Stock Analysis on Net

Lam Research Corp. (NASDAQ:LRCX)

$24.99

Adjustments to Financial Statements

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Lam Research Corp., adjusted current assets

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Current assets
Adjustments
Add: Allowance
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).


The analysis of the financial data reveals a general trend in the current assets and adjusted current assets over the six-year period ending June 30, 2024.

Current Assets
Current assets exhibit a steady upward movement from 8,560,409 thousand US dollars in mid-2019 to a peak of 13,228,412 thousand US dollars in mid-2023. This represents a cumulative growth indicative of expanding liquidity or asset base over this period. However, there is a slight decline observed in the final year reported (June 2024), where current assets decrease to 12,883,220 thousand US dollars. This minor reduction may suggest changes in the asset composition or operational adjustments.
Adjusted Current Assets
Adjusted current assets closely mirror the trend seen in current assets. Starting at 8,565,430 thousand US dollars in June 2019, these figures increase consistently, reaching 13,233,756 thousand US dollars in June 2023. The final reported period shows a slight decrease to 12,888,497 thousand US dollars in June 2024. The similarity in values and trends between adjusted and unadjusted figures indicates that the adjustments applied have a relatively small effect on asset valuation over time.

Overall, the data reflects sustained growth in current assets over the majority of the observed period, with a peak in 2023 followed by a moderate decline in 2024. This pattern suggests that the company has maintained strong liquidity and asset holdings, though recent changes may warrant further scrutiny to understand underlying factors contributing to the slight reduction in the most recent fiscal year.


Adjustments to Total Assets

Lam Research Corp., adjusted total assets

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance
Less: Noncurrent deferred tax assets, net2
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax assets, net. See details »


The analysis of the annual financial data reveals consistent growth in total assets over the six-year period from June 30, 2019, to June 30, 2024. Specifically, total assets increased from approximately 12.0 billion US dollars in 2019 to about 18.7 billion US dollars in 2023, followed by a slight decrease to roughly 18.7 billion in 2024.

A similar upward trend is observed in the adjusted total assets, which rose from about 12.0 billion US dollars in 2019 to approximately 18.1 billion US dollars in 2023. In 2024, adjusted total assets declined slightly to around 17.8 billion US dollars.

Total Assets
There was steady growth each year from 2019 to 2023, indicating expansion of the asset base. The asset growth from 2019 to 2023 corresponds to an approximate 56% increase. However, in the most recent period, total assets decreased marginally by around 0.2% compared to the previous year.
Adjusted Total Assets
Adjusted total assets follow a similar growth pattern, increasing by roughly 51% from 2019 to 2023. The slight decline in 2024, about 1.3%, suggests some adjustment or revaluation effects affecting the asset base.

The consistent asset growth over the majority of the analyzed timeframe reflects an expansion in the company's resource base, which might be indicative of increased investment or accumulation of resources. The minor reductions in both total and adjusted assets in the latest period warrant further investigation to determine underlying causes, such as asset disposals, impairments, or other adjustment factors.


Adjustments to Current Liabilities

Lam Research Corp., adjusted current liabilities

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Current liabilities
Adjustments
Less: Current product warranty reserves
Less: Current restructuring liability
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).


Current Liabilities

The current liabilities show a general upward trend over the six-year period analyzed. Starting from approximately 2.37 billion USD in mid-2019, the value increased consistently through the subsequent years, reaching a peak near 4.56 billion USD in mid-2022. Following this peak, there is a slight decline observed in mid-2023, with current liabilities dropping to around 4.18 billion USD; however, a moderate increase is noted again in mid-2024, rising to approximately 4.34 billion USD. The overall pattern indicates substantial growth in current liabilities, with a minor fluctuation in the last two years.

Adjusted Current Liabilities

Adjusted current liabilities also demonstrate a similar upward trajectory across the period. Beginning at about 2.24 billion USD in 2019, these liabilities steadily increased reaching their highest recorded value of roughly 4.33 billion USD in 2022. A slight reduction occurs in 2023, lowering the figure to approximately 3.92 billion USD, followed by a modest increase to nearly 4.11 billion USD in 2024. The trends of adjusted current liabilities closely mirror those of current liabilities, albeit with slightly lower absolute values, signifying adjustments that moderately reduce liability figures but maintain the overall upward progression.

Insights and Implications

The observed rising trend in both current and adjusted current liabilities over the six years suggests an increasing short-term financial obligation. This growth may indicate expansion activities, increased operational costs, or changes in working capital management. The peak and subsequent dip seen around 2022 and 2023 may reflect strategic adjustments or external factors affecting liability management. The slight rebound in liabilities in 2024 could point to renewed operational financing or changes in the company's financial structure. Monitoring these trends is essential for assessing liquidity risk and the company's ability to meet short-term obligations.


Adjustments to Total Liabilities

Lam Research Corp., adjusted total liabilities

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Noncurrent deferred tax liabilities2
Less: Deferred revenue
Less: Product warranty reserves
Less: Restructuring liability
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


The analysis of the financial data over the six-year period reveals the following trends regarding total liabilities and adjusted total liabilities:

Total Liabilities
The total liabilities showed an overall increasing trend from June 30, 2019, to June 26, 2022, rising from approximately $7.28 billion to about $10.92 billion. This indicates a consistent increase in the debt or obligations the company carried during this period. However, in the subsequent two years, there was a moderate decline in total liabilities, decreasing to approximately $10.57 billion as of June 25, 2023, and further to around $10.21 billion by June 30, 2024. This suggests some degree of liability reduction or repayment in the most recent years.
Adjusted Total Liabilities
The adjusted total liabilities, which may reflect liabilities after certain adjustments or exclusions, also demonstrated a downward trend over the entire period. Starting at about $6.78 billion in June 30, 2019, they increased slightly by June 28, 2020 to approximately $8.71 billion, but then progressively decreased each year thereafter to roughly $8.40 billion by June 30, 2024. This steady decline after 2020 suggests improved management of the company’s liabilities when considering the adjustments applied.
Comparison and Insights
While total liabilities peaked around mid-2022 and then decreased moderately, adjusted total liabilities show a more consistent declining pattern after 2020. This may imply that adjustments to liabilities—such as removing certain contingent liabilities or non-recurring items—provide a clearer view of a gradual improvement in the company's financial leverage and risk profile over the latter part of the period.

Adjustments to Stockholders’ Equity

Lam Research Corp., adjusted stockholders’ equity

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Stockholders’ equity
Adjustments
Less: Net deferred tax assets (liabilities)1
Add: Allowance
Add: Deferred revenue
Add: Product warranty reserves
Add: Restructuring liability
After Adjustment
Adjusted stockholders’ equity

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 Net deferred tax assets (liabilities). See details »


Stockholders’ equity

The stockholders’ equity has shown a consistent upward trend over the analyzed period. Starting from approximately $4.67 billion in mid-2019, it increased steadily each year, reaching about $8.54 billion by mid-2024. The most notable growth occurred between 2022 and 2023, where equity surged from roughly $6.28 billion to $8.21 billion, indicating a strong increase in the company’s net assets during this interval.

Adjusted stockholders’ equity

Adjusted stockholders’ equity also demonstrated continuous growth over the years considered. It increased from roughly $5.17 billion in 2019 to a peak of approximately $9.64 billion in 2023. However, unlike the stockholders’ equity, adjusted equity experienced a slight decline in the final year, dropping to about $9.44 billion in 2024. This minor reduction suggests some adjustments that negatively influenced equity but overall, the adjusted equity remained considerably higher than the unadjusted figure throughout the period.

Overall analysis

Both measures of equity reflect a strong financial position with substantial growth over the six-year span. The adjusted stockholders’ equity consistently exceeds the reported stockholders’ equity, highlighting the potential impact of accounting adjustments or revaluations. The significant jumps in equity, especially between 2022 and 2023, may indicate successful operational performance, retained earnings accumulation, or capital injections during those years.

The slight decrease in adjusted stockholders’ equity in 2024 warrants attention for further investigation, as it could be due to changes in accounting policies, asset revaluations, or other adjustments. Nonetheless, the company shows a healthy increase in its equity base, reinforcing its financial robustness.


Adjustments to Capitalization Table

Lam Research Corp., adjusted capitalization table

US$ in thousands

Microsoft Excel
Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Current portion of long-term debt and finance lease obligations
Long-term debt and finance lease obligations, less current portion
Total reported debt
Stockholders’ equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Current operating lease liabilities (included in Accrued expenses and other current liabilities)2
Add: Long-term operating lease liabilities (included in Other long-term liabilities)3
Adjusted total debt
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4
Add: Allowance
Add: Deferred revenue
Add: Product warranty reserves
Add: Restructuring liability
Adjusted stockholders’ equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Current operating lease liabilities (included in Accrued expenses and other current liabilities). See details »

3 Long-term operating lease liabilities (included in Other long-term liabilities). See details »

4 Net deferred tax assets (liabilities). See details »


Over the analyzed period, various debt and equity figures show distinct trends that reveal the company's financial structure adjustments and capital composition changes.

Total Reported Debt
This metric increased significantly from 4,489,899 thousand US dollars in mid-2019 to a peak of 5,810,725 thousand in mid-2020. Following this peak, it fluctuated mildly around the 5,000,000 thousand mark in subsequent years, ending slightly lower at 4,983,334 thousand in mid-2024 compared to earlier years. Overall, reported debt experienced initial growth followed by stabilization and a mild decrease towards the end.
Stockholders’ Equity
Stockholders’ equity displayed a continuous upward trajectory throughout the period. Starting at 4,673,865 thousand in mid-2019, it increased steadily each year to reach 8,539,454 thousand by mid-2024. The most notable growth occurred between 2022 and 2023, where equity surged by nearly 2 billion US dollars, reflecting increasing retained earnings or capital injections, which improved the company’s net worth base.
Total Reported Capital
As the sum of debt and equity, total reported capital rose consistently from 9,163,764 thousand in mid-2019 to 13,522,788 thousand in mid-2024. The capital buildup was more pronounced after 2021, indicating enhanced financial capacity and possibly increased investment funding ability.
Adjusted Total Debt
The adjusted total debt figures exhibit a similar pattern to the reported debt, initially rising from 4,564,944 thousand in 2019 to 5,984,094 thousand in 2020, then stabilizing around 5,200,000 thousand in the later years. The adjusted measure suggests slightly higher debt levels when compared to reported debt, particularly noticeable at the peak in 2020 and remaining consistently elevated thereafter.
Adjusted Stockholders’ Equity
The adjusted equity consistently increased over the period, rising from 5,172,667 thousand in 2019 to a peak of 9,635,972 thousand in 2023 before a slight reduction to 9,439,189 thousand in 2024. This pattern mirrors the downward movement seen in adjusted equity in the final year, potentially indicating revaluation impacts or other adjustments affecting equity valuation.
Adjusted Total Capital
Adjusted total capital climbed from 9,737,611 thousand in 2019 to a high point of 14,885,081 thousand in 2023 before experiencing a mild decline to 14,710,239 thousand in 2024. This trajectory indicates strong capital expansion with a slight recent contraction, aligning with movements in both adjusted debt and equity components.

In summary, the company underwent notable capital growth driven primarily by increases in equity, while debt levels rose sharply initially before stabilizing. Adjusted figures generally mirror reported ones, with the equity showing robust improvement and total capital increasing significantly. The slight declines in adjusted equity and total capital in the last year suggest emerging factors warranting further investigation. Overall, the financial data indicate strengthening capital structure with balanced debt management over the six-year span.


Adjustments to Revenues

Lam Research Corp., adjusted revenue

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Revenue
Adjustment
Add: Increase (decrease) in deferred revenue
After Adjustment
Adjusted revenue

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).


The financial data reveals several notable trends in the company's revenue over the analyzed periods from 2019 to 2024. The reported revenue demonstrates an initial upward trajectory from 9,653,559 thousand US dollars in mid-2019 to a peak of 17,428,516 thousand US dollars in mid-2023. This represents substantial growth over four years, indicating strong sales performance and perhaps expansion in market operations or demand.

Following this peak, there is a noticeable decline in revenue reported for mid-2024, which decreases to 14,905,386 thousand US dollars. This downturn suggests possible challenges during the last year under review, which might be related to market conditions, supply chain issues, or other external factors impacting revenue generation.

Regarding adjusted revenue, which often accounts for extraordinary items or irregular effects to give a clearer operational perspective, the trend similarly shows growth from 9,108,864 thousand US dollars in mid-2019 to a high of 18,306,331 thousand US dollars in mid-2022. It then declines to 14,619,075 thousand US dollars by mid-2024. The adjusted revenue peak is even higher and occurs slightly earlier than the peak in reported revenue, suggesting that operational performance was strongest in 2022 before facing pressures leading into 2023 and 2024.

Overall, the trends indicate a period of expansion and strong performance culminating in 2022 or 2023, followed by a contraction in the most recent fiscal year. The discrepancy in timing and magnitude between reported and adjusted revenue peaks may point to significant non-operational impacts influencing the last two years' financial outcomes.

Revenue Trend
Steady growth from 2019 until mid-2023, then a decline by mid-2024.
Adjusted Revenue Trend
Growth extending through mid-2022 with a sharper decline afterwards, reflecting operational performance more accurately.
Insights
The company experienced strong growth followed by operational and possibly external challenges resulting in decreased revenue in the last year.

Adjustments to Reported Income

Lam Research Corp., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Jun 30, 2024 Jun 25, 2023 Jun 26, 2022 Jun 27, 2021 Jun 28, 2020 Jun 30, 2019
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance
Add: Increase (decrease) in deferred revenue
Add: Increase (decrease) in product warranty reserves
Add: Increase (decrease) in restructuring liability
Add: Other comprehensive income (loss), net of tax
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2024-06-30), 10-K (reporting date: 2023-06-25), 10-K (reporting date: 2022-06-26), 10-K (reporting date: 2021-06-27), 10-K (reporting date: 2020-06-28), 10-K (reporting date: 2019-06-30).

1 Deferred income tax expense (benefit). See details »


Net Income Trend
Net income demonstrated a generally upward trajectory from June 30, 2019 to June 26, 2022, increasing from approximately $2.19 billion to $4.61 billion. This represented a substantial growth over the three-year period. However, following this peak in 2022, net income declined in the subsequent two years, reaching approximately $3.83 billion by June 30, 2024. Despite the recent decline, net income in 2024 remained significantly higher than levels observed in 2019 and 2020.
Adjusted Net Income Trend
Adjusted net income also showed a rising pattern through the early years, increasing from about $1.57 billion at June 30, 2019 to a peak of roughly $5.45 billion by June 26, 2022. This peak was notably higher compared to the net income peak, indicating possible adjustments that positively affected this metric. However, similarly to net income, adjusted net income experienced declines in the last two years, falling to just over $3.27 billion by June 30, 2024. The value for 2024 maintains a level above that of 2019 but is markedly lower than the 2022 peak.
Comparative Insights
Both net income and adjusted net income experienced strong growth over the three-year period ending in mid-2022, indicating a phase of robust financial performance. The subsequent two years showed a reversal in this trend, with declines in profitability as represented by these income measures. The adjusted net income metric, which accounts for certain adjustments, showed larger fluctuations and a more pronounced peak than net income, suggesting that non-recurring or special items had a significant impact on reported earnings during these years.
Overall Assessment
The data reflect a period of significant expansion in earnings followed by a notable contraction in the most recent years. The decline after 2022 suggests potential challenges in maintaining the prior growth momentum or the impact of external factors affecting profitability. Continued monitoring and further analysis would be necessary to understand the underlying causes of these changes and their implications for future performance.