70/100B203.570
USD
-5.91
(-2.82%)
Market Open
Last updated: · Delayed 15 min
Illumina cash flow statement 1999–2026What is a cash flow statement? The cash flow statement shows the cash that came into a company and went out over a period, split into operating, investing and financing activities.
Illumina's free cash flow over the last twelve months was 1.06B USD: operating cash flow of 1.23B USD less 173.00M USD of capital spending. That is 23.3% of its revenue and 6.87 a share.
Operating cash flow Free cash flow
Click a line's chart icon in the table to add it to the chart; hover over it for a quick look.
| Fiscal year | TTM 27 Sept 2026 | FY2025 28 Dec 2025 | FY2024 29 Dec 2024 | FY2023 31 Dec 2023 | FY2022 1 Jan 2023 | FY2021 2 Jan 2022 | FY2020 3 Jan 2021 | FY2019 29 Dec 2019 | FY2018 31 Dec 2018 | FY2017 31 Dec 2017 | FY2016 31 Dec 2016 | FY2015 31 Dec 2015 | FY2014 31 Dec 2014 | FY2013 31 Dec 2013 | FY2012 31 Dec 2012 | FY2011 31 Dec 2011 | FY2010 31 Dec 2010 | FY2009 31 Dec 2009 | FY2008 31 Dec 2008 | FY2007 31 Dec 2007 | FY2006 31 Dec 2006 | FY2005 31 Dec 2005 | FY2004 31 Dec 2004 | FY2003 31 Dec 2003 | FY2002 31 Dec 2002 | FY2001 31 Dec 2001 | FY2000 31 Dec 2000 | FY1999 31 Dec 1999 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net income | 554.00M | 850.00M | -1.22B | -1.16B | -4.40B | 762.00M | 656.00M | 990.00M | 782.00M | 678.00M | 428.09M | 457.39M | 353.35M | 125.31M | 151.25M | 86.63M | 124.89M | 72.28M | 50.48M | -278.36M | 39.97M | -20.87M | -6.23M | -27.06M | -40.33M | -24.82M | -18.61M | -5.52M |
Depreciation and amortization | — | 270.00M | 354.00M | 432.00M | 394.00M | 251.00M | 187.00M | 188.00M | 179.00M | 156.00M | 141.00M | 127.00M | 112.57M | 97.93M | 65.32M | 69.19M | 42.01M | 31.18M | 27.72M | 15.82M | 5.71M | 4.00M | 5.00M | 7.43M | 9.50M | 7.76M | 7.20M | 1.05M |
Stock-based compensation | — | 275.00M | 370.00M | 380.00M | 366.00M | 754.00M | 194.00M | 194.00M | 193.00M | 164.00M | 129.07M | 132.59M | 152.55M | 105.83M | 94.32M | 92.09M | 71.65M | 60.81M | 47.69M | 33.75M | 14.30M | 270.00K | 844.00K | 2.45M | 4.36M | 5.85M | 0.00 | 0.00 |
Change in working capital | 34.00M | -153.00M | -483.00M | -90.00M | 204.00M | -152.00M | 73.00M | -194.00M | -18.00M | 195.00M | -45.02M | -38.44M | -56.47M | 153.40M | -17.97M | 37.03M | -2.13M | -11.29M | -88.39M | 13.16M | -19.11M | -8.22M | -18.35M | 1.20M | 5.24M | 6.14M | -4.62M | 1.45M |
Change in receivables | -94.00M | -108.00M | -25.00M | -40.00M | -12.00M | -164.00M | 89.00M | -58.00M | -105.00M | -26.00M | 3.24M | |||||||||||||||||
Change in inventory | -12.00M | -17.00M | 19.00M | -20.00M | -135.00M | -58.00M | -12.00M | 25.00M | -53.00M | -33.00M | -29.69M | |||||||||||||||||
Change in payables | 28.00M | 2.00M | -4.00M | -44.00M | -38.00M | 60.00M | 40.00M | -35.00M | 45.00M | 10.00M | -1.97M | |||||||||||||||||
Change in other working capital | 112.00M | -30.00M | -473.00M | 14.00M | 389.00M | 10.00M | -44.00M | -126.00M | 95.00M | 244.00M | -16.60M | |||||||||||||||||
Other non-cash items | 399.00M | -282.00M | 1.93B | 950.00M | 3.86B | -994.00M | -147.00M | -138.00M | 24.00M | -399.00M | -59.46M | -99.45M | -160.58M | -59.38M | 20.65M | 100.32M | -12.54M | -8.20M | 11.69M | 283.33M | -1.32M | 16.09M | -844.00K | 175.00K | -4.36M | -5.85M | 1.72M | 101.34K |
Operating cash flowWhat is a cash flow statement? The cash flow statement shows the cash that came into a company and went out over a period, split into operating, investing and financing activities. | 1.23B | 1.08B | 837.00M | 478.00M | 392.00M | 545.00M | 1.08B | 1.05B | 1.14B | 875.00M | 687.24M | 659.60M | 501.27M | 386.42M | 291.87M | 358.14M | 272.57M | 174.50M | 87.88M | 56.29M | 39.00M | -9.01M | -19.57M | -18.26M | -25.59M | -10.93M | -14.31M | -2.91M |
Operating cash flow growth | +9.63% | +28.91% | +75.10% | +21.94% | -28.07% | -49.54% | +2.76% | -7.97% | +30.51% | +27.32% | +4.19% | |||||||||||||||||
Capital expenditure | -173.00M | -148.00M | -128.00M | -195.00M | -286.00M | -208.00M | -189.00M | -209.00M | -296.00M | -312.00M | -271.38M | -143.25M | -142.22M | -90.56M | -81.01M | -79.55M | -56.47M | -55.22M | -95.69M | -24.43M | -15.21M | -11.40M | -3.36M | -2.03M | -26.83M | -14.97M | -3.43M | -295.29K |
Acquisitions | — | -10.00M | 2.00M | -29.00M | -265.00M | -2.44B | -98.00M | -32.00M | -100.00M | -52.00M | -17.84M | -36.58M | -3.29M | -427.92M | -32.34M | -58.30M | -98.21M | -1.33M | -24.67M | 72.08M | -50.00M | -2.39M | 40.67M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Purchases of investments | 185.00M | 0.00 | -52.00M | -6.00M | -40.00M | -77.00M | -1.93B | -1.03B | -2.87B | -771.00M | -908.21M | -803.07M | -803.01M | -364.00M | -941.42M | -1.32B | -873.89M | -714.39M | -568.71M | -598.38M | -239.37M | 0.00 | -6.60M | -1.94M | -116.57M | -166.76M | -10.33M | -16.24M |
Sales and maturities of investments | — | 0.00 | 0.00 | 0.00 | 0.00 | 1.66B | 1.79B | 2.02B | 1.46B | 921.00M | 682.89M | 876.75M | 541.88M | 812.83M | 898.75M | 1.06B | 743.51M | 515.22M | 411.82M | 483.01M | 143.85M | 12.25M | 26.35M | 32.46M | 141.55M | 80.07M | 19.72M | 4.26M |
Other investing | — | 103.00M | 0.00 | -1.00M | 0.00 | 0.00 | -132.00M | 0.00 | -1.42B | 96.00M | -237.00M | 73.00M | -297.34M | 533.07M | 6.00M | -401.00M | -285.05M | -255.72M | -60.67M | 42.00K | -53.14M | 0.00 | -35.00K | -16.00K | -794.00K | 0.00 | 0.00 | 0.00 |
Investing cash flow | -330.00M | -55.00M | -178.00M | -231.00M | -591.00M | -1.07B | -554.00M | 745.00M | -1.81B | -214.00M | -514.54M | -106.15M | -406.62M | -69.65M | -150.01M | -401.00M | -285.05M | -255.72M | -277.25M | -67.69M | -160.74M | -1.54M | 57.02M | 28.47M | -2.64M | -101.67M | 5.96M | -12.28M |
Debt issued (repaid) | — | -5.00M | 491.00M | -1.24B | 991.00M | 471.00M | 0.00 | -550.00M | 731.00M | -4.00M | -61.00M | -245.00M | -142.33M | -10.85M | 0.00 | 553.62M | 0.00 | -10.00M | -15.00K | 251.13M | -109.00K | -83.00K | -25.62M | -679.00K | 25.41M | -261.00K | 1.15M | 0.00 |
Shares issued | — | 44.00M | 56.00M | 67.00M | 63.00M | 60.00M | 61.00M | 59.00M | 46.00M | 71.00M | 71.84M | 71.84M | 96.33M | 94.46M | 54.36M | 61.94M | 102.02M | 39.38M | 386.98M | 128.69M | 107.97M | 6.05M | 30.51M | 895.00K | 696.00K | 915.00K | 102.14M | 28.12M |
Share buybacksWhat are stock buybacks? A stock buyback is a company buying its own shares on the market. With fewer shares left, each remaining share owns a bigger part of the company. | -51.00M | -742.00M | -116.00M | 0.00 | 0.00 | 0.00 | -736.00M | -324.00M | -201.00M | -251.00M | -249.00M | -274.32M | -237.18M | -50.02M | -82.52M | -570.41M | -44.02M | -175.14M | -70.79M | -251.62M | 0.00 | 0.00 | -13.00K | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Dividends paid | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Other financing | -429.00M | -41.00M | -1.00B | -42.00M | -54.00M | -582.00M | -91.00M | -82.00M | 138.00M | 8.00M | -33.32M | -3.89M | 116.44M | -72.31M | 17.41M | 51.87M | 58.47M | 46.90M | 21.49M | 20.09M | 1.44M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4.00K | 0.00 |
Financing cash flow | -666.00M | -744.00M | -570.00M | -1.21B | 1.00B | -51.00M | -766.00M | -897.00M | 594.00M | -176.00M | -204.71M | -418.76M | -166.75M | -38.72M | -10.76M | 97.02M | 116.47M | -98.86M | 337.67M | 148.29M | 109.30M | 5.96M | 4.88M | 216.00K | 26.11M | 654.00K | 103.29M | 28.12M |
Net change in cash | 239.00M | 291.00M | 79.00M | -963.00M | 779.00M | -578.00M | -232.00M | 898.00M | -81.00M | 490.00M | -34.25M | 132.62M | -75.48M | 277.66M | 131.00M | 54.03M | 104.31M | -182.39M | 152.08M | 136.56M | -12.44M | -3.97M | 42.32M | 10.43M | -2.13M | -111.94M | 94.94M | 12.93M |
Free cash flowWhat is free cash flow (FCF)? Free cash flow is the cash a company's operations bring in minus what it spends on long-term assets (capex): cash left for debt, dividends and buybacks. | 1.06B | 931.00M | 709.00M | 283.00M | 106.00M | 337.00M | 891.00M | 842.00M | 846.00M | 563.00M | 415.86M | 516.35M | 359.06M | 295.86M | 210.86M | 278.59M | 216.11M | 119.27M | -7.81M | 31.87M | 23.79M | -20.40M | -22.93M | -20.29M | -52.42M | -25.90M | -17.74M | -3.20M |
Free cash flow growth | +5.70% | +31.31% | +150.53% | +166.98% | -68.55% | -62.18% | +5.82% | -0.47% | +50.27% | +35.38% | -19.46% | |||||||||||||||||
Free cash flow margin | 23.29% | 21.46% | 16.22% | 6.28% | 2.31% | 7.45% | 27.51% | 23.77% | 25.38% | 20.46% | 17.34% | |||||||||||||||||
Free cash flow per share | 6.87 | 5.97 | 4.46 | 1.79 | 0.68 | 2.23 | 6.02 | 5.65 | 5.68 | 3.80 | 2.81 | 3.47 | 2.41 | 2.11 | 1.58 | 2.01 | 1.51 | 0.87 | -0.06 | 0.29 | 0.24 | -0.25 | -0.32 | -0.32 | -0.85 | -0.44 | -0.32 | -1.14 |
Free cash flow per share growth | +8.28% | +33.84% | +148.95% | +165.29% | -69.75% | -62.93% | +6.53% | -0.47% | +49.26% | +35.38% | -18.92% | |||||||||||||||||
Owner earnings (estimate) | 1.15B | 928.08M | 661.10M | 252.48M | -52.82M | 784.66M | 793.18M | — | 987.65M | 639.04M | 447.72M | 569.18M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Interest paid | — | — | 83.00M | 73.00M | 17.00M | 9.00M | — | — | — | — | — | — | — | — | 2.55M | 2.48M | 2.44M | 2.44M | 2.55M | — | — | — | — | — | — | — | — | — |
Income taxes paid | — | 0.00 | 105.00M | 65.00M | 122.00M | 233.00M | 119.00M | 164.00M | 99.00M | 149.00M | 60.00M | 17.00M | 17.89M | 50.09M | 74.04M | 9.81M | 31.57M | 10.36M | 1.65M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Quarter | Q3 FY2026 27 Sept 2026 | Q2 FY2026 28 Jun 2026 | Q1 FY2026 29 Mar 2026 | Q4 FY2025 28 Dec 2025 | Q3 FY2025 28 Sept 2025 | Q2 FY2025 29 Jun 2025 | Q1 FY2025 30 Mar 2025 | Q4 FY2024 29 Dec 2024 | Q3 FY2024 29 Sept 2024 | Q2 FY2024 30 Jun 2024 | Q1 FY2024 31 Mar 2024 | Q4 FY2023 31 Dec 2023 | Q3 FY2023 1 Oct 2023 | Q2 FY2023 2 Jul 2023 | Q1 FY2023 2 Apr 2023 | Q4 FY2022 31 Dec 2022 | Q3 FY2022 2 Oct 2022 | Q2 FY2022 3 Jul 2022 | Q1 FY2022 3 Apr 2022 | Q4 FY2021 31 Dec 2021 | Q3 FY2021 3 Oct 2021 | Q2 FY2021 4 Jul 2021 | Q1 FY2021 4 Apr 2021 | Q4 FY2020 31 Dec 2020 | Q3 FY2020 27 Sept 2020 | Q2 FY2020 28 Jun 2020 | Q1 FY2020 29 Mar 2020 | Q4 FY2019 31 Dec 2019 | Q3 FY2019 29 Sept 2019 | Q2 FY2019 30 Jun 2019 | Q1 FY2019 31 Mar 2019 | Q4 FY2018 31 Dec 2018 | Q3 FY2018 30 Sept 2018 | Q2 FY2018 1 Jul 2018 | Q1 FY2018 1 Apr 2018 | Q4 FY2017 31 Dec 2017 | Q3 FY2017 1 Oct 2017 | Q2 FY2017 2 Jul 2017 | Q1 FY2017 2 Apr 2017 | Q4 FY2016 31 Dec 2016 | Q3 FY2016 2 Oct 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net income | 220.00M | -134.00M | 134.00M | 334.00M | 150.00M | -131.00M | 131.00M | 187.00M | 704.00M | -1.99B | -126.00M | -176.00M | -3.82B | -234.00M | 3.00M | -139.00M | -3.82B | -535.00M | 86.00M | 112.00M | 317.00M | 186.00M | 147.00M | 257.00M | 179.00M | 47.00M | 173.00M | 239.00M | 234.00M | 293.00M | 224.00M | 197.00M | 188.00M | 200.00M | 197.00M | 57.00M | 153.00M | 120.00M | 348.00M | 107.54M | 116.94M |
Depreciation and amortization | 0.00 | 70.00M | 69.00M | 67.00M | 67.00M | 68.00M | 69.00M | 71.00M | 70.00M | 105.00M | 108.00M | 109.00M | 108.00M | 108.00M | 107.00M | 106.00M | 103.00M | 94.00M | 91.00M | 89.00M | 65.00M | 49.00M | 48.00M | 50.00M | 47.00M | 46.00M | 44.00M | 45.00M | 47.00M | 49.00M | 47.00M | 50.00M | 45.00M | 45.00M | 39.00M | 39.00M | 41.00M | 38.00M | 38.00M | 37.43M | 36.00M |
Stock-based compensation | 0.00 | -60.00M | 60.00M | 0.00 | 70.00M | -73.00M | 73.00M | 79.00M | 83.00M | 112.00M | 96.00M | 94.00M | 87.00M | 106.00M | 93.00M | 100.00M | 83.00M | 91.00M | 92.00M | 98.00M | 509.00M | 80.00M | 67.00M | 78.00M | 61.00M | 16.00M | 39.00M | 49.00M | 46.00M | 48.00M | 51.00M | 47.00M | 48.00M | 50.00M | 48.00M | 41.00M | 34.00M | 39.00M | 50.00M | 27.22M | 34.58M |
Change in working capital | 52.00M | 1.00M | -1.00M | -18.00M | -56.00M | 4.00M | -4.00M | 2.00M | -56.00M | 82.00M | -26.00M | 78.00M | 1.00M | 26.00M | 10.00M | -14.00M | -122.00M | 405.00M | -65.00M | 15.00M | -261.00M | 32.00M | 62.00M | 104.00M | -95.00M | 110.00M | -46.00M | 55.00M | -92.00M | -50.00M | -107.00M | -6.00M | 5.00M | 3.00M | -20.00M | 119.00M | 9.00M | -4.00M | 71.00M | 48.91M | -50.22M |
Change in receivables | 27.00M | -118.00M | 118.00M | -121.00M | -36.00M | -46.00M | 46.00M | -45.00M | -72.00M | -18.00M | |||||||||||||||||||||||||||||||
Change in inventory | -38.00M | 13.00M | -13.00M | 26.00M | -15.00M | -10.00M | 10.00M | 28.00M | -4.00M | 0.00 | |||||||||||||||||||||||||||||||
Change in payables | 13.00M | 12.00M | -12.00M | 15.00M | 13.00M | 15.00M | -15.00M | 31.00M | 30.00M | 7.00M | |||||||||||||||||||||||||||||||
Change in other working capital | 50.00M | 94.00M | -94.00M | 62.00M | -18.00M | 45.00M | -45.00M | -12.00M | -10.00M | 93.00M | |||||||||||||||||||||||||||||||
Other non-cash items | 147.00M | 321.00M | 30.00M | -99.00M | 12.00M | 382.00M | -45.00M | -24.00M | -504.00M | 1.93B | 49.00M | 109.00M | 3.75B | 46.00M | -186.00M | 77.00M | 3.71B | 83.00M | -11.00M | -37.00M | -977.00M | -17.00M | 37.00M | -150.00M | -42.00M | -55.00M | 100.00M | 31.00M | 51.00M | -214.00M | -6.00M | -2.00M | 16.00M | 8.00M | 2.00M | 10.00M | 11.00M | 5.00M | -425.00M | 23.02M | -16.71M |
Operating cash flowWhat is a cash flow statement? The cash flow statement shows the cash that came into a company and went out over a period, split into operating, investing and financing activities. | 419.00M | 201.00M | 289.00M | 321.00M | 284.00M | 234.00M | 240.00M | 364.00M | 316.00M | 80.00M | 77.00M | 223.00M | 139.00M | 105.00M | 10.00M | 147.00M | -52.00M | 125.00M | 172.00M | 282.00M | -272.00M | 253.00M | 282.00M | 406.00M | 153.00M | 240.00M | 281.00M | 443.00M | 267.00M | 143.00M | 198.00M | 300.00M | 292.00M | 295.00M | 255.00M | 294.00M | 235.00M | 178.00M | 168.00M | 280.15M | 150.30M |
Operating cash flow growth | +47.54% | -14.10% | +20.42% | -11.81% | -10.13% | +192.50% | +211.69% | +63.23% | +127.34% | -23.81% | |||||||||||||||||||||||||||||||
Capital expenditure | -40.00M | -40.00M | -38.00M | -55.00M | -31.00M | -30.00M | -32.00M | -29.00M | -32.00M | -31.00M | -36.00M | -51.00M | -45.00M | -47.00M | -52.00M | -88.00M | -246.00M | -71.00M | -61.00M | -70.00M | -52.00M | -44.00M | -42.00M | -62.00M | -48.00M | -39.00M | -40.00M | -57.00M | -49.00M | -47.00M | -56.00M | -65.00M | -64.00M | -77.00M | -90.00M | -76.00M | -84.00M | -69.00M | -83.00M | -81.54M | -68.61M |
Acquisitions | 0.00 | 415.00M | -415.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -81.00M | 0.00 | 0.00 | -29.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -2.36B | -132.00M | 52.00M | 0.00 | -3.00M | -95.00M | 0.00 | -18.00M | 0.00 | -29.00M | 15.00M | -86.00M | 0.00 | -100.00M | -288.00M | 0.00 | 2.00M | 0.00 | -52.00M | 52.00M | 11.49M |
Purchases of investments | 122.00M | -87.00M | 87.00M | 63.00M | -20.00M | 24.00M | -24.00M | -19.00M | -11.00M | -10.00M | -12.00M | 13.00M | -8.00M | -8.00M | -3.00M | 0.00 | -4.00M | -9.00M | -13.00M | -8.00M | -32.00M | -9.00M | -80.00M | -1.06B | -215.00M | -398.00M | -256.00M | -255.00M | -369.00M | -286.00M | -120.00M | -510.00M | -1.22B | -545.00M | -601.00M | -387.00M | -273.00M | -43.00M | -68.00M | -220.07M | -379.22M |
Sales and maturities of investments | 0.00 | 0.00 | 0.00 | 103.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -18.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 78.00M | 2.40B | 188.00M | 1.45B | 1.09B | 201.00M | 212.00M | 293.00M | 226.00M | 200.00M | 441.00M | 1.15B | 227.00M | 342.00M | 185.00M | 703.00M | 148.00M | 260.00M | 147.00M | 366.00M | 128.32M | 106.60M |
Other investing | -31.00M | -410.00M | 0.00 | 0.00 | 0.00 | -43.00M | -7.00M | 0.00 | 83.00M | 0.00 | 0.00 | 0.00 | -1.00M | 18.00M | -1.00M | -14.00M | -180.00M | -85.00M | 0.00 | 0.00 | -2.40B | 0.00 | 0.00 | 1.00M | 0.00 | 0.00 | -132.00M | 0.00 | -1.00M | 0.00 | 0.00 | 85.00M | 0.00 | 1.00M | 288.00M | 0.00 | -2.00M | 1.00M | 0.00 | -52.00M | -11.49M |
Investing cash flow | 50.00M | -122.00M | -366.00M | 108.00M | -51.00M | -49.00M | -63.00M | -48.00M | -41.00M | -41.00M | -48.00M | -85.00M | -54.00M | -37.00M | -56.00M | -102.00M | -250.00M | -165.00M | -74.00M | 0.00 | -2.45B | 3.00M | 1.38B | -33.00M | -65.00M | -320.00M | -135.00M | -104.00M | -219.00M | 79.00M | 988.00M | -349.00M | -940.00M | -536.00M | 12.00M | -315.00M | -97.00M | 36.00M | 163.00M | -173.29M | -341.23M |
Debt issued (repaid) | -203.00M | 0.00 | 0.00 | -5.00M | 0.00 | 0.00 | 0.00 | 1.24B | -253.00M | 744.00M | 0.00 | 0.00 | -734.00M | 0.00 | -500.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -490.00M | 961.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -549.00M | -1.00M | -1.00M | 734.00M | 0.00 | -2.00M | -2.00M | -1.00M | 0.00 | -1.00M | 4.63M | 4.00M |
Shares issued | 22.00M | -24.00M | 24.00M | 0.00 | 16.00M | 1.00M | 27.00M | 0.00 | 20.00M | 0.00 | 36.00M | 0.00 | 30.00M | 0.00 | 37.00M | 0.00 | 30.00M | 0.00 | 33.00M | 1.00M | 28.00M | 0.00 | 31.00M | 0.00 | 27.00M | 2.00M | 32.00M | 0.00 | 29.00M | 3.00M | 27.00M | 1.00M | 23.00M | 1.00M | 21.00M | 8.00M | 32.00M | 9.00M | 22.00M | 505.00K | 20.00M |
Share buybacksWhat are stock buybacks? A stock buyback is a company buying its own shares on the market. With fewer shares left, each remaining share owns a bigger part of the company. | -9.00M | 242.00M | -242.00M | -42.00M | -130.00M | -370.00M | -200.00M | -17.00M | -99.00M | -1.00M | 0.00 | -26.00M | 0.00 | -3.00M | 0.00 | -35.00M | 0.00 | -5.00M | 0.00 | 0.00 | 0.00 | -6.00M | 0.00 | -281.00M | -125.00M | -142.00M | -188.00M | -63.00M | -198.00M | 0.00 | -63.00M | -98.00M | -103.00M | 0.00 | 0.00 | -75.00M | -75.00M | 0.00 | -101.00M | -136.27M | -13.00M |
Dividends paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.00M | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -707.00K | -3.76M |
Other financing | -33.00M | -347.00M | -33.00M | -16.00M | -1.00M | -2.00M | -22.00M | -1.27B | 0.00 | -969.00M | -1.00M | 0.00 | -3.00M | 0.00 | -10.00M | 991.00M | -2.00M | 0.00 | -12.00M | -130.00M | -422.00M | 0.00 | -24.00M | -50.00M | -3.00M | -3.00M | -35.00M | -52.00M | -4.00M | -3.00M | -23.00M | -56.00M | -3.00M | 29.00M | 48.00M | -40.00M | 39.00M | 6.00M | -6.00M | -41.36M | -2.00M |
Financing cash flow | -223.00M | -129.00M | -251.00M | -63.00M | -115.00M | -371.00M | -195.00M | -47.00M | -332.00M | -226.00M | 35.00M | -26.00M | -707.00M | -3.00M | -473.00M | 956.00M | 28.00M | -5.00M | 21.00M | -129.00M | -394.00M | -496.00M | 968.00M | -331.00M | -101.00M | -143.00M | -191.00M | -115.00M | -173.00M | -549.00M | -60.00M | -153.00M | 650.00M | 30.00M | 67.00M | -109.00M | -5.00M | 23.00M | -86.00M | -163.49M | 34.47M |
Net change in cash | 249.00M | -49.00M | -329.00M | 368.00M | 116.00M | -179.00M | -14.00M | 258.00M | -51.00M | -188.00M | 60.00M | 121.00M | -626.00M | 59.00M | -517.00M | 1.01B | -289.00M | -62.00M | 119.00M | 152.00M | -3.12B | -237.00M | 2.62B | 49.00M | -9.00M | -221.00M | -51.00M | 227.00M | -128.00M | -327.00M | 1.13B | -202.00M | 2.00M | -216.00M | 335.00M | -129.00M | 135.00M | 238.00M | 246.00M | -60.18M | -156.97M |
Free cash flowWhat is free cash flow (FCF)? Free cash flow is the cash a company's operations bring in minus what it spends on long-term assets (capex): cash left for debt, dividends and buybacks. | 379.00M | 161.00M | 251.00M | 266.00M | 253.00M | 204.00M | 208.00M | 335.00M | 284.00M | 49.00M | 41.00M | 172.00M | 94.00M | 58.00M | -42.00M | 59.00M | -298.00M | 54.00M | 111.00M | 212.00M | -324.00M | 209.00M | 240.00M | 344.00M | 105.00M | 201.00M | 241.00M | 386.00M | 218.00M | 96.00M | 142.00M | 235.00M | 228.00M | 218.00M | 165.00M | 218.00M | 151.00M | 109.00M | 85.00M | 198.62M | 81.69M |
Free cash flow growth | +49.80% | -21.08% | +20.67% | -20.60% | -10.92% | +316.33% | +407.32% | +94.77% | +202.13% | -15.52% | |||||||||||||||||||||||||||||||
Free cash flow margin | 33.57% | 13.89% | 23.01% | 22.93% | 23.36% | 19.30% | 19.98% | 30.34% | 26.30% | 4.41% | |||||||||||||||||||||||||||||||
Free cash flow per share | 2.46 | 1.05 | 1.63 | 1.73 | 1.64 | 1.30 | 1.31 | 2.09 | 1.78 | 0.31 | 0.26 | 1.08 | 0.59 | 0.37 | -0.27 | 0.37 | -1.90 | 0.34 | 0.70 | 1.35 | -2.12 | 1.42 | 1.63 | 2.34 | 0.71 | 1.36 | 1.63 | 2.61 | 1.47 | 0.64 | 0.95 | 1.58 | 1.53 | 1.47 | 1.11 | 1.47 | 1.02 | 0.74 | 0.58 | 1.34 | 0.55 |
Free cash flow per share growth | +49.80% | -19.02% | +24.59% | -17.50% | -7.44% | +321.63% | +407.32% | +93.55% | +198.35% | -16.05% | |||||||||||||||||||||||||||||||
Owner earnings (estimate) | 394.20M | 196.93M | 268.61M | 286.72M | 261.06M | 191.63M | 188.67M | 328.47M | 269.85M | 25.77M | 37.01M | 186.57M | 95.49M | 63.23M | -92.82M | 15.90M | -295.40M | 67.38M | 159.31M | 297.57M | -214.78M | 380.48M | 321.39M | 344.32M | 68.64M | 135.04M | 245.18M | 410.12M | 233.32M | 98.27M | 160.16M | 256.74M | 261.95M | 259.03M | 209.94M | 252.12M | 173.98M | 122.31M | 90.64M | 203.57M | 91.83M |
Interest paid | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 17.00M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Income taxes paid | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Figures in USD. Free cash flow is operating cash flow less capital expenditure; owner earnings take off only the spending that keeps the business as it is, not the spending to grow it (an estimate by Financial Modeling Prep). Quarterly growth is on the same quarter a year before; TTM is the last four quarters.
Figures underlined with dots are from the company's SEC filings, where our data provider's differ.
Common questions about Illumina's cash flow
Source: Financial Modeling Prep