48,483,000 | -57,493,000 | -56,598,000 | -37,730,000 | -61,239,000 | -28,309,000 | -28,782,000 | -28,001,000 | -73,106,000 | -98,527,000 | -81,666,000 | -46,650,000 | 0 | -58,214,000 | -32,977,000 | -70,103,000 | -175,952,000 | -24,041,000 | -3,569,000 | -28,251,000 | ||||||||||||||||||||||||||
payments related to net settlement of employee stock compensation awards | -228,000 | -14,726,000 | -267,000 | -399,000 | -319,000 | -13,115,000 | -202,000 | -278,000 | -438,000 | -19,870,000 | -183,000 | -207,000 | -1,732,000 | -31,048,000 | -258,000 | -251,000 | -1,119,000 | -30,675,000 | -279,000 | -216,000 | -449,000 | -22,070,000 | -191,000 | -104,000 | -128,000 | -14,318,000 | -182,000 | -90,000 | -122,000 | -19,629,000 | -297,000 | -146,000 | -149,000 | -12,289,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on revolving credit facility | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under stock purchase and stock option plans | 0 | 14,792,000 | 65,000 | 15,429,000 | 4,902,000 | 16,934,000 | 175,000 | 17,485,000 | 602,000 | 15,997,000 | 0 | 12,197,000 | 61,000 | 16,475,000 | 96,000 | 9,000 | 15,437,000 | 17,144,000 | 1,999,000 | 13,771,000 | 5,000 | 12,752,000 | 32,000 | 14,191,000 | 821,000 | 14,268,000 | 14,000 | 10,278,000 | 27,000 | 10,654,000 | 31,000 | 9,247,000 | 131,000 | 15,084,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -136,804,000 | -176,815,000 | -163,210,000 | -29,283,000 | -22,606,000 | -36,668,000 | -91,102,000 | -127,614,000 | -153,695,000 | -129,501,000 | -34,152,000 | -232,060,000 | -372,150,000 | -254,627,000 | -251,241,000 | -461,447,000 | -169,235,000 | -126,661,000 | -14,892,000 | -3,049,000 | -26,450,000 | -113,895,000 | -146,413,000 | -122,723,000 | -105,453,000 | -199,760,000 | -277,385,000 | -207,918,000 | -243,708,000 | -174,410,000 | -62,466,000 | -62,197,000 | -70,520,000 | -50,006,000 | 347,695,000 | -34,844,000 | -32,198,000 | -42,811,000 | -82,498,000 | -108,516,000 | -86,856,000 | -50,800,000 | -13,924,000 | -2,330,000 | -9,507,000 | -180,810,000 | 1,163,000 | 8,608,000 | 14,659,000 | 2,855,000 | -28,712,000 | 35,794,000 | 4,956,000 | -85,000 | 47,163,000 | 17,523,000 | 7,212,000 | -57,314,000 | -24,795,000 | -69,842,000 | -167,321,000 | -19,575,000 | 6,244,000 | -287,985,000 | -125,496,000 | 3,055,000 | ||||||||||
effects of exchange rate changes on cash and cash equivalents | -3,201,000 | -771,000 | -8,570,000 | 940,000 | 2,105,000 | 3,241,000 | -6,645,000 | 4,556,000 | 1,750,000 | -537,000 | -3,529,000 | -596,000 | 5,732,000 | 2,282,000 | -1,576,000 | 0 | -1,372,000 | 883,000 | 616,000 | -349,000 | -1,496,000 | 571,000 | -169,000 | 119,000 | -190,000 | -329,000 | -222,000 | 472,000 | -1,289,000 | 1,478,000 | 678,000 | 1,052,000 | 129,000 | 1,595,000 | ||||||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | -136,380,000 | -77,722,000 | 88,132,000 | -285,499,000 | -50,168,000 | 23,753,000 | -36,000,000 | -205,565,000 | -327,596,000 | -82,972,000 | 131,937,000 | -180,430,000 | -75,311,000 | 21,999,000 | -109,012,000 | -33,701,000 | -74,725,000 | -43,648,000 | 6,479,000 | -36,986,000 | -239,291,000 | -12,374,000 | -162,436,000 | 13,741,000 | -17,918,000 | 9,048,000 | -19,135,000 | 1,365,000 | -5,474,000 | 18,023,000 | -31,640,000 | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 553,354,000 | 0 | 0 | 757,571,000 | 0 | 0 | 854,773,000 | 0 | 0 | 1,122,199,000 | 0 | 0 | 914,121,000 | 0 | 0 | 773,924,000 | 0 | 0 | 926,752,000 | 0 | 0 | 429,843,000 | 0 | 0 | 307,884,000 | 0 | 0 | 264,705,000 | 0 | 0 | 294,256,000 | 0 | 0 | 341,638,000 | 0 | 0 | 338,920,000 | 0 | 573,736,000 | 0 | 0 | 416,737,000 | 0 | 0 | 322,705,000 | 0 | 0 | 562,371,000 | 0 | 0 | 568,025,000 | 0 | 0 | 340,699,000 | 0 | 0 | 209,147,000 | 0 | 228,444,000 | 0 | 251,521,000 | ||||||||||||||
cash and cash equivalents at end of period | -136,380,000 | 475,632,000 | 88,132,000 | -285,499,000 | 707,403,000 | 23,753,000 | -36,000,000 | 649,208,000 | 138,723,000 | -222,580,000 | 794,603,000 | 125,013,000 | 123,292,000 | 831,149,000 | 219,749,000 | 131,937,000 | 593,494,000 | 98,832,000 | 11,379,000 | 483,728,000 | 333,635,000 | -157,489,000 | 637,873,000 | -179,672,000 | 273,603,000 | 324,746,000 | -83,158,000 | 61,737,000 | 319,358,000 | -6,468,000 | 81,740,000 | 218,945,000 | -42,921,000 | 21,999,000 | 232,626,000 | 345,267,000 | -77,618,000 | 305,219,000 | 55,660,000 | 533,396,000 | 639,765,000 | 61,984,000 | 342,012,000 | 72,660,000 | 55,024,000 | 279,057,000 | 6,479,000 | -36,986,000 | 323,080,000 | 35,863,000 | -12,374,000 | 405,589,000 | 418,511,000 | 13,741,000 | 322,781,000 | 31,285,000 | 9,048,000 | 190,012,000 | 1,365,000 | 222,970,000 | 18,023,000 | 219,881,000 | ||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures incurred but not yet paid: | -2,413,000 | 7,135,000 | 214,000 | 555,000 | 38,000 | 3,086,000 | 343,000 | 651,000 | -2,082,000 | 3,823,000 | -523,000 | 494,000 | -645,000 | 2,500,000 | -313,000 | -2,217,000 | 663,000 | 3,840,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in businesses | -3,011,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from life insurance | 0 | 0 | 460,000 | 0 | 2,639,000 | 0 | 273,000 | 0 | 0 | 1,098,000 | 0 | 0 | 4,391,000 | 0 | 0 | 1,076,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement plans actuarial (gains) losses | -8,981,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other accrued expenses | -83,208,000 | -124,382,000 | -2,431,000 | 24,279,000 | 38,551,000 | -46,706,000 | 38,276,000 | -29,206,000 | 42,057,000 | -7,553,000 | 46,235,000 | -32,749,000 | -7,566,000 | -7,626,000 | -4,450,000 | -729,000 | 73,542,000 | -20,150,000 | -74,539,000 | -23,687,000 | 98,283,000 | -45,487,000 | 14,607,000 | 15,645,000 | 32,109,000 | -47,258,000 | 36,775,000 | -9,635,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
retirement plan contributions | -1,234,000 | -1,329,000 | -1,061,000 | -1,152,000 | -18,018,000 | -6,659,000 | -1,604,000 | -1,104,000 | -1,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of convertible loan | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of borrowings on revolving credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of convertible debt principal | -23,529,000 | -9,277,000 | -2,303,000 | -15,155,000 | -14,754,000 | -9,713,000 | -21,598,000 | -20,694,000 | -40,993,000 | -235,169,000 | -15,553,000 | -51,275,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents | 144,027,000 | 138,723,000 | 42,745,000 | 125,013,000 | -31,059,000 | 179,985,000 | 98,832,000 | 11,379,000 | -443,024,000 | 112,733,000 | 333,635,000 | -157,489,000 | 208,030,000 | 11,166,000 | -179,672,000 | 273,603,000 | 16,862,000 | 9,947,000 | -83,158,000 | 61,737,000 | 54,653,000 | 82,552,000 | -231,230,000 | 345,267,000 | 55,660,000 | -40,340,000 | 639,765,000 | 72,660,000 | -187,008,000 | |||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplementary disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | 8,478,000 | 2,183,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement plans actuarial losses | 7,728,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gains) losses on investments | -11,756,000 | 1,586,000 | -2,507,000 | -2,238,000 | -2,491,000 | -2,828,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sale of asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on convertible debt conversion | 3,431,000 | 20,153,000 | 1,175,000 | 4,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration fair value adjustment | -2,797,000 | -7,759,000 | -11,671,000 | 2,970,000 | 5,973,000 | -286,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment and acquisition of business | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration | 0 | 0 | 0 | -8,852,000 | 0 | 0 | 0 | -27,615,000 | 0 | 0 | 0 | -13,571,000 | 0 | 0 | 0 | -1,050,000 | 0 | -11,697,000 | 0 | 0 | -75,000 | -313,000 | 0 | -5,824,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration fair value adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on convertible debt conversions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement plans actuarial gains | 662,000 | -669,000 | -1,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on investments | -1,660,000 | -100,000 | -3,046,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration adjustment | 0 | 0 | -7,227,000 | -27,206,000 | 29,259,000 | -10,020,000 | -768,000 | -3,500,000 | -4,968,000 | 634,000 | 5,445,000 | 7,973,000 | 1,305,000 | 1,173,000 | 5,089,000 | -1,000,000 | -6,548,000 | -1,858,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement plan actuarial (gains) losses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of business acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from government subsidy for property, plant and equipment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment and acquisition of businesses, net of cash acquired | -57,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplementary disclosure of cash flows information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosure | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures incurred but not yet paid | -3,162,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property insurance recovery | 0 | -312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gains) losses on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments and acquisition of businesses, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired intangible assets impairment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit related to employee stock compensation awards | -2,799,000 | -1,502,000 | -2,321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from property insurance | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirement plan actuarial gains | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -25,356,000 | -409,000 | 0 | 0 | -4,861,000 | -280,463,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from the sale of an equity investment | 0 | 0 | -624,000 | -4,782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge for the sale of inventories revalued at the date of acquisition | 0 | 5,700,000 | 3,925,000 | 1,238,000 | 0 | 0 | 4,346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale marketable securities | -355,394,000 | -701,704,000 | -181,502,000 | -153,317,000 | -780,430,000 | -438,526,000 | -215,533,000 | -221,778,000 | -466,396,000 | -367,356,000 | -254,615,000 | -335,635,000 | -76,676,000 | -80,095,000 | -94,720,000 | -128,421,000 | -95,399,000 | -94,894,000 | -55,220,000 | -89,813,000 | -117,853,000 | -125,499,000 | -24,352,000 | -14,973,000 | -241,306,000 | -116,291,000 | -18,919,000 | -101,766,000 | -15,487,000 | -70,589,000 | -65,318,000 | -47,845,000 | -58,774,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of available-for-sale marketable securities | 228,426,000 | 165,648,000 | 219,423,000 | 88,184,000 | 41,070,000 | 74,138,000 | 54,566,000 | 73,458,000 | 29,901,000 | 98,947,000 | 91,194,000 | 140,222,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of available-for-sale marketable securities | 84,577,000 | 129,915,000 | 99,661,000 | 213,593,000 | 386,050,000 | 131,946,000 | 95,428,000 | 239,370,000 | 472,397,000 | 212,334,000 | 482,761,000 | 148,639,000 | 40,198,000 | 7,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of an equity investment | 0 | 0 | 624,000 | 4,782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of revolving credit facility costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance recovery | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of fixed assets | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under stock option and stock purchase plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt | 3,000 | 0 | 0 | -190,975,000 | -1,471,000 | 0 | 0 | -1,246,000 | -1,296,000 | 0 | -1,123,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets impairment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge for the sale of inventories revalued at date of acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under employee stock purchase and stock option plans | 8,756,000 | 9,140,000 | 267,000 | 8,979,000 | 8,899,000 | 10,165,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (purchases of) life insurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued income taxes | 2,416,000 | 18,599,000 | 4,662,000 | -1,308,000 | 4,713,000 | 15,104,000 | -9,609,000 | -12,102,000 | 10,786,000 | 12,049,000 | -9,085,000 | -8,470,000 | -7,573,000 | -33,417,000 | 7,713,000 | 10,257,000 | 8,883,000 | 5,965,000 | 4,649,000 | -3,214,000 | -5,282,000 | 5,866,000 | -63,000 | -1,425,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash charge for the sale of inventories revalued at the date of acquisition | 1,218,000 | 4,871,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit related to stock options and restricted stock units | 1,191,000 | -55,000 | -1,789,000 | 777,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on property, plant and equipment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under employee stock purchase and stock options plans | 10,387,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of dividend | -12,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: income from discontinued operations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: gain on disposal of discontinued operations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 111,387,000 | 33,564,000 | 54,745,000 | -23,457,000 | 11,079,000 | 2,367,000 | 17,153,000 | 35,198,000 | 10,874,000 | 64,451,000 | 82,405,000 | 44,913,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of businesses sold and acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operations | 102,092,000 | 11,169,000 | 37,980,000 | 46,525,000 | 34,421,000 | 88,373,000 | 29,245,000 | 108,183,000 | 142,575,000 | 131,327,000 | 71,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued operations | -449,000 | -105,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(purchases of ) proceeds from life insurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under employee stock option and stock purchase plans | 7,140,000 | 717,000 | 8,921,000 | 7,059,000 | 9,925,000 | 164,000 | 35,794,000 | 6,079,000 | 984,000 | 6,819,000 | 7,453,000 | 7,212,000 | 900,000 | 8,182,000 | 8,631,000 | 4,466,000 | 9,813,000 | 7,816,000 | 1,606,000 | 12,584,000 | 3,055,000 | 9,917,000 | 20,053,000 | 2,043,000 | 26,316,000 | 23,886,000 | 19,169,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) for financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 3,142,000 | 1,885,000 | -4,703,000 | 20,064,000 | -7,077,000 | 10,013,000 | -7,621,000 | -12,301,000 | 3,259,000 | -9,454,000 | -7,320,000 | -14,203,000 | -1,696,000 | -1,739,000 | 2,255,000 | 12,390,000 | -483,000 | -7,606,000 | 3,794,000 | -3,034,000 | -5,099,000 | -1,777,000 | 5,425,000 | -14,108,000 | -3,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of trading marketable securities | 23,550,000 | 150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of businesses sold: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceed from sales of available-for-sale marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in property, plant and equipment | -27,074,000 | -9,155,000 | -11,341,000 | -6,087,000 | -18,826,000 | -27,718,000 | -28,984,000 | -22,300,000 | -19,177,000 | -22,676,000 | -21,935,000 | -27,747,000 | -30,068,000 | -27,181,000 | -25,421,000 | 49,558,000 | -37,778,000 | -42,526,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of available-for-sale marketable securities | 52,805,000 | 692,378,000 | 9,045,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -38,204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from continuing operations | 92,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities from discontinued operations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from continuing operations | 575,502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities from discontinued operations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale and impairment of marketable securities | 87,000 | 323,000 | -603,000 | -31,000 | 2,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash charge for sale of inventories revalued at the date of acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility issue costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, deferred revenue and accrued expenses | 23,819,000 | -34,749,000 | 108,885,000 | 5,157,000 | -44,311,000 | -15,204,000 | 10,123,000 | 287,000 | 12,916,000 | 30,036,000 | -40,052,000 | -15,363,000 | 32,574,000 | -11,788,000 | 25,373,000 | -15,130,000 | -41,703,000 | 26,396,000 | 11,121,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 10,070,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility principal | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -246,000 | -601,000 | -686,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | -105,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development charge | 0 | 0 | 1,100,000 | 0 | 0 | 16,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of land and building | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | -2,128,000 | -4,837,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of an equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and maturities of available-for-sale marketable securities | 11,139,000 | 42,023,000 | 29,247,000 | 60,530,000 | 264,192,000 | 105,533,000 | 26,711,000 | 407,351,000 | 112,906,000 | 58,742,000 | 32,306,000 | 150,133,000 | 95,908,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of land and building | 26,356,000 | 5,397,000 | 42,988,000 | 3,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from long-term debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt principal | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of land and building | 22,565,000 | -779,000 | -16,583,000 | 47,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of product lines | 0 | 0 | 0 | -20,000 | -157,000 | -229,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on life insurance | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of an equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 614,000 | 308,000 | -599,000 | -957,000 | -422,000 | 692,000 | 516,000 | 520,000 | 426,000 | 2,834,000 | -23,000 | -563,000 | 1,431,000 | -764,000 | -345,000 | 722,000 | 2,174,000 | 2,682,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of businesses and product lines acquired and sold: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of technology | 0 | 0 | 0 | -17,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of product lines and business | 20,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from inventory | 1,906,000 | 1,348,000 | 417,000 | 64,000 | 461,000 | 8,302,000 | 2,165,000 | 2,678,000 | 2,304,000 | 4,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 0 | 0 | 842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile income from continuing operations to net cash provided (used for) by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 0 | 0 | 50,000 | 0 | 9,157,000 | 595,000 | -100,000 | 377,000 | 6,494,000 | 7,494,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of land and buildings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from inventory obsolescence | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax credit related to pension funding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of businesses and product lines sold and acquired: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, deferred revenue and accruals | 18,296,000 | 6,198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of land and buildings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of product lines | 0 | 229,000 | 414,000 | 2,114,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long-term debt and notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of product lines and businesses sold: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long term debt and notes payable | -24,000,000 | 0 | -19,648,000 | 0 | -77,000 | -21,985,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease)/increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fire loss on spare parts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used by) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of product lines sold: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used for) by operating activities | 71,887,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used by financing activities | -7,064,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of product lines and business | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from excess or obsolete inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in test equipment manufactured by teradyne | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash flows from financing activities | -1,932,000 | 1,889,000 | 26,241,000 | 23,587,000 | 18,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of product lines | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additions to property, plant and equipment | -8,732,000 | -16,046,000 | -12,157,000 | -1,596,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in equipment manufactured by teradyne | -30,264,000 | -23,424,000 | -6,417,000 | -16,901,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset disposal | 5,964,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of available-for-sale marketable securities | 30,214,000 | 32,087,000 | 42,861,000 | 33,128,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of held-to-maturity marketable securities | 0 | 29,905,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of product lines | 2,212,000 | 5,836,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of long term debt | -75,000 | -291,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from asset disposals | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of product lines | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of held-to-maturity marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments of) proceeds from long term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid (received) during the period for: |
We provide you with 20 years of cash flow statements for Teradyne 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 Teradyne stock. Explore the full financial landscape of Teradyne stock with our expertly curated income statements.
The information provided in this report about Teradyne 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.