Lumentum Holdings Inc(NASDAQ:LITE)

Lumentum Holdings Inc. manufactures and sells optical and photonic products in the Americas, the Asia-Pacific, Europe, the Middle East, and Africa. The company operates in two segments, Optical Communications (OpComms) and Commercial Lasers (Lasers). The OpComms segment offers components, modules, a...
Website: http://www.lumentum.com
Founded: 2015
Full Time Employees: 5,473
CEO: Michael E. Hurlston
Sector: Technology
Industry: Communication Equipment
• 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:
- Telecom & Datacom Demand Cycles Drive Near-Term Volatility: Results are highly sensitive to spending cycles at cloud, telecom, and networking customers, which can cause quarter-to-quarter revenue and margin swings.
- 3D Sensing Exposure Adds Concentration Risk (But Upside in New Device Cycles): Revenue tied to consumer device sensing programs can be lumpy and customer-concentrated, yet new product cycles can provide meaningful upside when adoption ramps.
- Mix and Utilization Are Key Levers for Gross Margin: Profitability depends on product mix (higher-value photonics components vs. more commoditized lines) and factory utilization, making margins sensitive to volume changes.
- Strategic Focus on Advanced Photonics for AI/Cloud Interconnects: Investments in lasers and photonic components for higher-speed optical links position the company to benefit from long-term bandwidth growth tied to AI and cloud infrastructure.
- Execution Risk Around Inventory, Lead Times, and Customer Qualification: Operational performance hinges on managing inventory and supply chain while meeting stringent qualification requirements; delays or write-downs can pressure cash flow and earnings.
Bull Thesis:
- Leadership in High-Growth Coherent Optical Solutions: Lumentum's strategic acquisition of NeoPhotonics has significantly strengthened its position in high-speed coherent optical components (e.g., 400G, 800G, 1.2T). As global data traffic continues to surge and networks upgrade to higher speeds, Lumentum is well-positioned to capitalize on the long-term demand for these advanced solutions in telecom and data center interconnects, with the current inventory correction viewed as a temporary headwind.
- Potential Rebound in Consumer 3D Sensing Demand: While the consumer 3D sensing market (VCSELs for facial recognition, LiDAR) has experienced volatility, Lumentum remains a key supplier to major smartphone manufacturers. Future iterations of smartphones, the emergence of AR/VR devices, and potential expansion into automotive applications could drive renewed demand for their advanced VCSEL technology, providing a significant revenue uplift when new product cycles or broader adoption occurs.
- Diversified Portfolio Addressing Multiple Long-Term Growth Drivers: Lumentum's business spans optical communications (telecom, datacom), commercial lasers (industrial, medical), and consumer 3D sensing. This diversification, coupled with its strong R&D capabilities, positions the company to benefit from multiple secular trends including 5G buildouts, AI-driven data center expansion, advanced manufacturing, and next-generation consumer electronics, mitigating over-reliance on any single market segment over the long term.
- Operational Efficiencies and Margin Expansion Potential: Following the integration of NeoPhotonics and ongoing efforts to streamline operations, Lumentum has opportunities to improve its cost structure and expand gross and operating margins. As market conditions normalize and volumes recover, the company's focus on efficiency, higher-value products, and synergy realization should translate into improved profitability and free cash flow generation.
Bear Thesis:
- Extended Downturn in Optical Communications Market: The current inventory correction and reduced capital expenditure by telecom carriers and data center operators could be more prolonged than anticipated. This sustained weakness in Lumentum's core optical communications segment, particularly in certain transceiver and module markets, could continue to pressure revenues and profitability for several quarters, delaying a meaningful recovery.
- High Customer Concentration and Volatility in Consumer Segment: Lumentum has significant revenue concentration with a single major customer (Apple) in its consumer 3D sensing business. This makes the company highly susceptible to product cycle changes, design wins, and pricing pressures from this customer, leading to unpredictable revenue streams and potential margin erosion in a key segment.
- Intense Competition and Persistent Pricing Pressure: The optical components market is highly competitive, with numerous domestic and international players. This intense competition often leads to pricing pressure, particularly in more commoditized segments. Lumentum's ability to maintain or expand margins could be challenged by competitors aggressively vying for market share, especially during periods of slower demand.
- Macroeconomic Headwinds and Geopolitical Risks: Global macroeconomic uncertainties, including inflation, interest rate hikes, and potential recessions, could further dampen enterprise and carrier spending on network infrastructure. Additionally, geopolitical tensions (e.g., US-China trade relations) could impact supply chains, restrict market access, or increase operational costs, posing significant risks to Lumentum's international business.
Main Competitors:
- Coherent Corp. ($COHR) (Optical components, lasers, VCSELs), A broad-based competitor across Lumentum's key segments, including optical communications (transceivers, ROADMs, components), commercial lasers (fiber, ultrafast, diode), and 3D sensing (VCSELs). Coherent (formerly II-VI) has grown significantly through acquisitions like Finisar, making it a direct rival in many product categories by offering similar or alternative photonic solutions.
- Broadcom Inc. ($AVGO) (Optical transceivers, ASICs, networking components), Competes strongly in the optical communications segment, particularly in high-speed optical transceivers and components for data centers, enterprise networks, and telecom infrastructure. Broadcom leverages its extensive semiconductor and networking expertise to offer integrated solutions that often compete directly with Lumentum's optical modules and subsystems.
- IPG Photonics Corporation ($IPGP) (High-power fiber lasers and amplifiers), A leading competitor in the commercial lasers market, specializing in high-power fiber lasers used for materials processing (cutting, welding, marking), medical, and scientific applications. IPG's vertically integrated model and proprietary technology provide a strong competitive position against Lumentum's industrial laser offerings, particularly in high-power applications.
- ams OSRAM AG ($AMSOY) (VCSELs, optical sensors, LEDs), Directly competes with Lumentum in the 3D sensing and consumer electronics market, primarily through its advanced VCSEL (Vertical Cavity Surface Emitting Laser) arrays and optical sensor solutions used in facial recognition, augmented reality, and other consumer applications. They also compete in emerging automotive LiDAR applications.
Moat:
Lumentum operates in highly competitive and technologically intensive markets. Its moat is primarily built on deep intellectual property, advanced manufacturing capabilities (including vertical integration for certain products like VCSELs), and long-standing relationships with tier-1 customers in telecom, datacom, and consumer electronics. The company's ability to innovate rapidly and deliver high-performance, cost-effective photonic solutions is crucial for maintaining its competitive edge. Competition comes from diversified giants, specialized laser manufacturers, and optical component providers, all vying for market share through significant R&D investment, strategic acquisitions, and aggressive pricing. The industry is characterized by rapid technological cycles and substantial capital expenditure requirements, creating high barriers to entry for new players but also fostering intense rivalry among established ones.
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-28 | 2025-12-27 | 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 | 2015-06-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net revenue | 808,400,000 | 665,500,000 | 533,800,000 | 480,700,000 | 425,200,000 | 402,200,000 | 336,900,000 | 308,300,000 | 366,500,000 | 366,800,000 | 317,600,000 | 370,800,000 | 383,400,000 | 506,000,000 | 506,800,000 | 422,100,000 | 395,400,000 | 446,700,000 | 448,400,000 | 392,100,000 | 419,500,000 | 478,800,000 | 452,400,000 | 368,100,000 | 402,800,000 | 457,800,000 | 449,900,000 | 404,600,000 | 432,900,000 | 373,700,000 | 354,100,000 | 301,100,000 | 298,800,000 | 404,600,000 | 243,200,000 | -778,898,998.4 | 255,800,000 | 265,000,000 | 258,100,000 | -661,299,097 | 230,400,000 | 218,300,000 | 212,600,000 | |
yoy | 90.12% | 65.46% | 58.44% | 55.92% | 16.02% | 9.65% | 6.08% | -16.86% | -4.41% | -27.51% | -37.33% | -12.15% | -3.03% | 13.28% | 13.02% | 7.65% | -5.74% | -6.70% | -0.88% | 6.52% | 4.15% | 4.59% | 0.56% | -9.02% | -6.95% | 22.50% | 27.05% | 34.37% | 44.88% | -7.64% | 45.60% | -138.66% | 16.81% | 52.68% | -5.77% | 17.78% | 11.02% | 21.39% | 21.40% | |||||
qoq | 21.47% | 24.67% | 11.05% | 13.05% | 5.72% | 19.38% | 9.28% | -15.88% | -0.08% | 15.49% | -14.35% | -3.29% | -24.23% | -0.16% | 20.07% | 6.75% | -11.48% | -0.38% | 14.36% | -6.53% | -12.39% | 5.84% | 22.90% | -8.61% | -12.01% | 1.76% | 11.20% | -6.54% | 15.84% | 5.54% | 17.60% | 0.77% | -26.15% | 66.37% | -131.22% | -404.50% | -3.47% | 2.67% | -139.03% | -387.02% | 5.54% | 2.68% | ||
cost of sales | 432,100,000 | 405,800,000 | 332,800,000 | 301,500,000 | 283,700,000 | 281,200,000 | 236,500,000 | 234,900,000 | 284,700,000 | 281,300,000 | 222,900,000 | 263,200,000 | 252,700,000 | 315,100,000 | 282,600,000 | 224,800,000 | 212,600,000 | 223,300,000 | 200,400,000 | 213,400,000 | 218,700,000 | 234,200,000 | 231,700,000 | 217,400,000 | 231,200,000 | 256,300,000 | 269,700,000 | 304,600,000 | 316,500,000 | 244,500,000 | 227,300,000 | 204,800,000 | 201,000,000 | 232,700,000 | 173,900,000 | 130,750,000 | 172,000,000 | 176,300,000 | 174,700,000 | 114,600,000 | 165,900,000 | 148,500,000 | 144,000,000 | |
amortization of acquired developed intangibles | 19,300,000 | 19,600,000 | 19,500,000 | 19,300,000 | 19,000,000 | 21,400,000 | 22,500,000 | 22,100,000 | 22,300,000 | 21,500,000 | 18,000,000 | 18,000,000 | 18,700,000 | 24,700,000 | 23,000,000 | 15,600,000 | 15,600,000 | 15,900,000 | 15,800,000 | 15,900,000 | 15,800,000 | 15,000,000 | 15,000,000 | 15,000,000 | 13,900,000 | 12,400,000 | 12,500,000 | |||||||||||||||||
gross profit | 357,000,000 | 240,100,000 | 181,500,000 | 159,900,000 | 122,500,000 | 99,600,000 | 77,900,000 | 51,300,000 | 59,500,000 | 64,000,000 | 76,700,000 | 89,600,000 | 112,000,000 | 166,200,000 | 201,200,000 | 181,700,000 | 167,200,000 | 207,500,000 | 232,200,000 | 162,800,000 | 185,000,000 | 229,600,000 | 205,700,000 | 135,700,000 | 157,700,000 | 189,100,000 | 167,700,000 | 86,800,000 | 88,300,000 | 124,800,000 | 126,000,000 | 95,500,000 | 97,000,000 | 171,100,000 | 68,500,000 | -250,799,681.9 | 82,100,000 | 87,000,000 | 81,700,000 | -197,799,722.7 | 62,800,000 | 68,100,000 | 66,900,000 | |
yoy | 191.43% | 141.06% | 132.99% | 211.70% | 105.88% | 55.62% | 1.56% | -42.75% | -46.88% | -61.49% | -61.88% | -50.69% | -33.01% | -19.90% | -13.35% | 11.61% | -9.62% | -9.63% | 12.88% | 19.97% | 17.31% | 21.42% | 22.66% | 56.34% | 78.60% | 51.52% | 33.10% | -9.11% | -8.97% | -27.06% | 83.94% | -138.08% | 18.15% | 96.67% | -16.16% | 26.79% | 30.73% | 27.75% | 22.12% | |||||
qoq | 48.69% | 32.29% | 13.51% | 30.53% | 22.99% | 27.86% | 51.85% | -13.78% | -7.03% | -16.56% | -14.40% | -20.00% | -32.61% | -17.40% | 10.73% | 8.67% | -19.42% | -10.64% | 42.63% | -12.00% | -19.43% | 11.62% | 51.58% | -13.95% | -16.60% | 12.76% | 93.20% | -1.70% | -29.25% | -0.95% | 31.94% | -1.55% | -43.31% | 149.78% | -127.31% | -405.48% | -5.63% | 6.49% | -141.30% | -414.97% | -7.78% | 1.79% | ||
gross margin % | 44.16% | 36.08% | 34.00% | 33.26% | 28.81% | 24.76% | 23.12% | 16.64% | 16.23% | 17.45% | 24.15% | 24.16% | 29.21% | 32.85% | 39.70% | 43.05% | 42.29% | 46.45% | 51.78% | 41.52% | 44.10% | 47.95% | 45.47% | 36.86% | 39.15% | 41.31% | 37.27% | 21.45% | 20.40% | 33.40% | 35.58% | 31.72% | 32.46% | 42.29% | 28.17% | 32.20% | 32.10% | 32.83% | 31.65% | 29.91% | 27.26% | 31.20% | 31.47% | |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||
research and development | 90,600,000 | 80,100,000 | 81,400,000 | 79,500,000 | 75,900,000 | 74,200,000 | 74,300,000 | 73,200,000 | 77,200,000 | 78,300,000 | 73,500,000 | 73,900,000 | 85,400,000 | 75,800,000 | 72,700,000 | 56,700,000 | 56,700,000 | 53,200,000 | 54,100,000 | 54,100,000 | 57,200,000 | 52,800,000 | 50,400,000 | 49,000,000 | 48,700,000 | 51,000,000 | 49,900,000 | 49,500,000 | 57,700,000 | 42,800,000 | 34,600,000 | 38,500,000 | 38,200,000 | 43,800,000 | 36,300,000 | 28,225,000 | 37,300,000 | 38,700,000 | 36,900,000 | 26,175,000 | 35,300,000 | 35,000,000 | 34,400,000 | |
selling, general and administrative | 90,800,000 | 96,100,000 | 85,100,000 | 83,600,000 | 112,000,000 | 76,300,000 | 76,300,000 | 74,900,000 | 77,700,000 | 85,100,000 | 73,000,000 | 68,300,000 | 76,400,000 | 98,400,000 | 105,700,000 | 69,600,000 | 63,800,000 | 69,000,000 | 63,300,000 | 58,300,000 | 65,500,000 | 61,300,000 | 56,300,000 | 54,800,000 | 61,300,000 | 62,400,000 | 56,700,000 | 49,400,000 | 55,200,000 | 62,700,000 | 33,000,000 | 32,700,000 | 33,200,000 | 35,700,000 | 26,600,000 | 21,050,000 | 28,100,000 | 31,000,000 | 25,100,000 | 21,950,000 | 28,000,000 | 25,800,000 | 34,000,000 | |
restructuring and related charges | 1,100,000 | -400,000 | 8,300,000 | 5,200,000 | 7,200,000 | 700,000 | 9,700,000 | 36,600,000 | 19,200,000 | 5,800,000 | 11,000,000 | 3,300,000 | 1,600,000 | 13,900,000 | 9,300,000 | -100,000 | 100,000 | -1,100,000 | 4,600,000 | 2,900,000 | 200,000 | 3,100,000 | 2,700,000 | 900,000 | 1,300,000 | 1,700,000 | 21,100,000 | 7,800,000 | 1,300,000 | 3,400,000 | 100,000 | 800,000 | 2,900,000 | 2,500,000 | 3,100,000 | 4,000,000 | 2,900,000 | 975,000 | 1,800,000 | 1,100,000 | 1,000,000 | |||
gain on sale of facility | -34,900,000 | |||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 182,500,000 | 175,800,000 | 174,800,000 | 168,300,000 | 160,200,000 | 151,200,000 | 160,300,000 | 184,700,000 | 174,100,000 | 169,200,000 | 157,500,000 | 145,500,000 | 163,400,000 | 188,100,000 | 187,700,000 | 126,300,000 | 120,400,000 | 122,300,000 | 116,300,000 | 117,000,000 | -81,900,000 | 114,300,000 | 106,700,000 | 108,700,000 | 115,200,000 | 114,300,000 | 107,900,000 | 100,600,000 | 164,700,000 | 113,300,000 | 68,900,000 | 74,600,000 | 71,500,000 | 80,300,000 | 65,800,000 | 51,775,000 | 68,500,000 | 73,700,000 | 64,900,000 | 49,100,000 | 65,100,000 | 61,900,000 | 69,400,000 | |
income from operations | 174,500,000 | 64,300,000 | 6,700,000 | -8,400,000 | -37,700,000 | -51,600,000 | -82,400,000 | -133,400,000 | -114,600,000 | -105,200,000 | -80,800,000 | -55,900,000 | -51,400,000 | -21,900,000 | 13,500,000 | 55,400,000 | 46,800,000 | 85,200,000 | 115,900,000 | 45,800,000 | 266,900,000 | 115,300,000 | 99,000,000 | 27,000,000 | 42,500,000 | 74,800,000 | 59,800,000 | -13,800,000 | -76,400,000 | 11,500,000 | 57,100,000 | 20,900,000 | 25,500,000 | 90,800,000 | 2,700,000 | -43,699,952.4 | 13,600,000 | 13,300,000 | 16,800,000 | -1,399,988.5 | -2,300,000 | 6,200,000 | -2,500,000 | |
yoy | -562.86% | -224.61% | -108.13% | -93.70% | -67.10% | -50.95% | 1.98% | 138.64% | 122.96% | 380.37% | -698.52% | -200.90% | -209.83% | -125.70% | -88.35% | 20.96% | -82.47% | -26.11% | 17.07% | 69.63% | 528.00% | 54.14% | 65.55% | -295.65% | -155.63% | 550.43% | 4.73% | -166.03% | -399.61% | -87.33% | 2014.81% | -147.83% | 87.50% | 582.71% | -83.93% | 3021.45% | -691.30% | 114.52% | -772.00% | |||||
qoq | 171.38% | 859.70% | -179.76% | -77.72% | -26.94% | -37.38% | -38.23% | 16.40% | 8.94% | 30.20% | 44.54% | 8.75% | 134.70% | -262.22% | -75.63% | 18.38% | -45.07% | -26.49% | 153.06% | -82.84% | 131.48% | 16.46% | 266.67% | -36.47% | -43.18% | 25.08% | -533.33% | -81.94% | -764.35% | -79.86% | 173.21% | -18.04% | -71.92% | 3262.96% | -106.18% | -421.32% | 2.26% | -20.83% | -1300.01% | -39.13% | -137.10% | -348.00% | ||
operating margin % | 21.59% | 9.66% | 1.26% | -1.75% | -8.87% | -12.83% | -24.46% | -43.27% | -31.27% | -28.68% | -25.44% | -15.08% | -13.41% | -4.33% | 2.66% | 13.12% | 11.84% | 19.07% | 25.85% | 11.68% | 63.62% | 24.08% | 21.88% | 7.33% | 10.55% | 16.34% | 13.29% | -3.41% | -17.65% | 3.08% | 16.13% | 6.94% | 8.53% | 22.44% | 1.11% | 5.61% | 5.32% | 5.02% | 6.51% | 0.21% | -1.00% | 2.84% | -1.18% | |
other income, net: | ||||||||||||||||||||||||||||||||||||||||||||
escrow settlement | 27,500,000 | |||||||||||||||||||||||||||||||||||||||||||
interest expense | -6,200,000 | -6,300,000 | -5,700,000 | -5,400,000 | -5,700,000 | -5,600,000 | -5,500,000 | -5,400,000 | -9,000,000 | -9,700,000 | -9,700,000 | -9,400,000 | -8,700,000 | -8,900,000 | -8,500,000 | -26,500,000 | -19,700,000 | -17,100,000 | -16,900,000 | -18,000,000 | -16,400,000 | -16,300,000 | -16,000,000 | -15,900,000 | -15,600,000 | -18,300,000 | -11,400,000 | |||||||||||||||||
other income | 15,500,000 | 11,000,000 | 4,200,000 | 2,400,000 | 4,200,000 | 14,900,000 | 8,700,000 | 11,300,000 | 16,200,000 | 13,400,000 | 21,200,000 | 19,900,000 | 11,400,000 | 3,700,000 | 13,800,000 | 8,200,000 | 2,200,000 | 1,000,000 | 600,000 | 700,000 | 2,400,000 | -900,000 | 600,000 | 3,500,000 | 21,700,000 | 1,200,000 | 5,000,000 | |||||||||||||||||
total other income | 9,300,000 | 32,200,000 | -1,500,000 | |||||||||||||||||||||||||||||||||||||||||
income before income taxes | 183,800,000 | 96,500,000 | 5,200,000 | -11,400,000 | -39,200,000 | -42,300,000 | -79,200,000 | -127,500,000 | -107,400,000 | -101,500,000 | -69,300,000 | -45,400,000 | -48,700,000 | -27,100,000 | 18,800,000 | 37,100,000 | 29,300,000 | 69,100,000 | 99,600,000 | 28,500,000 | 252,900,000 | 98,100,000 | 83,600,000 | 14,600,000 | 48,600,000 | 57,700,000 | 53,400,000 | -21,100,000 | -82,500,000 | 17,700,000 | 52,600,000 | 27,700,000 | 2,700,000 | 95,500,000 | 3,500,000 | -8,050,000 | -44,400,000 | 17,900,000 | -5,700,000 | -1,175,000 | -7,500,000 | 3,300,000 | -500,000 | |
income tax provision | 39,600,000 | 18,300,000 | 1,000,000 | -224,700,000 | 4,900,000 | 18,600,000 | 3,200,000 | 125,000,000 | 19,600,000 | -2,400,000 | -1,400,000 | 14,800,000 | -9,400,000 | |||||||||||||||||||||||||||||||
net income | 144,200,000 | 78,200,000 | 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 | -25,800,000 | -74,300,000 | 16,300,000 | 47,400,000 | 33,500,000 | 2,700,000 | 204,800,000 | 7,100,000 | 47,599,897.5 | -56,000,000 | 11,800,000 | -3,400,000 | 5,000,009.3 | -7,600,000 | 2,800,000 | -200,000 | |
yoy | -426.98% | -228.41% | -105.10% | -184.48% | -65.28% | -38.55% | 21.35% | 319.44% | 223.16% | 212.62% | 16875.00% | -273.49% | -251.15% | -155.91% | -100.49% | 61.40% | -88.47% | -31.85% | 21.46% | -567.39% | 419.59% | 69.45% | 40.97% | -82.17% | -158.41% | 201.23% | 0.42% | -177.01% | -2851.85% | -92.04% | 567.61% | -29.62% | -104.82% | 1635.59% | -308.82% | 852.00% | 636.84% | 321.43% | 1600.00% | |||||
qoq | 84.40% | 1761.90% | -98.03% | -583.67% | -27.59% | -26.09% | -67.37% | 98.82% | 28.15% | 45.95% | 12.79% | 53.18% | 23.97% | 7825.00% | -101.15% | 33.46% | -54.14% | -30.43% | 279.07% | -90.47% | 171.03% | 23.99% | -1558.70% | -110.60% | -11.61% | 3.15% | -284.50% | -65.28% | -555.83% | -65.61% | 41.49% | 1140.74% | -98.68% | 2784.51% | -85.08% | -185.00% | -574.58% | -447.06% | -168.00% | -165.79% | -371.43% | -1500.00% | ||
net income margin % | 17.84% | 11.75% | 0.79% | 44.37% | -10.37% | -15.14% | -24.46% | -81.90% | -34.65% | -27.02% | -21.38% | -16.24% | -10.25% | -6.26% | -0.08% | 8.22% | 6.58% | 12.69% | 18.18% | 5.48% | 53.75% | 17.38% | 14.83% | -1.25% | 10.77% | 10.73% | 10.58% | -6.38% | -17.16% | 4.36% | 13.39% | 11.13% | 0.90% | 50.62% | 2.92% | -6.11% | -21.89% | 4.45% | -1.32% | -0.76% | -3.30% | 1.28% | -0.09% | |
income allocated to participating securities | -1,700,000 | |||||||||||||||||||||||||||||||||||||||||||
net income available to common shareholders | 142,500,000 | -4,325,000 | -7,900,000 | 600,000 | ||||||||||||||||||||||||||||||||||||||||
net income per common share: | ||||||||||||||||||||||||||||||||||||||||||||
basic | 1,990,000 | 1.1 | 0.06 | 3.1 | -0.64 | -0.88 | -1.21 | -3.74 | -1.88 | -1.47 | -1.02 | -0.88 | -0.57 | -0.46 | -0.01 | 0.51 | 0.37 | 0.78 | 1.12 | 0.3 | 2.97 | 1.1 | 0.89 | -0.05 | 0.58 | 0.64 | 0.62 | -0.36 | -0.98 | 0.24 | 0.73 | 0.51 | 0.04 | 3.29 | 0.11 | -0.91 | -0.92 | 0.19 | -0.06 | 0.24 | -0.13 | 0.01 | ||
diluted | 1,500,000 | 0.89 | 0.05 | 3.09 | -0.64 | -0.88 | -1.21 | -3.74 | -1.88 | -1.47 | -1.02 | -0.88 | -0.57 | -0.46 | -0.01 | 0.49 | 0.35 | 0.75 | 1.08 | 0.29 | 2.85 | 1.06 | 0.86 | -0.05 | 0.56 | 0.63 | 0.61 | -0.36 | -0.98 | 0.08 | 0.72 | 0.51 | 0.04 | 3.17 | 0.11 | -0.91 | -0.92 | 0.19 | -0.06 | 0.24 | -0.13 | 0.01 | ||
shares used to compute net income per common share: | ||||||||||||||||||||||||||||||||||||||||||||
basic | 71,500,000 | 71.1 | 70.3 | 0.2 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.8 | 71 | 72.3 | 72.7 | -0.2 | 75.8 | 75.6 | 75.3 | -0.3 | 74.8 | 76.8 | 76.9 | 2 | 76.2 | 66.8 | 63.1 | ||||||||||||||
diluted | 96,200,000 | 87.8 | 78.3 | 0.8 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.9 | 74.5 | 75.3 | 75.4 | -0.2 | 79.2 | 78.4 | 78.2 | -0.1 | 77.5 | 78 | 77.6 | 2 | 76.2 | 67.8 | 63.9 | ||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||
basic | 1,990,000 | 1.1 | 0.06 | 3.1 | -0.64 | -0.88 | -1.21 | -3.74 | -1.88 | -1.47 | -1.02 | -0.88 | -0.57 | -0.46 | -0.01 | 0.51 | 0.37 | 0.78 | 1.12 | 0.3 | 2.97 | 1.1 | 0.89 | -0.05 | 0.58 | 0.64 | 0.62 | -0.36 | -0.98 | 0.24 | 0.73 | 0.51 | 0.04 | 3.29 | 0.11 | -0.91 | -0.92 | 0.19 | -0.06 | 0.24 | -0.13 | 0.01 | ||
diluted | 1,500,000 | 0.89 | 0.05 | 3.09 | -0.64 | -0.88 | -1.21 | -3.74 | -1.88 | -1.47 | -1.02 | -0.88 | -0.57 | -0.46 | -0.01 | 0.49 | 0.35 | 0.75 | 1.08 | 0.29 | 2.85 | 1.06 | 0.86 | -0.05 | 0.56 | 0.63 | 0.61 | -0.36 | -0.98 | 0.08 | 0.72 | 0.51 | 0.04 | 3.17 | 0.11 | -0.91 | -0.92 | 0.19 | -0.06 | 0.24 | -0.13 | 0.01 | ||
shares used to compute net income per share: | ||||||||||||||||||||||||||||||||||||||||||||
basic | 71,500,000 | 71.1 | 70.3 | 0.2 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.8 | 71 | 72.3 | 72.7 | -0.2 | 75.8 | 75.6 | 75.3 | -0.3 | 74.8 | 76.8 | 76.9 | 2 | 76.2 | 66.8 | 63.1 | ||||||||||||||
diluted | 96,200,000 | 87.8 | 78.3 | 0.8 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.9 | 74.5 | 75.3 | 75.4 | -0.2 | 79.2 | 78.4 | 78.2 | -0.1 | 77.5 | 78 | 77.6 | 2 | 76.2 | 67.8 | 63.9 | ||||||||||||||
shares used to compute net loss per share: | ||||||||||||||||||||||||||||||||||||||||||||
basic | 71,500,000 | 71.1 | 70.3 | 0.2 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.8 | 71 | 72.3 | 72.7 | -0.2 | 75.8 | 75.6 | 75.3 | -0.3 | 74.8 | 76.8 | 76.9 | 2 | 76.2 | 66.8 | 63.1 | ||||||||||||||
diluted | 96,200,000 | 87.8 | 78.3 | 0.8 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.9 | 74.5 | 75.3 | 75.4 | -0.2 | 79.2 | 78.4 | 78.2 | -0.1 | 77.5 | 78 | 77.6 | 2 | 76.2 | 67.8 | 63.9 | ||||||||||||||
provision for income taxes | 4,600,000 | 19,200,000 | 2,400,000 | 3,300,000 | 12,400,000 | 18,100,000 | 7,000,000 | 27,400,000 | 14,900,000 | 16,500,000 | 19,200,000 | 5,200,000 | 8,600,000 | 5,800,000 | 4,700,000 | -8,200,000 | 1,400,000 | 5,200,000 | -5,800,000 | -109,300,000 | 3,850,000 | 11,600,000 | 6,100,000 | 75,000 | 100,000 | 500,000 | -300,000 | |||||||||||||||||
merger termination fee and related costs | -207,500,000 | |||||||||||||||||||||||||||||||||||||||||||
impairment charges | 1,800,000 | 2,500,000 | ||||||||||||||||||||||||||||||||||||||||||
unrealized gain on derivative liability | 10,900,000 | -2,100,000 | 7,900,000 | 4,200,000 | 4,800,000 | -22,700,000 | 2,200,000 | |||||||||||||||||||||||||||||||||||||
items reconciling net income to net income attributable to common stockholders: | ||||||||||||||||||||||||||||||||||||||||||||
less: cumulative dividends on series a preferred stock | -100,000 | |||||||||||||||||||||||||||||||||||||||||||
less: earnings allocated to series a preferred stock | -100,000 | |||||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders - basic | 35,025,000 | 43,400,000 | 49,100,000 | 47,600,000 | -25,800,000 | -74,300,000 | 16,100,000 | 46,100,000 | ||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders - diluted | 35,025,000 | 43,400,000 | 49,100,000 | 47,600,000 | -25,800,000 | -74,300,000 | 5,400,000 | 46,100,000 | ||||||||||||||||||||||||||||||||||||
shares used to compute net income per share attributable to common stockholders: | ||||||||||||||||||||||||||||||||||||||||||||
basic | 71,500,000 | 71.1 | 70.3 | 0.2 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.8 | 71 | 72.3 | 72.7 | -0.2 | 75.8 | 75.6 | 75.3 | -0.3 | 74.8 | 76.8 | 76.9 | 2 | 76.2 | 66.8 | 63.1 | ||||||||||||||
diluted | 96,200,000 | 87.8 | 78.3 | 0.8 | 69.3 | 68.9 | 68.3 | 0.2 | 67.5 | 67.2 | 66.7 | 68.6 | 68.3 | 68.1 | -0.9 | 74.5 | 75.3 | 75.4 | -0.2 | 79.2 | 78.4 | 78.2 | -0.1 | 77.5 | 78 | 77.6 | 2 | 76.2 | 67.8 | 63.9 | ||||||||||||||
add: earnings allocated to series a preferred stock | 100,000 | |||||||||||||||||||||||||||||||||||||||||||
less: unrealized gain on derivative liability on series a preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
add: cumulative dividends on series a preferred stock | 100,000 | |||||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liability | -1,250,000 | -4,800,000 | -2,400,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangibles | 13,200,000 | 28,100,000 | 4,400,000 | |||||||||||||||||||||||||||||||||||||||||
impairment charge | 7,675,000 | 30,700,000 | ||||||||||||||||||||||||||||||||||||||||||
interest and other income | -3,300,000 | -6,100,000 | -4,700,000 | -2,400,000 | -1,000,000 | -2,100,000 | -3,200,000 | -3,400,000 | -200,000 | 200,000 | -275,000 | -400,000 | -500,000 | -200,000 | ||||||||||||||||||||||||||||||
add/less: unrealized loss on derivative liability on series a preferred stock | -10,900,000 | |||||||||||||||||||||||||||||||||||||||||||
amortization of acquired developed technologies | 800,000 | 800,000 | 800,000 | 800,000 | 800,000 | |||||||||||||||||||||||||||||||||||||||
cumulative dividends on series a preferred stock | -200,000 | -200,000 | -200,000 | -300,000 | -200,000 | 599,999.1 | -200,000 | -200,000 | -200,000 | 599,999.2 | -300,000 | -200,000 | ||||||||||||||||||||||||||||||||
earnings allocated to series a preferred stock | -1,100,000 | -800,000 | -100,000 | |||||||||||||||||||||||||||||||||||||||||
unrealized loss on derivative liabilities | 7,800,000 | -20,700,000 | -18,625,000 | -56,600,000 | ||||||||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | 52,250,000 | 2,400,000 | 204,500,000 | 6,900,000 | 11,600,000 | |||||||||||||||||||||||||||||||||||||||
shares used in per share calculation attributable to common stockholders | ||||||||||||||||||||||||||||||||||||||||||||
basic | 15.525 | 62.4 | 62.2 | 61.7 | 0.2 | 61 | 60.3 | 59.9 | 0.1 | 59.2 | 59 | |||||||||||||||||||||||||||||||||
diluted | 15.8 | 63.3 | 64.6 | 63 | 0.2 | 61 | 62.7 | 59.9 | 0.1 | 59.2 | 59.2 | |||||||||||||||||||||||||||||||||
benefit from income tax | -3,600,000 | -2,300,000 | ||||||||||||||||||||||||||||||||||||||||||
amortization of acquired technologies | 1,275,000 | 1,700,000 | 1,700,000 | 1,700,000 | 1,275,000 | 1,700,000 | 1,700,000 | 1,700,000 | ||||||||||||||||||||||||||||||||||||
interest and other expenses | -350,000 | -1,400,000 | ||||||||||||||||||||||||||||||||||||||||||
accretion of series a preferred stock | 11,699,988.3 | -2,000,000 | -9,700,000 | |||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -12,050,000 | -56,200,000 | -3,600,000 | |||||||||||||||||||||||||||||||||||||||||
shares used in per share calculation attributable to common shareholders: | ||||||||||||||||||||||||||||||||||||||||||||
basic | 15.525 | 62.4 | 62.2 | 61.7 | 0.2 | 61 | 60.3 | 59.9 | 0.1 | 59.2 | 59 | |||||||||||||||||||||||||||||||||
diluted | 15.8 | 63.3 | 64.6 | 63 | 0.2 | 61 | 62.7 | 59.9 | 0.1 | 59.2 | 59.2 | |||||||||||||||||||||||||||||||||
dividends on series a preferred stock | -100,000 | |||||||||||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -0.17 | |||||||||||||||||||||||||||||||||||||||||||
shares used in per share calculation attributable to common shareholders: | ||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 58.8 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-28 | 2025-12-27 | 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 | 2015-06-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 2,617,800,000 | 657,700,000 | 772,900,000 | 520,700,000 | 516,400,000 | 479,700,000 | 489,200,000 | 436,700,000 | 425,000,000 | 469,300,000 | 861,600,000 | 859,000,000 | 549,200,000 | 592,100,000 | 605,300,000 | 1,290,200,000 | 1,130,300,000 | 552,000,000 | 611,000,000 | 774,300,000 | 687,700,000 | 321,300,000 | 269,500,000 | 298,000,000 | 688,300,000 | 1,085,000,000 | 539,000,000 | 432,600,000 | 357,300,000 | 371,300,000 | 459,400,000 | 397,300,000 | 176,800,000 | 202,100,000 | 150,800,000 | 272,900,000 | 577,900,000 | 155,900,000 | 166,800,000 | 157,100,000 | 157,200,000 | 161,900,000 | 142,100,000 | 14,500,000 |
short-term investments | 554,500,000 | 497,600,000 | 348,900,000 | 356,400,000 | 350,300,000 | 417,000,000 | 426,900,000 | 450,300,000 | 445,900,000 | 754,700,000 | 1,082,700,000 | 1,154,600,000 | 1,118,000,000 | 1,088,300,000 | 1,019,600,000 | 1,258,800,000 | 1,433,800,000 | 1,470,400,000 | 1,273,600,000 | 1,171,700,000 | 1,366,900,000 | 1,379,000,000 | 1,341,200,000 | 1,255,800,000 | 763,100,000 | 230,600,000 | 291,900,000 | 335,900,000 | 340,200,000 | 312,800,000 | 274,900,000 | 314,200,000 | 516,000,000 | 422,400,000 | 381,700,000 | 282,400,000 | ||||||||
accounts receivable | 441,600,000 | 376,800,000 | 307,000,000 | 250,000,000 | 255,700,000 | 226,900,000 | 198,500,000 | 194,700,000 | 229,800,000 | 248,300,000 | 220,000,000 | 246,100,000 | 278,000,000 | 330,500,000 | 340,500,000 | 262,000,000 | 242,200,000 | 239,200,000 | 263,200,000 | 212,800,000 | 224,800,000 | 276,700,000 | 263,600,000 | 233,500,000 | 261,800,000 | 292,000,000 | 292,800,000 | 238,000,000 | 302,900,000 | 266,500,000 | 239,600,000 | 197,100,000 | 164,700,000 | 222,100,000 | 173,800,000 | 166,300,000 | 185,400,000 | 192,500,000 | 156,500,000 | 170,500,000 | 160,200,000 | 159,100,000 | 156,600,000 | 150,500,000 |
inventories | 632,800,000 | 570,400,000 | 531,600,000 | 470,100,000 | 422,900,000 | 402,300,000 | 403,300,000 | 398,400,000 | 420,700,000 | 471,700,000 | 428,000,000 | 408,600,000 | 410,200,000 | 366,900,000 | 366,200,000 | 250,100,000 | 224,000,000 | 208,100,000 | 207,000,000 | 196,400,000 | 210,700,000 | 207,100,000 | 212,600,000 | 188,900,000 | 172,700,000 | 179,600,000 | 202,200,000 | 228,800,000 | 272,200,000 | 303,200,000 | 136,600,000 | 153,600,000 | 144,200,000 | 147,300,000 | 147,200,000 | 145,200,000 | 116,900,000 | 121,000,000 | 103,700,000 | 100,600,000 | 107,200,000 | 107,300,000 | 102,900,000 | 99,700,000 |
prepayments and other current assets | 149,000,000 | 180,700,000 | 125,200,000 | 120,100,000 | 122,000,000 | 125,500,000 | 118,300,000 | 110,000,000 | 128,600,000 | 118,100,000 | 99,400,000 | 109,600,000 | 108,200,000 | 114,800,000 | 106,800,000 | 78,100,000 | 70,300,000 | 70,400,000 | 68,200,000 | 81,600,000 | 79,700,000 | 82,100,000 | 79,800,000 | 73,800,000 | 77,100,000 | 95,800,000 | 97,300,000 | 97,500,000 | 107,000,000 | 103,100,000 | 70,600,000 | 65,000,000 | 63,000,000 | 59,900,000 | 69,000,000 | 63,500,000 | 61,400,000 | 58,200,000 | 62,300,000 | 61,300,000 | 58,700,000 | 50,400,000 | 52,100,000 | 46,100,000 |
total current assets | 4,395,700,000 | 2,283,200,000 | 2,085,600,000 | 1,717,300,000 | 1,667,300,000 | 1,651,400,000 | 1,636,200,000 | 1,590,100,000 | 1,650,000,000 | 2,062,100,000 | 2,691,700,000 | 2,777,900,000 | 2,463,600,000 | 2,492,600,000 | 2,438,400,000 | 3,139,200,000 | 3,100,600,000 | 2,540,100,000 | 2,423,000,000 | 2,436,800,000 | 2,569,800,000 | 2,266,200,000 | 2,166,700,000 | 2,050,000,000 | 1,963,000,000 | 1,883,000,000 | 1,423,200,000 | 1,332,800,000 | 1,418,100,000 | 1,356,900,000 | 1,181,100,000 | 1,127,200,000 | 1,064,700,000 | 1,053,800,000 | 922,500,000 | 930,300,000 | 941,600,000 | 527,600,000 | 489,300,000 | 489,500,000 | 483,300,000 | 478,700,000 | 453,700,000 | 310,800,000 |
property, plant and equipment | 964,300,000 | 813,500,000 | 794,800,000 | 726,400,000 | 693,300,000 | 663,400,000 | 638,400,000 | 572,500,000 | 578,700,000 | 582,300,000 | 511,600,000 | 489,500,000 | 482,900,000 | 487,700,000 | 478,000,000 | 360,500,000 | 356,400,000 | 359,600,000 | 353,200,000 | 361,100,000 | 378,000,000 | 385,800,000 | 393,400,000 | 393,000,000 | 410,100,000 | 421,000,000 | 436,700,000 | 433,300,000 | 390,600,000 | 444,700,000 | 318,600,000 | 306,900,000 | 301,800,000 | 301,300,000 | 293,700,000 | 273,500,000 | 246,600,000 | 219,600,000 | 196,000,000 | 183,400,000 | 168,100,000 | 151,400,000 | 141,500,000 | 143,200,000 |
operating lease right-of-use assets | 27,000,000 | 29,600,000 | 30,500,000 | 27,900,000 | 32,200,000 | 32,900,000 | 35,700,000 | 72,800,000 | 76,700,000 | 81,300,000 | 68,800,000 | 77,300,000 | 81,500,000 | 84,900,000 | 89,400,000 | 73,600,000 | 74,300,000 | 75,100,000 | 75,200,000 | 67,400,000 | 70,300,000 | 71,800,000 | 74,700,000 | 78,700,000 | 81,700,000 | 84,700,000 | 88,200,000 | |||||||||||||||||
goodwill | 1,066,300,000 | 1,060,900,000 | 1,060,900,000 | 1,060,900,000 | 1,060,900,000 | 1,060,900,000 | 1,060,900,000 | 1,055,800,000 | 1,055,900,000 | 1,054,600,000 | 695,100,000 | 695,100,000 | 696,200,000 | 698,200,000 | 693,700,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 368,900,000 | 359,800,000 | 344,700,000 | ||||||||||||||
other intangible assets | 362,900,000 | 396,700,000 | 430,700,000 | 465,100,000 | 499,800,000 | 534,900,000 | 573,900,000 | 617,500,000 | 688,500,000 | 730,600,000 | 435,200,000 | 459,200,000 | 498,400,000 | 539,900,000 | 576,000,000 | 155,700,000 | 176,900,000 | 198,300,000 | 219,800,000 | 241,200,000 | 263,200,000 | 285,200,000 | 296,100,000 | 316,800,000 | 338,000,000 | 358,000,000 | 376,600,000 | 395,400,000 | 412,300,000 | 445,000,000 | ||||||||||||||
deferred tax asset | 197,900,000 | 206,100,000 | 204,600,000 | 210,300,000 | 12,700,000 | 11,000,000 | 12,500,000 | 10,700,000 | 139,200,000 | 130,200,000 | 128,000,000 | 116,300,000 | 116,200,000 | 100,100,000 | 100,500,000 | 27,000,000 | 19,700,000 | 67,200,000 | 72,900,000 | 72,900,000 | ||||||||||||||||||||||||
other non-current assets | 13,800,000 | 15,300,000 | 6,000,000 | 10,800,000 | 8,800,000 | 11,600,000 | 12,000,000 | 12,500,000 | 15,500,000 | 14,900,000 | 14,600,000 | 16,800,000 | 15,200,000 | 14,700,000 | 11,400,000 | 37,300,000 | 36,700,000 | 6,500,000 | 6,000,000 | 3,300,000 | 5,800,000 | 5,400,000 | 6,000,000 | 4,000,000 | 4,300,000 | 4,500,000 | 4,600,000 | 16,600,000 | 18,400,000 | 21,000,000 | 5,700,000 | 3,500,000 | 3,600,000 | 3,500,000 | 3,600,000 | 3,700,000 | 2,900,000 | 2,700,000 | 2,500,000 | 1,600,000 | 1,500,000 | 600,000 | 300,000 | 900,000 |
total assets | 7,027,900,000 | 4,805,300,000 | 4,613,100,000 | 4,218,700,000 | 3,975,000,000 | 3,966,100,000 | 3,969,600,000 | 3,931,900,000 | 4,204,500,000 | 4,656,000,000 | 4,545,000,000 | 4,632,100,000 | 4,354,000,000 | 4,418,100,000 | 4,387,400,000 | 4,162,200,000 | 4,133,500,000 | 3,615,700,000 | 3,519,000,000 | 3,551,600,000 | 3,745,900,000 | 3,468,200,000 | 3,387,400,000 | 3,292,600,000 | 3,268,700,000 | 3,221,200,000 | 2,867,800,000 | 2,716,600,000 | 2,771,400,000 | 2,796,600,000 | 1,645,000,000 | 1,581,500,000 | 1,518,200,000 | 1,507,400,000 | 1,248,400,000 | 1,232,900,000 | 1,244,500,000 | 796,700,000 | 737,500,000 | 726,300,000 | 704,900,000 | 682,000,000 | 649,700,000 | 512,600,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 392,700,000 | 347,400,000 | 278,600,000 | 225,200,000 | 195,200,000 | 184,700,000 | 163,100,000 | 126,300,000 | 133,400,000 | 163,000,000 | 134,600,000 | 169,400,000 | 198,700,000 | 205,600,000 | 205,700,000 | 156,700,000 | 126,800,000 | 118,200,000 | 101,600,000 | 116,900,000 | 104,700,000 | 111,300,000 | 146,000,000 | 150,800,000 | 144,600,000 | 143,700,000 | 152,200,000 | 160,800,000 | 204,100,000 | 199,200,000 | 127,600,000 | 126,500,000 | 100,900,000 | 113,000,000 | 111,600,000 | 114,800,000 | 118,400,000 | 127,800,000 | 108,300,000 | 118,300,000 | 111,700,000 | 95,200,000 | 83,000,000 | 77,800,000 |
accrued payroll and related expenses | 109,700,000 | 85,300,000 | 69,300,000 | 57,900,000 | 42,800,000 | 40,100,000 | 42,000,000 | 36,100,000 | 40,400,000 | 50,400,000 | 40,900,000 | 39,400,000 | 41,100,000 | 60,700,000 | 62,200,000 | 54,600,000 | 47,500,000 | 50,300,000 | 42,900,000 | 54,300,000 | 45,900,000 | 46,900,000 | 43,900,000 | 53,400,000 | 50,900,000 | 53,700,000 | 42,700,000 | 42,300,000 | 41,400,000 | 41,200,000 | 30,300,000 | 31,500,000 | 33,200,000 | 40,200,000 | 25,100,000 | 27,500,000 | 31,100,000 | 36,000,000 | 26,900,000 | 26,500,000 | 27,300,000 | 30,700,000 | 20,800,000 | 17,700,000 |
accrued expenses | 48,900,000 | 39,200,000 | 45,500,000 | 34,600,000 | 43,500,000 | 46,200,000 | 39,700,000 | 52,400,000 | 61,700,000 | 65,800,000 | 59,400,000 | 51,200,000 | 59,500,000 | 62,100,000 | 52,800,000 | 44,700,000 | 36,700,000 | 41,000,000 | 40,400,000 | 33,100,000 | 39,500,000 | 32,700,000 | 34,300,000 | 23,700,000 | 32,900,000 | 37,200,000 | 51,400,000 | 46,700,000 | 54,400,000 | 46,500,000 | 35,000,000 | 33,900,000 | 36,300,000 | 29,600,000 | 18,000,000 | 19,300,000 | 23,000,000 | 16,500,000 | 13,300,000 | 14,900,000 | 18,200,000 | 15,700,000 | 14,500,000 | 11,500,000 |
current portion of long-term debt | 3,238,600,000 | 3,240,200,000 | 1,079,000,000 | 10,600,000 | 10,300,000 | 9,800,000 | 10,800,000 | |||||||||||||||||||||||||||||||||||||
operating lease liabilities, current | 12,500,000 | 12,700,000 | 12,200,000 | 11,400,000 | 11,300,000 | 11,200,000 | 11,900,000 | 13,400,000 | 13,800,000 | 14,500,000 | 11,800,000 | 14,400,000 | 14,400,000 | 14,000,000 | 13,600,000 | 11,200,000 | 12,000,000 | 12,300,000 | 11,700,000 | 11,800,000 | 11,800,000 | 10,800,000 | 10,800,000 | 10,800,000 | 11,500,000 | 11,700,000 | 11,700,000 | |||||||||||||||||
other current liabilities | 62,900,000 | 42,800,000 | 41,600,000 | 53,100,000 | 49,900,000 | 54,900,000 | 37,600,000 | 41,100,000 | 68,300,000 | 45,000,000 | 31,300,000 | 47,800,000 | 29,000,000 | 51,200,000 | 48,300,000 | 39,400,000 | 31,600,000 | 33,900,000 | 19,300,000 | 57,800,000 | 87,000,000 | 65,300,000 | 58,400,000 | 44,300,000 | 46,800,000 | 57,900,000 | 52,600,000 | 39,200,000 | 46,700,000 | 33,600,000 | 21,000,000 | 22,100,000 | 21,000,000 | 29,400,000 | 22,000,000 | 21,900,000 | 19,200,000 | 21,300,000 | 14,400,000 | 12,100,000 | 9,800,000 | 11,800,000 | 10,700,000 | 11,400,000 |
total current liabilities | 3,865,300,000 | 3,767,600,000 | 1,526,200,000 | 392,800,000 | 353,000,000 | 346,900,000 | 305,100,000 | 269,300,000 | 317,600,000 | 658,400,000 | 593,700,000 | 633,800,000 | 768,900,000 | 814,300,000 | 802,800,000 | 716,500,000 | 660,700,000 | 656,700,000 | 611,700,000 | 664,600,000 | 674,200,000 | 647,300,000 | 293,400,000 | 283,000,000 | 286,700,000 | 304,200,000 | 316,800,000 | 294,000,000 | 358,000,000 | 325,500,000 | 213,900,000 | 214,000,000 | 191,500,000 | 217,700,000 | 177,200,000 | 184,200,000 | 192,100,000 | 202,000,000 | 163,500,000 | 173,700,000 | 169,000,000 | 157,400,000 | 132,600,000 | 122,100,000 |
long-term debt | 43,200,000 | 47,100,000 | 2,164,500,000 | 2,562,600,000 | 2,562,400,000 | 2,561,200,000 | 2,569,200,000 | 1,900,800,000 | 1,900,300,000 | |||||||||||||||||||||||||||||||||||
operating lease liabilities, non-current | 19,400,000 | 22,700,000 | 24,500,000 | 23,600,000 | 25,800,000 | 26,100,000 | 29,800,000 | 43,000,000 | 47,300,000 | 52,900,000 | 41,200,000 | 47,700,000 | 53,100,000 | 57,000,000 | 58,000,000 | 48,800,000 | 52,800,000 | 55,800,000 | 57,500,000 | 47,600,000 | 50,500,000 | 55,100,000 | 56,000,000 | 57,600,000 | 59,100,000 | 62,500,000 | 65,300,000 | |||||||||||||||||
deferred tax liability | 5,400,000 | 5,600,000 | 6,000,000 | 7,200,000 | 39,400,000 | 45,400,000 | 53,400,000 | 55,700,000 | 61,700,000 | 67,600,000 | 12,700,000 | 3,400,000 | 17,500,000 | 25,800,000 | 24,800,000 | 12,900,000 | 17,500,000 | 29,000,000 | 35,500,000 | 35,900,000 | 31,600,000 | 36,700,000 | 48,400,000 | 46,500,000 | 49,000,000 | 47,900,000 | 52,700,000 | 55,900,000 | 55,800,000 | 56,100,000 | ||||||||||||||
other non-current liabilities | 121,200,000 | 115,700,000 | 111,100,000 | 97,800,000 | 114,900,000 | 114,200,000 | 116,200,000 | 103,400,000 | 98,800,000 | 97,600,000 | 85,700,000 | 91,400,000 | 75,700,000 | 77,100,000 | 75,900,000 | 42,900,000 | 42,800,000 | 42,000,000 | 42,900,000 | 40,900,000 | 45,700,000 | 38,100,000 | 38,800,000 | 36,000,000 | 33,700,000 | 33,000,000 | 32,100,000 | 33,700,000 | 21,400,000 | 26,600,000 | 18,800,000 | 19,000,000 | 24,200,000 | 24,400,000 | 25,300,000 | 25,000,000 | 19,900,000 | 14,300,000 | 9,500,000 | 9,100,000 | 8,700,000 | 8,000,000 | 16,300,000 | 9,800,000 |
total liabilities | 4,054,500,000 | 3,958,700,000 | 3,832,300,000 | 3,084,000,000 | 3,095,500,000 | 3,093,800,000 | 3,073,700,000 | 2,974,600,000 | 3,027,800,000 | 3,378,200,000 | 3,234,200,000 | 3,276,300,000 | 2,816,000,000 | 2,874,500,000 | 2,861,000,000 | 2,287,200,000 | 2,221,400,000 | 1,593,800,000 | 1,547,600,000 | 1,578,800,000 | 1,580,900,000 | 1,546,300,000 | 1,571,300,000 | 1,543,400,000 | 1,534,500,000 | 1,539,600,000 | 1,306,500,000 | 1,219,500,000 | 1,267,500,000 | 1,236,900,000 | 625,700,000 | 619,600,000 | 605,800,000 | 607,300,000 | 571,500,000 | 578,300,000 | 740,100,000 | 244,500,000 | 206,000,000 | 193,100,000 | 192,400,000 | 175,300,000 | 148,900,000 | |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |
additional paid-in capital | 3,600,900,000 | 1,615,900,000 | 1,628,600,000 | 1,986,800,000 | 1,942,800,000 | 1,892,400,000 | 1,853,700,000 | 1,835,000,000 | 1,802,400,000 | 1,776,100,000 | 1,714,000,000 | 1,692,200,000 | 1,671,400,000 | 1,641,400,000 | 1,596,100,000 | 2,003,600,000 | 1,973,700,000 | 1,778,100,000 | 1,752,100,000 | 1,743,600,000 | 1,718,800,000 | 1,700,900,000 | 1,677,900,000 | 1,676,600,000 | 1,659,100,000 | 1,648,700,000 | 1,377,300,000 | 1,360,800,000 | 1,341,400,000 | 1,324,200,000 | 763,500,000 | 753,200,000 | 736,000,000 | 724,800,000 | 705,700,000 | 694,500,000 | 489,800,000 | 483,300,000 | 470,500,000 | 467,700,000 | 461,100,000 | 451,300,000 | 448,500,000 | |
accumulated deficit | -634,600,000 | -778,800,000 | -857,000,000 | -861,200,000 | -1,074,500,000 | -1,030,400,000 | -969,500,000 | -887,100,000 | -634,600,000 | -507,600,000 | -408,500,000 | -340,600,000 | -140,600,000 | -101,300,000 | -69,600,000 | |||||||||||||||||||||||||||||
accumulated other comprehensive income | 7,000,000 | 9,400,000 | 9,100,000 | 9,000,000 | 11,100,000 | 10,200,000 | 11,600,000 | 9,300,000 | 8,800,000 | 9,200,000 | 5,200,000 | 4,100,000 | 7,100,000 | 3,400,000 | -200,000 | 400,000 | -1,200,000 | 6,200,000 | 8,500,000 | 8,200,000 | 5,700,000 | 6,000,000 | 6,400,000 | 7,900,000 | 5,800,000 | 7,000,000 | 7,200,000 | 7,100,000 | 7,500,000 | 6,200,000 | 6,900,000 | 6,400,000 | 7,300,000 | 8,700,000 | 9,200,000 | 7,400,000 | 6,700,000 | 4,800,000 | 8,500,000 | 9,400,000 | 9,300,000 | 5,500,000 | 7,000,000 | 12,500,000 |
total stockholders’ equity | 2,973,400,000 | 846,600,000 | 780,800,000 | 1,134,700,000 | 879,500,000 | 872,300,000 | 895,900,000 | 957,300,000 | 1,176,700,000 | 1,277,800,000 | 1,310,800,000 | 1,355,800,000 | 1,538,000,000 | 1,543,600,000 | 1,526,400,000 | 1,875,000,000 | 1,912,100,000 | 2,021,900,000 | 1,971,400,000 | 1,972,800,000 | 2,165,000,000 | 1,921,900,000 | 1,816,100,000 | 1,749,200,000 | 1,734,200,000 | 1,681,600,000 | 1,561,300,000 | 1,497,100,000 | 1,503,900,000 | 1,559,700,000 | 983,500,000 | 926,100,000 | 876,600,000 | 864,300,000 | 641,100,000 | 618,800,000 | 468,600,000 | 516,400,000 | 495,700,000 | 497,400,000 | 476,700,000 | 470,900,000 | 467,000,000 | 380,700,000 |
total liabilities and stockholders’ equity | 7,027,900,000 | 4,805,300,000 | 4,613,100,000 | 4,218,700,000 | 3,975,000,000 | 3,966,100,000 | 3,969,600,000 | 3,931,900,000 | 4,204,500,000 | 4,656,000,000 | 4,545,000,000 | 4,632,100,000 | 4,354,000,000 | 4,418,100,000 | 4,387,400,000 | 4,162,200,000 | 4,133,500,000 | 3,615,700,000 | 3,519,000,000 | 3,551,600,000 | 3,745,900,000 | 3,468,200,000 | 3,387,400,000 | 3,292,600,000 | 3,268,700,000 | 3,221,200,000 | 2,867,800,000 | 726,300,000 | 512,600,000 | |||||||||||||||
convertible notes, current | 319,700,000 | 315,700,000 | 311,600,000 | 409,900,000 | 406,100,000 | 401,000,000 | 395,800,000 | 390,700,000 | 385,300,000 | 380,300,000 | ||||||||||||||||||||||||||||||||||
convertible notes, non-current | 2,503,200,000 | 2,502,400,000 | 2,501,700,000 | 2,500,900,000 | 2,500,000,000 | 1,466,100,000 | 1,447,600,000 | 810,300,000 | 800,000,000 | 789,800,000 | 778,900,000 | 769,100,000 | ||||||||||||||||||||||||||||||||
short-term debt | 426,200,000 | 420,700,000 | ||||||||||||||||||||||||||||||||||||||||||
short term debt | 420,200,000 | |||||||||||||||||||||||||||||||||||||||||||
long term debt | 1,899,500,000 | |||||||||||||||||||||||||||||||||||||||||||
retained earnings | -129,100,000 | -60,500,000 | 237,500,000 | 210,700,000 | 220,900,000 | 440,400,000 | 214,900,000 | 131,700,000 | 64,600,000 | 69,200,000 | 25,800,000 | 176,700,000 | 129,100,000 | 154,900,000 | 229,200,000 | 213,000,000 | 166,400,000 | 133,200,000 | 130,700,000 | -73,900,000 | -83,200,000 | -28,000,000 | 28,200,000 | 16,600,000 | 20,200,000 | 6,200,000 | 14,000,000 | 11,400,000 | ||||||||||||||||
deferred income taxes | 89,900,000 | 84,900,000 | 81,600,000 | 81,200,000 | 102,700,000 | 101,100,000 | 169,600,000 | 169,600,000 | 172,200,000 | 184,300,000 | 122,000,000 | 125,600,000 | 128,200,000 | 128,400,000 | 7,600,000 | 3,900,000 | 31,100,000 | 30,800,000 | 31,600,000 | 31,900,000 | 30,100,000 | 27,700,000 | 28,900,000 | 30,300,000 | ||||||||||||||||||||
convertible notes | 1,134,700,000 | 1,120,300,000 | 1,106,000,000 | 1,092,000,000 | 356,500,000 | 351,900,000 | 347,400,000 | 342,900,000 | 338,500,000 | 334,200,000 | 329,900,000 | 325,700,000 | ||||||||||||||||||||||||||||||||
term loan, current | 6,200,000 | 5,000,000 | 5,000,000 | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||
term loan, non-current | 483,100,000 | 484,000,000 | 484,900,000 | 485,800,000 | ||||||||||||||||||||||||||||||||||||||||
redeemable convertible preferred stock | ||||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
derivative liability | 54,500,000 | 52,400,000 | 60,200,000 | 39,500,000 | 47,400,000 | 28,200,000 | 33,000,000 | 14,700,000 | 9,900,000 | |||||||||||||||||||||||||||||||||||
non-controlling interest redeemable convertible series a preferred stock, 0.001 par value... | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 33,800,000 | |||||||||||||||||||||||||||||||
total redeemable convertible preferred stock | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | 35,800,000 | ||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock, and stockholders’ equity | 2,716,600,000 | 2,771,400,000 | 2,796,600,000 | 1,645,000,000 | 1,581,500,000 | 1,518,200,000 | 1,507,400,000 | 1,248,400,000 | ||||||||||||||||||||||||||||||||||||
assets held-for-sale | 38,500,000 | |||||||||||||||||||||||||||||||||||||||||||
liabilities held-for-sale | 6,400,000 | |||||||||||||||||||||||||||||||||||||||||||
goodwill and intangibles | 17,600,000 | 18,300,000 | 19,900,000 | 20,400,000 | 21,000,000 | 21,500,000 | 22,300,000 | 16,000,000 | 18,100,000 | 19,900,000 | 21,900,000 | 23,600,000 | 25,300,000 | 27,400,000 | ||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock, and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 100,000 | 5,500,000 | 500,000 | 700,000 | 400,000 | 400,000 | 600,000 | 1,900,000 | 2,000,000 | 4,000,000 | 3,600,000 | 3,700,000 | ||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock, stockholders equity, and invested equity | ||||||||||||||||||||||||||||||||||||||||||||
convertible note | 321,600,000 | 317,500,000 | 313,400,000 | |||||||||||||||||||||||||||||||||||||||||
derivative liabilities | 51,600,000 | 214,700,000 | 10,300,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock, stockholders equity, and invested equity | 1,232,900,000 | |||||||||||||||||||||||||||||||||||||||||||
liabilities, redeemable convertible preferred stock, and equity | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 1,244,500,000 | 796,700,000 | 737,500,000 | |||||||||||||||||||||||||||||||||||||||||
viavi net investment | 368,200,000 | |||||||||||||||||||||||||||||||||||||||||||
liabilities, mezzanine equity and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
mezzanine equity: | ||||||||||||||||||||||||||||||||||||||||||||
total mezzanine equity | 35,800,000 | 35,800,000 | 33,800,000 | |||||||||||||||||||||||||||||||||||||||||
total liabilities, mezzanine equity and stockholders’ equity | 704,900,000 | 682,000,000 | ||||||||||||||||||||||||||||||||||||||||||
liabilities, mezzanine and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities, mezzanine and stockholders’ equity | 649,700,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-28 | 2025-12-27 | 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 | 144,200,000 | 78,200,000 | 4,200,000 | -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 | -25,800,000 | -74,300,000 | 16,300,000 | 47,400,000 | 33,500,000 | 2,700,000 | 204,800,000 | 7,100,000 | 14,300,000 | -7,600,000 | 2,800,000 | -200,000 | ||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 32,800,000 | 30,600,000 | 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 | 41,600,000 | 45,400,000 | 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 expense | 0 | ||||||||||||||||||||||||||||||||||||||||||
gain on sale of facility | 0 | ||||||||||||||||||||||||||||||||||||||||||
amortization and write-off of acquired intangibles | 33,800,000 | 34,000,000 | 34,400,000 | 35,100,000 | 39,000,000 | 43,600,000 | |||||||||||||||||||||||||||||||||||||
write-down and loss on sales and dispositions of property, plant and equipment | 1,400,000 | ||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||
inducement expense on partial repurchase of 2026 notes | 0 | 0 | 5,900,000 | ||||||||||||||||||||||||||||||||||||||||
write-off of right-of-use assets | 1,600,000 | 700,000 | 200,000 | 5,300,000 | |||||||||||||||||||||||||||||||||||||||
other non-cash items | -2,900,000 | -3,200,000 | -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 | -64,800,000 | -69,800,000 | -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 | -62,700,000 | -45,000,000 | -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 | 900,000 | -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-current assets | -12,200,000 | 6,500,000 | -2,200,000 | ||||||||||||||||||||||||||||||||||||||||
income taxes | 16,400,000 | 3,400,000 | -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 | 29,500,000 | 51,100,000 | 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 | 24,400,000 | 16,000,000 | 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 | -3,500,000 | -1,300,000 | 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 | 6,400,000 | -3,000,000 | 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 | 203,800,000 | 126,700,000 | 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 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||
payments for acquisition of property, plant and equipment | -124,700,000 | -83,600,000 | -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 | ||||||||||||
payment for acquisition of business | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of facility, net of cash and selling costs | 0 | ||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -121,700,000 | -199,200,000 | -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 | 63,000,000 | 51,300,000 | 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 | 39,500,000 | 100,000 | 0 | 200,000 | 600,000 | 0 | 400,000 | 100,000 | 5,900,000 | ||||||||||||||||||||||||||||||||||
net cash from investing activities | -181,900,000 | -231,400,000 | -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 | -18,600,000 | -27,700,000 | -21,800,000 | -13,900,000 |
financing activities: | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series a convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of 2032 notes, net of issuance costs | 0 | -1,000,000 | 1,255,700,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from term loans | 0 | 0 | 0 | 0 | 76,500,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from employee stock plans | 500,000 | 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 | |||||||||||||||||||||||||
payment for partial repurchase of 2026 notes | 0 | 0 | -843,100,000 | ||||||||||||||||||||||||||||||||||||||||
payment for 2032 notes capped call options | |||||||||||||||||||||||||||||||||||||||||||
payment of withholding taxes related to net share settlement of restricted stock units | -56,800,000 | -60,000,000 | -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 | -4,100,000 | -2,500,000 | -2,600,000 | -2,700,000 | -2,500,000 | -2,500,000 | -400,000 | ||||||||||||||||||||||||||||||||||||
payment for financing costs related to revolving credit facility | -400,000 | ||||||||||||||||||||||||||||||||||||||||||
payment for conversions of convertible notes | -700,000 | ||||||||||||||||||||||||||||||||||||||||||
payment of acquisition related holdback | 0 | 0 | 0 | -1,000,000 | 0 | 0 | 0 | -1,000,000 | |||||||||||||||||||||||||||||||||||
net cash from financing activities | 1,938,200,000 | -10,500,000 | 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 | 1,960,100,000 | -115,200,000 | 252,200,000 | 4,300,000 | 36,700,000 | 2,600,000 | 309,800,000 | 159,900,000 | 578,300,000 | 86,600,000 | 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 | 0 | 0 | 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 | 0 | 298,000,000 | 0 | 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 | 1,960,100,000 | -115,200,000 | 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 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 | ||||||||||||||||||||
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 | |||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||
net transfer of assets from property, plant, and equipment to assets held-for-sale | |||||||||||||||||||||||||||||||||||||||||||
holdback receivable from sale of property, plant and equipment | |||||||||||||||||||||||||||||||||||||||||||
bad debt recovery | 0 | -100,000 | |||||||||||||||||||||||||||||||||||||||||
change in valuation allowance on deferred tax assets | 1,700,000 | -300,000 | |||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and debt issuance costs | 1,100,000 | 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 | |||||||||||||||||
prepayments and other current and non-currents assets | -25,000,000 | -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 | |||||
payment for 2032 capped call options | 0 | -102,000,000 | |||||||||||||||||||||||||||||||||||||||||
loss on sales and dispositions of property, plant and equipment | 400,000 | 0 | 4,400,000 | 600,000 | 200,000 | 1,400,000 | -200,000 | 0 | 1,400,000 | 1,100,000 | 300,000 | 6,900,000 | 300,000 | 700,000 | 300,000 | -5,300,000 | |||||||||||||||||||||||||||
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 | ||||||||||||||||||||||
cash paid (refund) for taxes | 3,200,000 | -2,700,000 | -4,200,000 | ||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||
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 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 | |||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||
unpaid intangible assets in accrued expense | |||||||||||||||||||||||||||||||||||||||||||
share-based purchase price consideration in connection with the cloud light acquisition | |||||||||||||||||||||||||||||||||||||||||||
net loss | -44,100,000 | -60,900,000 | -82,400,000 | -127,000,000 | -99,100,000 | -67,900,000 | -3,400,000 | ||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||
other non-cash expenses | -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 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 | |||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||
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 loss on derivative liability | 0 | 0 | -10,900,000 | 2,100,000 | -7,900,000 | -4,200,000 | -4,800,000 | 22,700,000 | -4,400,000 | 4,800,000 | |||||||||||||||||||||||||||||||||
release of valuation allowance | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
equipment acquired under finance lease | |||||||||||||||||||||||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||||||||||||||||||||||||||
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 | ||||||||||||||||||||||||||||||||||||||||||
payment of dividends | |||||||||||||||||||||||||||||||||||||||||||
other non-cash incomes | |||||||||||||||||||||||||||||||||||||||||||
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 | -124,700,000 | -83,600,000 | -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 | 79,100,000 | 43,100,000 | -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 |
proceeds from the sale of property and equipment |
