Illumina Cash Flow Statement (2009-2025) | ILMN

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Jan2010 Apr2010 Jul2010 Oct2010 Jan2011 Apr2011 Jul2011 Oct2011 Jan2012 Apr2012 Jul2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Jan2016 Apr2016 Jul2016 Oct2016 Jan2017 Apr2017 Jul2017 Oct2017 Dec2017 Apr2018 Jul2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Jan2021 Apr2021 Jul2021 Oct2021 Jan2022 Apr2022 Jul2022 Oct2022 Jan2023 Apr2023 Jul2023 Oct2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income 18.81M24.69M17.08M1.27M21.21M29.80M35.45M166.13M24.14M30.62M20.15M0.18M26.20M23.40M29.75M44.35M-22.59M35.88M31.36M80.66M59.98M46.60M93.49M153.28M136.66M102.25M115.62M409.92M88.00M116.00M117.00M73.47M348.00M120.00M152.00M57.00M197.00M200.00M188.00M197.00M224.00M293.00M234.00M239.00M173.00M47.00M179.00M257.00M147.00M185.00M317.00M86.00M-535.00M-3816.00M-5054.00M3.00M-234.00M-754.00M-175.00M-126.00M-1988.00M705.00M187.00M131.00M235.00M150.00M
Depreciation and Depletion 5.60M6.11M6.55M6.25M7.39M8.41M8.81M12.83M30.96M11.96M11.52M12.09M12.69M11.76M11.96M13.36M13.73M14.59M15.39M14.80M17.12M16.75M17.45M18.57M21.00M37.23M26.00M26.00M29.00M29.00M30.00M35.00M35.00M40.00M37.00M39.00M37.00M38.00M37.00M38.00M39.00M42.00M41.00M41.00M46.00M50.00M87.00M57.00M59.00M59.00M60.00M59.00M57.00M54.00M54.00M52.00M51.00M50.00M
Share-based Compensation 14.86M14.90M14.57M16.48M17.00M16.84M17.96M22.04M23.67M24.57M40.29M23.03M24.18M24.22M24.45M27.41M29.75M33.42M36.00M44.67M38.46M31.92M32.96M32.23M35.00M31.90M50.00M39.00M34.00M41.00M48.00M50.00M48.00M47.00M51.00M48.00M46.00M49.00M39.00M16.00M61.00M78.00M67.00M80.00M509.00M92.00M-290.00M93.00M106.00M87.00M94.00M96.00M112.00M83.00M79.00M73.00M69.00M70.00M
Deferred Taxes 8.78M10.26M6.92M3.75M4.65M3.39M10.80M6.64M0.38M-5.32M-22.43M-8.69M14.74M-36.70M7.87M-29.81M95.31M33.94M-2.43M-1.08M-130.27M-53.45M-27.13M-3.10M6.00M-10.32M-86.00M20.00M13.00M-28.00M11.00M11.00M10.00M-14.00M11.00M-17.00M19.00M-24.00M29.00M-76.00M-3.00M-67.00M79.00M77.00M-75.00M21.00M-58.00M17.00M-53.00M78.00M-9.00M24.00M156.00M-19.00M-49.00M-16.00M-25.00M-41.00M
Gains from Sales and Divestitures -0.26M0.35M
Gains from Investment Securities 1.95M16.15M1.50M4.80M-2.42M10.95M10.42M-32.40M7.50M7.53M59.01M-4.11M-1.16M-5.77M61.12M8.83M2.86M-2.01M26.59M83.84M6.14M5.17M69.00M4.84M22.00M2.00M4.00M121.00M13.00M2.00M3.00M81.00M23.00M3.00M4.00M134.00M35.00M3.00M3.00M78.00M24.00M6.00M870.00M-49.00M-1105.00M9.00M19.00M-110.00M147.00M16.00M-271.00M-49.00M-11.00M22.00M-54.00M3.00M
Asset Writedowns and Impairment 23.00M821.00M6.00M3.00M
Non-cash Items 6.41M6.63M
Cash from Operations 50.75M39.37M20.79M61.29M59.06M77.20M54.83M88.58M167.05M65.44M96.33M51.23M78.88M87.84M88.61M83.14M126.84M37.09M178.03M145.60M140.55M66.78M171.44M180.99M99.00M359.78M168.00M178.00M235.00M294.00M255.00M295.00M292.00M300.00M198.00M143.00M267.00M443.00M281.00M240.00M153.00M406.00M282.00M253.00M-272.00M172.00M129.00M10.00M105.00M139.00M224.00M77.00M80.00M316.00M364.00M240.00M234.00M284.00M
Depreciation, Depletion & Amortization
Amortization of Goodwill 3,914.00M821.00M712.00M
Amortizatization of Intangibles 1.67M1.67M1.67M5.49M5.20M1.59M2.29M6.51M8.49M16.27M8.60M8.70M8.80M8.90M9.01M9.02M9.06M13.44M13.81M12.13M11.89M12.83M13.35M13.25M14.29M12.00M10.12M12.00M12.00M12.00M10.00M9.00M10.00M10.00M12.00M14.00M13.00M9.00M10.00M7.00M12.00M10.00M11.00M10.00M9.00M19.00M41.00M145.00M50.00M49.00M49.00M49.00M49.00M47.00M17.00M17.00M17.00M17.00M17.00M
Amortization of Deferred Charges 0.19M10.00M10.00M
Depreciation & Amortization (CF) 5.60M6.11M6.55M6.25M7.39M8.41M8.81M12.83M30.96M11.96M11.52M12.09M12.69M11.76M11.96M13.36M13.73M14.59M15.39M14.80M17.12M16.75M17.45M18.57M21.00M37.23M26.00M26.00M29.00M29.00M30.00M35.00M35.00M40.00M37.00M39.00M37.00M38.00M37.00M38.00M39.00M42.00M41.00M41.00M46.00M50.00M87.00M57.00M59.00M59.00M60.00M59.00M57.00M54.00M54.00M52.00M51.00M50.00M
Change in Working Capital
Change in Receivables 6.97M-6.45M0.79M-6.95M18.91M11.11M-5.74M29.16M-15.95M23.83M-2.60M-6.13M-5.83M24.46M3.42M52.16M-34.97M20.54M12.65M59.47M15.71M46.12M13.00M-124.31M-16.00M2.00M13.00M27.00M-11.00M-1.00M36.00M81.00M-56.00M10.00M75.00M29.00M-99.00M-91.00M82.00M19.00M39.00M22.00M64.00M-31.00M-113.00M-1.00M79.00M-47.00M9.00M-90.00M18.00M52.00M45.00M-46.00M-3.00M36.00M
Change in Inventory 9.46M14.10M8.18M19.59M8.70M3.95M-58.62M-0.16M4.97M8.65M10.25M8.27M0.09M-7.96M-6.62M9.99M13.20M21.51M-8.15M14.04M18.48M11.07M17.00M-13.60M-1.00M10.00M18.00M6.00M17.00M11.00M12.00M13.00M26.00M10.00M-3.00M-58.00M24.00M51.00M-19.00M-44.00M-8.00M17.00M18.00M34.00M108.00M18.00M31.00M-2.00M-27.00M-4.00M13.00M-28.00M-10.00M38.00M15.00M
Change in Account Payables 0.85M-0.21M7.29M9.09M1.12M-0.63M-38.60M10.26M2.77M5.40M-3.32M8.46M-10.46M-8.88M13.27M10.06M3.82M0.86M-16.85M28.87M1.85M18.81M3.00M11.00M-51.53M-3.00M4.00M-2.00M2.00M-1.00M12.00M32.00M-47.00M4.00M-3.00M11.00M-16.00M3.00M11.00M42.00M-8.00M20.00M-40.00M-39.00M-10.00M-46.00M2.00M-6.00M6.00M-37.00M7.00M-5.00M31.00M-15.00M-11.00M13.00M
Change in Accured Expenses 0.33M17.86M5.06M17.34M8.89M17.68M7.66M14.22M12.07M1.04M-2.94M106.92M15.79M4.30M-88.46M-23.15M33.81M29.93M19.73M-51.04M26.61M48.32M-30.00M-47.88M52.00M-11.00M15.00M25.00M-18.00M35.00M28.00M58.00M-70.00M-17.00M6.00M37.00M-103.00M62.00M-27.00M61.00M105.00M57.00M-81.00M-45.00M300.00M-123.00M152.00M-54.00M40.00M-53.00M136.00M-489.00M-34.00M-56.00M-35.00M22.00M
Change in Taxes 1.44M1.72M1.44M2.91M-7.79M3.45M
Other Working Capital Changes 0.62M-0.03M-1.55M-0.55M-0.48M5.45M6.58M2.13M-0.14M0.73M0.34M2.09M1.17M0.17M0.39M8.97M7.58M3.60M-26.77M1.52M0.02M-6.76M4.00M21.22M4.00M15.00M4.00M137.00M5.00M-20.00M8.00M2.00M-17.00M5.00M26.00M-47.00M24.00M6.00M6.00M-9.00M-7.00M1.00M40.00M-11.00M-53.00M17.00M-32.00M10.00M-6.00M23.00M-57.00M45.00M17.00M14.00M12.00M-10.00M
Investing Activities
Capital Expenditures 19.70M6.38M11.18M13.14M13.11M12.30M40.37M13.08M20.95M17.65M17.10M21.44M11.53M18.93M27.31M19.01M23.32M28.83M34.83M36.55M41.35M29.46M53.00M152.64M83.00M69.00M82.00M76.00M90.00M77.00M64.00M65.00M56.00M47.00M49.00M57.00M40.00M39.00M48.00M62.00M42.00M44.00M52.00M61.00M148.00M52.00M47.00M45.00M51.00M36.00M31.00M32.00M29.00M32.00M30.00M31.00M
Change in Intangibles 4.50M0.11M0.99M-4.75M10.23M0.90M0.50M2.34M0.00M8.50M0.62M6.09M29.50M10.72M1.00M-1.00M83.00M
Acquisitions 10.00M65.07M23.14M58.30M58.30M-39.91M24.85M345.11M0.05M92.32M86.02M18.00M-17.23M-18.00M3.00M2,364.00M-2179.00M-84.00M29.00M81.00M7.00M
Divestments 278.00M15.00M
Change in Acquisitions & Divestments 162.31M103.72M90.25M-46.05M126.71M129.33M302.09M217.13M10.32M188.77M170.87M306.94M-168.21M278.18M222.86M11.48M11.12M89.03M202.23M33.29M67.10M152.16M111.29M71.90M76.00M207.65M48.00M91.00M175.00M8.00M415.00M141.00M154.00M150.00M1,031.00M173.00M58.00M125.00M186.00M101.00M92.00M919.00M1,031.00M
Cash from Investing Activities -39.82M-73.31M-158.99M15.55M-24.66M-96.46M-93.87M-152.88M-186.00M-141.87M-9.65M-17.11M18.61M-65.02M247.48M-101.30M-150.81M-144.39M114.78M-44.23M-332.78M-154.15M-142.47M-38.93M-44.00M-179.46M163.00M35.00M-97.00M-315.00M12.00M-537.00M-940.00M-348.00M988.00M79.00M-218.00M-104.00M-135.00M-320.00M-65.00M-34.00M1,376.00M3.00M-2448.00M-74.00M478.00M-56.00M-37.00M-53.00M-85.00M-48.00M-41.00M-41.00M-48.00M-63.00M-49.00M-51.00M
Financing Activities
Other financing activities 13.38M0.24M4.50M3.50M6.55M10.00M31.80M9.49M1.71M1.26M8.32M5.28M9.57M-139.84M181.68M50.53M26.80M25.31M23.84M76.44M29.72M15.54M80.00M-32.70M16.00M20.00M43.00M61.00M31.00M1.00M
Cash from Financing Activities 7.81M39.13M25.34M-171.15M34.31M43.22M12.41M225.48M7.09M33.62M-30.26M-8.06M-6.04M-13.01M5.78M-75.05M43.56M-85.92M-136.52M55.49M0.20M-12.53M27.81M-180.90M-71.00M-130.38M-86.00M24.00M-5.00M-109.00M67.00M30.00M651.00M-154.00M-60.00M-549.00M-173.00M-115.00M-191.00M-143.00M-101.00M-331.00M968.00M-496.00M-394.00M21.00M922.00M-473.00M-3.00M-707.00M-27.00M35.00M-226.00M-332.00M-47.00M-195.00M-371.00M-115.00M
Additional items
Exchange Rate Effect 5.38M-4.24M-0.70M0.41M-0.12M0.01M0.21M-0.02M0.03M-0.20M0.62M-0.55M-0.71M-1.34M1.44M0.22M0.10M0.42M-2.19M-1.71M-2.71M0.73M-0.70M2.00M0.68M1.00M1.00M2.00M1.00M1.00M-4.00M-1.00M3.00M-6.00M2.00M4.00M8.00M-3.00M3.00M-2.00M-20.00M2.00M-6.00M-5.00M9.00M-4.00M-1.00M6.00M-11.00M4.00M7.00M-2.00M
Change in Cash -113.57M-93.89M68.59M23.96M-26.42M161.39M-12.10M-42.78M56.22M26.68M90.89M9.10M340.53M-91.78M19.80M-193.12M156.71M154.67M-193.74M-102.62M57.52M-39.53M-14.00M50.62M246.00M238.00M135.00M-129.00M335.00M-216.00M2.00M-202.00M1,126.00M-327.00M-128.00M227.00M-51.00M-221.00M-9.00M49.00M2,623.00M-237.00M-3116.00M119.00M1,509.00M-517.00M59.00M-626.00M121.00M60.00M-188.00M-51.00M258.00M-14.00M-179.00M116.00M
Beginning Cash Balance 24.12M352.10M352.10M238.53M144.63M213.22M237.19M248.95M248.95M261.08M229.85M315.08M302.98M260.19M316.41M343.09M433.98M443.08M783.61M691.84M711.64M518.51M675.22M829.74M636.15M533.54M591.06M769.00M769.00M952.00M795.00M684.38M735.00M981.00M1,219.00M1,354.00M1,225.00M1,560.00M1,344.00M1,346.00M1,144.00M2,270.00M1,943.00M1,815.00M2,042.00M1,991.00M1,770.00M1,761.00M1,810.00M4,433.00M4,196.00M1,232.00M1,232.00M1,289.00M1,000.00M502.00M2,011.00M1,494.00M1,553.00M927.00M1,048.00M1,108.00M920.00M869.00M1,127.00M1,113.00M934.00M
Free Cash Flow 50.75M39.37M1.09M54.90M47.88M64.06M41.72M76.28M126.68M52.36M75.38M33.58M61.77M66.40M77.07M64.21M99.53M18.07M154.71M116.78M105.72M30.23M130.09M151.53M46.00M207.14M85.00M109.00M153.00M218.00M165.00M218.00M228.00M235.00M142.00M96.00M218.00M386.00M241.00M201.00M105.00M344.00M240.00M209.00M-324.00M111.00M-19.00M-42.00M58.00M94.00M173.00M41.00M49.00M284.00M335.00M208.00M204.00M253.00M
Net Cash Flow 18.74M5.19M-112.87M-94.31M68.71M23.95M-26.64M161.18M-11.87M-42.81M56.42M26.06M91.44M9.81M341.87M-93.21M19.59M-193.22M156.29M156.87M-192.03M-99.90M56.78M-38.83M-16.00M49.95M245.00M237.00M133.00M-130.00M334.00M-212.00M3.00M-202.00M1,126.00M-327.00M-124.00M224.00M-45.00M-223.00M-13.00M41.00M2,626.00M-240.00M-3114.00M119.00M1,529.00M-519.00M65.00M-621.00M112.00M64.00M-187.00M-57.00M269.00M-18.00M-186.00M118.00M