Microchip Technology Incorporated(NASDAQ:MCHP)
Microchip Technology Incorporated develops, manufactures, and sells semiconductor products for various embedded control applications in the Americas, Europe, and Asia. The company offers general purpose and specialized 8-bit, 16-bit, and 32-bit microcontrollers; 32-bit embedded microprocessors; and ...
Website: http://www.microchip.com
Founded: 1989
Full Time Employees: 18,000
Sector: Technology
Industry: Semiconductors
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-11-08 | 2010-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 1,140,400,000 | 1,075,500,000 | 970,500,000 | 1,026,000,000 | 1,163,800,000 | 1,241,300,000 | 1,325,800,000 | 1,765,700,000 | 2,254,300,000 | 2,288,600,000 | 2,232,700,000 | 2,169,200,000 | 2,073,200,000 | 1,963,600,000 | 1,844,200,000 | 1,757,500,000 | 1,649,800,000 | 1,569,400,000 | 1,467,100,000 | 1,352,100,000 | 1,309,500,000 | 1,309,700,000 | 1,326,400,000 | 1,287,400,000 | 1,337,800,000 | 1,322,600,000 | 1,329,800,000 | 1,374,700,000 | 1,432,500,000 | 1,212,500,000 | 1,002,315,000 | 994,205,000 | 1,012,139,000 | 972,141,000 | 902,666,000 | 834,366,000 | 871,364,000 | 799,411,000 | 557,647,000 | 540,344,000 | 541,391,000 | 533,952,000 | 543,207,000 | 528,710,000 | 546,243,000 | 528,876,000 | 493,384,000 | 482,372,000 | 492,669,000 | 462,792,000 | 430,144,000 | 416,047,000 | 383,298,000 | 352,134,000 | 338,911,000 | 329,156,000 | 340,602,000 | 374,507,000 | 379,985,000 | 367,824,000 | 382,271,000 | 382,271,000 |
yoy | -2.01% | -13.36% | -26.80% | -41.89% | -48.37% | -45.76% | -40.62% | -18.60% | 8.74% | 16.55% | 21.07% | 23.43% | 25.66% | 25.12% | 25.70% | 29.98% | 25.99% | 19.83% | 10.61% | 5.03% | -2.12% | -0.98% | -0.26% | -6.35% | -6.61% | 9.08% | 32.67% | 38.27% | 41.53% | 24.72% | 11.04% | 19.16% | 16.16% | 21.61% | 61.87% | 54.41% | 60.95% | 49.72% | 2.66% | 2.20% | -0.89% | 0.96% | 10.10% | 9.61% | 10.87% | 14.28% | 14.70% | 15.94% | 28.53% | 31.42% | 26.92% | 26.40% | 12.54% | -5.97% | -10.81% | -10.51% | -10.90% | -2.03% | ||||
qoq | 6.03% | 10.82% | -5.41% | -11.84% | -6.24% | -6.37% | -24.91% | -21.67% | -1.50% | 2.50% | 2.93% | 4.63% | 5.58% | 6.47% | 4.93% | 6.53% | 5.12% | 6.97% | 8.51% | 3.25% | -0.02% | -1.26% | 3.03% | -3.77% | 1.15% | -0.54% | -3.27% | -4.03% | 18.14% | 20.97% | 0.82% | -1.77% | 4.11% | 7.70% | 8.19% | -4.25% | 9.00% | 43.35% | 3.20% | -0.19% | 1.39% | -1.70% | 2.74% | -3.21% | 3.28% | 7.19% | 2.28% | -2.09% | 6.46% | 7.59% | 3.39% | 8.54% | 8.85% | 3.90% | 2.96% | -3.36% | -9.05% | -1.44% | 3.31% | -3.78% | 0.00% | |
cost of sales | 502,500,000 | 498,800,000 | 469,400,000 | 464,600,000 | 495,300,000 | 504,400,000 | 535,900,000 | 645,700,000 | 726,900,000 | 730,200,000 | 713,400,000 | 698,400,000 | 675,300,000 | 653,700,000 | 623,800,000 | 604,200,000 | 581,500,000 | 561,800,000 | 540,300,000 | 506,300,000 | 501,600,000 | 511,400,000 | 512,500,000 | 501,900,000 | 510,300,000 | 507,400,000 | 509,400,000 | 595,100,000 | 743,200,000 | 570,500,000 | 387,207,000 | 387,146,000 | 398,045,000 | 387,702,000 | 369,840,000 | 369,107,000 | 460,743,000 | 450,921,000 | 254,868,000 | 247,626,000 | 240,441,000 | 224,935,000 | 229,575,000 | 226,751,000 | 238,789,000 | 222,357,000 | 202,798,000 | 199,652,000 | 203,806,000 | 196,218,000 | 191,105,000 | 215,619,000 | 189,103,000 | 149,055,000 | 145,038,000 | 145,377,000 | 145,608,000 | 154,759,000 | 154,394,000 | 151,427,000 | 157,266,000 | 157,266,000 |
gross profit | 637,900,000 | 576,700,000 | 501,100,000 | 561,400,000 | 668,500,000 | 736,900,000 | 789,900,000 | 1,120,000,000 | 1,527,400,000 | 1,558,400,000 | 1,519,300,000 | 1,470,800,000 | 1,397,900,000 | 1,309,900,000 | 1,220,400,000 | 1,153,300,000 | 1,068,300,000 | 1,007,600,000 | 926,800,000 | 845,800,000 | 807,900,000 | 798,300,000 | 813,900,000 | 785,500,000 | 827,500,000 | 815,200,000 | 820,400,000 | 779,600,000 | 689,300,000 | 642,000,000 | 615,108,000 | 607,059,000 | 614,094,000 | 584,439,000 | 532,826,000 | 465,259,000 | 410,621,000 | 348,490,000 | 225,671,250 | 292,718,000 | 300,950,000 | 309,017,000 | 228,983,000 | 301,959,000 | 307,454,000 | 306,519,000 | 209,539,250 | 282,720,000 | 288,863,000 | 266,574,000 | 149,855,000 | 200,428,000 | 194,195,000 | 203,079,000 | 149,630,250 | 183,779,000 | 194,994,000 | 219,748,000 | 162,211,250 | 216,397,000 | 225,005,000 | 225,005,000 |
yoy | -4.58% | -21.74% | -36.56% | -49.88% | -56.23% | -52.71% | -48.01% | -23.85% | 9.26% | 18.97% | 24.49% | 27.53% | 30.85% | 30.00% | 31.68% | 36.36% | 32.23% | 26.22% | 13.87% | 7.68% | -2.37% | -2.07% | -0.79% | 0.76% | 20.05% | 26.98% | 33.37% | 28.42% | 12.25% | 9.85% | 15.44% | 30.48% | 49.55% | 67.71% | 136.11% | 58.94% | 36.44% | 12.77% | -1.45% | -3.06% | -2.12% | 0.81% | 9.28% | 6.80% | 6.44% | 14.98% | 39.83% | 41.06% | 48.75% | 31.27% | 0.15% | 9.06% | -0.41% | -7.59% | -7.76% | -15.07% | -13.34% | -2.34% | ||||
qoq | 10.61% | 15.09% | -10.74% | -16.02% | -9.28% | -6.71% | -29.47% | -26.67% | -1.99% | 2.57% | 3.30% | 5.21% | 6.72% | 7.33% | 5.82% | 7.96% | 6.02% | 8.72% | 9.58% | 4.69% | 1.20% | -1.92% | 3.62% | -5.08% | 1.51% | -0.63% | 5.23% | 13.10% | 7.37% | 4.37% | 1.33% | -1.15% | 5.07% | 9.69% | 14.52% | 13.31% | 17.83% | 54.42% | -22.90% | -2.74% | -2.61% | 34.95% | -24.17% | -1.79% | 0.31% | 46.28% | -25.88% | -2.13% | 8.36% | 77.89% | -25.23% | 3.21% | -4.37% | 35.72% | -18.58% | -5.75% | -11.26% | 35.47% | -25.04% | -3.83% | 0.00% | |
gross margin % | 55.94% | 53.62% | 51.63% | 54.72% | 57.44% | 59.37% | 59.58% | 63.43% | 67.75% | 68.09% | 68.05% | 67.80% | 67.43% | 66.71% | 66.18% | 65.62% | 64.75% | 64.20% | 63.17% | 62.55% | 61.70% | 60.95% | 61.36% | 61.01% | 61.86% | 61.64% | 61.69% | 56.71% | 48.12% | 52.95% | 61.37% | 61.06% | 60.67% | 60.12% | 59.03% | 55.76% | 47.12% | 43.59% | 40.47% | 54.17% | 55.59% | 57.87% | 42.15% | 57.11% | 56.29% | 57.96% | 42.47% | 58.61% | 58.63% | 57.60% | 34.84% | 48.17% | 50.66% | 57.67% | 44.15% | 55.83% | 57.25% | 58.68% | 42.69% | 58.83% | 58.86% | 58.86% |
research and development | 262,300,000 | 255,500,000 | 255,200,000 | 246,200,000 | 240,700,000 | 241,700,000 | 240,300,000 | 266,000,000 | 292,600,000 | 298,500,000 | 298,300,000 | 282,400,000 | 268,600,000 | 269,000,000 | 259,100,000 | 245,400,000 | 246,200,000 | 238,400,000 | 228,500,000 | 210,100,000 | 199,800,000 | 198,000,000 | 221,800,000 | 217,100,000 | 219,800,000 | 219,100,000 | 214,700,000 | 217,700,000 | 221,900,000 | 171,900,000 | 133,644,000 | 131,555,000 | 133,621,000 | 130,480,000 | 127,182,000 | 132,433,000 | 137,795,000 | 147,883,000 | 95,638,000 | 97,022,000 | 95,256,000 | 84,680,000 | 87,662,000 | 88,697,000 | 88,814,000 | 84,370,000 | 77,363,000 | 76,341,000 | 78,254,000 | 73,085,000 | 70,438,000 | 71,377,000 | 64,082,000 | 48,826,000 | 47,713,000 | 44,256,000 | 45,383,000 | 45,298,000 | 44,159,000 | 42,198,000 | 43,720,000 | 43,720,000 |
selling, general and administrative | 172,300,000 | 159,300,000 | 152,000,000 | 158,200,000 | 157,000,000 | 150,500,000 | 161,800,000 | 172,200,000 | 196,600,000 | 203,600,000 | 203,500,000 | 202,900,000 | 202,400,000 | 188,900,000 | 187,200,000 | 177,500,000 | 179,900,000 | 174,300,000 | 165,100,000 | 154,200,000 | 144,700,000 | 146,300,000 | 165,700,000 | 170,700,000 | 172,300,000 | 167,900,000 | 167,400,000 | 174,800,000 | 176,600,000 | 164,000,000 | 114,480,000 | 109,059,000 | 114,289,000 | 114,272,000 | 111,160,000 | 111,017,000 | 120,129,000 | 157,505,000 | 78,293,000 | 76,270,000 | 80,258,000 | 66,849,000 | 67,778,000 | 66,668,000 | 71,114,000 | 69,255,000 | 65,344,000 | 66,856,000 | 69,368,000 | 65,710,000 | 64,744,000 | 69,368,000 | 71,767,000 | 57,920,000 | 50,754,000 | 52,056,000 | 51,991,000 | 57,590,000 | 56,885,000 | 56,100,000 | 57,584,000 | 57,584,000 |
amortization of acquired intangible assets | 108,100,000 | 107,600,000 | 122,600,000 | 122,600,000 | 122,700,000 | 123,000,000 | 151,200,000 | 151,300,000 | 151,400,000 | 151,500,000 | 167,400,000 | 167,400,000 | 167,500,000 | 167,600,000 | 215,500,000 | 215,700,000 | 215,700,000 | 215,600,000 | 232,400,000 | 231,600,000 | 232,900,000 | 235,400,000 | 248,500,000 | 248,700,000 | 248,200,000 | 248,500,000 | 176,900,000 | 193,700,000 | 169,900,000 | 133,700,000 | 122,739,000 | 121,003,000 | 120,913,000 | 120,845,000 | 94,311,000 | 82,791,000 | 80,394,000 | 80,171,000 | 48,132,000 | 48,312,000 | 43,840,000 | 34,612,000 | 47,087,000 | 47,582,000 | 45,433,000 | 36,644,000 | 21,309,000 | 21,804,000 | 23,744,000 | 27,677,000 | 39,922,000 | 39,711,000 | 27,858,000 | |||||||||
special charges and other | 6,300,000 | 22,200,000 | 1,900,000 | 3,500,000 | 1,500,000 | 2,600,000 | 10,200,000 | 10,500,000 | -7,200,000 | 4,300,000 | 4,300,000 | 300,000 | 3,600,000 | 8,100,000 | 18,200,000 | 40,100,000 | 188,000 | 196,000 | 19,872,000 | |||||||||||||||||||||||||||||||||||||||||||
operating expenses | 549,000,000 | 544,600,000 | 601,400,000 | 530,500,000 | 521,900,000 | 517,800,000 | 536,400,000 | 590,600,000 | 642,400,000 | 655,300,000 | 671,300,000 | 659,200,000 | 642,800,000 | 608,600,000 | 670,900,000 | 638,300,000 | 652,000,000 | 638,800,000 | 618,800,000 | 600,200,000 | 581,700,000 | 580,000,000 | 653,200,000 | 654,300,000 | 643,900,000 | 643,600,000 | 535,700,000 | 584,900,000 | 586,600,000 | 509,700,000 | 371,051,000 | 361,813,000 | 388,695,000 | 362,841,000 | 378,739,000 | 347,185,000 | 347,861,000 | 407,594,000 | 157,571,500 | 216,586,000 | ||||||||||||||||||||||
operating income | 88,900,000 | 32,100,000 | -100,300,000 | 30,900,000 | 146,600,000 | 219,100,000 | 253,500,000 | 529,400,000 | 885,000,000 | 903,100,000 | 848,000,000 | 811,600,000 | 755,100,000 | 701,300,000 | 549,500,000 | 515,000,000 | 416,300,000 | 368,800,000 | 308,000,000 | 245,600,000 | 226,200,000 | 218,300,000 | 160,700,000 | 131,200,000 | 183,600,000 | 171,600,000 | 284,700,000 | 194,700,000 | 102,700,000 | 132,300,000 | 244,057,000 | 245,246,000 | 225,399,000 | 221,598,000 | 154,087,000 | 118,074,000 | 62,760,000 | -59,104,000 | 79,946,000 | 76,132,000 | 74,948,000 | 121,319,000 | 110,347,000 | 98,009,000 | 101,318,000 | 115,946,000 | 126,037,000 | 116,918,000 | 117,508,000 | 98,401,000 | 56,713,000 | 17,413,000 | 8,094,000 | 96,333,000 | 93,909,000 | 88,127,000 | 97,620,000 | 116,860,000 | 124,361,000 | 117,453,000 | 123,143,000 | 123,143,000 |
yoy | -39.36% | -85.35% | -139.57% | -94.16% | -83.44% | -75.74% | -70.11% | -34.77% | 17.20% | 28.78% | 54.32% | 57.59% | 81.38% | 90.16% | 78.41% | 109.69% | 84.04% | 68.94% | 91.66% | 87.20% | 23.20% | 27.21% | -43.55% | -32.61% | 78.77% | 29.71% | 16.65% | -20.61% | -54.44% | -40.30% | 58.39% | 107.71% | 259.14% | -474.93% | 92.74% | 55.09% | -16.26% | -148.72% | -27.55% | -22.32% | -26.03% | 4.63% | -12.45% | -16.17% | -13.78% | 17.83% | 122.24% | 571.44% | 1351.79% | 2.15% | -39.61% | -80.24% | -91.71% | -17.57% | -24.49% | -24.97% | -20.73% | -5.10% | ||||
qoq | 176.95% | -132.00% | -424.60% | -78.92% | -33.09% | -13.57% | -52.12% | -40.18% | -2.00% | 6.50% | 4.48% | 7.48% | 7.67% | 27.63% | 6.70% | 23.71% | 12.88% | 19.74% | 25.41% | 8.58% | 3.62% | 35.84% | 22.48% | -28.54% | 6.99% | -39.73% | 46.22% | 89.58% | -22.37% | -45.79% | -0.48% | 8.81% | 1.72% | 43.81% | 30.50% | 88.14% | -206.19% | -173.93% | 5.01% | 1.58% | -38.22% | 9.94% | 12.59% | -3.27% | -12.62% | -8.01% | 7.80% | -0.50% | 19.42% | 73.51% | 225.69% | 115.13% | -91.60% | 2.58% | 6.56% | -9.72% | -16.46% | -6.03% | 5.88% | -4.62% | 0.00% | |
operating margin % | 7.80% | 2.98% | -10.33% | 3.01% | 12.60% | 17.65% | 19.12% | 29.98% | 39.26% | 39.46% | 37.98% | 37.41% | 36.42% | 35.72% | 29.80% | 29.30% | 25.23% | 23.50% | 20.99% | 18.16% | 17.27% | 16.67% | 12.12% | 10.19% | 13.72% | 12.97% | 21.41% | 14.16% | 7.17% | 10.91% | 24.35% | 24.67% | 22.27% | 22.79% | 17.07% | 14.15% | 7.20% | -7.39% | 14.34% | 14.09% | 13.84% | 22.72% | 20.31% | 18.54% | 18.55% | 21.92% | 25.55% | 24.24% | 23.85% | 21.26% | 13.18% | 4.19% | 2.11% | 27.36% | 27.71% | 26.77% | 28.66% | 31.20% | 32.73% | 31.93% | 32.21% | 32.21% |
interest income | 3,600,000 | 4,900,000 | 2,700,000 | 1,700,000 | 2,000,000 | 2,800,000 | 2,500,000 | 2,000,000 | 1,600,000 | 1,500,000 | 1,000,000 | 800,000 | 200,000 | 100,000 | 100,000 | 100,000 | 300,000 | 900,000 | 200,000 | 300,000 | 300,000 | 500,000 | 600,000 | 1,000,000 | 700,000 | 800,000 | 700,000 | 900,000 | 5,700,000 | 7,559,000 | 6,306,000 | 4,609,000 | 3,526,000 | 1,314,000 | 501,000 | 445,000 | 819,000 | 5,837,000 | 6,677,000 | 6,405,000 | 5,528,000 | 5,330,000 | 4,924,000 | 4,531,000 | 4,742,000 | 4,309,000 | 4,241,000 | 4,010,000 | 3,925,000 | 3,671,000 | 3,813,000 | 3,744,000 | 4,332,000 | 5,584,000 | 4,374,000 | 4,028,000 | 4,006,000 | 3,631,000 | 3,955,000 | 4,070,000 | 4,070,000 | |
interest expense | -56,300,000 | -57,400,000 | -69,600,000 | -68,700,000 | -59,100,000 | -61,800,000 | -55,100,000 | -49,200,000 | -46,800,000 | -47,200,000 | -47,500,000 | -52,800,000 | -53,300,000 | -50,300,000 | -57,800,000 | -62,100,000 | -64,800,000 | -72,300,000 | -78,000,000 | -86,500,000 | -93,300,000 | -99,100,000 | -115,400,000 | -119,700,000 | -129,600,000 | -132,600,000 | -136,200,000 | -137,600,000 | -138,600,000 | -90,400,000 | -50,307,000 | -49,744,000 | -49,459,000 | -49,490,000 | -41,661,000 | -35,143,000 | -35,126,000 | -34,416,000 | -26,815,000 | -27,507,000 | -25,644,000 | -24,052,000 | -20,114,000 | -14,223,000 | -14,019,000 | -13,678,000 | -11,961,000 | -12,545,000 | -12,354,000 | -11,856,000 | -9,932,000 | -11,077,000 | -10,758,000 | -9,148,000 | -8,346,000 | -8,994,000 | -8,911,000 | -8,015,000 | -8,065,000 | -7,672,000 | -8,045,000 | -8,045,000 |
other income | -4,400,000 | 4,600,000 | 300,000 | -9,700,000 | 2,000,000 | 1,700,000 | -1,200,000 | 2,100,000 | -3,100,000 | 300,000 | 2,600,000 | -800,000 | 1,700,000 | -700,000 | 4,600,000 | -1,600,000 | 500,000 | 700,000 | -3,200,000 | -1,400,000 | 2,700,000 | 10,200,000 | -2,500,000 | -200,000 | -9,800,000 | -13,033,000 | -2,962,000 | 5,743,000 | 4,452,000 | 1,996,000 | 121,000 | -2,789,000 | 2,010,000 | -1,299,000 | -5,088,000 | -1,696,000 | 16,947,000 | 17,277,000 | -2,457,000 | -1,091,000 | 13,000 | -195,000 | 3,824,000 | 2,143,000 | 126,000 | |||||||||||||||||
income before income taxes | 31,800,000 | -15,800,000 | -168,300,000 | -46,100,000 | 91,500,000 | 161,800,000 | 199,700,000 | 484,300,000 | 833,600,000 | 848,300,000 | 801,800,000 | 762,200,000 | 699,100,000 | 646,600,000 | 479,200,000 | 441,500,000 | 264,800,000 | 297,000,000 | 144,400,000 | 16,800,000 | 88,800,000 | 89,500,000 | 45,800,000 | 10,600,000 | 53,500,000 | 40,500,000 | 151,200,000 | 55,000,000 | -39,400,000 | 37,700,000 | 188,209,000 | 196,650,000 | 186,236,000 | 166,205,000 | 71,802,000 | 83,498,000 | 25,234,000 | -90,747,000 | 55,920,000 | 50,158,000 | 53,957,000 | 119,565,000 | 70,971,500 | 86,191,000 | 90,704,000 | 106,991,000 | 78,532,500 | 112,588,000 | 111,206,000 | 90,336,000 | 25,668,750 | 9,692,000 | 2,119,000 | 90,864,000 | ||||||||
income tax provision | -9,900,000 | 2,800,000 | -13,700,000 | 7,500,000 | 13,100,000 | 32,500,000 | 45,000,000 | 65,100,000 | 167,000,000 | 181,900,000 | 197,800,000 | 181,900,000 | 152,900,000 | 139,400,000 | 41,300,000 | 88,700,000 | 22,800,000 | 44,200,000 | 28,400,000 | -19,400,000 | 15,200,000 | -34,100,000 | -54,100,000 | -300,500,000 | -55,400,000 | -10,200,000 | -23,500,000 | 5,800,000 | -135,700,000 | 2,000,000 | 41,466,000 | 447,736,000 | -2,920,000 | -4,382,000 | -65,106,000 | -23,837,000 | -10,340,000 | 18,478,000 | -9,742,000 | -11,053,000 | -10,942,000 | -10,895,000 | -36,559,000 | 1,393,000 | -1,334,000 | 17,082,000 | 6,729,000 | 7,187,000 | 11,400,000 | 11,757,000 | -10,188,000 | -481,000 | 23,303,000 | 12,154,000 | 11,286,000 | 6,188,000 | 10,983,000 | 14,533,000 | -10,583,000 | 12,461,000 | 16,250,000 | 16,250,000 |
net income | 41,700,000 | -18,600,000 | -154,600,000 | -53,600,000 | 78,400,000 | 129,300,000 | 154,700,000 | 419,200,000 | 666,600,000 | 666,400,000 | 604,000,000 | 580,300,000 | 546,200,000 | 507,200,000 | 437,900,000 | 352,800,000 | 242,000,000 | 252,800,000 | 116,000,000 | 36,200,000 | 73,600,000 | 123,600,000 | 99,900,000 | 311,100,000 | 108,900,000 | 50,700,000 | 174,700,000 | 49,200,000 | 96,300,000 | 35,700,000 | 146,743,000 | -251,086,000 | 189,156,000 | 170,587,000 | 136,908,000 | 107,175,000 | 33,919,000 | -113,363,000 | 64,142,500 | 61,211,000 | 64,899,000 | 130,460,000 | 66,686,250 | 84,798,000 | 92,038,000 | 89,909,000 | 70,946,500 | 105,401,000 | 99,806,000 | 78,579,000 | 16,924,750 | 10,173,000 | -21,184,000 | 78,710,000 | 64,017,250 | 77,489,000 | 79,287,000 | 99,293,000 | 73,355,500 | 100,776,000 | 103,080,000 | 103,080,000 |
yoy | -46.81% | -114.39% | -199.94% | -112.79% | -88.24% | -80.60% | -74.39% | -27.76% | 22.04% | 31.39% | 37.93% | 64.48% | 125.70% | 100.63% | 277.50% | 874.59% | 228.80% | 104.53% | 16.12% | -88.36% | -32.42% | 143.79% | -42.82% | 532.32% | 13.08% | 42.02% | 19.05% | -119.59% | -49.09% | -79.07% | 7.18% | -334.28% | 457.67% | -250.48% | 113.44% | 75.09% | -47.74% | -186.89% | -3.81% | -27.82% | -29.49% | 45.10% | -6.00% | -19.55% | -7.78% | 14.42% | 319.19% | 936.09% | -571.14% | -0.17% | -73.56% | -86.87% | -126.72% | -20.73% | -12.73% | -23.11% | -23.08% | -3.67% | ||||
qoq | -324.19% | -87.97% | 188.43% | -168.37% | -39.37% | -16.42% | -63.10% | -37.11% | 0.03% | 10.33% | 4.08% | 6.24% | 7.69% | 15.83% | 24.12% | 45.79% | -4.27% | 117.93% | 220.44% | -50.82% | -40.45% | 23.72% | -67.89% | 185.67% | 114.79% | -70.98% | 255.08% | -48.91% | 169.75% | -75.67% | -158.44% | -232.74% | 10.89% | 24.60% | 27.74% | 215.97% | -129.92% | -276.74% | 4.79% | -5.68% | -50.25% | 95.63% | -21.36% | -7.87% | 2.37% | 26.73% | -32.69% | 5.61% | 27.01% | 364.28% | 66.37% | -148.02% | -126.91% | 22.95% | -17.39% | -2.27% | -20.15% | 35.36% | -27.21% | -2.24% | 0.00% | |
net income margin % | 3.66% | -1.73% | -15.93% | -5.22% | 6.74% | 10.42% | 11.67% | 23.74% | 29.57% | 29.12% | 27.05% | 26.75% | 26.35% | 25.83% | 23.74% | 20.07% | 14.67% | 16.11% | 7.91% | 2.68% | 5.62% | 9.44% | 7.53% | 24.16% | 8.14% | 3.83% | 13.14% | 3.58% | 6.72% | 2.94% | 14.64% | -25.25% | 18.69% | 17.55% | 15.17% | 12.85% | 3.89% | -14.18% | 11.50% | 11.33% | 11.99% | 24.43% | 12.28% | 16.04% | 16.85% | 17.00% | 14.38% | 21.85% | 20.26% | 16.98% | 3.93% | 2.45% | -5.53% | 22.35% | 18.89% | 23.54% | 23.28% | 26.51% | 19.30% | 27.40% | 26.97% | 26.97% |
dividends on series a preferred stock | -27,800,000 | -27,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | 13,900,000 | -46,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per common share | 30,000 | -90,000 | -300,000 | -100,000 | 150,000 | 240,000 | 290,000 | 780,000 | 1,230,000 | 1,220,000 | 1,110,000 | 1,060,000 | 990,000 | 920,000 | 790,000 | 640,000 | 440,000 | 920,000 | 440,000 | 140,000 | 290,000 | 500,000 | 420,000 | 1,300,000 | 460,000 | 210,000 | 740,000 | 210,000 | 410,000 | 150,000 | 450 | 357.5 | 530 | 500 | 400 | 87.5 | 50 | -110 | 410 | 335 | 400 | 420 | 520 | 392.5 | 540 | 550 | 550 | |||||||||||||||
diluted net income per common share | 30,000 | -90,000 | -290,000 | -100,000 | 140,000 | 240,000 | 290,000 | 770,000 | 1,210,000 | 1,210,000 | 1,090,000 | 1,040,000 | 980,000 | 900,000 | 770,000 | 620,000 | 430,000 | 890,000 | 420,000 | 130,000 | 270,000 | 480,000 | 390,000 | 1,200,000 | 430,000 | 200,000 | 690,000 | 200,000 | 380,000 | 140,000 | 400 | 327.5 | 480 | 460 | 370 | 82.5 | 50 | -110 | 390 | 315 | 380 | 400 | 490 | 382.5 | 510 | 540 | 540 | |||||||||||||||
dividends declared per common share | 455,000 | 455,000 | 455,000 | 455,000 | 454,000 | 452,000 | 450,000 | 439,000 | 410,000 | 383,000 | 358,000 | 328,000 | 301,000 | 276,000 | 253,000 | 232,000 | 218,500 | 413,000 | 390,000 | 368,500 | 368,000 | 367,500 | 367,000 | 366,500 | 366,000 | 365,500 | 365,000 | 364,500 | 364,000 | 363,500 | 1,447,914 | 362.5 | 362 | 361.5 | 361 | 360.5 | 360 | 359.5 | 359 | 358.5 | 358 | 357.5 | 357 | 356.5 | 356 | 355.5 | 355 | 354.5 | 354 | 353.5 | 353 | 352 | 351 | 350 | 349 | 348 | 347 | 346 | 689 | 343 | 343 | |
basic common shares outstanding | 540,000,000 | 539,200,000 | 400,000 | 537,400,000 | 536,700,000 | 536,700,000 | -1,000,000 | 540,800,000 | 543,100,000 | 545,100,000 | -1,100,000 | 549,200,000 | 551,500,000 | 553,800,000 | 1,100,000 | 554,900,000 | 551,300,000 | 273,800,000 | 3,900,000 | 263,400,000 | 256,000,000 | 247,700,000 | 400,000 | 239,200,000 | 238,400,000 | 237,800,000 | 300,000 | 236,700,000 | 235,800,000 | 235,200,000 | 622,000 | 234,106,000 | 233,299,000 | 229,429,000 | 1,836,000 | 216,210,000 | 215,524,000 | 214,345,000 | 117,000 | 203,294,000 | 204,275,000 | 202,232,000 | 264,000 | 201,203,000 | 200,629,000 | 200,187,000 | 446,000 | 198,759,000 | 197,825,000 | 196,950,000 | 438,000 | 194,958,000 | 194,060,000 | 193,452,000 | 429,000 | 191,640,000 | 190,809,000 | 190,112,000 | 622,000 | 187,488,000 | 186,303,000 | 186,303,000 |
diluted common shares outstanding | 545,000,000 | 539,200,000 | -4,800,000 | 537,400,000 | 542,000,000 | 542,800,000 | -1,000,000 | 546,500,000 | 549,200,000 | 551,400,000 | -1,100,000 | 555,400,000 | 558,300,000 | 561,500,000 | -200,000 | 567,300,000 | 565,900,000 | 282,600,000 | 3,600,000 | 275,400,000 | 267,700,000 | 257,800,000 | 400,000 | 258,300,000 | 255,300,000 | 253,900,000 | 400,000 | 244,600,000 | 251,800,000 | 252,200,000 | 876,000 | 234,106,000 | 244,767,000 | 242,902,000 | 1,455,000 | 235,424,000 | 233,960,000 | 214,345,000 | 108,000 | 217,975,000 | 217,099,000 | 216,767,000 | -872,000 | 223,487,000 | 225,284,000 | 224,527,000 | 1,687,000 | 219,089,000 | 216,475,000 | 212,266,000 | 1,223,000 | 204,405,000 | 194,060,000 | 203,700,000 | 833,000 | 203,291,000 | 200,199,000 | 204,567,000 | 2,371,000 | 196,255,000 | 190,704,000 | 190,704,000 |
loss on settlement of debt | -1,400,000 | -300,000 | -3,100,000 | -9,100,000 | -2,100,000 | -6,200,000 | -11,800,000 | -16,100,000 | -85,200,000 | -300,000 | -85,600,000 | -142,100,000 | -45,100,000 | -26,800,000 | -3,400,000 | -100,000 | -1,900,000 | -8,300,000 | -200,000 | -4,100,000 | ||||||||||||||||||||||||||||||||||||||||||
special charges (income) and other | 1,150,000 | 1,100,000 | 1,800,000 | 1,700,000 | -1,525,000 | 6,500,000 | 4,300,000 | 7,375,000 | 17,800,000 | 13,130,500 | 20,944,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special (income) charges and other | -16,900,000 | 5,100,000 | -300,000 | 14,250,000 | -1,300,000 | -2,756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other loss | -725,000 | -400,000 | -50,000 | -1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
includes share-based compensation expense as follows: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on equity method investments | -55,000 | -55,000 | -56,000 | -56,000 | -56,000 | -56,000 | -56,000 | -177,000 | -35,000 | -32,000 | -101,000 | -260,000 | -95,500 | -229,000 | -32,000 | -121,000 | -13,000 | -61,000 | -43,000 | -43,000 | ||||||||||||||||||||||||||||||||||||||||||
losses on equity method investment | -50,000 | -100,000 | -100,000 | -100,000 | -41,750 | -56,000 | -56,000 | -55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on settlement of convertible debt | -34,000 | -2,140,000 | -13,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 146,743,000 | -251,086,000 | 189,156,000 | 170,587,000 | 136,908,000 | 107,335,000 | 35,574,000 | -109,225,000 | 80,636,000 | 77,489,000 | 79,287,000 | 99,293,000 | 130,612,000 | 101,930,000 | 104,748,000 | 104,748,000 | ||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -191,000 | -1,850,000 | -5,473,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss from discontinued operations | -160,000 | -1,655,000 | -4,138,000 | -1,283,250 | -1,154,000 | -1,668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interests | 207,000 | 822,000 | 1,259,000 | 1,603,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to microchip technology | 136,908,000 | 107,175,000 | 33,919,000 | -113,363,000 | 64,194,250 | 61,211,000 | 64,899,000 | 130,667,000 | 67,401,750 | 86,057,000 | 93,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per common share attributable to microchip technology stockholders | 315 | 300 | 320 | 650 | 335 | 430 | 470 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per common share attributable to microchip technology stockholders | 295 | 280 | 300 | 600 | 300 | 390 | 420 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
special charges | 9,543,000 | 22,035,000 | 6,648,000 | 1,557,000 | 758,000 | 1,003,000 | 775,000 | 304,000 | 533,000 | 801,000 | 1,701,000 | 7,222,000 | 2,559,000 | 22,394,000 | 186,000 | 646,000 | 558,000 | 558,000 | ||||||||||||||||||||||||||||||||||||||||||||
special (income) charges | 796,750 | -5,018,000 | -11,000 | -165,000 | -660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on equity method investments | -188,000 | -62,000 | 34,000 | 150,000 | -135,000 | 14,000 | -28,000 | 280,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 77,750 | -228,000 | 1,071,000 | -532,000 | -315,500 | 156,000 | -2,454,000 | 1,036,000 | 436,750 | 375,000 | 1,873,000 | 1,873,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 91,922,000 | 83,677,000 | 90,270,000 | 113,826,000 | 120,029,000 | 114,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations before income taxes | -1,343,000 | -1,317,000 | -1,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per common share – continuing operations | 420 | 400 | 420 | 520 | 690 | 540 | 560 | 560 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net loss per common share – discontinued operations | -7.5 | -10 | -10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per common share – continuing operations | 390 | 380 | 400 | 490 | 650 | 520 | 550 | 550 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net loss per common share – discontinued operations | -7.5 | -10 | -10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income before taxes | 120,998,000 | 120,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations before income taxes | -1,756,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | -1,668,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic net income per common share – discontinued operations | -10 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted net income per common share – discontinued operations | -10 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-11-08 | 2010-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash and cash equivalents | 236,800,000 | 566,500,000 | 771,700,000 | 586,000,000 | 286,100,000 | 315,100,000 | 319,700,000 | 281,000,000 | 256,600,000 | 271,200,000 | 234,000,000 | 288,900,000 | 304,800,000 | 377,100,000 | 317,400,000 | 313,500,000 | 253,300,000 | 277,700,000 | 280,000,000 | 370,700,000 | 368,300,000 | 378,200,000 | 401,000,000 | 397,100,000 | 401,800,000 | 434,000,000 | 428,600,000 | 432,200,000 | 459,700,000 | 635,200,000 | 901,300,000 | 672,079,000 | 826,407,000 | 773,036,000 | 908,684,000 | 663,938,000 | 489,988,000 | 600,526,000 | 2,092,751,000 | 331,451,000 | 539,078,000 | 563,547,000 | 607,815,000 | 456,339,000 | 481,439,000 | 617,770,000 | 466,603,000 | 375,100,000 | 344,202,000 | 403,231,000 | 528,334,000 | 465,293,000 | 436,735,000 | 779,848,000 | 635,755,000 | 605,725,000 | 675,129,000 | 651,383,000 | 703,924,000 | 500,616,000 | 423,721,000 | 423,721,000 |
accounts receivable | 746,200,000 | 765,500,000 | 689,700,000 | 857,200,000 | 1,044,300,000 | 1,095,800,000 | 1,143,700,000 | 1,398,100,000 | 1,706,200,000 | 1,465,000,000 | 1,305,300,000 | 1,175,000,000 | 1,133,200,000 | 1,145,000,000 | 1,072,600,000 | 930,100,000 | 985,600,000 | 1,000,700,000 | 997,700,000 | 893,800,000 | 903,700,000 | 894,300,000 | 934,000,000 | 807,500,000 | 848,600,000 | 936,800,000 | 880,600,000 | 544,800,000 | 668,800,000 | 789,400,000 | 563,700,000 | 553,135,000 | 545,416,000 | 528,954,000 | 478,373,000 | 475,093,000 | 451,042,000 | 435,511,000 | 290,183,000 | 248,006,000 | 281,063,000 | 277,033,000 | 273,937,000 | 242,595,000 | 287,473,000 | 286,699,000 | 242,405,000 | 224,273,000 | 230,493,000 | 232,262,000 | 229,955,000 | 177,502,000 | 230,457,000 | 174,685,000 | 170,201,000 | 149,277,000 | 142,409,000 | 196,254,000 | 181,202,000 | 187,267,000 | 202,754,000 | 202,754,000 |
inventories | 1,095,300,000 | 1,169,100,000 | 1,293,500,000 | 1,356,300,000 | 1,339,600,000 | 1,308,000,000 | 1,316,000,000 | 1,311,100,000 | 1,330,900,000 | 1,336,400,000 | 1,324,900,000 | 1,165,400,000 | 1,030,300,000 | 911,800,000 | 854,400,000 | 768,200,000 | 713,600,000 | 683,800,000 | 665,000,000 | 666,100,000 | 661,400,000 | 657,200,000 | 685,700,000 | 708,800,000 | 734,200,000 | 733,100,000 | 711,700,000 | 702,500,000 | 836,700,000 | 1,104,800,000 | 476,200,000 | 487,065,000 | 456,939,000 | 426,843,000 | 417,202,000 | 419,618,000 | 424,690,000 | 518,431,000 | 306,815,000 | 319,524,000 | 363,760,000 | 303,690,000 | 279,456,000 | 276,143,000 | 275,746,000 | 264,505,000 | 262,725,000 | 274,629,000 | 275,124,000 | 256,136,000 | 242,334,000 | 261,594,000 | 289,526,000 | 221,481,000 | 217,278,000 | 217,853,000 | 211,206,000 | 202,455,000 | 180,800,000 | 177,705,000 | 166,569,000 | 166,569,000 |
other current assets | 272,000,000 | 252,700,000 | 236,400,000 | 196,300,000 | 235,500,000 | 229,400,000 | 233,600,000 | 229,400,000 | 232,700,000 | 197,000,000 | 205,100,000 | 204,400,000 | 205,700,000 | 207,300,000 | 206,200,000 | 186,700,000 | 194,600,000 | 192,900,000 | 200,500,000 | 219,900,000 | 186,700,000 | 203,300,000 | 194,500,000 | 185,400,000 | 189,900,000 | 171,500,000 | 191,600,000 | 194,100,000 | 206,500,000 | 274,500,000 | 55,900,000 | 53,531,000 | 82,059,000 | 68,941,000 | 58,880,000 | 55,374,000 | 49,270,000 | 47,087,000 | 11,688,000 | 20,803,000 | 24,624,000 | 23,700,000 | 32,604,000 | 42,697,000 | 35,876,000 | 33,991,000 | 20,238,000 | 61,141,000 | 58,677,000 | 56,674,000 | 67,358,000 | 75,472,000 | 65,088,000 | 50,815,000 | 52,524,000 | 49,634,000 | 45,468,000 | 69,267,000 | 58,429,000 | 52,594,000 | 50,373,000 | 50,373,000 |
total current assets | 2,350,300,000 | 2,753,800,000 | 2,991,300,000 | 2,995,800,000 | 2,905,500,000 | 2,948,300,000 | 3,013,000,000 | 3,219,600,000 | 3,526,400,000 | 3,269,600,000 | 3,069,300,000 | 2,833,700,000 | 2,676,000,000 | 2,643,200,000 | 2,452,600,000 | 2,200,500,000 | 2,149,100,000 | 2,157,100,000 | 2,145,200,000 | 2,152,500,000 | 2,122,100,000 | 2,135,000,000 | 2,217,200,000 | 2,104,000,000 | 2,177,800,000 | 2,278,500,000 | 2,214,800,000 | 1,877,600,000 | 2,176,200,000 | 2,818,400,000 | 3,356,300,000 | 2,253,441,000 | 2,443,422,000 | 2,298,762,000 | 2,305,040,000 | 1,676,750,000 | 1,490,735,000 | 1,672,988,000 | 3,096,713,000 | 1,632,721,000 | 2,778,887,000 | 2,255,614,000 | 2,664,617,000 | 1,783,479,000 | 1,978,965,000 | 2,450,351,000 | 1,969,399,000 | 1,969,028,000 | 1,820,906,000 | 1,615,697,000 | 2,236,370,000 | 2,296,583,000 | 2,289,278,000 | 2,229,298,000 | 2,015,861,000 | 1,830,080,000 | 1,933,376,000 | 2,095,687,000 | 1,774,983,000 | 1,738,444,000 | 1,917,305,000 | 1,917,305,000 |
property, plant and equipment | 1,153,500,000 | 1,153,900,000 | 1,183,700,000 | 1,152,100,000 | 1,171,200,000 | 1,196,200,000 | 1,194,600,000 | 1,208,300,000 | 1,206,900,000 | 1,185,700,000 | 1,177,900,000 | 1,113,700,000 | 1,088,300,000 | 994,900,000 | 967,900,000 | 929,900,000 | 923,700,000 | 892,200,000 | 854,700,000 | 827,400,000 | 822,100,000 | 844,000,000 | 876,100,000 | 909,700,000 | 937,000,000 | 963,000,000 | 996,700,000 | 1,039,700,000 | 1,051,900,000 | 1,078,400,000 | 767,900,000 | 754,780,000 | 722,780,000 | 693,995,000 | 683,338,000 | 698,704,000 | 716,998,000 | 732,816,000 | 609,396,000 | 622,842,000 | 631,600,000 | 595,247,000 | 581,572,000 | 577,123,000 | 585,102,000 | 569,908,000 | 531,967,000 | 520,565,000 | 518,191,000 | 513,723,000 | 514,544,000 | 522,737,000 | 536,727,000 | 506,229,000 | 516,611,000 | 533,652,000 | 548,977,000 | 545,703,000 | 540,513,000 | 528,215,000 | 517,668,000 | 517,668,000 |
goodwill | 6,695,500,000 | 6,695,400,000 | 6,684,800,000 | 6,684,800,000 | 6,681,900,000 | 6,681,900,000 | 6,675,400,000 | 6,675,400,000 | 6,675,400,000 | 6,675,400,000 | 6,673,600,000 | 6,673,600,000 | 6,673,600,000 | 6,673,600,000 | 6,673,600,000 | 6,673,600,000 | 6,673,600,000 | 6,670,600,000 | 6,670,600,000 | 6,670,600,000 | 6,664,800,000 | 6,664,800,000 | 6,664,800,000 | 6,664,800,000 | 6,664,600,000 | 6,663,900,000 | 6,663,900,000 | 6,782,000,000 | 6,787,500,000 | 7,273,200,000 | 2,299,000,000 | 2,299,009,000 | 2,299,009,000 | 2,299,009,000 | 2,299,009,000 | 2,362,090,000 | 2,384,740,000 | 2,390,955,000 | 1,012,652,000 | 1,011,227,000 | 1,008,720,000 | 571,660,000 | 571,271,000 | 565,290,000 | 557,965,000 | 409,885,000 | 276,097,000 | 275,967,000 | 268,570,000 | 268,547,000 | 271,348,000 | 263,311,000 | 260,059,000 | 102,193,000 | 93,513,000 | 76,098,000 | 76,061,000 | 76,028,000 | 76,018,000 | 59,457,000 | 49,355,000 | 49,355,000 |
intangible assets | 2,169,500,000 | 2,292,200,000 | 2,389,000,000 | 2,518,200,000 | 2,654,500,000 | 2,775,500,000 | 2,781,800,000 | 2,936,500,000 | 3,088,800,000 | 3,252,800,000 | 3,369,000,000 | 3,544,800,000 | 3,704,900,000 | 3,869,400,000 | 4,043,100,000 | 4,256,300,000 | 4,479,800,000 | 4,581,400,000 | 4,794,800,000 | 5,025,800,000 | 5,255,800,000 | 5,486,800,000 | 5,702,300,000 | 5,939,500,000 | 6,187,300,000 | 6,428,700,000 | 6,685,600,000 | 6,632,900,000 | 6,825,900,000 | 6,248,900,000 | 1,662,000,000 | 1,784,568,000 | 1,905,730,000 | 2,026,575,000 | 2,148,092,000 | 2,233,621,000 | 2,322,706,000 | 2,403,357,000 | 606,349,000 | 654,574,000 | 702,383,000 | 470,488,000 | 504,417,000 | 551,210,000 | 599,025,000 | 498,079,000 | 445,499,000 | 466,278,000 | 480,679,000 | 504,765,000 | 530,136,000 | 570,804,000 | 607,127,000 | 110,257,000 | 90,436,000 | 75,051,000 | 76,503,000 | 75,583,000 | 77,929,000 | 79,074,000 | 81,320,000 | 81,320,000 |
long-term deferred tax assets | 1,739,000,000 | 1,734,600,000 | 1,728,100,000 | 1,703,900,000 | 1,637,500,000 | 1,600,500,000 | 1,596,500,000 | 1,538,200,000 | 1,576,000,000 | 1,603,700,000 | 1,623,300,000 | 1,630,000,000 | 1,692,300,000 | 1,747,700,000 | 1,797,100,000 | 1,721,500,000 | 1,738,600,000 | 1,719,500,000 | 1,749,200,000 | 1,628,400,000 | 1,634,900,000 | 1,639,100,000 | 1,748,500,000 | 1,738,400,000 | 1,662,000,000 | 1,680,000,000 | 1,677,200,000 | 1,717,100,000 | 1,715,500,000 | 1,675,800,000 | 100,200,000 | 70,793,000 | 81,370,000 | 74,065,000 | 68,870,000 | 60,797,000 | 68,823,000 | 68,653,000 | 14,831,000 | 18,910,000 | ||||||||||||||||||||||
other assets | 361,900,000 | 349,600,000 | 397,700,000 | 577,400,000 | 571,700,000 | 637,300,000 | 611,900,000 | 565,000,000 | 527,900,000 | 507,400,000 | 457,200,000 | 320,300,000 | 306,000,000 | 279,600,000 | 265,200,000 | 265,400,000 | 250,200,000 | 257,000,000 | 264,300,000 | 271,400,000 | 271,200,000 | 258,400,000 | 217,200,000 | 232,200,000 | 229,800,000 | 232,300,000 | 111,800,000 | 106,400,000 | 110,100,000 | 154,100,000 | 71,800,000 | 75,810,000 | 73,638,000 | 75,027,000 | 75,075,000 | 82,612,000 | 90,394,000 | 89,987,000 | 109,025,000 | 116,290,000 | 79,809,000 | 65,952,000 | 75,510,000 | 44,591,000 | 48,293,000 | 45,981,000 | 45,956,000 | 47,345,000 | 47,149,000 | 47,468,000 | 41,557,000 | 40,427,000 | 41,183,000 | 37,387,000 | 38,769,000 | 38,184,000 | 38,852,000 | 36,748,000 | 33,777,000 | 41,704,000 | 52,570,000 | 52,570,000 |
total assets | 14,469,700,000 | 14,979,500,000 | 15,374,600,000 | 15,632,200,000 | 15,622,300,000 | 15,839,700,000 | 15,873,200,000 | 16,143,000,000 | 16,601,400,000 | 16,494,600,000 | 16,370,300,000 | 16,116,100,000 | 16,141,100,000 | 16,208,400,000 | 16,199,500,000 | 16,047,200,000 | 16,215,000,000 | 16,277,800,000 | 16,478,800,000 | 16,576,100,000 | 16,770,900,000 | 17,028,100,000 | 17,426,100,000 | 17,588,600,000 | 17,858,500,000 | 18,246,400,000 | 18,350,000,000 | 18,155,700,000 | 18,667,100,000 | 19,248,800,000 | 8,257,200,000 | 8,123,793,000 | 8,055,198,000 | 7,887,891,000 | 7,686,881,000 | 7,144,581,000 | 7,074,396,000 | 7,358,756,000 | 5,567,515,000 | 5,446,553,000 | 5,786,309,000 | 4,856,985,000 | 4,780,713,000 | 4,628,917,000 | 4,610,627,000 | 4,501,743,000 | 4,067,630,000 | 4,003,108,000 | 3,965,151,000 | 3,883,575,000 | 3,851,405,000 | 3,843,524,000 | 3,888,376,000 | 3,144,840,000 | 3,083,776,000 | 3,021,151,000 | 3,033,749,000 | 3,029,299,000 | 2,968,058,000 | 2,828,726,000 | 2,808,370,000 | 2,808,370,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 170,000,000 | 161,900,000 | 160,600,000 | 195,900,000 | 204,200,000 | 196,400,000 | 213,000,000 | 242,200,000 | 283,500,000 | 281,300,000 | 396,900,000 | 354,800,000 | 379,800,000 | 304,700,000 | 344,700,000 | 301,300,000 | 302,600,000 | 284,400,000 | 292,400,000 | 259,800,000 | 216,900,000 | 211,100,000 | 246,800,000 | 209,300,000 | 235,600,000 | 245,700,000 | 226,400,000 | 236,000,000 | 271,200,000 | 318,200,000 | 144,100,000 | 162,718,000 | 182,599,000 | 171,857,000 | 149,233,000 | 135,160,000 | 131,625,000 | 137,614,000 | 79,312,000 | 69,059,000 | 72,362,000 | 93,655,000 | 86,866,000 | 76,933,000 | 94,402,000 | 79,889,000 | 74,050,000 | 62,750,000 | 77,768,000 | 77,693,000 | 75,551,000 | 54,051,000 | 82,265,000 | 52,646,000 | 50,287,000 | 40,039,000 | 57,792,000 | 67,528,000 | 68,433,000 | 66,070,000 | 73,882,000 | 73,882,000 |
accrued liabilities | 873,800,000 | 1,028,500,000 | 994,500,000 | 1,134,400,000 | 1,135,200,000 | 1,323,900,000 | 1,307,000,000 | 1,388,900,000 | 1,468,000,000 | 1,539,600,000 | 1,323,500,000 | 1,256,300,000 | 1,160,000,000 | 1,180,700,000 | 1,054,300,000 | 917,400,000 | 819,200,000 | 804,700,000 | 794,300,000 | 769,200,000 | 762,200,000 | 778,400,000 | 781,800,000 | 726,500,000 | 800,500,000 | 831,200,000 | 787,300,000 | 407,700,000 | 481,900,000 | 491,300,000 | 229,600,000 | 258,409,000 | 221,244,000 | 244,533,000 | 212,450,000 | 222,134,000 | 223,982,000 | 222,500,000 | 119,265,000 | 111,273,000 | 119,452,000 | 111,124,000 | 100,978,000 | 104,389,000 | 113,997,000 | 115,718,000 | 96,731,000 | 96,176,000 | 101,701,000 | 124,154,000 | 127,108,000 | 119,617,000 | 120,086,000 | 86,550,000 | 88,877,000 | 92,741,000 | 92,176,000 | 114,957,000 | 131,839,000 | 91,180,000 | 103,976,000 | 103,976,000 |
total current liabilities | 1,043,800,000 | 1,190,400,000 | 1,155,100,000 | 1,330,300,000 | 3,285,700,000 | 1,520,300,000 | 2,519,400,000 | 3,293,200,000 | 3,412,600,000 | 3,219,600,000 | 3,118,600,000 | 1,611,100,000 | 2,538,400,000 | 1,485,400,000 | 1,399,000,000 | 1,218,700,000 | 1,121,800,000 | 1,089,100,000 | 2,409,600,000 | 2,522,200,000 | 1,975,200,000 | 2,585,800,000 | 1,637,400,000 | 2,336,600,000 | 2,423,400,000 | 2,450,800,000 | 2,374,500,000 | 643,700,000 | 2,088,100,000 | 2,139,300,000 | 2,017,400,000 | 756,832,000 | 734,186,000 | 736,443,000 | 704,450,000 | 651,553,000 | 578,803,000 | 573,285,000 | 382,009,000 | 343,914,000 | 371,776,000 | 372,308,000 | 353,972,000 | 353,086,000 | 385,484,000 | 359,690,000 | 336,079,000 | 316,400,000 | 338,893,000 | 351,664,000 | 341,611,000 | 296,279,000 | 325,473,000 | 249,989,000 | 247,873,000 | 248,566,000 | 294,153,000 | 328,083,000 | 340,316,000 | 299,935,000 | 310,140,000 | 310,140,000 |
long-term debt | 5,375,900,000 | 5,458,100,000 | 5,630,400,000 | 6,749,500,000 | 4,476,600,000 | 6,167,900,000 | 5,000,400,000 | 4,033,300,000 | 4,414,700,000 | 4,632,200,000 | 5,041,700,000 | 6,588,700,000 | 6,304,900,000 | 7,563,900,000 | 7,687,400,000 | 7,868,500,000 | 8,200,600,000 | 8,527,400,000 | 7,581,200,000 | 7,647,800,000 | 8,181,400,000 | 7,730,000,000 | 8,873,400,000 | 8,179,700,000 | 8,415,300,000 | 8,711,400,000 | 8,946,200,000 | 10,542,300,000 | 9,551,100,000 | 10,019,800,000 | 1,758,400,000 | 3,039,623,000 | 3,011,852,000 | 2,983,908,000 | 2,900,524,000 | |||||||||||||||||||||||||||
long-term income tax payable | 561,100,000 | 640,200,000 | 633,400,000 | 598,700,000 | 590,400,000 | 655,600,000 | 649,200,000 | 635,100,000 | 678,500,000 | 718,900,000 | 705,700,000 | 660,300,000 | 666,800,000 | 706,300,000 | 704,600,000 | 673,500,000 | 662,100,000 | 687,300,000 | 689,900,000 | 669,600,000 | 664,300,000 | 681,100,000 | 668,400,000 | 711,400,000 | 716,500,000 | 749,500,000 | 756,200,000 | 720,700,000 | 777,100,000 | 836,700,000 | 754,900,000 | 694,777,000 | 194,342,000 | 187,255,000 | 184,945,000 | 266,763,000 | 292,957,000 | 290,742,000 | 111,061,000 | 106,081,000 | 107,459,000 | 98,001,000 | 114,336,000 | 138,388,000 | 139,343,000 | 144,549,000 | 179,966,000 | 179,246,000 | 192,007,000 | 186,588,000 | 182,723,000 | 181,418,000 | 179,807,000 | 73,261,000 | 70,490,000 | 71,386,000 | 65,040,000 | 61,742,000 | 58,125,000 | 106,201,000 | 100,527,000 | 100,527,000 |
long-term deferred tax liability | 35,200,000 | 36,300,000 | 33,800,000 | 22,900,000 | 29,800,000 | 32,200,000 | 28,800,000 | 33,000,000 | 34,100,000 | 42,300,000 | 42,700,000 | 40,300,000 | 41,500,000 | 40,700,000 | 39,800,000 | 41,400,000 | 43,700,000 | 43,100,000 | 43,900,000 | 9,900,000 | 81,600,000 | 112,300,000 | 318,500,000 | 386,300,000 | 577,900,000 | 690,000,000 | 706,100,000 | 830,500,000 | 815,400,000 | 854,200,000 | 205,800,000 | 208,823,000 | 328,235,000 | 347,216,000 | 409,045,000 | 386,824,000 | 416,452,000 | 468,563,000 | 399,218,000 | 422,667,000 | 448,777,000 | 380,403,000 | 381,192,000 | 468,842,000 | 469,370,000 | |||||||||||||||||
other long-term liabilities | 758,200,000 | 797,400,000 | 843,600,000 | 899,300,000 | 963,900,000 | 1,057,700,000 | 1,017,600,000 | 1,068,200,000 | 1,093,000,000 | 1,050,300,000 | 948,000,000 | 904,100,000 | 486,400,000 | 434,200,000 | 473,900,000 | 441,800,000 | 483,900,000 | 411,000,000 | 417,100,000 | 429,600,000 | 424,700,000 | 417,600,000 | 342,900,000 | 358,000,000 | 364,100,000 | 356,400,000 | 279,500,000 | 257,400,000 | 265,200,000 | 275,000,000 | 240,900,000 | 238,663,000 | 240,459,000 | 220,515,000 | 217,206,000 | 148,549,000 | 161,239,000 | 157,113,000 | 41,271,000 | 41,073,000 | 41,042,000 | 48,694,000 | 43,329,000 | 44,228,000 | 40,351,000 | 39,112,000 | 37,550,000 | 38,422,000 | 38,039,000 | 37,301,000 | 21,966,000 | 21,840,000 | 24,739,000 | 29,265,000 | 8,322,000 | 8,844,000 | 9,874,000 | 10,017,000 | 10,318,000 | 11,257,000 | 14,074,000 | 14,074,000 |
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value per share... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value per share... | 600,000 | 600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 4,028,500,000 | 3,974,000,000 | 3,909,900,000 | 2,481,200,000 | 2,445,600,000 | 2,404,300,000 | 2,482,900,000 | 2,445,800,000 | 2,414,600,000 | 2,400,300,000 | 2,413,300,000 | 2,380,400,000 | 2,355,500,000 | 2,393,000,000 | 2,535,900,000 | 2,500,600,000 | 2,470,600,000 | 2,430,100,000 | 2,403,300,000 | 2,385,100,000 | 2,487,400,000 | 2,542,300,000 | 2,675,100,000 | 2,738,700,000 | 2,731,500,000 | 2,703,300,000 | 2,679,600,000 | 2,657,300,000 | 2,652,500,000 | 2,637,000,000 | 2,562,500,000 | 2,556,274,000 | 2,590,085,000 | 2,583,575,000 | 2,537,344,000 | 1,904,215,000 | 1,905,228,000 | 1,901,460,000 | 1,391,553,000 | 1,385,815,000 | 1,382,818,000 | 1,001,935,000 | 999,515,000 | 1,252,902,000 | 1,248,841,000 | 1,245,191,000 | 1,244,583,000 | 1,254,764,000 | 1,255,419,000 | 1,252,987,000 | 1,255,627,000 | 1,273,455,000 | 1,277,126,000 | 1,269,607,000 | 1,268,907,000 | 1,270,343,000 | 1,270,008,000 | 1,269,303,000 | 1,268,128,000 | 1,268,449,000 | 1,272,037,000 | 1,272,037,000 |
common stock held in treasury: 37,977,550 shares at september 30, 2025; 39,292,311 shares at march 31, 2025 | -2,584,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -6,200,000 | -6,400,000 | -1,700,000 | -3,300,000 | -7,800,000 | -3,700,000 | -3,500,000 | -4,800,000 | -2,800,000 | -4,400,000 | -4,100,000 | -17,500,000 | -11,600,000 | -16,600,000 | -20,600,000 | -23,300,000 | -24,400,000 | -26,200,000 | -26,200,000 | -22,300,000 | -20,900,000 | -21,100,000 | -21,600,000 | -22,000,000 | -22,300,000 | -22,300,000 | -20,700,000 | -17,000,000 | -16,700,000 | -14,900,000 | -17,600,000 | -22,193,000 | -17,812,000 | -19,133,000 | -14,378,000 | -10,828,000 | -15,896,000 | -14,428,000 | ||||||||||||||||||||||||
retained earnings | 5,257,300,000 | 5,489,200,000 | 5,781,100,000 | 6,182,700,000 | 6,480,900,000 | 6,646,200,000 | 6,759,500,000 | 6,847,300,000 | 6,665,500,000 | 6,221,600,000 | 5,764,100,000 | 5,356,000,000 | 4,956,000,000 | 4,575,900,000 | 4,175,200,000 | 3,878,100,000 | 3,654,000,000 | 3,533,200,000 | 3,393,500,000 | 3,384,100,000 | 3,443,900,000 | 3,465,600,000 | 3,432,400,000 | 3,420,500,000 | 3,197,100,000 | 3,175,500,000 | 3,210,600,000 | 3,122,400,000 | 3,159,600,000 | 3,149,200,000 | 1,397,300,000 | 1,335,697,000 | 1,671,695,000 | 1,567,059,000 | 1,479,400,000 | 1,425,073,000 | 1,395,868,000 | 1,439,589,000 | 1,582,585,000 | 1,588,378,000 | 1,600,090,000 | 1,607,876,000 | 1,549,540,000 | 1,522,185,000 | 1,507,915,000 | 1,485,716,000 | 1,467,009,000 | 1,426,396,000 | 1,391,549,000 | 1,361,829,000 | 1,352,932,000 | 1,362,472,000 | 1,420,996,000 | 1,510,326,000 | 1,499,365,000 | 1,485,989,000 | 1,475,312,000 | 1,462,231,000 | 1,428,838,000 | 1,303,311,000 | 1,331,984,000 | 1,331,984,000 |
total stockholders' equity | 6,695,500,000 | 6,857,100,000 | 7,078,300,000 | 6,031,500,000 | 6,275,900,000 | 6,406,000,000 | 6,657,800,000 | 7,080,200,000 | 6,968,500,000 | 6,831,300,000 | 6,513,600,000 | 6,311,600,000 | 6,103,100,000 | 5,977,900,000 | 5,894,800,000 | 5,803,300,000 | 5,702,900,000 | 5,519,900,000 | 5,337,100,000 | 5,297,000,000 | 5,443,700,000 | 5,501,300,000 | 5,585,500,000 | 5,616,600,000 | 5,361,300,000 | 5,288,300,000 | 5,287,500,000 | 5,161,100,000 | 5,170,200,000 | 5,123,800,000 | 3,279,800,000 | 3,185,075,000 | 3,546,124,000 | 3,412,554,000 | 3,270,711,000 | 2,566,898,000 | 2,519,512,000 | 2,532,549,000 | 2,252,208,000 | 2,169,645,000 | 2,135,461,000 | 2,075,108,000 | 2,018,539,000 | 1,954,260,000 | 1,933,470,000 | 1,927,086,000 | 1,964,098,000 | 2,017,990,000 | 1,990,673,000 | 1,941,305,000 | 1,903,939,000 | 1,879,222,000 | 1,812,438,000 | 1,649,945,000 | 1,637,166,000 | 1,637,166,000 | ||||||
total liabilities and stockholders' equity | 14,469,700,000 | 14,979,500,000 | 15,374,600,000 | 15,632,200,000 | 15,622,300,000 | 15,839,700,000 | 15,873,200,000 | 16,143,000,000 | 16,601,400,000 | 16,494,600,000 | 16,370,300,000 | 16,116,100,000 | 16,141,100,000 | 16,208,400,000 | 16,199,500,000 | 16,047,200,000 | 16,215,000,000 | 16,277,800,000 | 16,478,800,000 | 16,576,100,000 | 16,770,900,000 | 17,028,100,000 | 17,426,100,000 | 17,588,600,000 | 17,858,500,000 | 18,246,400,000 | 18,350,000,000 | 18,155,700,000 | 18,667,100,000 | 19,248,800,000 | 8,257,200,000 | 8,123,793,000 | 8,055,198,000 | 7,887,891,000 | 7,686,881,000 | 7,144,581,000 | 7,074,396,000 | 7,358,756,000 | 4,610,627,000 | 4,501,743,000 | 4,067,630,000 | 4,003,108,000 | 3,965,151,000 | 3,883,575,000 | 3,851,405,000 | 3,843,524,000 | 3,888,376,000 | 3,144,840,000 | 3,083,776,000 | 3,021,151,000 | 3,033,749,000 | 3,029,299,000 | 2,968,058,000 | 2,828,726,000 | 2,808,370,000 | 2,808,370,000 | ||||||
common stock held in treasury: 38,747,019 shares at june 30, 2025; 39,292,311 shares at march 31, 2025 | -2,600,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 1,946,300,000 | 999,400,000 | 1,662,100,000 | 1,661,100,000 | 1,398,700,000 | 1,398,200,000 | 998,600,000 | 1,322,900,000 | 1,493,200,000 | 996,100,000 | 1,596,300,000 | 608,800,000 | 1,400,800,000 | 1,387,300,000 | 1,373,900,000 | 1,360,800,000 | 1,335,000,000 | 1,329,800,000 | 1,309,900,000 | 5,980,000 | 11,256,000 | 49,952,000 | ||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 600,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | 600,000 | 600,000 | 600,000 | 600,000 | 600,000 | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | 234,000 | 234,000 | 233,000 | 229,000 | 216,000 | 216,000 | 215,000 | 204,000 | 203,000 | 203,000 | 202,000 | 202,000 | 201,000 | 201,000 | 200,000 | 200,000 | 199,000 | 198,000 | 197,000 | 196,000 | 195,000 | 194,000 | 194,000 | 193,000 | 192,000 | 191,000 | 191,000 | 190,000 | 188,000 | 187,000 | 187,000 | ||
common stock held in treasury: 39,292,311 shares at march 31, 2025; 41,142,968 shares at march 31, 2024 | -2,611,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 40,141,994 shares at december 31, 2024; 41,142,968 shares at march 31, 2024 | -2,629,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 40,796,789 shares at september 30, 2024; 41,142,968 shares at march 31, 2024 | -2,643,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 41,301,651 shares at june 30, 2024; 41,142,968 shares at march 31, 2024 | -2,641,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 41,142,968 shares at march 31, 2024; 32,345,809 shares at march 31, 2023 | -2,581,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 37,418,710 shares at december 31, 2023; 32,345,809 shares at march 31, 2023 | -2,208,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 36,762,009 shares at september 30, 2023; 32,345,809 shares at march 31, 2023 | -2,109,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 33,471,791 shares at june 30, 2023; 32,345,809 shares at march 31, 2023 | -1,786,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 5,200,000 | 3,300,000 | 3,100,000 | 2,300,000 | 4,000,000 | 4,500,000 | 14,500,000 | 1,295,300,000 | 427,514,000 | 488,197,000 | 457,210,000 | 394,088,000 | 5,705,000 | 848,000 | 1,266,000 | 353,284,000 | 676,449,000 | 1,462,466,000 | 969,003,000 | 1,351,054,000 | 666,119,000 | 801,670,000 | 1,142,091,000 | 878,182,000 | 932,302,000 | 807,709,000 | 558,644,000 | 1,050,263,000 | 1,157,010,000 | 1,116,675,000 | 881,913,000 | 823,254,000 | 696,548,000 | 740,309,000 | 866,369,000 | 539,572,000 | 690,568,000 | 955,047,000 | 955,047,000 | ||||||||||||
common stock held in treasury: 32,345,809 shares at march 31, 2023; 23,304,872 shares at march 31, 2022 | -1,660,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 30,013,484 shares at december 31, 2022; 23,304,872 shares at march 31, 2022 | -1,407,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 27,796,710 shares at september 30, 2022; 23,304,872 shares at march 31, 2022 | -1,197,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 25,321,204 shares at june 30, 2022; 23,304,872 shares at march 31, 2022 | -975,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 23,304,872 shares at march 31, 2022; 21,900,970 shares at march 31, 2021 | -796,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 20,768,248 shares at december 31, 2021; 21,900,970 shares at march 31, 2021 | -552,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 19,567,720 shares at september 30, 2021; 21,900,970 shares at march 31, 2021 | -397,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 10,438,935 shares at june 30, 2021; 10,950,485 shares at march 31, 2021 | -417,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 10,950,485 shares at march 31, 2021; 13,065,588 shares at march 31, 2020 | -433,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 11,467,154 shares at december 31, 2020; 13,065,588 shares at march 31, 2020 | -450,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 12,000,306 shares at september 30, 2020; 13,065,588 shares at march 31, 2020 | -467,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 12,597,526 shares at june 30, 2020; 13,065,588 shares at march 31, 2020 | -485,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 13,065,588 shares at march 31, 2020; 15,643,408 shares at march 31, 2019 | -500,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 13,698,053 shares at december 31, 2019; 15,643,408 shares at march 31, 2019 | -520,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 14,469,456 shares at september 30, 2019; 15,643,408 shares at march 31, 2019 | -545,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 15,198,090 shares at june 30, 2019; 15,643,408 shares at march 31, 2019 | -568,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income on shipments to distributors | 333,800,000 | 335,705,000 | 324,363,000 | 308,797,000 | 292,815,000 | 294,259,000 | 223,196,000 | 213,171,000 | 183,432,000 | 163,582,000 | 179,962,000 | 167,529,000 | 166,128,000 | 154,264,000 | 159,585,000 | 146,583,000 | 147,798,000 | 143,315,000 | 151,049,000 | 149,817,000 | 138,952,000 | 122,611,000 | 123,122,000 | 110,793,000 | 108,709,000 | 115,786,000 | 144,185,000 | 145,598,000 | 140,044,000 | 142,685,000 | 132,282,000 | 132,282,000 | ||||||||||||||||||||||||||||||
common stock held in treasury: 15,643,408 shares at march 31, 2019; 18,205,142 shares at march 31, 2018 | -582,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 16,269,827 shares at december 31, 2018; 18,205,142 shares at march 31, 2018 | -601,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 17,024,517 shares at september 30, 2018; 18,205,142 shares at march 31, 2018 | -625,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 17,738,499 shares at june 30, 2018; 18,205,142 shares at march 31, 2018 | -647,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 63,900,000 | 60,117,000 | 44,404,000 | 43,778,000 | 41,354,000 | 51,265,000 | 60,817,000 | 51,769,000 | 41,992,000 | 36,488,000 | 38,553,000 | 33,927,000 | 34,717,000 | 35,111,000 | 34,350,000 | 34,369,000 | 31,756,000 | 29,441,000 | 34,318,000 | 35,670,000 | 37,439,000 | 30,008,000 | 33,931,000 | 25,588,000 | 25,658,000 | 23,706,000 | 22,367,000 | 22,486,000 | 22,234,000 | 20,968,000 | 20,061,000 | 20,061,000 | ||||||||||||||||||||||||||||||
assets held for sale | 6,459,000 | 5,757,000 | 14,080,000 | 18,398,000 | 13,669,000 | 13,989,000 | 13,985,000 | 1,109,000 | 1,109,000 | 1,109,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investments | 885,392,000 | 529,249,000 | 420,458,000 | 107,457,000 | 30,007,000 | 118,549,000 | 1,389,989,000 | 584,910,000 | 898,024,000 | 383,326,000 | 1,107,224,000 | 841,277,000 | 527,539,000 | 798,712,000 | 723,925,000 | 829,656,000 | 933,375,000 | 257,450,000 | 149,662,000 | 154,002,000 | 159,476,000 | 328,586,000 | 468,086,000 | 359,980,000 | 199,550,000 | 464,838,000 | 381,832,000 | 190,152,000 | 190,152,000 | |||||||||||||||||||||||||||||||||
common stock held in treasury: 18,205,142 shares at march 31, 2018; 20,370,075 shares at march 31, 2017 | -662,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 18,892,165 shares at december 31, 2017; 20,370,075 shares at march 31, 2017 | -684,937,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 19,303,793 shares at september 30, 2017; 20,370,075 shares at march 31, 2017 | -698,078,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 19,972,753 shares at june 30, 2017; 20,370,075 shares at march 31, 2017 | -719,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 20,370,075 shares at march 31, 2017; 23,335,062 shares at march 31, 2016 | -731,884,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term line of credit | 1,675,423,000 | 1,669,834,000 | 1,913,745,000 | 1,052,000,000 | 1,008,452,000 | 1,296,452,000 | 496,952,000 | 461,952,000 | 644,375,000 | 624,375,000 | 634,375,000 | 300,000,000 | 300,000,000 | 290,000,000 | 260,000,000 | 620,000,000 | 610,000,000 | 600,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
senior convertible debentures | 1,250,178,000 | 1,238,731,000 | 1,227,444,000 | 1,234,733,000 | 1,203,048,000 | 1,197,792,000 | 1,169,583,000 | 1,174,036,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
junior convertible debentures | 198,393,000 | 196,868,000 | 195,315,000 | 196,304,000 | 194,974,000 | 193,630,000 | 192,162,000 | 190,870,000 | 379,263,000 | 376,729,000 | 374,227,000 | 371,873,000 | 369,618,000 | 367,533,000 | 365,562,000 | 363,385,000 | 361,409,000 | 359,656,000 | 357,355,000 | 355,050,000 | 353,341,000 | 351,371,000 | 349,109,000 | 347,334,000 | 345,581,000 | 344,085,000 | 344,085,000 | |||||||||||||||||||||||||||||||||||
common stock held in treasury: 21,035,799 shares at december 31, 2016; 23,335,062 shares at march 31, 2016 | -751,778,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 21,511,417 shares at september 30, 2016; 23,335,062 shares at march 31, 2016 | -765,904,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 22,467,089 shares at june 30, 2016; 23,335,062 shares at march 31, 2016 | -794,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 69,343,000 | 71,045,000 | 71,045,000 | 50,490,000 | 62,411,000 | 70,926,000 | 67,490,000 | 72,142,000 | 70,383,000 | 73,080,000 | 80,687,000 | 129,704,000 | 116,866,000 | 94,968,000 | 91,191,000 | 87,337,000 | 96,488,000 | 87,473,000 | 88,822,000 | 107,617,000 | 97,671,000 | 97,671,000 | ||||||||||||||||||||||||||||||||||||||||
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 23,335,062 shares at march 31, 2016; 16,709,688 shares at march 31, 2015 | -820,066,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -3,357,000 | -10,665,000 | -3,095,000 | -5,171,000 | 11,076,000 | 15,563,000 | -4,657,000 | 4,089,000 | 1,051,000 | -2,579,000 | -2,525,000 | -3,113,000 | 6,935,000 | 6,774,000 | 6,689,000 | 2,963,000 | 3,101,000 | -1,755,000 | -596,000 | 5,284,000 | 3,357,000 | 2,774,000 | 1,790,000 | 1,790,000 | ||||||||||||||||||||||||||||||||||||||
microchip technology stockholders' equity | 2,150,919,000 | 2,126,344,000 | 2,129,381,000 | 2,098,882,000 | 2,044,654,000 | 2,256,289,000 | 2,203,421,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests | 16,372,000 | 25,989,000 | 48,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total equity | 2,150,919,000 | 2,126,344,000 | 2,129,381,000 | 2,098,882,000 | 2,061,026,000 | 2,282,278,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 5,567,515,000 | 5,446,553,000 | 5,786,309,000 | 4,856,985,000 | 4,780,713,000 | 4,628,917,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 23,918,265 shares at december 31, 2015; 16,709,688 shares at march 31, 2015 | -837,387,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 24,364,326 shares at september 30, 2015; 16,709,688 shares at march 31, 2015 | -850,635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 16,382,457 shares at june 30, 2015; 16,709,688 shares at march 31, 2015 | -505,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 17,500,000 | 17,500,000 | 17,500,000 | 17,500,000 | 14,159,000 | 8,375,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term borrowings | 318,457,000 | 322,767,000 | 327,076,000 | 331,385,000 | 335,694,000 | 340,379,000 | 348,688,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 16,709,688 shares at march 31, 2015; 18,787,258 shares at march 31, 2014 | -515,679,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 17,345,506 shares at december 31, 2014; 18,787,258 shares at march 31, 2014 | -534,562,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 17,827,531 shares at september 30, 2014; 18,787,258 shares at march 31, 2014 | -548,879,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 453,069,000 | 375,316,000 | 388,620,000 | 379,761,000 | 379,512,000 | 388,250,000 | 445,492,000 | 434,603,000 | 416,980,000 | 411,368,000 | 397,709,000 | 409,372,000 | 401,126,000 | 399,527,000 | 415,807,000 | 402,378,000 | 402,378,000 | |||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 18,388,888 shares at june 30, 2014; 18,787,258 shares at march 31, 2014 | -565,551,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 18,787,258 shares at march 31, 2014; 22,317,138 shares at march 31, 2013 | -577,382,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 19,672,436 shares at december 31, 2013; 22,317,138 shares at march 31, 2013 | -603,672,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 20,427,635 shares at september 30, 2013; 22,317,138 shares at march 31, 2013 | -626,102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 21,489,542 shares at june 30, 2013; 22,317,138 shares at march 31, 2013 | -657,640,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 22,317,138 shares at march 31, 2013; 25,639,462 shares at march 31, 2012 | -682,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 23,448,109 shares at december 31, 2012; 25,639,462 shares at march 31, 2012 | -715,810,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 24,293,127 shares at september 30, 2012; 25,639,462 shares at march 31, 2012 | -740,907,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 25,107,727 shares at june 30, 2012; 25,639,462 shares at march 31, 2012 | -765,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 25,639,462 shares at march 31, 2012; 29,248,287 shares at march 31, 2011 | -780,893,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 26,736,145 shares at december 31, 2011; 29,248,287 shares at march 31, 2011 | -813,464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 27,662,461 shares at september 30, 2011; 29,248,287 shares at march 31, 2011 | -840,976,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 28,228,490 shares at june 30, 2011; 29,248,287 shares at march 31, 2011 | -857,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 29,248,287 shares at march 31, 2011; and 33,460,850 shares at march 31, 2010. | -888,075,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 30,484,055 shares at december 31, 2010; 33,460,850 shares at march 31, 2010 | -924,777,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock held in treasury: 31,967,378 shares at september 30, 2010; 33,460,850 shares at march 31, 2010 | -968,832,000 | -968,832,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 41,700,000 | -18,600,000 | -154,600,000 | -53,600,000 | 78,400,000 | 129,300,000 | 154,700,000 | 419,200,000 | 666,600,000 | 666,400,000 | 604,000,000 | 580,300,000 | 546,200,000 | 507,200,000 | 437,900,000 | 352,800,000 | 242,000,000 | 252,800,000 | 116,000,000 | 36,200,000 | 73,600,000 | 123,600,000 | 99,900,000 | 311,100,000 | 108,900,000 | 50,700,000 | 174,700,000 | 49,200,000 | 96,300,000 | 35,700,000 | 146,743,000 | -251,086,000 | 189,156,000 | 170,587,000 | 136,908,000 | 107,175,000 | 33,919,000 | -113,363,000 | 61,211,000 | 64,899,000 | 130,460,000 | 98,580,000 | 84,798,000 | 92,038,000 | 89,909,000 | 111,495,000 | 105,401,000 | 99,806,000 | 78,579,000 | 59,690,000 | 10,173,000 | -21,184,000 | 78,710,000 | 80,636,000 | 77,489,000 | 79,287,000 | 99,293,000 | 125,528,000 | 100,776,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 172,700,000 | 171,100,000 | 187,000,000 | 186,800,000 | 187,600,000 | 188,700,000 | 218,200,000 | 219,400,000 | 219,000,000 | 222,900,000 | 243,200,000 | 244,000,000 | 251,800,000 | 259,400,000 | 293,200,000 | 300,600,000 | 277,500,000 | 272,200,000 | 287,800,000 | 286,900,000 | 285,800,000 | 292,800,000 | 310,900,000 | 300,000,000 | 297,600,000 | 307,100,000 | 238,700,000 | 243,900,000 | 221,000,000 | 172,800,000 | 156,868,000 | 154,676,000 | 152,555,000 | 151,801,000 | 128,283,000 | 114,968,000 | 112,816,000 | 113,141,000 | 76,178,000 | 71,109,000 | 60,375,000 | 73,186,000 | 73,303,000 | 70,821,000 | 60,988,000 | 45,435,000 | 45,242,000 | 48,052,000 | 50,410,000 | 63,629,000 | 64,012,000 | 51,211,000 | 25,245,000 | 24,254,000 | 24,642,000 | 25,177,000 | 25,351,000 | 26,459,000 | 27,177,000 |
deferred income taxes | 5,300,000 | -3,000,000 | -17,500,000 | -76,100,000 | -41,600,000 | -8,100,000 | -71,300,000 | 17,100,000 | 3,100,000 | 23,900,000 | 20,100,000 | 54,100,000 | 56,600,000 | 74,700,000 | 1,800,000 | 17,300,000 | -31,300,000 | 20,100,000 | -56,000,000 | -34,800,000 | 1,300,000 | -49,400,000 | -86,100,000 | -293,300,000 | -94,100,000 | -16,800,000 | -33,100,000 | 42,500,000 | -158,800,000 | 87,200,000 | -16,355,000 | 114,494,000 | -25,061,000 | -21,878,000 | -74,673,000 | -34,395,000 | -50,726,000 | 32,906,000 | 24,883,000 | -18,490,000 | -17,509,000 | -38,606,000 | 10,292,000 | -2,178,000 | -2,319,000 | -18,869,000 | 12,318,000 | 6,574,000 | 5,298,000 | -18,387,000 | -556,000 | -12,352,000 | 2,927,000 | 14,769,000 | 99,000 | 358,000 | 6,728,000 | 6,623,000 | 4,086,000 |
share-based compensation expense related to equity incentive plans | 61,600,000 | 52,900,000 | 40,700,000 | 49,400,000 | 46,300,000 | 44,000,000 | 42,800,000 | 44,800,000 | 45,400,000 | 44,500,000 | 43,900,000 | 44,000,000 | 41,300,000 | 41,200,000 | 47,000,000 | 50,900,000 | 55,700,000 | 56,600,000 | 55,000,000 | 51,200,000 | 49,700,000 | 42,400,000 | 40,700,000 | 43,500,000 | 45,300,000 | 40,700,000 | 38,900,000 | 39,600,000 | 42,600,000 | 45,300,000 | 23,179,000 | 24,003,000 | 23,610,000 | 22,408,000 | 22,066,000 | 22,120,000 | 24,390,000 | 59,579,000 | 16,965,000 | 23,026,000 | 14,112,000 | 15,183,000 | 14,819,000 | 15,273,000 | 13,321,000 | 12,412,000 | 13,719,000 | 15,000,000 | 12,656,000 | 13,356,000 | 14,120,000 | 14,607,000 | 9,986,000 | 9,819,000 | 9,962,000 | 9,484,000 | 9,024,000 | 9,027,000 | 9,409,000 |
amortization of debt discount | 5,300,000 | 1,400,000 | 13,200,000 | 23,500,000 | 11,500,000 | 16,600,000 | 18,700,000 | 14,000,000 | 3,100,000 | 1,700,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 10,000,000 | 10,700,000 | 11,600,000 | 12,600,000 | 13,600,000 | 14,400,000 | 17,800,000 | 25,300,000 | 30,800,000 | 30,700,000 | 30,300,000 | 29,900,000 | 29,400,000 | ||||||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,300,000 | 1,400,000 | 1,700,000 | 1,800,000 | 2,300,000 | 2,000,000 | 1,600,000 | 1,700,000 | 1,800,000 | 2,200,000 | 2,400,000 | 2,400,000 | 2,400,000 | 2,300,000 | 2,300,000 | 2,800,000 | 2,900,000 | 3,500,000 | 3,900,000 | 4,200,000 | 4,200,000 | 4,800,000 | 4,300,000 | 4,300,000 | 4,300,000 | 4,200,000 | 4,400,000 | 3,700,000 | 5,400,000 | 3,000,000 | 1,648,000 | 1,613,000 | 1,718,000 | 1,621,000 | 1,342,000 | 1,064,000 | 1,061,000 | 1,057,000 | 996,000 | 962,000 | 958,000 | 831,000 | 544,000 | 544,000 | 544,000 | 543,000 | 544,000 | 545,000 | 327,000 | ||||||||||
impairment of intangible assets | 300,000 | 2,200,000 | 500,000 | 200,000 | 600,000 | 500,000 | 400,000 | 1,700,000 | 0 | 0 | 500,000 | 0 | 0 | 1,100,000 | 2,000,000 | 248,000 | 37,000 | 87,000 | 128,000 | 1,678,000 | 8,242,000 | 0 | 1,984,000 | 47,000 | 20,000 | 1,305,000 | 150,000 | 406,000 | 0 | 0 | |||||||||||||||||||||||||||||
other | 4,800,000 | -600,000 | -17,500,000 | -21,200,000 | -5,900,000 | -18,400,000 | -14,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, excluding impact of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 19,900,000 | -75,800,000 | 167,500,000 | 187,100,000 | 51,500,000 | 47,900,000 | -41,800,000 | 55,500,000 | 15,100,000 | -3,000,000 | -103,900,000 | 9,900,000 | -9,400,000 | 39,700,000 | -126,500,000 | 41,100,000 | 49,400,000 | 124,000,000 | -18,119,000 | 34,857,000 | -31,342,000 | -18,132,000 | -52,453,000 | 52,955,000 | |||||||||||||||||||||||||||||||||||
decrease in inventories | 76,000,000 | 125,000,000 | 66,700,000 | 9,200,000 | -3,400,000 | -72,800,000 | -55,200,000 | -30,600,000 | -19,200,000 | 900,000 | -3,900,000 | -3,500,000 | 24,900,000 | 23,200,000 | 25,800,000 | 300,000 | -20,500,000 | -2,900,000 | 83,000,000 | 177,700,000 | 83,800,000 | 10,983,000 | -30,034,000 | -30,245,000 | -9,904,000 | 3,037,000 | 4,724,000 | 94,848,000 | 121,102,000 | 39,370,000 | 19,296,000 | -23,893,000 | -3,167,000 | -3,368,000 | 7,061,000 | 24,991,000 | 12,088,000 | 1,515,000 | -18,146,000 | -13,957,000 | 18,721,000 | 24,812,000 | 22,018,000 | 316,000 | -1,289,000 | -10,744,000 | |||||||||||||
decrease in accounts payable and accrued liabilities | -900,000 | -44,900,000 | 6,191,000 | -244,000 | -12,991,000 | 5,009,000 | -23,184,000 | 10,237,000 | -19,864,000 | 17,625,000 | -30,869,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
change in other assets and liabilities | -72,400,000 | -3,400,000 | 34,600,000 | -22,700,000 | -29,300,000 | -20,700,000 | -107,600,000 | -20,500,000 | 13,400,000 | 50,500,000 | -3,500,000 | 418,600,000 | 32,200,000 | -42,800,000 | 49,100,000 | -8,800,000 | 11,600,000 | 27,500,000 | 6,600,000 | -41,900,000 | 17,200,000 | 1,400,000 | -9,200,000 | -3,000,000 | -15,300,000 | 14,400,000 | -39,400,000 | 40,300,000 | 63,500,000 | -88,600,000 | -1,663,000 | -1,058,000 | 24,017,000 | -7,296,000 | 38,894,000 | -625,000 | -1,371,000 | -12,270,000 | -33,688,000 | 1,364,000 | 5,225,000 | 4,826,000 | -18,486,000 | -5,113,000 | 15,850,000 | 39,368,000 | -10,392,000 | 5,214,000 | 14,977,000 | -43,000 | -7,462,000 | 35,171,000 | 5,291,000 | -7,170,000 | 1,123,000 | 24,890,000 | -10,873,000 | -43,785,000 | 4,287,000 |
change in income tax payable | -174,800,000 | -4,600,000 | -8,300,000 | 67,300,000 | -88,600,000 | 27,800,000 | 60,200,000 | -72,400,000 | -133,300,000 | 107,000,000 | -12,000,000 | 26,000,000 | -17,600,000 | -24,400,000 | -10,100,000 | 45,800,000 | -27,400,000 | 6,500,000 | 34,900,000 | 4,200,000 | -38,400,000 | 16,700,000 | 18,000,000 | -22,900,000 | -11,500,000 | -24,100,000 | -27,300,000 | -70,200,000 | -79,400,000 | -13,900,000 | 63,997,000 | ||||||||||||||||||||||||||||
net cash from operating activities | 88,100,000 | 275,600,000 | 205,900,000 | 271,500,000 | 43,600,000 | 377,100,000 | 430,000,000 | 853,300,000 | 616,200,000 | 993,200,000 | 709,500,000 | 1,277,900,000 | 793,200,000 | 840,400,000 | 747,700,000 | 853,400,000 | 611,700,000 | 629,900,000 | 449,200,000 | 509,700,000 | 455,800,000 | 501,800,000 | 371,700,000 | 395,500,000 | 396,000,000 | 380,600,000 | 403,400,000 | 481,500,000 | 487,500,000 | 302,400,000 | 359,518,000 | 364,959,000 | 350,131,000 | 344,992,000 | 322,560,000 | 290,802,000 | 222,123,000 | 223,967,000 | 210,477,000 | 149,886,000 | 181,528,000 | 178,510,000 | 184,838,000 | 192,046,000 | 165,788,000 | 203,341,000 | 153,868,000 | 154,924,000 | 164,431,000 | 125,001,000 | 128,907,000 | 63,300,000 | 128,971,000 | 102,460,000 | 55,939,000 | 154,754,000 | 83,305,000 | 152,537,000 | 138,677,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from capital-related government incentives | 300,000 | 4,800,000 | 300,000 | 0 | 0 | 100,000 | 4,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in other assets | -27,100,000 | -23,800,000 | -42,100,000 | -24,000,000 | -45,800,000 | -52,700,000 | -36,000,000 | -27,800,000 | -19,500,000 | -30,100,000 | -38,600,000 | -22,800,000 | -20,500,000 | -32,300,000 | -30,000,000 | -35,600,000 | -29,700,000 | -26,400,000 | -15,900,000 | -30,100,000 | -35,400,000 | -7,600,000 | -31,000,000 | -26,900,000 | -11,000,000 | -2,600,000 | -5,800,000 | -3,900,000 | -7,300,000 | -1,600,000 | -1,716,000 | -1,546,000 | -1,905,000 | -1,933,000 | -621,000 | -6,365,000 | -2,467,000 | -765,000 | -2,980,000 | -1,215,000 | -1,766,000 | -1,389,000 | -1,615,000 | -2,536,000 | -1,123,000 | -1,607,000 | -4,511,000 | -1,335,000 | -1,616,000 | -712,000 | -1,814,000 | -595,000 | -1,609,000 | -37,520,000 | |||||
capital expenditures | -36,500,000 | -17,900,000 | -14,200,000 | -18,100,000 | -20,800,000 | -72,900,000 | -40,100,000 | -59,500,000 | -74,400,000 | -111,100,000 | -112,700,000 | -141,300,000 | -110,300,000 | -121,900,000 | -114,600,000 | -90,700,000 | -78,500,000 | -86,300,000 | -55,400,000 | -21,400,000 | -6,300,000 | -9,500,000 | -11,900,000 | -14,100,000 | -17,700,000 | -23,900,000 | -40,100,000 | -27,400,000 | -72,000,000 | -89,400,000 | -58,388,000 | -66,387,000 | -59,895,000 | -22,130,000 | -22,972,000 | -15,692,000 | -18,152,000 | -18,494,000 | -17,869,000 | -29,943,000 | -33,611,000 | -29,458,000 | -36,642,000 | -38,735,000 | -44,637,000 | -33,536,000 | -24,330,000 | -27,449,000 | -27,757,000 | -14,742,000 | -9,864,000 | -15,908,000 | -10,304,000 | -3,788,000 | -6,133,000 | -25,230,000 | -27,219,000 | -24,340,000 | -34,177,000 |
free cash flows | 51,600,000 | 257,700,000 | 191,700,000 | 253,400,000 | 22,800,000 | 304,200,000 | 389,900,000 | 793,800,000 | 541,800,000 | 882,100,000 | 596,800,000 | 1,136,600,000 | 682,900,000 | 718,500,000 | 633,100,000 | 762,700,000 | 533,200,000 | 543,600,000 | 393,800,000 | 488,300,000 | 449,500,000 | 492,300,000 | 359,800,000 | 381,400,000 | 378,300,000 | 356,700,000 | 363,300,000 | 454,100,000 | 415,500,000 | 213,000,000 | 301,130,000 | 298,572,000 | 290,236,000 | 322,862,000 | 299,588,000 | 275,110,000 | 203,971,000 | 205,473,000 | 192,608,000 | 119,943,000 | 147,917,000 | 149,052,000 | 148,196,000 | 153,311,000 | 121,151,000 | 169,805,000 | 129,538,000 | 127,475,000 | 136,674,000 | 110,259,000 | 119,043,000 | 47,392,000 | 118,667,000 | 98,672,000 | 49,806,000 | 129,524,000 | 56,086,000 | 128,197,000 | 104,500,000 |
net cash from investing activities | -62,000,000 | -36,900,000 | -56,000,000 | -42,100,000 | -64,200,000 | -125,500,000 | -71,200,000 | -86,200,000 | -93,800,000 | -140,900,000 | -150,800,000 | -164,100,000 | -130,800,000 | -153,800,000 | -142,700,000 | -126,300,000 | -96,000,000 | -112,700,000 | -63,200,000 | -51,500,000 | -41,700,000 | -16,900,000 | -35,500,000 | -43,000,000 | -28,400,000 | -26,300,000 | -43,600,000 | -31,400,000 | -69,500,000 | -6,666,500,000 | -50,139,000 | -369,588,000 | -200,701,000 | -391,272,000 | -487,477,000 | -34,176,000 | -20,591,000 | -2,295,729,000 | -53,908,000 | -540,680,000 | -187,189,000 | -1,560,000 | -156,566,000 | -247,763,000 | -272,428,000 | -54,920,000 | -64,837,000 | -174,329,000 | -209,193,000 | -15,949,000 | -47,642,000 | -951,055,000 | 77,890,000 | -22,353,000 | -73,312,000 | -72,214,000 | -88,603,000 | 29,567,000 | 37,347,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of commercial paper | 3,370,400,000 | 4,212,900,000 | 2,780,800,000 | 3,573,400,000 | 5,480,800,000 | 2,563,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of commercial paper | -476,000,000 | -174,100,000 | -4,483,000,000 | -4,460,300,000 | -1,533,100,000 | -4,637,500,000 | -4,774,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior notes | 0 | 0 | -1,400,000,000 | 0 | -1,000,000,000 | -1,000,000,000 | 0 | 0 | 0 | -1,000,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible debt | 0 | 0 | 0 | 1,250,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | -1,700,000 | -1,500,000 | -900,000 | -15,600,000 | -1,500,000 | -500,000 | -700,000 | -5,200,000 | -500,000 | -2,100,000 | -2,900,000 | -11,500,000 | -1,600,000 | -5,200,000 | -7,100,000 | 0 | 0 | 0 | -100,000 | -72,600,000 | 8,000 | -394,000 | -1,750,000 | 0 | -406,000 | 0 | 0 | 0 | -7,515,000 | ||||||||||||||||||||||||||||||
purchase of capped call options | -55,100,000 | 0 | 0 | -105,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock | 17,900,000 | 12,400,000 | 20,000,000 | 11,800,000 | 20,500,000 | 13,100,000 | 24,400,000 | 17,100,000 | 25,300,000 | 15,300,000 | 28,000,000 | 16,500,000 | 24,400,000 | 13,400,000 | 23,400,000 | 13,700,000 | 21,200,000 | 12,200,000 | 20,100,000 | 10,600,000 | 18,600,000 | 11,000,000 | 20,000,000 | 11,300,000 | 20,200,000 | 7,300,000 | 15,700,000 | 6,600,000 | 13,800,000 | 6,500,000 | 15,424,000 | 7,008,000 | 15,094,000 | 4,474,000 | 13,317,000 | 3,441,000 | 20,822,000 | 4,630,000 | 4,396,000 | 10,023,000 | 3,497,000 | 13,604,000 | 6,794,000 | 9,910,000 | 4,125,000 | 12,694,000 | 2,556,000 | 15,296,000 | 6,900,000 | 13,076,000 | 6,301,000 | 11,357,000 | 4,961,000 | 17,047,000 | 14,743,000 | 7,395,000 | 18,272,000 | 20,593,000 | 29,078,000 |
tax payments related to shares withheld for vested rsus | -11,600,000 | -8,400,000 | -12,600,000 | -11,800,000 | -14,300,000 | -18,900,000 | -14,200,000 | -16,500,000 | -14,700,000 | -15,700,000 | -18,600,000 | -17,100,000 | -20,700,000 | -19,400,000 | -17,300,000 | -17,800,000 | |||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | -6,500,000 | -17,300,000 | -72,700,000 | -387,400,000 | -114,600,000 | -339,800,000 | -140,300,000 | -273,900,000 | -229,500,000 | -247,200,000 | -195,200,000 | -259,600,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
payment of cash dividends on series a preferred stock | -27,800,000 | -25,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of cash dividends on common stock | -245,800,000 | -245,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease payments | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -400,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | 0 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -200,000 | -213,000 | -196,000 | -196,000 | -195,000 | -196,000 | -196,000 | -196,000 | -195,000 | -170,000 | -168,000 | -166,000 | -154,000 | -152,000 | -150,000 | -148,000 | -141,000 | -135,000 | -134,000 | -44,000 | ||||||||||
other financing | -500,000 | -2,800,000 | -2,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -355,800,000 | -443,900,000 | 35,800,000 | 70,500,000 | -8,400,000 | -256,200,000 | -320,100,000 | -742,700,000 | -537,000,000 | -815,100,000 | -613,600,000 | -1,129,700,000 | -734,700,000 | -626,900,000 | -601,100,000 | -666,900,000 | -540,100,000 | -519,500,000 | -476,700,000 | -455,800,000 | -424,000,000 | -507,700,000 | -332,300,000 | -357,200,000 | -399,800,000 | -348,900,000 | -363,400,000 | -477,600,000 | -593,500,000 | 6,098,000,000 | -80,174,000 | -149,699,000 | -96,059,000 | -89,368,000 | 409,663,000 | -82,043,000 | -312,174,000 | 580,015,000 | -364,196,000 | 366,325,000 | -38,607,000 | -25,474,000 | -53,372,000 | -80,413,000 | 257,807,000 | -56,918,000 | -58,133,000 | -39,624,000 | -80,341,000 | -46,011,000 | -52,354,000 | 543,303,000 | -62,768,000 | -50,077,000 | -52,031,000 | -58,794,000 | -47,243,000 | 21,204,000 | -99,129,000 |
net decrease in cash and cash equivalents | -329,700,000 | -205,200,000 | -24,400,000 | -2,300,000 | -90,700,000 | 2,400,000 | 3,900,000 | -4,700,000 | -154,328,000 | 53,371,000 | -135,648,000 | 173,950,000 | -110,538,000 | -1,492,225,000 | 91,503,000 | 30,898,000 | 28,558,000 | ||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, at beginning of period | 0 | 771,700,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, at end of period | -329,700,000 | 566,500,000 | 185,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities | 27,600,000 | -141,100,000 | -41,200,000 | -124,400,000 | -88,000,000 | 29,100,000 | 34,900,000 | 97,900,000 | 81,200,000 | -8,100,000 | 152,400,000 | 118,900,000 | 70,500,000 | 11,000,000 | -46,600,000 | 49,700,000 | -105,700,000 | -35,600,000 | -2,200,000 | 15,976,000 | -10,525,000 | 36,331,000 | -18,000,000 | 16,157,000 | -4,415,000 | 3,909,000 | 4,766,000 | -32,513,000 | -17,787,000 | 18,641,000 | -22,607,000 | ||||||||||||||||||||||||||||
loss on settlement of debt | 1,400,000 | 0 | 0 | 3,100,000 | 9,100,000 | 0 | 0 | 2,100,000 | 6,200,000 | 11,800,000 | 16,100,000 | 85,200,000 | 300,000 | 85,600,000 | 142,100,000 | 45,100,000 | 26,800,000 | 3,400,000 | 0 | 100,000 | 1,900,000 | 8,300,000 | 200,000 | ||||||||||||||||||||||||||||||||||||
proceeds from borrowings on revolving credit facility | 720,000,000 | 0 | 2,966,000,000 | 2,585,000,000 | 1,914,000,000 | 1,256,000,000 | 1,459,000,000 | 1,306,000,000 | 1,229,000,000 | 1,002,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving credit facility | -720,000,000 | -39,000,000 | -3,652,000,000 | -1,960,000,000 | -2,067,000,000 | -1,975,100,000 | -1,687,000,000 | -1,505,000,000 | -1,370,000,000 | -1,268,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on 2025 term loan facility | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of 2025 term loan facility | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | 0 | 0 | 0 | 0 | 997,000,000 | 0 | 1,395,800,000 | 0 | 2,182,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments on settlement of convertible debt | -3,700,000 | 0 | 0 | -42,700,000 | -90,100,000 | 0 | 0 | -96,900,000 | -73,500,000 | -64,900,000 | -96,200,000 | -359,200,000 | -428,900,000 | -796,100,000 | -1,027,200,000 | 21,000 | |||||||||||||||||||||||||||||||||||||||||||
issuance of series a preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of cash dividends | -244,800,000 | -244,600,000 | -243,700,000 | -242,600,000 | -242,500,000 | -237,400,000 | -222,700,000 | -208,900,000 | -195,900,000 | -180,300,000 | -166,100,000 | -153,000,000 | -140,800,000 | -128,700,000 | -121,200,000 | -113,100,000 | -106,600,000 | -96,000,000 | -95,300,000 | -90,400,000 | -88,000,000 | -87,700,000 | -87,300,000 | -87,100,000 | -86,600,000 | -86,400,000 | -85,900,000 | -85,500,000 | -85,140,000 | -84,912,000 | -84,520,000 | -82,928,000 | -82,582,000 | -77,970,000 | -77,640,000 | -77,237,000 | -72,923,000 | -72,685,000 | -72,331,000 | -72,047,000 | -71,787,000 | -71,442,000 | -71,202,000 | -70,882,000 | -70,554,000 | ||||||||||||||
net increase in cash and cash equivalents | 185,700,000 | 299,900,000 | -29,000,000 | -4,600,000 | 38,700,000 | 24,400,000 | -14,600,000 | 37,200,000 | -54,900,000 | 59,700,000 | 3,900,000 | -22,800,000 | 5,400,000 | -24,469,000 | -44,268,000 | -136,331,000 | 151,167,000 | -125,103,000 | 144,093,000 | 30,030,000 | -52,541,000 | 203,308,000 | 76,895,000 | ||||||||||||||||||||||||||||||||||||
increase in inventories | 5,500,000 | -10,600,000 | -134,600,000 | -125,200,000 | -65,000,000 | -6,223,000 | -8,690,000 | -21,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash at beginning of period | 0 | 319,700,000 | 0 | 0 | 0 | 234,000,000 | 0 | 0 | 0 | 317,400,000 | 0 | 0 | 0 | 280,000,000 | 0 | 0 | 0 | 401,000,000 | 0 | 0 | 0 | 428,600,000 | 0 | 0 | 0 | 901,300,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents, and restricted cash at end of period | -29,000,000 | 315,100,000 | 38,700,000 | 24,400,000 | -14,600,000 | 271,200,000 | -54,900,000 | -15,900,000 | -72,300,000 | 377,100,000 | 3,900,000 | 60,200,000 | -24,400,000 | 277,700,000 | -90,700,000 | 2,400,000 | -9,900,000 | 378,200,000 | 3,900,000 | -4,700,000 | -3,600,000 | -27,500,000 | -175,500,000 | 635,200,000 | |||||||||||||||||||||||||||||||||||
proceeds from sales of assets | 0 | 0 | 100,000 | 300,000 | 500,000 | 0 | 0 | 400,000 | 1,900,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rou assets obtained in exchange of lease liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | 308,100,000 | -241,200,000 | -159,700,000 | -72,400,000 | -56,200,000 | -55,200,000 | -10,538,000 | -7,719,000 | -9,901,000 | -3,096,000 | 7,818,000 | -37,247,000 | 1,769,000 | -2,462,000 | -2,814,000 | -15,052,000 | 15,487,000 | ||||||||||||||||||||||||||||||||||||||||||
other non-cash adjustment | 0 | -100,000 | 0 | 500,000 | -2,100,000 | -200,000 | -1,900,000 | -5,600,000 | -4,800,000 | 900,000 | 0 | 400,000 | 500,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||
repayment of bridge loan facility | 0 | 0 | 0 | -615,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of term loan facility | 0 | -1,705,700,000 | 0 | -17,800,000 | 0 | 0 | 0 | -188,000,000 | -801,500,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale investments | 0 | 0 | 0 | 0 | -167,700,000 | -256,660,000 | -458,703,000 | -392,002,000 | -487,435,000 | -465,162,000 | -35,122,000 | 0 | -25,000 | -430,775,000 | -541,588,000 | -570,501,000 | -237,457,000 | -371,263,000 | -178,092,000 | -172,506,000 | -386,922,000 | -240,363,000 | -333,737,000 | -376,460,000 | -339,367,000 | -203,318,000 | -413,976,000 | -29,130,000 | -171,506,000 | -296,404,000 | -340,822,000 | -324,893,000 | -148,749,000 | -62,430,000 | |||||||||||||||||||||||||
sales of available-for-sale investments and marketable equity securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on bridge loan facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 8,100,000 | 0 | 0 | 200,000 | 2,700,000 | 0 | 300,000 | 200,000 | 0 | 100,000 | 0 | 100,000 | 11,000 | 48,000 | 15,000 | 10,226,000 | 0 | 23,003,000 | 14,000 | 52,000 | 0 | 13,669,000 | 627,000 | 35,000 | 0 | 0 | 16,200,000 | 0 | 240,000 | 16,000 | 50,000 | 199,000 | 164,000 | 1,109,000 | 2,129,000 | ||||||||||||||||||||||||
proceeds from borrowings on revolving loan under credit facility | 775,000,000 | 893,000,000 | 869,000,000 | 966,000,000 | 1,238,000,000 | 344,000,000 | 255,000,000 | 223,000,000 | 204,000,000 | 691,000,000 | 93,000,000 | 147,000,000 | 3,485,500,000 | 0 | 74,000,000 | 53,000,000 | 60,000,000 | 20,000,000 | 132,000,000 | 105,000,000 | 1,280,000,000 | 93,000,000 | 879,500,000 | 145,000,000 | |||||||||||||||||||||||||||||||||||
repayments of revolving loan under credit facility | -1,163,000,000 | -903,000,000 | -432,000,000 | -501,000,000 | -2,171,900,000 | -580,000,000 | -512,000,000 | -538,500,000 | -273,500,000 | -167,000,000 | -450,500,000 | -381,000,000 | -151,500,000 | 0 | -74,000,000 | -53,000,000 | -60,000,000 | -1,702,500,000 | -127,000,000 | -349,500,000 | -602,000,000 | -381,000,000 | -80,000,000 | -110,000,000 | |||||||||||||||||||||||||||||||||||
tax payments related to shares withheld for vested restricted stock units | -25,300,000 | -18,100,000 | -21,100,000 | -14,400,000 | -11,000,000 | -17,900,000 | -23,600,000 | -15,200,000 | -11,400,000 | -14,800,000 | -20,100,000 | -20,100,000 | -16,800,000 | -10,274,000 | -12,950,000 | -10,457,000 | -10,719,000 | -10,241,000 | -12,318,000 | -10,660,000 | -25,183,000 | -6,077,000 | -6,660,000 | -4,464,000 | -5,228,000 | -3,970,000 | -5,338,000 | -4,968,000 | |||||||||||||||||||||||||||||||
losses on equity method investments | 0 | 100,000 | 0 | 100,000 | 33,000 | 56,000 | 56,000 | 55,000 | 55,000 | 55,000 | 56,000 | 56,000 | 56,000 | 56,000 | 177,000 | 188,000 | 62,000 | 35,000 | 32,000 | -34,000 | -150,000 | 101,000 | 260,000 | 235,000 | 229,000 | 32,000 | 121,000 | 13,000 | 61,000 | ||||||||||||||||||||||||||||||
gains on sale of assets | 0 | -900,000 | -479,000 | -40,000 | -816,000 | -4,565,000 | 0 | -3,000 | -14,000 | -61,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
losses on write-down of fixed assets | 0 | 300,000 | 7,000 | 5,000 | 48,000 | 961,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on equity investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of available-for-sale investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium on available-for-sale investments | 0 | 0 | 0 | -200,000 | -231,000 | -62,000 | 117,000 | 476,000 | 13,000 | 13,000 | 2,498,000 | 2,336,000 | 2,396,000 | 2,388,000 | 2,495,000 | 2,477,000 | 2,589,000 | 2,687,000 | |||||||||||||||||||||||||||||||||||||||||
maturities of available-for-sale investments | 2,300,000 | -200,000 | 9,200,000 | 66,700,000 | 266,614,000 | 157,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of microsemi, net of cash acquired | 0 | 0 | 600,000 | -7,851,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on term loan facility | 0 | 0 | 0 | 3,000,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt assumed in microsemi acquisition | 0 | 0 | 0 | -2,056,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease payments in operating cash flows | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the fiscal year ended march 31, 2021, the company completed the december 2020 settlement of 1,086.5 million principal amount of convertible debt in exchange for 428.9 million in cash, 8.4 million shares of common stock and 665.5 million principal amount of 2020 senior convertible debt. refer to note 7 for further information. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the fiscal year ended march 31, 2020, the company adopted accounting standards codification topic 842, leases, using the retrospective cumulative effect adjustment transition method. the disclosures are not applicable for the fiscal year ended march 31, 2019. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on sale of assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
during the nine months ended december 31, 2020, the company completed the december 2020 settlement of 1,086.5 million principal amount of convertible debt in exchange for 428.9 million in cash, 8.4 million shares of common stock and 665.5 million principal amount of 2020 senior convertible debt. refer to note 6 for further information. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on available-for-sale investments and marketable equity securities | 0 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on marketable equity securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred income on shipments to distributors | -1,890,000 | 11,342,000 | 15,566,000 | 15,982,000 | -1,444,000 | 71,063,000 | 10,025,000 | 29,739,000 | -16,380,000 | 12,091,000 | 1,401,000 | 11,864,000 | -5,321,000 | 13,002,000 | -1,215,000 | 4,483,000 | -7,734,000 | 1,232,000 | 10,865,000 | 16,341,000 | -511,000 | 953,000 | 2,084,000 | -7,077,000 | -28,399,000 | -1,413,000 | 5,554,000 | -2,641,000 | 10,403,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of 2023 and 2021 senior notes | 0 | 0 | 0 | 1,989,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange of lease liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on available-for-sale investments and marketable equity securities | 0 | -200,000 | -800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of available-for-sale investments | 0 | 0 | 0 | 1,376,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on equity method investment | 0 | 0 | -2,225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of available-for-sale investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating cash flows related to discontinued operations | 0 | -966,000 | 4,318,000 | 5,996,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of equity method investment | 1,278,000 | 0 | 0 | 468,000 | 0 | 0 | 2,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of atmel, net of cash acquired | 0 | 0 | 0 | -2,747,516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2017 senior convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2017 junior convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate changes on cash and cash equivalents | 0 | -633,000 | 104,000 | -478,000 | 0 | 0 | 0 | -353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -27,500,000 | -175,500,000 | -266,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount on convertible debt | 27,900,000 | 27,500,000 | 27,083,000 | 26,711,000 | 26,353,000 | 25,953,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on available-for-sale investments | 1,000,000 | 5,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on settlement of convertible debt | 34,000 | 2,140,000 | 0 | 13,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash adjustments | -100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation | -328,000 | -144,000 | -263,000 | -116,000 | -118,000 | -143,000 | -42,000 | -92,000 | -20,000 | -135,000 | -39,000 | -17,000 | -385,000 | -614,000 | |||||||||||||||||||||||||||||||||||||||||||||
loss on write-down of fixed assets | 269,000 | 77,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized losses (gain) on available-for-sale investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of micrel, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of additional controlling interest in issc | 0 | 0 | -18,051,000 | -9,161,000 | -21,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2017 senior debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2017 junior debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 16,000 | 0 | 0 | 908,684,000 | 0 | 0 | 0 | 2,092,751,000 | 0 | 0 | 607,815,000 | 0 | 0 | 0 | 466,603,000 | 0 | 0 | 0 | 528,334,000 | 0 | 0 | 0 | 635,755,000 | 0 | 0 | 0 | 703,924,000 | 0 | |||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 229,221,000 | -154,328,000 | 53,371,000 | 773,036,000 | 244,746,000 | 173,950,000 | -110,538,000 | 600,526,000 | -207,627,000 | -24,469,000 | 563,547,000 | 151,476,000 | -25,100,000 | -136,331,000 | 617,770,000 | 91,503,000 | 30,898,000 | -59,029,000 | 403,231,000 | 63,041,000 | 28,558,000 | -343,113,000 | 779,848,000 | 30,030,000 | -69,404,000 | 23,746,000 | 651,383,000 | 76,895,000 | |||||||||||||||||||||||||||||||
realized losses on available-for-sale investment | 0 | 7,000 | 82,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gains on equity method investment | 0 | 0 | -468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on conversion of convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in accounts receivable | -50,581,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of available-for-sale investments | 110,000,000 | 0 | 0 | 14,000 | 470,551,000 | 397,716,000 | 362,325,000 | 433,446,000 | 275,905,000 | 274,123,000 | 225,834,000 | 321,203,000 | 367,110,000 | 213,380,000 | 188,192,000 | 182,614,000 | 338,872,000 | 167,114,000 | 211,154,000 | 139,439,000 | 190,262,000 | 230,793,000 | 297,960,000 | 264,485,000 | 216,291,000 | 145,235,000 | |||||||||||||||||||||||||||||||||
acquisition of issc, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of supertex, net of cash acquired | 0 | 0 | 0 | -375,365,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2015 senior debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term borrowings | -336,875,000 | -4,375,000 | -4,375,000 | -4,375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount on convertible debentures | 12,494,000 | 12,307,000 | 12,106,000 | 12,163,000 | 11,974,000 | 11,772,000 | 7,480,000 | 2,501,000 | 2,445,000 | 2,365,000 | 2,288,000 | 2,286,000 | 2,235,000 | 2,161,000 | 2,091,000 | 2,089,000 | 2,042,000 | 1,975,000 | 1,932,000 | 1,909,000 | 1,866,000 | 1,805,000 | 1,746,000 | 1,745,000 | |||||||||||||||||||||||||||||||||||
special charges (income) and other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special charges | 840,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -100,000 | -300,000 | -560,000 | 0 | -240,000 | -199,000 | -164,000 | 0 | -50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on available-for-sale investment | -95,000 | 0 | -13,959,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement of junior convertible debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible debt derivatives - revaluation and amortization | -53,000 | 33,000 | 57,000 | -11,000 | -33,000 | -201,000 | -264,000 | 16,000 | -115,000 | -336,000 | 259,000 | 330,000 | -223,000 | 61,000 | 396,000 | -30,000 | -249,000 | ||||||||||||||||||||||||||||||||||||||||||
realized gain on available-for-sale investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized impairment loss on available-for-sale investments | 1,000 | 78,000 | -1,055,000 | 204,000 | 2,064,000 | 945,000 | 3,396,000 | 422,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
special (income) charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on shares of acquired company | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of smsc, net of cash acquired | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other business acquisitions, net of cash acquired | 0 | -9,013,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to retire junior convertible debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior convertible debentures | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving loan under previous credit facility | 0 | 0 | 0 | -650,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of revolving loan under new credit facility | -1,269,742,000 | -119,400,000 | -138,500,000 | -170,000,000 | -300,000,000 | -83,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on revolving loan under previous credit facility | 0 | 0 | 0 | 30,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on revolving loan under new credit facility | 1,087,319,000 | 139,400,000 | 128,500,000 | 504,375,000 | 300,000,000 | 93,500,000 | 100,000,000 | 260,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term borrowings | 0 | 0 | 0 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special income | -762,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
special charge | 1,392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -2,174,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of cash dividend | -69,682,000 | -69,230,000 | -68,697,000 | -68,146,000 | -67,749,000 | -67,259,000 | -66,813,000 | -66,206,000 | -65,900,000 | -3,000 | -129,447,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
amortization of convertible debenture issuance costs | 53,000 | 55,000 | 55,000 | 54,000 | 54,000 | 55,000 | 55,000 | 55,000 | 55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of sst, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on line of credit | 10,000,000 | 10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions | -20,556,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of trading securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on trading securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of silicon storage technology, inc., net of cash received | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in silicon storage technology, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) on equity method investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in other assets | -4,170,000 | -976,000 | -14,744,000 | -13,410,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible debt derivatives – revaluation and amortization | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of junior convertible debenture issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on equity method investments | 28,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales (purchases) of trading securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on trading securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of silicon storage technology, net of cash received | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in silicon storage technology | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements |
