Quarterly
Annual
| Unit: USD | 2025-09-27 | 2025-06-28 | 2025-03-29 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-30 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-04-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-04-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-04-03 | 2020-12-26 | 2020-09-26 | 2020-06-27 | 2020-03-28 | 2019-12-28 | 2019-09-28 | 2019-06-29 | 2019-03-30 | 2018-12-29 | 2018-09-29 | 2018-06-30 | 2018-03-31 | 2017-12-30 | 2017-09-30 | 2017-07-01 | 2017-04-01 | 2016-12-31 | 2016-10-01 | 2016-07-02 | 2016-04-02 | 2015-12-26 | 2015-09-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||
net income | 4,200,000 | 213,300,000 | -44,100,000 | -60,900,000 | -82,400,000 | -252,500,000 | -127,000,000 | -99,100,000 | -67,900,000 | -60,200,000 | -39,300,000 | -31,700,000 | -400,000 | 34,700,000 | 26,000,000 | 56,700,000 | 81,500,000 | 21,500,000 | 225,500,000 | 83,200,000 | 67,100,000 | -4,600,000 | 43,400,000 | 49,100,000 | 47,600,000 | 16,300,000 | 47,400,000 | 33,500,000 | 2,700,000 | 204,800,000 | 7,100,000 | -54,900,000 | -56,000,000 | 11,800,000 | -3,400,000 | 14,300,000 | -7,600,000 | 2,800,000 | -200,000 | ||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||
depreciation expense | 27,800,000 | 26,400,000 | 25,000,000 | 25,900,000 | 27,000,000 | 28,200,000 | 27,000,000 | 27,200,000 | 28,200,000 | 28,000,000 | 27,700,000 | 26,400,000 | 24,500,000 | 20,400,000 | 20,200,000 | 20,600,000 | 20,400,000 | 21,000,000 | 22,800,000 | 23,800,000 | 23,800,000 | 25,500,000 | 27,500,000 | 28,700,000 | 31,600,000 | 28,200,000 | 29,000,000 | 26,000,000 | 19,700,000 | 20,700,000 | 18,400,000 | 18,200,000 | 16,700,000 | 15,100,000 | 14,100,000 | 13,100,000 | 11,900,000 | 12,300,000 | 11,300,000 | 12,100,000 | 11,700,000 |
stock-based compensation | 42,400,000 | 40,000,000 | 62,800,000 | 38,800,000 | 35,600,000 | 30,500,000 | 31,600,000 | 34,600,000 | 32,100,000 | 32,100,000 | 33,100,000 | 36,600,000 | 46,600,000 | 27,700,000 | 23,300,000 | 27,300,000 | 24,800,000 | 24,200,000 | 25,100,000 | 24,100,000 | 19,500,000 | 17,100,000 | 19,200,000 | 20,200,000 | 16,700,000 | 14,200,000 | 16,000,000 | 19,700,000 | 10,800,000 | 11,700,000 | 11,000,000 | 14,800,000 | 9,300,000 | 8,000,000 | 8,000,000 | 9,000,000 | 7,700,000 | 4,400,000 | 8,200,000 | 6,300,000 | 6,000,000 |
bad debt recovery | -100,000 | ||||||||||||||||||||||||||||||||||||||||
change in valuation allowance on deferred tax assets | -300,000 | ||||||||||||||||||||||||||||||||||||||||
amortization and write-off of acquired intangibles | 34,400,000 | 35,100,000 | 39,000,000 | 43,600,000 | |||||||||||||||||||||||||||||||||||||
loss on sales and dispositions of property, plant and equipment | 400,000 | 0 | 4,400,000 | 600,000 | 200,000 | -200,000 | 0 | 1,400,000 | |||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 800,000 | 700,000 | 800,000 | 800,000 | 700,000 | 800,000 | 4,100,000 | 4,800,000 | 4,900,000 | 6,400,000 | 6,000,000 | 6,200,000 | 5,700,000 | 23,800,000 | 17,800,000 | 15,500,000 | 15,300,000 | 16,300,000 | 14,800,000 | 14,700,000 | 14,400,000 | 14,300,000 | 14,000,000 | 6,400,000 | 4,900,000 | ||||||||||||||||
inducement expense on partial repurchase of 2026 notes | 5,900,000 | ||||||||||||||||||||||||||||||||||||||||
write-off of right-of-use assets | 1,600,000 | 700,000 | 200,000 | 5,300,000 | |||||||||||||||||||||||||||||||||||||
other non-cash items | -3,000,000 | 3,000,000 | -8,300,000 | -300,000 | -1,900,000 | -2,800,000 | -5,700,000 | -2,400,000 | 3,200,000 | -2,200,000 | |||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts receivable | -56,900,000 | 5,700,000 | -32,200,000 | -28,400,000 | -3,800,000 | 35,100,000 | 18,500,000 | -7,400,000 | 26,100,000 | 32,200,000 | 52,500,000 | 10,000,000 | -11,500,000 | -19,800,000 | -3,000,000 | 24,000,000 | -50,400,000 | 12,000,000 | 51,900,000 | -13,400,000 | -30,300,000 | 28,800,000 | 30,200,000 | 800,000 | -54,800,000 | 64,900,000 | -36,400,000 | 41,100,000 | -41,900,000 | -32,400,000 | 57,400,000 | -48,300,000 | -7,500,000 | 19,100,000 | 7,100,000 | -36,000,000 | 14,000,000 | -10,200,000 | -500,000 | -2,500,000 | -8,600,000 |
inventories | -57,500,000 | -45,600,000 | -20,700,000 | 1,500,000 | -6,500,000 | 21,300,000 | 45,000,000 | 24,300,000 | -16,800,000 | -900,000 | -44,200,000 | -11,800,000 | -24,600,000 | -25,300,000 | -15,500,000 | -700,000 | -10,300,000 | 13,600,000 | -3,300,000 | 6,000,000 | -22,900,000 | -15,600,000 | 4,000,000 | 20,800,000 | 23,500,000 | 26,600,000 | 13,500,000 | -14,800,000 | 15,300,000 | -8,800,000 | 3,300,000 | -200,000 | -2,000,000 | -27,700,000 | 6,100,000 | -17,100,000 | -3,000,000 | 6,500,000 | 100,000 | -4,300,000 | -5,400,000 |
operating lease right-of-use assets | -2,600,000 | 2,700,000 | 0 | 2,600,000 | -200,000 | 3,900,000 | 4,600,000 | -8,800,000 | 3,700,000 | 4,200,000 | 3,400,000 | 4,300,000 | 3,600,000 | 700,000 | 800,000 | 100,000 | -7,800,000 | 2,900,000 | 1,500,000 | 2,900,000 | 4,000,000 | 2,000,000 | 3,000,000 | ||||||||||||||||||
prepayments and other current and non-currents assets | -2,400,000 | -13,400,000 | -6,700,000 | 1,600,000 | -16,600,000 | 18,500,000 | 5,800,000 | -1,000,000 | 7,300,000 | 4,400,000 | 5,300,000 | -12,000,000 | -1,900,000 | -6,100,000 | -900,000 | -3,400,000 | -3,900,000 | 800,000 | 4,200,000 | -2,100,000 | -7,700,000 | 800,000 | 11,700,000 | 6,300,000 | -1,500,000 | -200,000 | 100,000 | -5,400,000 | -5,300,000 | 4,200,000 | 6,100,000 | 1,600,000 | -5,800,000 | -1,700,000 | -5,800,000 | 1,200,000 | -6,400,000 | ||||
income taxes | -1,900,000 | -235,000,000 | -11,700,000 | 21,300,000 | 7,200,000 | 115,000,000 | -10,700,000 | -6,700,000 | -19,900,000 | 14,200,000 | -37,300,000 | -3,800,000 | -11,000,000 | -900,000 | -14,800,000 | 12,700,000 | -18,100,000 | -12,200,000 | 17,200,000 | -3,400,000 | 14,400,000 | 18,300,000 | 2,600,000 | 5,600,000 | 4,800,000 | -500,000 | -10,900,000 | 1,000,000 | 4,800,000 | -6,800,000 | -11,500,000 | ||||||||||
accounts payable | 28,800,000 | 24,300,000 | 6,200,000 | 6,100,000 | 32,600,000 | -6,900,000 | -31,700,000 | -23,100,000 | -28,000,000 | -29,700,000 | 700,000 | -3,900,000 | -41,100,000 | 32,700,000 | 9,500,000 | 15,300,000 | -10,500,000 | 7,600,000 | -5,800,000 | -30,400,000 | -5,400,000 | 3,600,000 | 3,400,000 | -5,600,000 | -13,100,000 | -26,300,000 | -800,000 | 12,400,000 | 4,100,000 | 20,700,000 | -8,900,000 | -5,200,000 | -1,800,000 | 1,300,000 | -18,100,000 | 14,100,000 | -14,200,000 | -3,800,000 | 14,500,000 | 9,900,000 | 8,300,000 |
accrued payroll and related expenses | 11,400,000 | 15,100,000 | 2,900,000 | -1,900,000 | 5,900,000 | -4,000,000 | -10,000,000 | 3,600,000 | 1,500,000 | -1,700,000 | -19,600,000 | -500,000 | -14,500,000 | 7,100,000 | -2,800,000 | 7,400,000 | -11,400,000 | 8,400,000 | -1,000,000 | 3,000,000 | -9,500,000 | 2,500,000 | -2,800,000 | 11,000,000 | 400,000 | 1,300,000 | 200,000 | -500,000 | -1,100,000 | -1,700,000 | -7,100,000 | 15,100,000 | -2,400,000 | -3,500,000 | -5,100,000 | 9,100,000 | 500,000 | -500,000 | -3,900,000 | 10,000,000 | 3,600,000 |
operating lease liabilities | 1,700,000 | -2,100,000 | -200,000 | -4,400,000 | 1,000,000 | -4,700,000 | -6,300,000 | 10,700,000 | -4,000,000 | -5,400,000 | -3,500,000 | -400,000 | -6,900,000 | -4,800,000 | -3,300,000 | -1,100,000 | 9,800,000 | -2,900,000 | -3,600,000 | -900,000 | -1,600,000 | -1,200,000 | -3,500,000 | -2,300,000 | -4,600,000 | ||||||||||||||||
accrued expenses and other current and non-current liabilities | 24,800,000 | -6,500,000 | 4,600,000 | -10,200,000 | -9,700,000 | -20,300,000 | -2,800,000 | 1,200,000 | 5,800,000 | -9,400,000 | -12,900,000 | 19,700,000 | 17,400,000 | -300,000 | -5,700,000 | 7,000,000 | 3,100,000 | -8,600,000 | 6,300,000 | -6,500,000 | 16,300,000 | -2,500,000 | -10,600,000 | -13,400,000 | 6,200,000 | -16,700,000 | 24,800,000 | 6,600,000 | -3,800,000 | -1,000,000 | -2,200,000 | 16,300,000 | -1,200,000 | -8,900,000 | 2,600,000 | 10,900,000 | 1,600,000 | 1,600,000 | |||
net cash from operating activities | 57,900,000 | 64,000,000 | -1,600,000 | 24,300,000 | 39,600,000 | 35,500,000 | -7,000,000 | -1,500,000 | -2,300,000 | 49,200,000 | 14,900,000 | 94,900,000 | 20,800,000 | 114,300,000 | 76,600,000 | 206,500,000 | 61,900,000 | 124,200,000 | 381,300,000 | 128,500,000 | 104,700,000 | 122,700,000 | 151,800,000 | 162,300,000 | 87,500,000 | 127,700,000 | 42,800,000 | 102,400,000 | 57,200,000 | 37,600,000 | 95,100,000 | 105,100,000 | 9,700,000 | 13,100,000 | 16,400,000 | 19,200,000 | 36,300,000 | 13,100,000 | 20,500,000 | 42,400,000 | 10,600,000 |
capex | -76,200,000 | -53,900,000 | -62,800,000 | -40,200,000 | -74,100,000 | -24,600,000 | -19,600,000 | -31,000,000 | -57,800,000 | -36,300,000 | -29,400,000 | -39,900,000 | -22,900,000 | -28,600,000 | -18,600,000 | -26,100,000 | -17,900,000 | -18,400,000 | -15,900,000 | -24,200,000 | -26,300,000 | -21,100,000 | -17,500,000 | -25,700,000 | -21,700,000 | -85,500,000 | -26,600,000 | -24,300,000 | -29,600,000 | 0 | -22,700,000 | -17,200,000 | -33,000,000 | -38,100,000 | -35,700,000 | -35,400,000 | -28,900,000 | -18,600,000 | -27,700,000 | -21,800,000 | -13,900,000 |
free cash flows | -18,300,000 | 10,100,000 | -64,400,000 | -15,900,000 | -34,500,000 | 10,900,000 | -26,600,000 | -32,500,000 | -60,100,000 | 12,900,000 | -14,500,000 | 55,000,000 | -2,100,000 | 85,700,000 | 58,000,000 | 180,400,000 | 44,000,000 | 105,800,000 | 365,400,000 | 104,300,000 | 78,400,000 | 101,600,000 | 134,300,000 | 136,600,000 | 65,800,000 | 42,200,000 | 16,200,000 | 78,100,000 | 27,600,000 | 37,600,000 | 72,400,000 | 87,900,000 | -23,300,000 | -25,000,000 | -19,300,000 | -16,200,000 | 7,400,000 | -5,500,000 | -7,200,000 | 20,600,000 | -3,300,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||
payments for acquisition of property, plant and equipment | -76,200,000 | -53,900,000 | -62,800,000 | -40,200,000 | -74,100,000 | -24,600,000 | -19,600,000 | -31,000,000 | -57,800,000 | -36,300,000 | -29,400,000 | -39,900,000 | -22,900,000 | -28,600,000 | -18,600,000 | -26,100,000 | -17,900,000 | -18,400,000 | -15,900,000 | -24,200,000 | -26,300,000 | -21,100,000 | -17,500,000 | -25,700,000 | -21,700,000 | -85,500,000 | -26,600,000 | -24,300,000 | -29,600,000 | ||||||||||||
purchases of short-term investments | -58,300,000 | -85,700,000 | -89,800,000 | -126,500,000 | -63,900,000 | -60,000,000 | -34,400,000 | -35,200,000 | -149,100,000 | -309,500,000 | -393,000,000 | -248,300,000 | -79,500,000 | -138,300,000 | -298,800,000 | -392,100,000 | -255,900,000 | -475,300,000 | -563,500,000 | -460,700,000 | -491,500,000 | -648,500,000 | -641,500,000 | 0 | -51,300,000 | -73,600,000 | -96,000,000 | -94,200,000 | -5,900,000 | -49,200,000 | -178,000,000 | -178,800,000 | -228,300,000 | ||||||||
proceeds from maturities and sales of short-term investments | 66,700,000 | 80,200,000 | 157,800,000 | 136,000,000 | 90,700,000 | 57,100,000 | 344,700,000 | 372,000,000 | 227,700,000 | 274,700,000 | 370,400,000 | 184,400,000 | 316,600,000 | 309,600,000 | 323,800,000 | 189,200,000 | 151,000,000 | 667,700,000 | 572,100,000 | 419,100,000 | 403,300,000 | 158,600,000 | 107,900,000 | 61,300,000 | 95,700,000 | 79,200,000 | 70,300,000 | 56,400,000 | 45,700,000 | 251,200,000 | 83,100,000 | 137,400,000 | 128,800,000 | ||||||||
proceeds from the sales of property, plant and equipment | 100,000 | 0 | 200,000 | 600,000 | 0 | 400,000 | 100,000 | 5,900,000 | |||||||||||||||||||||||||||||||||
net cash from investing activities | -67,800,000 | -59,400,000 | 53,100,000 | -30,700,000 | -47,100,000 | -27,500,000 | 290,300,000 | -394,900,000 | 17,800,000 | -70,900,000 | -52,000,000 | -104,500,000 | -646,600,000 | 142,700,000 | -23,200,000 | -228,900,000 | -116,900,000 | 197,300,000 | -7,300,000 | -75,000,000 | -114,000,000 | -509,800,000 | -535,700,000 | 36,100,000 | 21,700,000 | -54,400,000 | -52,900,000 | -681,900,000 | 9,500,000 | 181,700,000 | -117,600,000 | -58,600,000 | -132,500,000 | -320,600,000 | -40,800,000 | -35,400,000 | -28,900,000 | -13,900,000 | |||
financing activities: | |||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 2032 notes, net of issuance costs | 1,255,700,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | 0 | 0 | 0 | 76,500,000 | |||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 1,500,000 | 900,000 | 0 | 100,000 | 0 | 100,000 | 200,000 | 200,000 | 300,000 | 0 | 0 | 0 | 1,700,000 | 200,000 | 400,000 | 300,000 | 2,500,000 | 100,000 | 1,600,000 | 100,000 | 100,000 | ||||||||||||||||||||
payment for partial repurchase of 2026 notes | -843,100,000 | ||||||||||||||||||||||||||||||||||||||||
payment for 2032 capped call options | -102,000,000 | ||||||||||||||||||||||||||||||||||||||||
payment of withholding taxes related to net share settlement of restricted stock units | -47,400,000 | -5,400,000 | -12,500,000 | -7,800,000 | -16,000,000 | -3,400,000 | -4,500,000 | -3,200,000 | -12,900,000 | -3,800,000 | -6,700,000 | -4,300,000 | -22,400,000 | -7,900,000 | -8,300,000 | -16,600,000 | |||||||||||||||||||||||||
principal payments on term loans | -2,600,000 | -2,700,000 | -2,500,000 | -2,500,000 | -400,000 | ||||||||||||||||||||||||||||||||||||
payment of acquisition related holdback | 0 | 0 | 0 | -1,000,000 | 0 | 0 | 0 | -1,000,000 | |||||||||||||||||||||||||||||||||
net cash from financing activities | 262,100,000 | -300,000 | -14,800,000 | -3,100,000 | 60,000,000 | 3,700,000 | -327,600,000 | 4,100,000 | -12,900,000 | 331,500,000 | -5,800,000 | -3,600,000 | -59,100,000 | -97,100,000 | 524,900,000 | -36,600,000 | -108,300,000 | -234,900,000 | -7,600,000 | -1,700,000 | -19,200,000 | -3,700,000 | -12,300,000 | 347,600,000 | -2,800,000 | 1,000,000 | -2,900,000 | 491,600,000 | -4,600,000 | 1,900,000 | -2,800,000 | 4,400,000 | 300,000 | 2,000,000 | 445,700,000 | 6,700,000 | 2,300,000 | 5,000,000 | 1,300,000 | -600,000 | 130,700,000 |
increase in cash and cash equivalents | 252,200,000 | 4,300,000 | 36,700,000 | 2,600,000 | 309,800,000 | 159,900,000 | 578,300,000 | 366,400,000 | 51,800,000 | -28,500,000 | 546,000,000 | 106,400,000 | -88,100,000 | 62,100,000 | 220,500,000 | -122,100,000 | -305,000,000 | 422,000,000 | -10,900,000 | 9,700,000 | -100,000 | -4,700,000 | 19,800,000 | 127,600,000 | |||||||||||||||||
cash and cash equivalents at beginning of period | 520,700,000 | 0 | 0 | 0 | 436,700,000 | 0 | 0 | 0 | 859,000,000 | 0 | 0 | 0 | 1,290,200,000 | 0 | 0 | 0 | 774,300,000 | 0 | 0 | 298,000,000 | 0 | 0 | 432,600,000 | 0 | 0 | 0 | 397,300,000 | 0 | 0 | 0 | 272,900,000 | 0 | 0 | 0 | 157,100,000 | 0 | 0 | 0 | 14,500,000 | ||
cash and cash equivalents at end of period | 772,900,000 | 4,300,000 | 36,700,000 | -9,500,000 | 489,200,000 | 11,700,000 | -44,300,000 | -392,300,000 | 861,600,000 | -42,900,000 | -13,200,000 | 605,300,000 | 159,900,000 | 578,300,000 | -59,000,000 | 611,000,000 | 51,800,000 | 269,500,000 | 546,000,000 | 539,000,000 | 74,300,000 | -13,000,000 | -88,100,000 | 459,400,000 | 220,500,000 | -25,300,000 | 51,300,000 | 150,800,000 | -305,000,000 | 422,000,000 | -10,900,000 | 166,800,000 | -100,000 | -4,700,000 | 19,800,000 | 142,100,000 | |||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||
cash paid (refund) for taxes | 3,200,000 | -2,700,000 | -4,200,000 | ||||||||||||||||||||||||||||||||||||||
cash paid for interest | 100,000 | 9,400,000 | 100,000 | 500,000 | 9,300,000 | 600,000 | 600,000 | 4,800,000 | 600,000 | 2,600,000 | 600,000 | 2,600,000 | 600,000 | 4,800,000 | 100,000 | 600,000 | 100,000 | 600,000 | 0 | 600,000 | |||||||||||||||||||||
bad debt expense | 0 | ||||||||||||||||||||||||||||||||||||||||
amortization and write-off of acquired intangible assets | |||||||||||||||||||||||||||||||||||||||||
amortization of inventory fair value adjustment in connection with acquisition | 0 | 3,600,000 | 9,600,000 | 4,600,000 | |||||||||||||||||||||||||||||||||||||
gain on repurchase of convertible notes | |||||||||||||||||||||||||||||||||||||||||
gain on sale of facility | 0 | ||||||||||||||||||||||||||||||||||||||||
other non-cash income | -2,200,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired | 0 | 0 | 0 | 0 | -800,000 | -860,800,000 | |||||||||||||||||||||||||||||||||||
payment for acquisition of intangible assets | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of facility, net of cash and selling costs | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from the sales of property and equipment | |||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 2029 notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
payment, repurchase and conversion of 2024 notes | |||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -139,800,000 | 0 | 0 | -35,800,000 | -95,300,000 | -322,000,000 | -34,900,000 | -91,700,000 | 0 | 0 | |||||||||||||||||||||||||||||||
proceeds from employee stock plans | 7,800,000 | 200,000 | 7,100,000 | 0 | 8,500,000 | 900,000 | 6,900,000 | 0 | 7,100,000 | 0 | 5,000,000 | 0 | 4,600,000 | 0 | 4,800,000 | 0 | 4,400,000 | ||||||||||||||||||||||||
cash paid for taxes | 10,100,000 | 8,700,000 | 30,300,000 | 3,700,000 | 18,500,000 | 27,900,000 | 9,200,000 | 29,300,000 | 17,800,000 | -300,000 | 36,300,000 | 18,500,000 | 2,000,000 | 1,100,000 | 5,400,000 | 2,900,000 | 100,000 | 300,000 | 1,200,000 | 10,800,000 | 400,000 | 300,000 | 5,700,000 | ||||||||||||||||||
supplemental disclosure of non-cash transactions: | |||||||||||||||||||||||||||||||||||||||||
unpaid property, plant and equipment in accounts payable and accrued expenses | 15,900,000 | 4,200,000 | 3,900,000 | 4,200,000 | -6,200,000 | 3,800,000 | 12,600,000 | 1,300,000 | 5,800,000 | -4,200,000 | 11,100,000 | 16,400,000 | 18,800,000 | 6,700,000 | -3,900,000 | 1,800,000 | 12,600,000 | ||||||||||||||||||||||||
settlement of loan to neophotonics | 0 | 50,000,000 | |||||||||||||||||||||||||||||||||||||||
2029 notes issuance costs in current liabilities | |||||||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for new operating lease liabilities | 3,700,000 | 0 | 19,400,000 | 1,900,000 | 10,500,000 | ||||||||||||||||||||||||||||||||||||
unpaid intangible assets in accrued expense | |||||||||||||||||||||||||||||||||||||||||
share-based purchase price consideration in connection with the cloud light acquisition | |||||||||||||||||||||||||||||||||||||||||
amortization of inventory fair value adjustment in connection with acquisitions | |||||||||||||||||||||||||||||||||||||||||
payments for acquisition of intangible assets | -1,000,000 | 0 | -3,000,000 | ||||||||||||||||||||||||||||||||||||||
payment of 0.25% convertible notes due 2024 | |||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||
unpaid intangible assets in accrued expenses | 0 | 2,000,000 | |||||||||||||||||||||||||||||||||||||||
decrease in cash and cash equivalents | 52,500,000 | -44,300,000 | -13,200,000 | -684,900,000 | -163,300,000 | ||||||||||||||||||||||||||||||||||||
(gain) loss on sales and dispositions of property, plant and equipment | 1,100,000 | 300,000 | 6,900,000 | 300,000 | 700,000 | 300,000 | -5,300,000 | ||||||||||||||||||||||||||||||||||
other non-cash incomes | -300,000 | 100,000 | 100,000 | 100,000 | 100,000 | ||||||||||||||||||||||||||||||||||||
term loan funding provided to neophotonics | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 2028 notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
repayment of term loan | 0 | 0 | -5,000,000 | -900,000 | 0 | 0 | -1,200,000 | ||||||||||||||||||||||||||||||||||
write-off of in-process research and development intangible assets | |||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangibles | 42,100,000 | 37,600,000 | 29,000,000 | 30,000,000 | 36,100,000 | 32,200,000 | 21,200,000 | 21,400,000 | 21,500,000 | 21,400,000 | 22,100,000 | 22,000,000 | 20,900,000 | 20,700,000 | 21,200,000 | 20,000,000 | 18,600,000 | 18,800,000 | 16,900,000 | 31,700,000 | |||||||||||||||||||||
unpaid portion of acquisition purchase price | 800,000 | ||||||||||||||||||||||||||||||||||||||||
gain on sale of product lines | 0 | -700,000 | |||||||||||||||||||||||||||||||||||||||
payment for asset acquisitions | |||||||||||||||||||||||||||||||||||||||||
proceeds from sale of product lines | 0 | 0 | 800,000 | 500,000 | 1,200,000 | ||||||||||||||||||||||||||||||||||||
repurchase and conversion of 2024 notes | |||||||||||||||||||||||||||||||||||||||||
principal payments on finance leases | -100,000 | -100,000 | -100,000 | -200,000 | -3,300,000 | -3,400,000 | -3,000,000 | -2,800,000 | |||||||||||||||||||||||||||||||||
proceeds from the issuance of 0.50% convertible notes due 2028, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
repurchase of common stock pending settlement | 5,100,000 | ||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
impairment and (gain) losses on sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||
payment for asset acquisition | 0 | 0 | 0 | -1,000,000 | -2,000,000 | -1,000,000 | 0 | -600,000 | 0 | -700,000 | |||||||||||||||||||||||||||||||
proceeds from issuance of 2028 notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2026 notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
tax payments related to restricted stock | -5,900,000 | -7,600,000 | -7,100,000 | -19,100,000 | -5,400,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||
payment for conversions of 2024 notes | |||||||||||||||||||||||||||||||||||||||||
other non-cash expense | 2,900,000 | 3,300,000 | 3,300,000 | 3,500,000 | 2,800,000 | 1,000,000 | |||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information and non-cash transactions: | |||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative liability | -2,200,000 | ||||||||||||||||||||||||||||||||||||||||
impairment and other losses on property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||
amortization of inventory fair value adjustment in connection with oclaro acquisition | 0 | 1,500,000 | 2,100,000 | 2,200,000 | 38,800,000 | 14,500,000 | |||||||||||||||||||||||||||||||||||
payment for oclaro acquisition, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of convertible notes due 2026, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
payment of dividends - series a preferred stock | 0 | 0 | -300,000 | -400,000 | |||||||||||||||||||||||||||||||||||||
proceeds from term loan, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | 0 | 0 | -700,000 | 0 | 400,000 | 400,000 | 500,000 | 700,000 | 200,000 | 200,000 | |||||||||||||||||||||||||||||||
loss and impairment charges on property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 0.50% convertible notes due 2026, net of issuance costs | -200,000 | -500,000 | |||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | |||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash, reported within the condensed consolidated balance sheets to the total amounts reported on the condensed consolidated statements of cash flows: | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||
restricted cash | |||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash at end of period | |||||||||||||||||||||||||||||||||||||||||
loss on disposal of property, plant and equipment | 3,800,000 | 900,000 | 2,900,000 | 1,800,000 | |||||||||||||||||||||||||||||||||||||
unrealized (gain) loss on derivative liability | 0 | 0 | -10,900,000 | 2,100,000 | -7,900,000 | -4,200,000 | |||||||||||||||||||||||||||||||||||
release of valuation allowance | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liability | -4,800,000 | 22,700,000 | -4,400,000 | 4,800,000 | |||||||||||||||||||||||||||||||||||||
proceeds from deposit related to sale of product lines | |||||||||||||||||||||||||||||||||||||||||
amortization of operating lease right-of-use assets | 3,300,000 | ||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -900,000 | ||||||||||||||||||||||||||||||||||||||||
net income/ | -25,800,000 | ||||||||||||||||||||||||||||||||||||||||
excess tax benefit associated with stock-based compensation | 1,400,000 | -2,300,000 | |||||||||||||||||||||||||||||||||||||||
impairment charges | |||||||||||||||||||||||||||||||||||||||||
amortization of discount on 0.25% convertible notes due 2024 | 4,500,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs on term loan | |||||||||||||||||||||||||||||||||||||||||
amortization of favorable/unfavorable leases | 200,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 0.25% convertible senior notes due 2024, net of issuance costs | -900,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from term loan, net of debt issuance costs | 0 | -200,000 | |||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations | |||||||||||||||||||||||||||||||||||||||||
equipment acquired under capital lease | 0 | 0 | 7,100,000 | 8,500,000 | |||||||||||||||||||||||||||||||||||||
issuance of common stock upon conversion of series a preferred stock | |||||||||||||||||||||||||||||||||||||||||
net transfer of assets from property plant and equipment to assets held-for-sale | |||||||||||||||||||||||||||||||||||||||||
issuance of common stock and replacement awards in connection with oclaro acquisition | |||||||||||||||||||||||||||||||||||||||||
impairment charges and others | |||||||||||||||||||||||||||||||||||||||||
amortization of deferred debt issuance cost on term loan | 300,000 | ||||||||||||||||||||||||||||||||||||||||
others | |||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligation | -1,500,000 | -2,300,000 | -2,300,000 | -2,900,000 | -2,300,000 | 0 | -1,200,000 | ||||||||||||||||||||||||||||||||||
increase in cash and cash equivalents, including cash classified within assets held-for-sale | |||||||||||||||||||||||||||||||||||||||||
amortization of discount on convertible notes | |||||||||||||||||||||||||||||||||||||||||
amortization of acquired developed technologies | 800,000 | 800,000 | 800,000 | ||||||||||||||||||||||||||||||||||||||
amortization of discount on 0.25% convertible senior notes due 2024 | 4,300,000 | 4,300,000 | 4,200,000 | 4,100,000 | 4,100,000 | ||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liabilities | -7,800,000 | ||||||||||||||||||||||||||||||||||||||||
amortization of acquired developed technologies and other intangibles | 800,000 | ||||||||||||||||||||||||||||||||||||||||
net transfers from viavi | 0 | -700,000 | 132,900,000 | ||||||||||||||||||||||||||||||||||||||
payment of financing obligation related to acquisition | 0 | 0 | 0 | -2,300,000 | |||||||||||||||||||||||||||||||||||||
accretion of series a preferred stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
loss on retirement of equipment | 100,000 | ||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | -22,700,000 | -17,200,000 | -33,000,000 | -38,100,000 | -35,700,000 | -35,400,000 | -28,900,000 | -18,600,000 | -27,700,000 | -21,800,000 | -13,900,000 | ||||||||||||||||||||||||||||||
payment of dividends - preferred stock | -500,000 | 0 | -200,000 | -300,000 | -200,000 | ||||||||||||||||||||||||||||||||||||
issuance costs in current liabilities | |||||||||||||||||||||||||||||||||||||||||
deferred taxes | -3,500,000 | 26,400,000 | -400,000 | 600,000 | 200,000 | -1,500,000 | -600,000 | 200,000 | 200,000 | ||||||||||||||||||||||||||||||||
income taxes payable | 900,000 | 13,200,000 | 3,100,000 | -1,300,000 | -100,000 | -2,100,000 | |||||||||||||||||||||||||||||||||||
amortization of acquired technologies and other intangibles | 1,400,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | 1,800,000 | |||||||||||||||||||||||||||||||||
disposal of property, plant and equipment | 0 | 100,000 | 300,000 | 200,000 | |||||||||||||||||||||||||||||||||||||
net transfers from (to) viavi | |||||||||||||||||||||||||||||||||||||||||
amortization of discount and issuance costs on 0.25% convertible senior notes due 2024 | |||||||||||||||||||||||||||||||||||||||||
prepayments and other current and non-current assets | -12,200,000 | 6,500,000 | -2,200,000 | ||||||||||||||||||||||||||||||||||||||
accretion of preferred series stock to redemption value | |||||||||||||||||||||||||||||||||||||||||
unpaid property, plant and equipment in accounts payable | |||||||||||||||||||||||||||||||||||||||||
espp shares issued | |||||||||||||||||||||||||||||||||||||||||
unpaid property, plant and equipment in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||
payment of dividends on series a preferred stock | -200,000 | ||||||||||||||||||||||||||||||||||||||||
issuance of common stock under employee stock plan | |||||||||||||||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||||||||||||
cumulative dividends on series a preferred stock | 200,000 | 300,000 | |||||||||||||||||||||||||||||||||||||||
accrued expenses, other current and non-current liabilities | 200,000 | ||||||||||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -27,700,000 | ||||||||||||||||||||||||||||||||||||||||
payment of dividends | |||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of impact of acquisitions of businesses and dispositions of assets: | |||||||||||||||||||||||||||||||||||||||||
other current and non-currents assets | |||||||||||||||||||||||||||||||||||||||||
capital expenditures | |||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of property and equipment |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
