LRCX
Lam Research Corporation (LRCX)
Last Price$75.8(1.3%)
Market Cap$101.0B
$16.2B
+13.2% YoY
$4,293.6M
+24.2% YoY
($1,187.2M)
Net Debt to FCF - (0.3x)
$4,353.3M
26.9% margin

LRCX Income Statement

LRCX Income Statement Overview

Annual
Quarterly
LTM
Jun'15
Jun'16
Jun'17
Jun'18
Jun'19
Jun'20
Jun'21
Jun'22
Jun'23
Jun'24
$14.9B (14.5%) YoY
$7,052.8M (9.3%) YoY
47.3% margin
Cost of revenue
$7,852.6M (18.6%) YoY
Operating income
$4,263.9M (17.6%) YoY
28.6% margin
Other: $29.6M
Net interest: $66.7M
Operating expenses
$2,788.9M 8.9% YoY
Pre-tax income
$4,360.2M (14.7%) YoY
29.3% margin
Net income
$3,827.8M (15.1%) YoY
25.7% margin
Income tax
$532.5M
12.2% tax rate
R&D
$1,902.4M 10.1% YoY
12.8% of revenue
SG&A
$868.2M 4.3% YoY
5.8% of revenue

LRCX Income statement key metrics

Annual
Quarterly
LTM

Revenue

$14.9B -14.5% YoY

Operating Income

$4.3B -17.6% YoY

Net Income

$3.8B -15.1% YoY

LRCX Balance Sheet

LRCX Balance Sheet Overview

Annual
Quarterly
LTM
Jun'15
Jun'16
Jun'17
Jun'18
Jun'19
Jun'20
Jun'21
Jun'22
Jun'23
Jun'24
Assets
Liabilities
Total assets
$18.7B
Current assets ($12.9B, 68.7% of total)
$5,847.9M (31.2%)
$2,519.3M (13.4%)
Other current assets
$4,516.1M (24.1%)
Non-current assets ($5,861.5M, 31.3% of total)
$138.5M (0.7%)
Other non-current assets
$3,260.1M (17.4%)
Financial position
($864.5M)
$5,847.9M$4,983.3M
Cash & Short-term Investments
Total Debt

LRCX Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$18.7B -0.2% YoY

Liabilities

$10.2B -3.5% YoY

Shareholder's Equity

$8,539.5M +4.0% YoY

LRCX Cash Flow Statement

LRCX Cash Flow Statement Overview

Annual
Quarterly
LTM
Jun'15
Jun'16
Jun'17
Jun'18
Jun'19
Jun'20
Jun'21
Jun'22
Jun'23
Jun'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$5,587.4M$4,652.3M($370.6M)($3,995.9M)($22.4M)$5,850.8M

LRCX Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$4,652.3M -10.2% YoY

Capital Expenditure (CAPEX)

($396.7M) -20.9% YoY

Free Cash Flow (FCF)

$4,255.6M -9.0% YoY

LRCX Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Jun'05Jun'06Jun'07Jun'08Jun'09Jun'10Jun'11Jun'12Jun'13Jun'14Jun'15Jun'16Jun'17Jun'18Jun'19Jun'20Jun'21Jun'22Jun'23Jun'24
% growth
1,502.5
60.5%
1,642.2
9.3%
2,566.6
56.3%
2,474.9
(3.6%)
1,115.9
(54.9%)
2,133.8
91.2%
3,237.7
51.7%
2,665.2
(17.7%)
3,598.9
35.0%
4,607.3
28.0%
5,259.3
14.2%
5,885.9
11.9%
8,013.6
36.1%
11,077.0
38.2%
9,653.6
(12.9%)
10,044.7
4.1%
14,626.2
45.6%
17,227.0
17.8%
17,428.5
1.2%
14,905.4
(14.5%)
Cost of Goods Sold (COGS)738.4814.81,261.51,301.5727.21,159.51,740.51,581.12,195.92,599.82,975.03,267.04,410.35,912.05,295.15,436.07,820.89,355.29,651.67,852.6
% margin
764.1
50.9%
827.4
50.4%
1,305.1
50.8%
1,173.4
47.4%
388.7
34.8%
974.3
45.7%
1,497.2
46.2%
1,084.1
40.7%
1,403.1
39.0%
2,007.5
43.6%
2,284.3
43.4%
2,618.9
44.5%
3,603.4
45.0%
5,165.0
46.6%
4,358.5
45.1%
4,608.7
45.9%
6,805.3
46.5%
7,871.8
45.7%
7,776.9
44.6%
7,052.8
47.3%
Operating Expenses358.9421.1542.2655.5529.2527.6681.4844.61,283.21,329.81,416.91,544.71,701.21,951.71,893.71,934.92,323.32,490.02,559.92,788.9
Research & Development Expenses (R&D)194.1228.9285.3323.8288.3320.9373.3444.6683.7716.5825.2913.71,033.71,189.51,191.31,252.41,493.41,604.21,727.21,902.4
Selling, General & Administrative Expenses (SG&A)164.8192.2241.0288.0237.7240.9308.1400.1599.5613.3591.6631.0667.5762.2702.4682.5829.9885.7832.8868.2
391.0
26.0%
406.3
24.7%
778.7
30.3%
509.4
20.6%
(281.2)
(25.2%)
425.4
19.9%
804.3
24.8%
237.7
8.9%
118.1
3.3%
677.7
14.7%
788.0
15.0%
1,074.3
18.3%
1,902.1
23.7%
3,213.3
29.0%
2,464.7
25.5%
2,673.8
26.6%
4,482.0
30.6%
5,381.8
31.2%
5,174.9
29.7%
4,263.9
28.6%
Interest Income0.00.00.00.024.38.615.612.114.712.519.329.557.985.898.885.419.715.2139.0251.9
Interest Expense0.00.00.00.06.51.05.439.060.461.773.7134.8117.797.4117.3177.4208.6184.8186.5185.2
Pre-tax Income399.1441.3847.7577.0(263.1)430.1800.9204.466.7723.4740.9960.11,811.73,151.82,446.62,575.04,370.85,193.15,109.24,360.2
% effective tax rate
99.8
25.0%
105.5
23.9%
161.9
19.1%
137.6
23.9%
39.1
(14.8%)
83.5
19.4%
77.1
9.6%
35.7
17.5%
(47.2)
(70.8%)
91.1
12.6%
85.3
11.5%
46.1
4.8%
113.9
6.3%
771.1
24.5%
255.1
10.4%
323.2
12.6%
462.3
10.6%
587.8
11.3%
598.3
11.7%
532.5
12.2%
% margin
299.3
19.9%
335.8
20.4%
685.8
26.7%
439.3
17.8%
(302.1)
(27.1%)
346.7
16.2%
723.7
22.4%
168.7
6.3%
113.9
3.2%
632.3
13.7%
655.6
12.5%
914.0
15.5%
1,697.8
21.2%
2,380.7
21.5%
2,191.4
22.7%
2,251.8
22.4%
3,908.5
26.7%
4,605.3
26.7%
4,510.9
25.9%
3,827.8
25.7%
EPS0.220.240.490.35(0.24)0.270.590.140.070.380.410.581.051.321.441.562.723.293.332.91
Diluted EPS0.210.230.490.35(0.24)0.270.580.140.070.360.370.520.921.321.371.512.693.283.322.90
% margin
431.1
28.7%
429.5
26.2%
800.3
31.2%
644.4
26.0%
(184.2)
(16.5%)
502.5
23.6%
881.0
27.2%
344.2
12.9%
431.2
12.0%
977.9
21.2%
1,155.2
22.0%
1,365.3
23.2%
2,218.8
27.7%
3,539.7
32.0%
2,774.0
28.7%
2,942.3
29.3%
4,789.2
32.7%
5,715.6
33.2%
5,637.6
32.3%
4,905.2
32.9%