Qorvo, Inc(NASDAQ:QRVO)

Qorvo, Inc. develops and commercializes technologies and products for wireless and wired connectivity worldwide. The company operates in two segments, Mobile Products, and Infrastructure and Defense Products. The company offers integrated modules incorporating switches, power amplifiers, filters and...
Website: http://www.qorvo.com
Founded: 2015
Full Time Employees: 7,900
Sector: Technology
Industry: Semiconductors
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 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 | 2021-01-02 | 2020-10-03 | 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 | 2016-01-02 | 2015-10-03 | 2015-06-27 | 2015-03-28 | 2014-12-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 808,277,000 | 992,959,000 | 1,058,503,000 | 818,778,000 | 869,474,000 | 916,317,000 | 1,046,509,000 | 886,671,000 | 940,988,000 | 1,073,861,000 | 1,103,493,000 | 651,164,000 | 632,703,000 | 743,281,000 | 1,158,057,000 | 1,035,358,000 | 1,166,158,000 | 1,113,957,000 | 1,255,248,000 | 1,110,351,000 | 1,072,730,000 | 1,094,834,000 | 1,060,292,000 | 787,451,000 | 787,772,000 | 869,073,000 | 806,698,000 | 775,598,000 | 680,882,000 | 832,330,000 | 884,443,000 | 692,670,000 | 665,383,000 | 845,739,000 | 821,583,000 | 640,831,000 | 642,992,000 | 826,347,000 | 864,698,000 | 698,537,000 | 608,069,000 | 620,681,000 | 708,335,000 | 673,641,000 | 634,892,000 | 397,086,000 |
yoy | -7.04% | 8.36% | 1.15% | -7.66% | -7.60% | -14.67% | -5.16% | 36.17% | 48.73% | 44.48% | -4.71% | -37.11% | -45.74% | -33.28% | -7.74% | -6.75% | 8.71% | 1.75% | 18.39% | 41.01% | 36.17% | 25.98% | 31.44% | 1.53% | 15.70% | 4.41% | -8.79% | 11.97% | 2.33% | -1.59% | 7.65% | 8.09% | 3.48% | 2.35% | -4.99% | -8.26% | 5.74% | 33.14% | 22.07% | 3.70% | -4.22% | 56.31% | ||||
qoq | -18.60% | -6.19% | 29.28% | -5.83% | -5.11% | -12.44% | 18.03% | -5.77% | -12.37% | -2.69% | 69.46% | 2.92% | -14.88% | -35.82% | 11.85% | -11.22% | 4.69% | -11.26% | 13.05% | 3.51% | -2.02% | 3.26% | 34.65% | -0.04% | -9.35% | 7.73% | 4.01% | 13.91% | -18.20% | -5.89% | 27.69% | 4.10% | -21.33% | 2.94% | 28.21% | -0.34% | -22.19% | -4.44% | 23.79% | 14.88% | -2.03% | -12.37% | 5.15% | 6.10% | 59.89% | |
cost of goods sold | 413,256,000 | 528,768,000 | 561,415,000 | 486,976,000 | 502,911,000 | 524,901,000 | 601,203,000 | 554,367,000 | 559,131,000 | 685,983,000 | 613,803,000 | 422,094,000 | 517,989,000 | 475,230,000 | 619,130,000 | 660,108,000 | 595,819,000 | 565,864,000 | 633,695,000 | 564,168,000 | 544,255,000 | 557,082,000 | 568,742,000 | 461,662,000 | 451,991,000 | 500,962,000 | 483,116,000 | 481,309,000 | 414,309,000 | 493,967,000 | 530,929,000 | 455,937,000 | 412,743,000 | 508,812,000 | 500,561,000 | 404,454,000 | 411,396,000 | 515,705,000 | 547,899,000 | 422,062,000 | 353,869,000 | 389,693,000 | 423,487,000 | 394,124,000 | 446,006,000 | 206,384,000 |
gross profit | 395,021,000 | 464,191,000 | 497,088,000 | 331,802,000 | 366,563,000 | 391,416,000 | 445,306,000 | 332,304,000 | 381,857,000 | 387,878,000 | 489,690,000 | 229,070,000 | 114,714,000 | 268,051,000 | 538,927,000 | 375,250,000 | 570,339,000 | 548,093,000 | 621,553,000 | 546,183,000 | 528,475,000 | 537,752,000 | 491,550,000 | 325,789,000 | 335,781,000 | 368,111,000 | 323,582,000 | 294,289,000 | 266,573,000 | 338,363,000 | 353,514,000 | 236,733,000 | 252,640,000 | 336,927,000 | 321,022,000 | 236,377,000 | 231,596,000 | 310,642,000 | 316,799,000 | 276,475,000 | 254,200,000 | 230,988,000 | 284,848,000 | 279,517,000 | 188,886,000 | 190,702,000 |
yoy | 7.76% | 18.59% | 11.63% | -0.15% | -4.01% | 0.91% | -9.06% | 45.07% | 232.88% | 44.70% | -9.14% | -38.96% | -79.89% | -51.09% | -13.29% | -31.30% | 7.92% | 1.92% | 26.45% | 67.65% | 57.39% | 46.08% | 51.91% | 10.70% | 25.96% | 8.79% | -8.47% | 24.31% | 5.51% | 0.43% | 10.12% | 0.15% | 9.09% | 8.46% | 1.33% | -14.50% | -8.89% | 34.48% | 11.22% | -1.09% | 34.58% | 21.13% | ||||
qoq | -14.90% | -6.62% | 49.81% | -9.48% | -6.35% | -12.10% | 34.01% | -12.98% | -1.55% | -20.79% | 113.77% | 99.69% | -57.20% | -50.26% | 43.62% | -34.21% | 4.06% | -11.82% | 13.80% | 3.35% | -1.73% | 9.40% | 50.88% | -2.98% | -8.78% | 13.76% | 9.95% | 10.40% | -21.22% | -4.29% | 49.33% | -6.30% | -25.02% | 4.95% | 35.81% | 2.06% | -25.45% | -1.94% | 14.59% | 8.76% | 10.05% | -18.91% | 1.91% | 47.98% | -0.95% | |
gross margin % | 48.87% | 46.75% | 46.96% | 40.52% | 42.16% | 42.72% | 42.55% | 37.48% | 40.58% | 36.12% | 44.38% | 35.18% | 18.13% | 36.06% | 46.54% | 36.24% | 48.91% | 49.20% | 49.52% | 49.19% | 49.26% | 49.12% | 46.36% | 41.37% | 42.62% | 42.36% | 40.11% | 37.94% | 39.15% | 40.65% | 39.97% | 34.18% | 37.97% | 39.84% | 39.07% | 36.89% | 36.02% | 37.59% | 36.64% | 39.58% | 41.80% | 37.22% | 40.21% | 41.49% | 29.75% | 48.03% |
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||
research and development | 170,388,000 | 178,066,000 | 198,424,000 | 179,244,000 | 179,931,000 | 179,126,000 | 201,050,000 | 187,602,000 | 179,883,000 | 164,329,000 | 174,947,000 | 163,090,000 | 163,637,000 | 149,472,000 | 168,164,000 | 168,568,000 | 158,745,000 | 154,435,000 | 158,377,000 | 152,079,000 | 147,285,000 | 136,697,000 | 156,342,000 | 130,071,000 | 127,029,000 | 122,851,000 | 115,614,000 | 118,920,000 | 112,846,000 | 109,985,000 | 116,748,000 | 110,903,000 | 110,795,000 | 106,411,000 | 111,398,000 | 116,499,000 | 115,670,000 | 111,951,000 | 126,078,000 | 117,137,000 | 107,268,000 | 105,992,000 | 118,293,000 | 117,210,000 | 115,476,000 | 48,865,000 |
sales and marketing | 49,526,000 | 49,424,000 | 59,644,000 | 56,891,000 | 108,128,000 | 109,036,000 | 103,007,000 | 101,890,000 | 105,925,000 | 109,645,000 | 108,649,000 | 17,939,000 | ||||||||||||||||||||||||||||||||||
general and administrative | 34,504,000 | 32,007,000 | 47,680,000 | 50,998,000 | 30,455,000 | 34,559,000 | 24,076,000 | 24,404,000 | 29,069,000 | 36,083,000 | 36,384,000 | 12,026,000 | ||||||||||||||||||||||||||||||||||
goodwill and intangible asset impairment | ||||||||||||||||||||||||||||||||||||||||||||||
other operating expense | 26,720,000 | 12,553,000 | 33,657,000 | 14,583,000 | -28,281,000 | 68,905,000 | 30,363,000 | 25,173,000 | -142,525,000 | 178,204,000 | 59,619,000 | 8,693,000 | 57,105,000 | 33,581,000 | 11,449,000 | 3,008,000 | 57,070,000 | 15,645,000 | 7,327,000 | 6,703,000 | 9,999,000 | 8,713,000 | 4,192,000 | 16,402,000 | 21,487,000 | 10,986,000 | 6,927,000 | 31,164,000 | 14,647,000 | 21,617,000 | 6,782,000 | 9,115,000 | 50,720,000 | 23,641,000 | 21,193,000 | 8,276,000 | 7,644,000 | 6,638,000 | 6,745,000 | 10,002,000 | 11,372,000 | 11,915,000 | 13,522,000 | 17,914,000 | 30,922,000 | 8,237,000 |
total operating expenses | 363,507,000 | 272,050,000 | 339,405,000 | 301,716,000 | 338,342,000 | 338,391,000 | 435,631,000 | 327,698,000 | 351,879,000 | 429,447,000 | 338,262,000 | 277,206,000 | 303,696,000 | 259,322,000 | 277,365,000 | 273,391,000 | 299,742,000 | 252,083,000 | 259,193,000 | 249,081,000 | 235,407,000 | 238,549,000 | 269,906,000 | 233,077,000 | 233,627,000 | 215,042,000 | 210,815,000 | 239,063,000 | 202,526,000 | 257,206,000 | 263,037,000 | 255,948,000 | 284,413,000 | 256,607,000 | 271,458,000 | 264,206,000 | 256,052,000 | 249,261,000 | 271,406,000 | 270,734,000 | 245,723,000 | 244,201,000 | 266,809,000 | 280,852,000 | 291,431,000 | 87,067,000 |
operating income | 31,514,000 | 192,141,000 | 157,683,000 | 30,086,000 | 28,221,000 | 53,025,000 | 9,675,000 | 4,606,000 | 29,978,000 | -41,569,000 | 151,428,000 | -48,136,000 | -188,982,000 | 8,729,000 | 261,562,000 | 101,859,000 | 270,597,000 | 296,010,000 | 362,360,000 | 297,102,000 | 293,068,000 | 299,203,000 | 221,644,000 | 92,712,000 | 55,226,000 | |||||||||||||||||||||
yoy | 11.67% | 262.36% | 1529.80% | 553.19% | -5.86% | -227.56% | -93.61% | -109.57% | -115.86% | -576.22% | -42.11% | -147.26% | -169.84% | -97.05% | -27.82% | -65.72% | -7.67% | -1.07% | 63.49% | 220.46% | 67.88% | |||||||||||||||||||||||||
qoq | -83.60% | 21.85% | 424.11% | 6.61% | -46.78% | 448.06% | 110.05% | -84.64% | -172.12% | -127.45% | -414.58% | -74.53% | -2264.99% | -96.66% | 156.79% | -62.36% | -8.59% | -18.31% | 21.96% | 1.38% | -2.05% | 34.99% | 139.07% | |||||||||||||||||||||||
operating margin % | 3.90% | 19.35% | 14.90% | 3.67% | 3.25% | 5.79% | 0.92% | 0.52% | 3.19% | -3.87% | 13.72% | -7.39% | -29.87% | 1.17% | 22.59% | 9.84% | 23.20% | 26.57% | 28.87% | 26.76% | 27.32% | 27.33% | 20.90% | 11.77% | 0% | 0% | 0% | 7.12% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
interest expense | -17,840,000 | -18,024,000 | -18,483,000 | -18,787,000 | -19,985,000 | -18,655,000 | -22,594,000 | -17,094,000 | -17,282,000 | -17,581,000 | -17,121,000 | -17,261,000 | -17,241,000 | -17,066,000 | -16,904,000 | -17,252,000 | -17,392,000 | -15,328,000 | -15,327,000 | -15,279,000 | -15,410,000 | -17,453,000 | -23,486,000 | -18,849,000 | -18,935,000 | -16,900,000 | -12,693,000 | -11,864,000 | -10,359,000 | -9,562,000 | -9,689,000 | -14,353,000 | -16,161,000 | -16,338,000 | -14,778,000 | -12,271,000 | -13,674,000 | -14,464,000 | -15,554,000 | -15,187,000 | -14,440,000 | -7,668,000 | -660,000 | -548,000 | -555,000 | -197,000 |
other income | 8,016,000 | 15,686,000 | 15,895,000 | 20,386,000 | 6,987,000 | 14,526,000 | 15,422,000 | 11,765,000 | 16,818,000 | 15,359,000 | 5,211,000 | 13,716,000 | 7,210,000 | 5,562,000 | 2,214,000 | -5,062,000 | -5,736,000 | 2,532,000 | 4,754,000 | 16,791,000 | 12,057,000 | -58,701,000 | 648,000 | 21,947,000 | -22,538,000 | 44,148,000 | 333,000 | -2,609,000 | -311,000 | -500,000 | 2,557,000 | -639,000 | 381,000 | 4,119,000 | -580,000 | -195,000 | ||||||||||
income before income taxes | 21,690,000 | 189,803,000 | 155,095,000 | 31,685,000 | 15,223,000 | 48,896,000 | 2,503,000 | -723,000 | 29,514,000 | -43,791,000 | 139,518,000 | -51,681,000 | -199,013,000 | -2,775,000 | 246,872,000 | 79,545,000 | 247,469,000 | 283,214,000 | 351,787,000 | 298,614,000 | 286,786,000 | 223,516,000 | 200,078,000 | 97,000,000 | 64,635,000 | 183,191,000 | 102,066,000 | 45,197,000 | 50,196,000 | 70,889,000 | 32,836,000 | -62,129,000 | -43,679,000 | 65,440,000 | 35,652,000 | -40,268,000 | -37,288,000 | 44,541,000 | 29,720,000 | -9,668,000 | -2,721,000 | -21,001,000 | 18,232,000 | 2,628,000 | -103,493,000 | 103,431,000 |
income tax expense | 8,040,000 | -25,741,000 | -35,492,000 | 16,142,000 | -7,625,000 | -19,938,000 | -26,779,000 | -83,147,000 | -42,057,000 | 60,597,000 | -13,156,000 | -58,257,000 | -10,661,000 | -35,194,000 | -66,951,000 | -32,598,000 | -12,988,000 | -21,430,000 | -22,481,000 | -63,161,000 | -78,000 | 31,178,000 | -98,522,000 | -17,873,000 | -13,784,000 | -592,000 | -8,728,250 | -15,568,000 | ||||||||||||||||||
net income | 29,730,000 | 164,062,000 | 119,603,000 | 25,594,000 | 31,365,000 | 41,271,000 | -17,435,000 | 414,000 | 2,735,000 | -126,938,000 | 97,461,000 | -43,580,000 | -138,416,000 | -15,931,000 | 188,615,000 | 68,884,000 | 212,275,000 | 216,263,000 | 319,189,000 | 285,626,000 | 298,737,000 | 201,035,000 | 136,917,000 | 96,922,000 | 50,390,000 | 161,356,000 | 83,038,000 | 39,541,000 | 61,517,000 | 69,517,000 | 32,084,000 | -29,993,000 | -12,501,000 | -33,082,000 | 35,919,000 | -30,624,000 | 55,908,000 | -78,638,000 | 11,847,000 | -5,675,000 | -24,202,000 | -11,127,000 | 4,448,000 | 2,036,000 | 6,482,000 | 87,863,000 |
yoy | -5.21% | 297.52% | -785.99% | 6082.13% | 1046.80% | -132.51% | -117.89% | -100.95% | -101.98% | 696.80% | -48.33% | -163.27% | -165.21% | -107.37% | -40.91% | -75.88% | -28.94% | 7.57% | 133.13% | 194.70% | 492.85% | 24.59% | 64.88% | 145.12% | -18.09% | 132.11% | 158.81% | -231.83% | -592.10% | -310.14% | -10.68% | -2.06% | -122.36% | -57.93% | 203.19% | 439.63% | -331.01% | 606.73% | 166.34% | -378.73% | -473.37% | -112.66% | ||||
qoq | -81.88% | 37.17% | 367.31% | -18.40% | -24.00% | -336.71% | -4311.35% | -84.86% | -102.15% | -230.24% | -323.64% | -68.52% | 768.85% | -108.45% | 173.82% | -67.55% | -1.84% | -32.25% | 11.75% | -4.39% | 48.60% | 46.83% | 41.27% | 92.34% | -68.77% | 94.32% | 110.00% | -35.72% | -11.51% | 116.67% | -206.97% | 139.92% | -62.21% | -192.10% | -217.29% | -154.78% | -171.10% | -763.78% | -308.76% | -76.55% | 117.51% | -350.16% | 118.47% | -68.59% | -92.62% | |
net income margin % | 3.68% | 16.52% | 11.30% | 3.13% | 3.61% | 4.50% | -1.67% | 0.05% | 0.29% | -11.82% | 8.83% | -6.69% | -21.88% | -2.14% | 16.29% | 6.65% | 18.20% | 19.41% | 25.43% | 25.72% | 27.85% | 18.36% | 12.91% | 12.31% | 6.40% | 18.57% | 10.29% | 5.10% | 9.03% | 8.35% | 3.63% | -4.33% | -1.88% | -3.91% | 4.37% | -4.78% | 8.69% | -9.52% | 1.37% | -0.81% | -3.98% | -1.79% | 0.63% | 0.30% | 1.02% | 22.13% |
net income per share | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.33 | 1.77 | 1.29 | 0.28 | 0.33 | 0.44 | -0.18 | 0.03 | -1.31 | 1 | -0.44 | -1.33 | -0.16 | 1.83 | 0.65 | 1.98 | 1.97 | 2.87 | 2.55 | 2.63 | 1.77 | 1.2 | 0.85 | 0.44 | 1.39 | 0.71 | 0.33 | 0.5 | 0.56 | 0.26 | -0.24 | -0.1 | -0.26 | 0.28 | -0.24 | 0.44 | -0.62 | 0.09 | -0.04 | -0.17 | -0.08 | 0.03 | 0.01 | -0.46 | 1.21 | |
diluted | 0.32 | 1.75 | 1.28 | 0.27 | 0.33 | 0.43 | -0.18 | 0.03 | -1.31 | 0.99 | -0.44 | -1.33 | -0.16 | 1.82 | 0.65 | 1.96 | 1.95 | 2.84 | 2.51 | 2.58 | 1.74 | 1.18 | 0.83 | 0.43 | 1.36 | 0.7 | 0.33 | 0.49 | 0.55 | 0.25 | -0.24 | -0.1 | -0.26 | 0.27 | -0.24 | 0.44 | -0.62 | 0.09 | -0.04 | -0.17 | -0.08 | 0.03 | 0.01 | -0.45 | 1.18 | |
weighted-average shares of common stock outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 92,592 | 92,586 | 92,803 | 92,915 | 94,586 | 94,341 | 94,886 | 95,467 | 97,557 | 97,152 | 97,945 | 98,509 | 102,206 | 100,943 | 102,927 | 105,173 | 110,196 | 109,687 | 111,035 | 112,026 | 114,034 | 113,811 | 114,328 | 114,585 | 117,007 | 116,129 | 117,294 | 118,756 | 124,534 | 124,308 | 125,643 | 126,198 | 126,946 | 127,034 | 127,257 | 126,961 | 127,121 | 126,852 | 127,546 | 127,541 | 141,937 | 139,343 | 146,053 | 149,322 | 90,477 | |
diluted | 93,547 | 93,571 | 93,792 | 93,770 | 95,450 | 95,031 | 94,886 | 96,510 | 97,557 | 97,152 | 98,590 | 98,509 | 103,019 | 100,943 | 103,674 | 106,080 | 111,546 | 110,810 | 112,411 | 113,872 | 116,016 | 115,690 | 116,177 | 116,751 | 119,293 | 118,455 | 119,429 | 121,123 | 127,356 | 126,842 | 128,550 | 126,198 | 126,946 | 127,034 | 130,778 | 126,961 | 127,121 | 126,852 | 132,329 | 127,541 | 141,937 | 139,343 | 150,783 | 154,461 | 93,211 | |
income tax benefit | -6,091,000 | 1,137,000 | 8,101,000 | -14,245,000 | -21,835,000 | -19,028,000 | -5,656,000 | 11,321,000 | -1,372,000 | -752,000 | 32,136,000 | 267,000 | 9,644,000 | 93,196,000 | -123,179,000 | 3,993,000 | -21,481,000 | 9,874,000 | ||||||||||||||||||||||||||||
selling, general and administrative | 78,260,750 | 90,360,000 | 107,760,000 | 114,923,000 | 93,107,000 | 86,914,000 | 103,696,000 | 105,423,000 | 82,954,000 | 76,269,000 | 97,752,000 | 101,815,000 | 83,927,000 | 82,003,000 | 93,489,000 | 90,299,000 | 78,123,000 | 93,139,000 | 109,372,000 | 86,604,000 | 85,111,000 | 81,205,000 | 88,274,000 | 88,979,000 | 75,033,000 | 125,604,000 | 139,507,000 | 135,930,000 | 122,898,000 | 126,555,000 | 138,867,000 | 139,431,000 | 132,738,000 | 130,672,000 | ||||||||||||
goodwill impairment | 24,114,500 | 96,458,000 | ||||||||||||||||||||||||||||||||||||||||||||
interest income | 732,250 | 467,000 | 1,272,000 | 1,190,000 | 3,954,000 | 2,874,000 | 2,292,000 | 2,946,000 | 3,183,000 | 2,814,000 | 1,580,000 | 3,394,000 | 2,978,000 | 2,215,000 | 1,058,000 | 766,000 | 509,000 | 233,000 | 192,000 | 278,000 | 685,000 | 519,000 | 472,000 | 392,000 | 187,000 | 188,000 | ||||||||||||||||||||
income from operations | 80,265,500 | 153,069,000 | 112,767,000 | 38,104,750 | 81,157,000 | 90,477,000 | -19,215,000 | -31,773,000 | 80,320,000 | 49,564,000 | -27,829,000 | -24,456,000 | 61,381,000 | 45,393,000 | 5,741,000 | 8,477,000 | -13,213,000 | 18,039,000 | -1,335,000 | -102,545,000 | 103,635,000 | |||||||||||||||||||||||||
weighted-average shares of common stock outstanding | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 92,592 | 92,586 | 92,803 | 92,915 | 94,586 | 94,341 | 94,886 | 95,467 | 97,557 | 97,152 | 97,945 | 98,509 | 102,206 | 100,943 | 102,927 | 105,173 | 110,196 | 109,687 | 111,035 | 112,026 | 114,034 | 113,811 | 114,328 | 114,585 | 117,007 | 116,129 | 117,294 | 118,756 | 124,534 | 124,308 | 125,643 | 126,198 | 126,946 | 127,034 | 127,257 | 126,961 | 127,121 | 126,852 | 127,546 | 127,541 | 141,937 | 139,343 | 146,053 | 149,322 | 90,477 | |
diluted | 93,547 | 93,571 | 93,792 | 93,770 | 95,450 | 95,031 | 94,886 | 96,510 | 97,557 | 97,152 | 98,590 | 98,509 | 103,019 | 100,943 | 103,674 | 106,080 | 111,546 | 110,810 | 112,411 | 113,872 | 116,016 | 115,690 | 116,177 | 116,751 | 119,293 | 118,455 | 119,429 | 121,123 | 127,356 | 126,842 | 128,550 | 126,198 | 126,946 | 127,034 | 130,778 | 126,961 | 127,121 | 126,852 | 132,329 | 127,541 | 141,937 | 139,343 | 150,783 | 154,461 | 93,211 | |
other expense | -300,000 | -1,111,000 | -6,675,000 | -3,520,000 | -49,532,000 | -31,955,000 | -470,750 | -757,000 | -192,000 | -934,000 | ||||||||||||||||||||||||||||||||||||
shares used in per share calculation | ||||||||||||||||||||||||||||||||||||||||||||||
basic | 18,041.75 | 72,723 | ||||||||||||||||||||||||||||||||||||||||||||
diluted | 18,520.75 | 74,454 |
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 | 2021-01-02 | 2020-10-03 | 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 | 2016-01-02 | 2015-10-03 | 2015-06-27 | 2015-03-28 | 2014-12-27 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 1,219,015,000 | 1,318,510,000 | 1,103,285,000 | 1,165,478,000 | 1,021,176,000 | 769,432,000 | 1,096,452,000 | 1,082,415,000 | 1,029,258,000 | 1,071,987,000 | 706,836,000 | 744,428,000 | 808,757,000 | 918,758,000 | 911,570,000 | 858,791,000 | 972,592,000 | 988,527,000 | 1,153,172,000 | 1,200,245,000 | 1,397,880,000 | 1,234,415,000 | 2,000,257,000 | 1,136,302,000 | 714,939,000 | 1,097,724,000 | 586,794,000 | 629,599,000 | 711,035,000 | 649,711,000 | 557,924,000 | 334,039,000 | 926,037,000 | 841,326,000 | 574,873,000 | 512,631,000 | 545,463,000 | 495,811,000 | 469,219,000 | 433,034,000 | 425,881,000 | 851,597,000 | 169,597,000 | 325,602,000 | 299,814,000 | 118,093,000 |
accounts receivable | 382,509,000 | 487,662,000 | 543,389,000 | 328,326,000 | 386,719,000 | 427,863,000 | 580,963,000 | 424,601,000 | 412,960,000 | 483,810,000 | 592,738,000 | 307,913,000 | 304,519,000 | 367,636,000 | 645,125,000 | 535,359,000 | 568,850,000 | 632,347,000 | 662,787,000 | 495,590,000 | 457,431,000 | 507,078,000 | 485,100,000 | 325,993,000 | ||||||||||||||||||||||
inventories | 553,718,000 | 530,178,000 | 605,342,000 | 637,961,000 | 640,992,000 | 656,216,000 | 694,457,000 | 726,558,000 | 710,555,000 | 726,687,000 | 839,855,000 | 917,390,000 | 796,596,000 | 857,277,000 | 840,850,000 | 847,378,000 | 755,748,000 | 710,228,000 | 597,563,000 | 570,144,000 | 507,787,000 | 479,340,000 | 476,846,000 | 523,690,000 | 517,198,000 | 479,885,000 | 485,284,000 | 517,755,000 | 511,793,000 | 464,949,000 | 474,532,000 | 501,578,000 | 472,292,000 | 422,907,000 | 461,005,000 | 470,880,000 | 430,454,000 | 404,617,000 | 437,135,000 | 455,771,000 | 427,551,000 | 406,692,000 | 393,760,000 | 363,914,000 | 346,900,000 | 170,019,000 |
prepaid expenses | 36,724,000 | 35,489,000 | 33,521,000 | 30,759,000 | 32,808,000 | 38,368,000 | 37,643,000 | 30,218,000 | 40,563,000 | 39,575,000 | 49,120,000 | 49,253,000 | 46,684,000 | 46,105,000 | 47,901,000 | 49,610,000 | 49,839,000 | 44,438,000 | 49,298,000 | 39,401,000 | 41,572,000 | 42,793,000 | 42,178,000 | 43,795,000 | 37,872,000 | 27,120,000 | 27,286,000 | 31,894,000 | 25,766,000 | 23,961,000 | 26,313,000 | 24,873,000 | 23,909,000 | 28,008,000 | 33,381,000 | 36,444,000 | 36,229,000 | 38,106,000 | 58,579,000 | 68,329,000 | 63,850,000 | 59,437,000 | 55,550,000 | 53,005,000 | 52,169,000 | 31,344,000 |
other receivables | 16,172,000 | 32,396,000 | 16,849,000 | 14,958,000 | 11,023,000 | 10,859,000 | 12,799,000 | 15,356,000 | 14,427,000 | 30,855,000 | 27,888,000 | 19,328,000 | 26,535,000 | 30,832,000 | 23,784,000 | 20,748,000 | 32,151,000 | 11,874,000 | 33,841,000 | 20,950,000 | 27,324,000 | 12,621,000 | 13,831,000 | 11,369,000 | 15,016,000 | 16,620,000 | 14,137,000 | 16,506,000 | 21,934,000 | 21,899,000 | 38,973,000 | 53,799,000 | 44,795,000 | 44,021,000 | 50,476,000 | 41,742,000 | 65,247,000 | 82,266,000 | 78,022,000 | 69,871,000 | 47,380,000 | 31,003,000 | 27,245,000 | 24,968,000 | 25,816,000 | 34,507,000 |
other current assets | 98,176,000 | 78,863,000 | 74,460,000 | 68,774,000 | 74,557,000 | 77,690,000 | 110,145,000 | 99,046,000 | 78,993,000 | 75,454,000 | 46,440,000 | 49,463,000 | 46,703,000 | 37,092,000 | 52,054,000 | 60,603,000 | 70,685,000 | 58,437,000 | 44,606,000 | 47,755,000 | 51,810,000 | 46,010,000 | 44,514,000 | 38,180,000 | 38,305,000 | 36,488,000 | 33,205,000 | 34,365,000 | 36,141,000 | 34,113,000 | 30,845,000 | 34,550,000 | 30,815,000 | 29,056,000 | 28,712,000 | 31,808,000 | 26,264,000 | 46,017,000 | 48,092,000 | 43,863,000 | 41,384,000 | 24,827,000 | 22,532,000 | 24,927,000 | 26,538,000 | 7,436,000 |
total current assets | 2,306,314,000 | 2,483,098,000 | 2,376,846,000 | 2,246,256,000 | 2,167,275,000 | 2,096,863,000 | 2,532,459,000 | 2,378,194,000 | 2,446,034,000 | 2,428,368,000 | 2,262,877,000 | 2,087,775,000 | 2,029,794,000 | 2,257,700,000 | 2,521,284,000 | 2,372,489,000 | 2,449,865,000 | 2,445,851,000 | 2,541,267,000 | 2,374,085,000 | 2,483,804,000 | 2,322,257,000 | 3,062,726,000 | 2,079,329,000 | 1,690,502,000 | 2,067,672,000 | 1,551,814,000 | 1,556,833,000 | 1,684,841,000 | 1,615,536,000 | 1,619,770,000 | 1,367,706,000 | 1,843,805,000 | 1,814,166,000 | 1,608,208,000 | 1,467,216,000 | 1,461,605,000 | 1,487,917,000 | 1,582,536,000 | 1,485,420,000 | 1,509,210,000 | 1,843,717,000 | 1,275,982,000 | 1,579,986,000 | 1,500,105,000 | 755,257,000 |
property and equipment | 710,392,000 | 755,485,000 | 780,911,000 | 794,273,000 | 801,895,000 | 820,874,000 | 846,540,000 | 866,836,000 | 870,982,000 | 1,039,439,000 | 1,061,163,000 | 1,087,683,000 | 1,149,806,000 | 1,191,986,000 | 1,222,924,000 | 1,234,334,000 | 1,253,591,000 | 1,266,805,000 | 1,276,810,000 | 1,270,727,000 | 1,266,031,000 | 1,232,374,000 | 1,224,853,000 | 1,235,676,000 | 1,259,203,000 | 1,278,988,000 | 1,296,103,000 | 1,309,471,000 | 1,366,513,000 | 1,397,589,000 | 1,401,865,000 | 1,368,588,000 | 1,374,112,000 | 1,417,141,000 | 1,443,392,000 | 1,440,105,000 | 1,391,932,000 | 1,335,767,000 | 1,240,050,000 | 1,160,953,000 | 1,012,836,000 | 972,328,000 | 940,070,000 | 228,579,000 | ||
goodwill | 2,353,226,000 | 2,389,741,000 | 2,389,741,000 | 2,389,741,000 | 2,389,741,000 | 2,437,234,000 | 2,437,790,000 | 2,533,457,000 | 2,534,601,000 | 2,540,461,000 | 2,708,310,000 | 2,760,930,000 | 2,760,813,000 | 2,770,146,000 | 2,757,124,000 | 2,766,877,000 | 2,775,634,000 | 2,824,856,000 | 2,734,116,000 | 2,737,626,000 | 2,642,708,000 | 2,650,912,000 | 2,639,943,000 | 2,615,178,000 | 2,614,274,000 | 2,415,802,000 | 2,305,136,000 | 2,300,912,000 | 2,173,889,000 | 2,173,889,000 | 2,173,889,000 | 2,173,889,000 | 2,173,889,000 | 2,173,889,000 | 2,173,889,000 | 2,173,889,000 | 2,173,914,000 | 2,173,914,000 | 2,174,918,000 | 2,174,639,000 | 2,135,697,000 | 2,135,697,000 | 2,135,697,000 | 2,136,773,000 | 2,140,586,000 | 103,901,000 |
intangible assets | 121,506,000 | 196,903,000 | 224,499,000 | 252,397,000 | 273,478,000 | 332,338,000 | 445,715,000 | 473,589,000 | 509,383,000 | 499,963,000 | 473,164,000 | 507,174,000 | 537,703,000 | 567,375,000 | 585,860,000 | 629,592,000 | 674,786,000 | 718,095,000 | 615,486,000 | 656,900,000 | 611,155,000 | 656,239,000 | 714,565,000 | 738,346,000 | 808,892,000 | 595,307,000 | 451,788,000 | 508,159,000 | 408,210,000 | 860,336,000 | 1,130,036,000 | 1,265,876,000 | 1,400,563,000 | 1,534,098,000 | 1,656,158,000 | 1,812,515,000 | 2,307,229,000 | 36,533,000 | ||||||||
long-term investments | 16,295,000 | 18,881,000 | 17,490,000 | 21,637,000 | 23,433,000 | 25,692,000 | 24,804,000 | 25,716,000 | 23,252,000 | 24,714,000 | 25,649,000 | 27,020,000 | 20,406,000 | 24,218,000 | 29,452,000 | 28,281,000 | 31,086,000 | 38,234,000 | 36,908,000 | 45,939,000 | 35,370,000 | 31,271,000 | 37,848,000 | 36,921,000 | 22,515,000 | 40,896,000 | 97,549,000 | 97,990,000 | 97,786,000 | 90,696,000 | 90,903,000 | 79,515,000 | 63,765,000 | 62,756,000 | 66,085,000 | 36,248,000 | 35,494,000 | 34,733,000 | 34,902,000 | 26,000,000 | 26,050,000 | 29,287,000 | 28,761,000 | 4,397,000 | 4,083,000 | 2,150,000 |
other non-current assets | 317,857,000 | 319,871,000 | 306,417,000 | 293,220,000 | 277,309,000 | 250,095,000 | 215,767,000 | 169,507,000 | 170,383,000 | 166,443,000 | 187,357,000 | 216,010,000 | 193,381,000 | 264,794,000 | 258,088,000 | 298,948,000 | 324,110,000 | 332,744,000 | 371,869,000 | 186,582,000 | 182,402,000 | 148,325,000 | 144,487,000 | 177,236,000 | 165,296,000 | 120,838,000 | 146,181,000 | 153,016,000 | 76,785,000 | 65,222,000 | 64,782,000 | 63,396,000 | 65,612,000 | 65,066,000 | 56,470,000 | 59,362,000 | 58,815,000 | 58,482,000 | 63,058,000 | 65,038,000 | 66,459,000 | 62,207,000 | 64,101,000 | 64,631,000 | 57,005,000 | 39,195,000 |
total assets | 5,825,590,000 | 6,163,979,000 | 6,095,904,000 | 5,997,524,000 | 5,933,131,000 | 5,963,096,000 | 6,503,075,000 | 6,447,299,000 | 6,554,635,000 | 6,699,388,000 | 6,718,520,000 | 6,686,592,000 | 6,691,903,000 | 7,076,219,000 | 7,374,732,000 | 7,330,521,000 | 7,509,072,000 | 7,626,585,000 | 7,576,456,000 | 7,271,859,000 | 7,221,470,000 | 7,041,378,000 | 7,824,422,000 | 6,882,686,000 | 6,560,682,000 | 6,519,503,000 | 5,848,571,000 | 5,926,381,000 | 5,808,024,000 | 5,806,291,000 | 5,947,061,000 | 5,782,332,000 | 6,381,519,000 | 6,526,647,000 | 6,478,080,000 | 6,442,696,000 | 6,522,323,000 | 6,624,911,000 | 6,751,622,000 | 6,687,987,000 | 6,596,819,000 | 7,011,110,000 | 6,532,097,000 | 6,909,870,000 | 6,892,379,000 | 1,165,615,000 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 242,870,000 | 240,518,000 | 284,844,000 | 280,122,000 | 260,663,000 | 283,341,000 | 321,880,000 | 304,381,000 | 252,993,000 | 282,954,000 | 275,256,000 | 294,171,000 | 210,701,000 | 225,111,000 | 322,247,000 | 327,879,000 | 327,915,000 | 357,879,000 | 521,569,000 | 352,143,000 | 313,868,000 | 301,576,000 | 242,147,000 | 225,905,000 | 246,954,000 | 239,180,000 | 213,936,000 | 224,735,000 | 233,307,000 | 229,266,000 | 229,009,000 | 219,143,000 | 213,193,000 | 192,046,000 | 212,750,000 | 215,033,000 | 216,246,000 | 287,953,000 | 323,696,000 | 263,478,000 | 205,364,000 | 188,521,000 | 204,857,000 | 206,071,000 | 182,468,000 | 130,461,000 |
accrued liabilities | 248,160,000 | 225,435,000 | 287,466,000 | 251,980,000 | 287,981,000 | 268,335,000 | 353,701,000 | 300,027,000 | 336,767,000 | 327,485,000 | 303,810,000 | 264,315,000 | 222,463,000 | 239,013,000 | 298,882,000 | 249,008,000 | 240,186,000 | 227,898,000 | 284,689,000 | 249,071,000 | 255,060,000 | 214,532,000 | 240,839,000 | 192,353,000 | 217,801,000 | 187,017,000 | 172,345,000 | 168,643,000 | 160,516,000 | 137,573,000 | 181,505,000 | 133,605,000 | 167,182,000 | 140,395,000 | 184,185,000 | 130,839,000 | 170,584,000 | 136,999,000 | 212,220,000 | 142,509,000 | 137,889,000 | 111,449,000 | 147,326,000 | 128,583,000 | 131,871,000 | 67,569,000 |
other current liabilities | 221,727,000 | 209,746,000 | 232,272,000 | 266,228,000 | 234,538,000 | 227,110,000 | 245,977,000 | 200,283,000 | 113,215,000 | 189,930,000 | 92,876,000 | 80,490,000 | 122,599,000 | 149,466,000 | 142,998,000 | 141,563,000 | 107,026,000 | 87,650,000 | 90,692,000 | 97,257,000 | 107,561,000 | 92,699,000 | 88,945,000 | 84,487,000 | 67,355,000 | 59,706,000 | 59,115,000 | 57,036,000 | 41,791,000 | 47,093,000 | 51,869,000 | 50,616,000 | 60,904,000 | 52,077,000 | 26,067,000 | 16,046,000 | 31,998,000 | 123,644,000 | 21,529,000 | 14,346,000 | 30,548,000 | 715,000 | 3,291,000 | 842,000 | 10,971,000 | 21,723,000 |
total current liabilities | 712,757,000 | 675,699,000 | 804,582,000 | 798,330,000 | 783,182,000 | 807,861,000 | 1,333,737,000 | 1,216,544,000 | 1,230,087,000 | 1,280,333,000 | 671,942,000 | 638,976,000 | 555,763,000 | 613,590,000 | 764,127,000 | 718,450,000 | 675,127,000 | 673,427,000 | 902,495,000 | 703,708,000 | 681,581,000 | 613,898,000 | 1,477,017,000 | 509,332,000 | 539,003,000 | 491,205,000 | 449,629,000 | 452,146,000 | 435,614,000 | 413,932,000 | 462,383,000 | 403,364,000 | 441,279,000 | 384,518,000 | 423,002,000 | 361,918,000 | 418,828,000 | 548,596,000 | 557,445,000 | 420,333,000 | 373,801,000 | 300,685,000 | 355,474,000 | 335,496,000 | 325,310,000 | 219,753,000 |
long-term debt | 1,549,154,000 | 1,549,170,000 | 1,549,185,000 | 1,549,200,000 | 1,549,215,000 | 1,549,230,000 | 1,549,244,000 | 1,549,257,000 | 1,549,272,000 | 1,550,438,000 | 2,048,585,000 | 2,048,255,000 | 2,048,073,000 | 2,047,743,000 | 2,047,398,000 | 2,047,183,000 | 2,047,098,000 | 2,046,951,000 | 1,740,552,000 | 1,741,548,000 | 1,742,550,000 | 1,743,794,000 | 1,764,396,000 | 1,869,502,000 | 1,567,231,000 | 1,568,554,000 | 1,016,063,000 | 1,018,614,000 | 919,270,000 | 714,402,000 | 735,098,000 | 558,280,000 | 983,290,000 | 1,088,730,000 | 989,692,000 | 989,420,000 | 989,154,000 | 988,886,000 | 988,625,000 | 988,372,000 | 988,130,000 | 987,888,000 | 75,000,000 | |||
other long-term liabilities | 219,380,000 | 240,802,000 | 232,288,000 | 212,925,000 | 208,422,000 | 225,572,000 | 209,925,000 | 195,243,000 | 218,904,000 | 230,270,000 | 180,807,000 | 187,138,000 | 185,273,000 | 250,318,000 | 241,067,000 | 264,283,000 | 233,629,000 | 239,008,000 | 205,655,000 | 178,209,000 | 167,914,000 | 179,985,000 | 175,843,000 | 152,607,000 | 161,783,000 | 120,367,000 | 117,385,000 | 118,278,000 | 93,128,000 | 93,659,000 | 95,511,000 | 105,428,000 | 118,302,000 | 173,442,000 | 86,642,000 | 89,398,000 | 86,108,000 | 85,060,000 | 82,249,000 | 82,062,000 | 83,056,000 | 85,362,000 | 86,342,000 | 86,489,000 | 83,720,000 | 50,300,000 |
total liabilities | 2,481,291,000 | 2,465,671,000 | 2,586,055,000 | 2,560,455,000 | 2,540,819,000 | 2,582,663,000 | 3,092,906,000 | 2,961,044,000 | 2,998,263,000 | 3,061,041,000 | 2,901,334,000 | 2,874,369,000 | 2,789,109,000 | 2,911,651,000 | 3,052,592,000 | 3,029,916,000 | 2,955,854,000 | 2,959,386,000 | 2,848,702,000 | 2,623,465,000 | 2,592,045,000 | 2,537,677,000 | 3,417,256,000 | 2,531,441,000 | 2,268,017,000 | 2,180,126,000 | 1,583,077,000 | 1,589,038,000 | 1,448,345,000 | 1,228,971,000 | 1,314,924,000 | 1,104,227,000 | 1,605,955,000 | 1,705,569,000 | 1,573,504,000 | 1,530,015,000 | 1,625,601,000 | 1,761,795,000 | 1,775,246,000 | 1,654,411,000 | 1,597,147,000 | 1,517,038,000 | 819,999,000 | 731,679,000 | 719,219,000 | 270,053,000 |
commitments and contingent liabilities | ||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||
common stock and additional paid-in capital, 0.0001 par value... | 3,301,450,000 | 3,465,194,000 | 3,431,482,000 | |||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 4,061,000 | 6,372,000 | 5,481,000 | 6,355,000 | 1,148,000 | 102,000 | -3,175,000 | -11,365,000 | -41,776,000 | -17,974,000 | 5,232,000 | 14,613,000 | 23,431,000 | 32,918,000 | 29,649,000 | |||||||||||||||||||||||||||||||
retained earnings | 38,788,000 | 226,742,000 | 72,886,000 | 34,606,000 | 84,495,000 | 315,993,000 | 447,947,000 | 356,080,000 | 512,137,000 | 533,488,000 | 546,153,000 | 404,562,000 | 355,036,000 | 193,329,000 | 112,563,000 | 49,230,000 | ||||||||||||||||||||||||||||||
total stockholders’ equity | 3,344,299,000 | 3,698,308,000 | 3,509,849,000 | 3,437,069,000 | 3,392,312,000 | 3,380,433,000 | 3,410,169,000 | 3,486,255,000 | 3,556,372,000 | 3,638,347,000 | 3,817,186,000 | 3,812,223,000 | 3,902,794,000 | 4,164,568,000 | 4,322,140,000 | 4,300,605,000 | 4,553,218,000 | 4,667,199,000 | 4,727,754,000 | 4,648,394,000 | 4,629,425,000 | 4,503,701,000 | 4,407,166,000 | 4,351,245,000 | 4,292,665,000 | 4,339,377,000 | 4,265,494,000 | 4,337,343,000 | 4,359,679,000 | 4,577,320,000 | 4,632,137,000 | 4,678,105,000 | 4,775,564,000 | 4,821,078,000 | 4,904,576,000 | 4,912,681,000 | 4,896,722,000 | 4,863,116,000 | 4,976,376,000 | 5,033,576,000 | 4,999,672,000 | 5,494,072,000 | 5,712,098,000 | 6,178,191,000 | 6,173,160,000 | |
total liabilities and stockholders’ equity | 5,825,590,000 | 6,163,979,000 | 6,095,904,000 | 5,997,524,000 | 5,933,131,000 | 5,963,096,000 | 6,503,075,000 | 6,447,299,000 | 6,554,635,000 | 6,699,388,000 | 6,718,520,000 | 6,686,592,000 | 6,691,903,000 | 7,076,219,000 | 7,374,732,000 | 7,330,521,000 | 7,509,072,000 | 7,626,585,000 | 7,576,456,000 | 7,271,859,000 | 7,221,470,000 | 7,041,378,000 | 7,824,422,000 | 6,882,686,000 | 6,560,682,000 | 6,519,503,000 | 5,848,571,000 | 5,926,381,000 | 5,808,024,000 | 5,806,291,000 | 5,947,061,000 | 5,782,332,000 | 6,381,519,000 | 6,526,647,000 | 6,478,080,000 | 6,442,696,000 | 6,522,323,000 | 6,624,911,000 | 6,751,622,000 | 6,687,987,000 | 6,596,819,000 | 7,011,110,000 | 6,532,097,000 | 6,909,870,000 | 6,892,379,000 | |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||
common stock and additional paid-in capital, .0001 par value... | 3,439,103,000 | 3,431,308,000 | 3,455,850,000 | 3,515,640,000 | 3,581,468,000 | 3,651,067,000 | 3,730,577,000 | 3,796,189,000 | 3,816,260,000 | 3,821,474,000 | 3,859,940,000 | 3,915,969,000 | 3,962,499,000 | 4,035,849,000 | 4,119,098,000 | 4,158,170,000 | 4,210,914,000 | 4,244,740,000 | 4,262,883,000 | 4,267,987,000 | 4,293,621,000 | 4,290,377,000 | 4,383,368,000 | 4,471,656,000 | 4,625,566,000 | 4,687,455,000 | 4,966,059,000 | 5,089,331,000 | 5,167,311,000 | 5,237,085,000 | 5,270,428,000 | 5,321,741,000 | 5,365,373,000 | 5,357,394,000 | 5,378,944,000 | 5,413,742,000 | 5,483,200,000 | 5,442,613,000 | ||||||||
accumulated deficit | -8,389,000 | -33,983,000 | -65,348,000 | -106,619,000 | -89,184,000 | -37,148,000 | -198,504,000 | -281,542,000 | -321,152,000 | -382,669,000 | -452,186,000 | -484,270,000 | -458,769,000 | -446,268,000 | -413,186,000 | -449,105,000 | -456,366,000 | -512,274,000 | -433,636,000 | -445,483,000 | -439,808,000 | -415,606,000 | -404,479,000 | -408,927,000 | -410,963,000 | -417,445,000 | ||||||||||||||||||||
assets of disposal group held for sale | 116,435,000 | 159,278,000 | ||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 412,179,000 | 411,853,000 | 438,740,000 | 479,964,000 | 5,545,000 | 5,237,000 | 5,092,000 | 5,091,000 | 905,086,000 | 6,587,000 | 6,893,000 | 5,302,000 | 4,233,000 | 1,732,000 | ||||||||||||||||||||||||||||||||
liabilities of disposal group held for sale | 29,075,000 | 88,372,000 | ||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -5,013,000 | -10,069,000 | -6,029,000 | -5,097,000 | -13,609,000 | -4,037,000 | ||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -89,598,000 | -92,332,000 | ||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income, net of tax | 47,489,000 | 26,616,000 | 8,394,000 | 2,288,000 | 1,823,000 | |||||||||||||||||||||||||||||||||||||||||
accounts receivables | 367,172,000 | 409,835,000 | 405,108,000 | 326,714,000 | 378,172,000 | 420,903,000 | 491,183,000 | 360,857,000 | 345,957,000 | 448,848,000 | 459,761,000 | 373,711,000 | 357,948,000 | 421,100,000 | 491,489,000 | 400,679,000 | 316,356,000 | 296,592,000 | 438,266,000 | 408,074,000 | 353,830,000 | 215,248,000 | ||||||||||||||||||||||||
accumulated other comprehensive loss, net of tax | -6,843,000 | -7,658,000 | -6,681,000 | -6,624,000 | -6,070,000 | -5,008,000 | -4,936,000 | -2,752,000 | -3,082,000 | -3,979,000 | -3,587,000 | -4,306,000 | -3,554,000 | -3,730,000 | -4,141,000 | -3,133,000 | -1,353,000 | -1,281,000 | -1,083,000 | -124,000 | ||||||||||||||||||||||||||
deferred tax liabilities | 333,000 | 6,978,000 | 21,932,000 | 37,155,000 | 63,084,000 | 58,879,000 | 74,168,000 | 89,279,000 | 131,511,000 | 139,253,000 | 146,927,000 | 163,644,000 | 152,160,000 | 303,183,000 | 309,694,000 | 310,189,000 | ||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 2,110,694 at december 29, 2018 and 1,711,520 at march 31, 2018 | 463,359,000 | |||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,978,206 at september 29, 2018 and 1,711,520 at march 31, 2018 | 595,852,000 | |||||||||||||||||||||||||||||||||||||||||||||
short-term investments | 58,010,000 | 13,873,000 | 186,808,000 | 173,569,000 | 25,960,000 | 232,827,000 | 244,830,000 | 178,610,000 | ||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,844,821 at june 30, 2018 and 1,711,520 at march 31, 2018 | 729,238,000 | |||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 1,663,549 at december 30, 2017 and 1,257,665 at april 1, 2017 | 993,629,000 | |||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 882,291 at july 2, 2016 and 763,640 at april 2, 2016 | 1,775,937,000 | |||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 143,072,000 | 146,669,000 | 150,208,000 | |||||||||||||||||||||||||||||||||||||||||||
property and equipment: | ||||||||||||||||||||||||||||||||||||||||||||||
land | 25,255,000 | 25,326,000 | ||||||||||||||||||||||||||||||||||||||||||||
building and leasehold improvements | 337,875,000 | 253,224,000 | ||||||||||||||||||||||||||||||||||||||||||||
machinery and equipment | 1,188,310,000 | 919,651,000 | ||||||||||||||||||||||||||||||||||||||||||||
furniture and fixtures | 13,884,000 | 12,951,000 | ||||||||||||||||||||||||||||||||||||||||||||
computer equipment and software | 51,641,000 | 45,807,000 | ||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | -751,898,000 | -609,576,000 | ||||||||||||||||||||||||||||||||||||||||||||
construction in progress | 181,821,000 | 235,988,000 | ||||||||||||||||||||||||||||||||||||||||||||
total property and equipment | 1,046,888,000 | 883,371,000 | ||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 627,715 at january 2, 2016 and 268,926 at march 28, 2015 | 1,927,366,000 | |||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities (notes 5 and 8), | 143,103,000 | |||||||||||||||||||||||||||||||||||||||||||||
common stock, .0001 par value... | 5,911,031,000 | 6,117,858,000 | 6,588,201,000 | 6,584,247,000 | ||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 520,548 at october 3, 2015 and 268,926 at march 28, 2015 | 2,055,228,000 | |||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 392,143 at june 27, 2015 and 268,926 at march 28, 2015 | 2,184,013,000 | |||||||||||||||||||||||||||||||||||||||||||||
property and equipment: - sum | 1,256,959,000 | |||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt, net of unamortized discount | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||
current portion of long term debt, net of unamortized discount | ||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, no par value; 5,000 shares authorized; no shares issued and outstanding | ||||||||||||||||||||||||||||||||||||||||||||||
common stock | 1,311,184,000 | |||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 895,562,000 | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 1,165,615,000 |
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 | 2021-01-02 | 2020-10-03 | 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 | 2016-01-02 | 2015-10-03 | 2015-06-27 | 2015-03-28 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
net income | 29,730,000 | 164,062,000 | 119,603,000 | 25,594,000 | 31,365,000 | 41,271,000 | -17,435,000 | 414,000 | 2,735,000 | -126,938,000 | 97,461,000 | -43,580,000 | -138,416,000 | -15,931,000 | 188,615,000 | 68,884,000 | 212,275,000 | 216,263,000 | 319,189,000 | 285,626,000 | 298,737,000 | 201,035,000 | 136,917,000 | 96,922,000 | 50,390,000 | 161,356,000 | 83,038,000 | 39,541,000 | 61,517,000 | 69,517,000 | 11,847,000 | -5,675,000 | -24,202,000 | -11,127,000 | 4,448,000 | 2,036,000 | 6,482,000 | ||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
depreciation | 35,852,000 | 37,228,000 | 38,792,000 | 39,466,000 | 40,310,000 | 41,345,000 | 40,288,000 | 41,279,000 | 46,194,000 | 47,658,000 | 49,150,000 | 50,033,000 | 51,291,000 | 51,250,000 | 51,864,000 | 52,018,000 | 51,911,000 | 53,833,000 | 52,758,000 | 52,447,000 | 50,869,000 | 51,538,000 | 50,812,000 | 49,987,000 | 49,318,000 | 53,692,000 | 54,718,000 | 63,904,000 | 65,638,000 | 52,794,000 | 46,763,000 | 43,451,000 | 41,546,000 | 46,612,000 | 43,440,000 | 42,827,000 | 56,539,000 | 56,109,000 | 50,825,000 | 46,352,000 | 43,033,000 | 48,522,000 | 46,069,000 | 42,738,000 | 37,215,000 |
intangible assets amortization | 27,994,000 | 30,468,000 | 32,482,000 | 35,793,000 | 34,871,000 | 35,590,000 | 31,205,000 | 30,124,000 | 30,979,000 | 32,949,000 | 32,937,000 | 32,836,000 | 33,703,000 | 37,943,000 | 38,501,000 | 36,637,000 | 37,385,000 | 35,117,000 | 73,311,000 | 72,342,000 | 72,128,000 | 69,369,000 | 63,093,000 | 56,471,000 | 58,366,000 | 55,251,000 | 132,492,000 | ||||||||||||||||||
deferred income taxes | -14,580,000 | -12,937,000 | -8,111,000 | -3,756,000 | -21,469,000 | -15,815,000 | -21,849,000 | -25,604,000 | -42,960,000 | 60,736,000 | 19,924,000 | -18,295,000 | -63,588,000 | 14,136,000 | 3,178,000 | -19,871,000 | -5,691,000 | 39,796,000 | -4,230,000 | 2,000,000 | -44,447,000 | -10,157,000 | 52,173,000 | -15,705,000 | -9,892,000 | 8,310,000 | 1,498,000 | -11,015,000 | -11,953,000 | -15,254,000 | -16,278,000 | -26,684,000 | 4,409,000 | -19,367,000 | -12,562,000 | -4,728,000 | -8,645,000 | -6,072,000 | -15,819,000 | 2,509,000 | 6,864,000 | -21,441,000 | -1,461,000 | 3,849,000 | -118,715,000 |
goodwill and intangible asset impairment | |||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 26,321,000 | 26,849,000 | 40,425,000 | 42,475,000 | 27,415,000 | 28,384,000 | 38,181,000 | 42,366,000 | 21,581,000 | 21,755,000 | 39,053,000 | 38,445,000 | 18,669,000 | 19,708,000 | 31,789,000 | 35,414,000 | 10,271,000 | 19,307,000 | 28,691,000 | 25,238,000 | 18,168,000 | 19,247,000 | 30,048,000 | 21,859,000 | 13,768,000 | 16,381,000 | 20,876,000 | 24,953,000 | 12,706,000 | 18,624,000 | 20,905,000 | 19,345,000 | 9,859,000 | 13,715,000 | 23,458,000 | 21,126,000 | 15,554,000 | 16,655,000 | 26,042,000 | 30,594,000 | 25,308,000 | 30,308,000 | 35,730,000 | 48,170,000 | |
other | 3,235,000 | -16,129,000 | 1,277,000 | -1,804,000 | -48,107,000 | 22,609,000 | 35,289,000 | 15,690,000 | -17,909,000 | -39,924,000 | 60,810,000 | 3,567,000 | -70,160,000 | 36,655,000 | 53,392,000 | 5,412,000 | 8,191,000 | 12,826,000 | 2,620,000 | -9,487,000 | -2,023,000 | 7,368,000 | 1,232,000 | -8,728,000 | 3,142,000 | 1,883,000 | 753,000 | 4,400,000 | -7,000 | ||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 104,995,000 | 54,964,000 | -215,010,000 | 58,205,000 | 43,256,000 | 151,764,000 | -156,576,000 | -11,637,000 | 73,539,000 | 108,906,000 | -284,872,000 | -3,349,000 | 62,958,000 | 277,551,000 | -109,495,000 | 33,767,000 | 62,615,000 | 32,810,000 | -167,569,000 | -35,752,000 | 48,779,000 | -22,046,000 | -159,037,000 | 41,029,000 | 46,195,000 | -4,176,000 | -78,288,000 | 57,298,000 | 42,725,000 | 71,030,000 | -131,025,000 | -14,849,000 | 103,957,000 | 11,168,000 | -86,318,000 | -15,901,000 | 63,501,000 | 70,546,000 | -91,419,000 | -79,501,000 | -20,185,000 | 141,363,000 | -30,251,000 | -54,245,000 | 47,471,000 |
inventories | -24,428,000 | 73,196,000 | 33,123,000 | 4,725,000 | 14,369,000 | 1,269,000 | 16,912,000 | -14,362,000 | 26,719,000 | 111,884,000 | 75,988,000 | -121,682,000 | 17,432,000 | -17,166,000 | 8,431,000 | -90,147,000 | -45,949,000 | -103,110,000 | -26,823,000 | -60,314,000 | -29,461,000 | -2,993,000 | 49,287,000 | -7,443,000 | -34,611,000 | 2,989,000 | 35,503,000 | 6,371,000 | -47,064,000 | 6,918,000 | 30,143,000 | -29,587,000 | -48,861,000 | 36,760,000 | 10,250,000 | -40,036,000 | -25,593,000 | 30,840,000 | 18,581,000 | -30,270,000 | -19,119,000 | -13,194,000 | -30,197,000 | -21,606,000 | 55,086,000 |
prepaid expenses and other assets | -2,077,000 | -17,352,000 | -1,470,000 | 2,389,000 | 6,162,000 | -8,474,000 | -19,238,000 | -2,798,000 | -12,862,000 | -7,765,000 | -1,791,000 | -756,000 | 261,000 | 12,476,000 | -4,451,000 | 34,954,000 | -31,099,000 | 11,420,000 | -168,774,000 | 11,711,000 | -16,569,000 | 445,000 | -2,036,000 | -330,000 | |||||||||||||||||||||
accounts payable | |||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||
income taxes payable and receivable | 6,191,000 | 12,170,000 | -3,226,000 | -14,193,000 | 7,655,000 | -5,024,000 | 15,854,000 | -22,588,000 | 18,089,000 | 266,000 | -2,874,000 | -6,800,000 | -15,959,000 | -20,799,000 | -2,714,000 | 6,232,000 | 13,164,000 | 152,000 | -1,915,000 | -14,540,000 | 12,604,000 | 12,343,000 | 2,083,000 | 7,588,000 | |||||||||||||||||||||
other liabilities | -4,177,000 | 5,490,000 | 13,584,000 | 4,731,000 | -13,859,000 | 25,529,000 | 435,000 | 3,557,000 | -57,376,000 | 29,275,000 | 7,698,000 | -29,951,000 | -21,719,000 | -3,120,000 | -24,526,000 | 86,127,000 | 4,911,000 | -5,742,000 | -13,941,000 | -7,191,000 | -895,000 | -7,774,000 | -4,412,000 | -7,697,000 | -4,258,000 | -187,000 | -395,000 | 3,287,000 | -5,755,000 | 1,206,000 | -4,606,000 | -1,623,000 | 11,661,000 | -4,520,000 | 1,511,000 | 4,135,000 | 858,000 | 149,000 | 2,857,000 | -7,112,000 | -2,276,000 | -6,557,000 | 15,023,000 | ||
net cash from operating activities | 276,264,000 | 265,432,000 | 83,990,000 | 182,945,000 | 199,183,000 | 214,088,000 | 127,846,000 | 81,085,000 | 202,344,000 | 492,947,000 | 93,009,000 | 44,889,000 | 65,443,000 | 237,364,000 | 267,418,000 | 273,006,000 | 345,880,000 | 116,965,000 | 244,828,000 | 341,570,000 | 402,929,000 | 403,675,000 | 280,968,000 | 214,281,000 | 214,395,000 | 300,721,000 | 173,412,000 | 257,118,000 | 187,345,000 | 333,223,000 | 214,537,000 | 75,259,000 | 258,958,000 | 270,068,000 | 219,858,000 | 103,636,000 | 247,071,000 | 220,362,000 | 249,998,000 | 59,389,000 | 159,694,000 | 218,006,000 | 168,795,000 | 141,432,000 | 138,525,000 |
capital expenditures | 0 | -28,495,000 | -41,797,000 | -37,543,000 | 0 | -37,843,000 | -33,012,000 | -38,232,000 | 0 | -26,438,000 | -28,607,000 | -39,469,000 | 0 | -34,399,000 | -47,002,000 | -43,452,000 | 0 | -50,433,000 | -47,312,000 | -65,248,000 | 0 | -36,119,000 | -43,554,000 | -29,832,000 | -35,100,000 | -40,666,000 | -38,043,000 | -50,295,000 | -35,310,000 | -71,961,000 | -70,102,000 | -43,564,000 | -32,177,000 | -45,439,000 | -67,791,000 | -124,428,000 | -165,747,000 | -136,536,000 | -119,979,000 | -130,440,000 | -84,470,000 | -61,468,000 | -80,291,000 | -89,395,000 | -120,032,000 |
free cash flows | 276,264,000 | 236,937,000 | 42,193,000 | 145,402,000 | 199,183,000 | 176,245,000 | 94,834,000 | 42,853,000 | 202,344,000 | 466,509,000 | 64,402,000 | 5,420,000 | 65,443,000 | 202,965,000 | 220,416,000 | 229,554,000 | 345,880,000 | 66,532,000 | 197,516,000 | 276,322,000 | 402,929,000 | 367,556,000 | 237,414,000 | 184,449,000 | 179,295,000 | 260,055,000 | 135,369,000 | 206,823,000 | 152,035,000 | 261,262,000 | 144,435,000 | 31,695,000 | 226,781,000 | 224,629,000 | 152,067,000 | -20,792,000 | 81,324,000 | 83,826,000 | 130,019,000 | -71,051,000 | 75,224,000 | 156,538,000 | 88,504,000 | 52,037,000 | 18,493,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 4,663,000 | 982,000 | 1,297,000 | 117,000 | 2,102,000 | 145,000 | 5,594,000 | 41,707,000 | |||||||||||||||||||||||||||||||||||||
purchases of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of businesses | |||||||||||||||||||||||||||||||||||||||||||||
other investing activities | -12,342,000 | 11,299,000 | 9,118,000 | 4,212,000 | 2,739,000 | 29,787,000 | -3,110,000 | -34,646,000 | 409,000 | 27,195,000 | 2,763,000 | -6,181,000 | -1,951,000 | 1,323,000 | 1,614,000 | 4,653,000 | 6,637,000 | -11,772,000 | 7,677,000 | 4,104,000 | 94,000 | 5,696,000 | 3,251,000 | 6,330,000 | -21,000 | 994,000 | -2,236,000 | -746,000 | -10,825,000 | -8,667,000 | 14,315,000 | -30,064,000 | 7,036,000 | 89,000 | |||||||||||
net cash from investing activities | 18,134,000 | 4,276,000 | -32,679,000 | -33,331,000 | 95,639,000 | -7,074,000 | -34,825,000 | -17,185,000 | -113,179,000 | 902,000 | -20,250,000 | -3,943,000 | -36,051,000 | -33,076,000 | -45,388,000 | -38,894,000 | -43,780,000 | -284,579,000 | -39,635,000 | -227,962,000 | -77,361,000 | -29,972,000 | -87,978,000 | -23,347,000 | -482,642,000 | -235,797,000 | -45,171,000 | -342,132,000 | -42,092,000 | -72,707,000 | -22,795,000 | -109,960,000 | -31,038,000 | -31,124,000 | -97,855,000 | -117,392,000 | -167,102,000 | -136,407,000 | -111,977,000 | -75,001,000 | -96,284,000 | -207,962,000 | 100,669,000 | -75,137,000 | 78,264,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||
payment and repurchase of debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from purchase and sale of inventories subject to repurchase | 7,367,000 | ||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock, including transaction costs | -400,050,000 | -17,462,000 | -65,134,000 | -49,906,000 | -49,981,000 | -100,015,000 | -81,412,000 | -124,928,000 | -100,011,000 | -100,017,000 | -100,011,000 | -100,015,000 | -150,019,000 | -201,633,000 | -160,057,000 | -350,042,000 | -326,894,000 | -302,020,000 | -223,356,000 | -300,017,000 | -175,013,000 | -160,023,000 | -105,009,000 | -75,039,000 | -125,014,000 | -125,012,000 | -165,032,000 | -100,073,000 | -299,399,000 | -151,993,000 | -86,678,000 | -100,004,000 | -50,972,000 | -80,010,000 | -57,000,000 | -31,925,000 | -50,866,000 | -67,091,000 | -500,000,000 | -250,069,000 | -499,931,000 | -50,009,000 | |||
proceeds from the issuance of common stock | 10,403,000 | 3,592,000 | 11,664,000 | 9,833,000 | 11,336,000 | 3,348,000 | 11,546,000 | 9,511,000 | 10,560,000 | 5,317,000 | 11,035,000 | 10,006,000 | 11,679,000 | 1,287,000 | 10,527,000 | 9,014,000 | 11,650,000 | 6,218,000 | 10,877,000 | 9,558,000 | 13,939,000 | 6,867,000 | 11,328,000 | 10,464,000 | 12,668,000 | 17,325,000 | 10,826,000 | 9,379,000 | 15,837,000 | 7,046,000 | 8,517,000 | 9,889,000 | 15,291,000 | 9,254,000 | 12,341,000 | 20,526,000 | 20,731,000 | 11,340,000 | 1,115,000 | 25,962,000 | 11,401,000 | 10,766,000 | 11,322,000 | 18,386,000 | 26,733,000 |
tax withholding paid on behalf of employees for restricted stock units | -2,863,000 | -566,000 | -21,299,000 | -7,290,000 | -705,000 | -994,000 | -22,286,000 | -7,265,000 | -793,000 | -846,000 | -20,118,000 | -5,354,000 | -728,000 | -667,000 | -17,284,000 | -4,736,000 | -1,117,000 | -931,000 | -36,963,000 | -14,371,000 | -1,589,000 | -715,000 | -28,519,000 | -7,835,000 | -778,000 | -468,000 | -15,739,000 | -4,806,000 | -240,000 | -414,000 | -17,379,000 | -6,802,000 | -365,000 | -338,000 | -15,601,000 | -8,404,000 | -482,000 | -271,000 | -11,953,000 | -2,810,000 | -865,000 | -1,873,000 | -11,926,000 | -7,504,000 | -19,054,000 |
other financing activities | -6,934,000 | -9,129,000 | -4,503,000 | -5,171,000 | -4,968,000 | -8,064,000 | -3,359,000 | -7,206,000 | -1,085,000 | -79,000 | -32,000 | -9,822,000 | -272,000 | -43,000 | -200,000 | -179,000 | -636,000 | -3,088,000 | -691,000 | -5,299,000 | 2,878,000 | -708,000 | -8,456,000 | -3,249,000 | -5,420,000 | -198,000 | -634,000 | -453,000 | -6,843,000 | -214,000 | -23,000 | 23,000 | |||||||||||||
net cash from financing activities | -392,077,000 | -54,196,000 | -113,318,000 | -6,935,000 | -43,421,000 | -531,685,000 | -79,731,000 | -29,525,000 | -131,724,000 | -113,539,000 | -109,126,000 | -105,185,000 | -139,340,000 | -201,056,000 | -167,014,000 | -345,943,000 | -316,997,000 | 4,249,000 | -251,383,000 | -311,379,000 | -161,035,000 | -1,141,323,000 | 670,594,000 | 229,841,000 | -113,589,000 | 445,425,000 | -170,143,000 | 3,866,000 | -85,138,000 | -168,567,000 | 32,344,000 | -555,303,000 | -143,788,000 | 27,003,000 | -60,237,000 | -19,826,000 | -30,570,000 | -56,043,000 | -102,187,000 | 23,154,000 | -489,550,000 | 672,616,000 | -425,445,000 | -40,473,000 | -34,408,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | 343,000 | -2,349,000 | 747,000 | -1,218,000 | -170,000 | 4,841,000 | -1,225,000 | -276,000 | -51,000 | 3,957,000 | -2,236,000 | -2,001,000 | -1,218,000 | -976,000 | -1,079,000 | -8,000 | -1,144,000 | 1,633,000 | |||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 251,744,000 | -327,020,000 | 14,037,000 | 33,157,000 | -42,729,000 | -16,115,000 | -164,341,000 | -47,269,000 | -197,779,000 | 163,389,000 | -765,987,000 | 864,013,000 | 421,282,000 | -382,568,000 | 61,318,000 | 91,796,000 | 84,721,000 | 266,458,000 | |||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at the beginning of the period | 0 | 0 | 0 | 1,049,258,000 | 0 | 0 | 0 | 808,943,000 | 0 | 0 | 0 | 972,805,000 | 0 | 0 | 0 | 1,398,309,000 | 0 | 0 | 0 | 715,612,000 | 0 | 0 | 0 | 711,382,000 | 0 | 0 | 0 | 926,402,000 | 0 | 0 | |||||||||||||||
cash, cash equivalents and restricted cash at the end of the period | 251,744,000 | -327,020,000 | 14,037,000 | 1,082,415,000 | -42,729,000 | 385,151,000 | -37,592,000 | 744,428,000 | -109,999,000 | 7,189,000 | 52,780,000 | 858,973,000 | -16,115,000 | -164,341,000 | -47,269,000 | 1,200,530,000 | 163,389,000 | -765,987,000 | 864,013,000 | 1,136,894,000 | -382,568,000 | 510,939,000 | -42,709,000 | 629,950,000 | 61,318,000 | 91,796,000 | 223,884,000 | 334,384,000 | 84,721,000 | 266,458,000 | |||||||||||||||
reconciliation of cash, cash equivalents and restricted cash: | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 251,744,000 | -42,729,000 | 365,151,000 | -37,592,000 | 744,428,000 | -110,001,000 | 7,188,000 | 52,779,000 | 858,791,000 | -15,935,000 | -164,645,000 | -47,073,000 | 1,200,245,000 | 163,465,000 | -765,842,000 | 863,955,000 | 1,136,302,000 | 510,930,000 | -42,805,000 | 629,599,000 | |||||||||||||||||||||||||
restricted cash included in "other current assets" | |||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 251,744,000 | -42,729,000 | 385,151,000 | -37,592,000 | 744,428,000 | -109,999,000 | 7,189,000 | 52,780,000 | 858,973,000 | -16,115,000 | -164,341,000 | -47,269,000 | 1,200,530,000 | 163,389,000 | -765,987,000 | 864,013,000 | 1,136,894,000 | 510,939,000 | -42,709,000 | 629,950,000 | |||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for interest, net of amounts capitalized | |||||||||||||||||||||||||||||||||||||||||||||
capital expenditures included in liabilities | -2,436,000 | -13,573,000 | -13,917,000 | 54,666,000 | 2,117,000 | -9,927,000 | 14,114,000 | 58,917,000 | -7,577,000 | 50,094,000 | 2,487,000 | 25,123,000 | 6,510,000 | -61,000 | -5,022,000 | 31,680,000 | -5,986,000 | -12,452,000 | -6,461,000 | 60,968,000 | |||||||||||||||||||||||||
amortization of intangible assets | 28,292,000 | ||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | -90,401,000 | 37,090,000 | -2,881,000 | -101,252,000 | 63,734,000 | 19,897,000 | 34,475,000 | 2,338,000 | 146,278,000 | -150,333,000 | 38,499,000 | 26,513,000 | -199,835,000 | 188,185,000 | 54,447,000 | 19,367,000 | 51,559,000 | -35,329,000 | 45,924,000 | -11,765,000 | 7,564,000 | -33,790,000 | 44,605,000 | -20,625,000 | -55,958,000 | 62,983,000 | -7,363,000 | -120,090,000 | 113,822,000 | 23,010,000 | -69,278,000 | 8,968,000 | 22,631,000 | ||||||||||||
purchase of property and equipment | -28,495,000 | -41,797,000 | -37,543,000 | -37,843,000 | -33,012,000 | -38,232,000 | -26,438,000 | -28,607,000 | -39,469,000 | -34,399,000 | -47,002,000 | -43,452,000 | -50,433,000 | -47,312,000 | -65,248,000 | -36,119,000 | -43,554,000 | -29,832,000 | -35,100,000 | -40,666,000 | -38,043,000 | -50,295,000 | -35,310,000 | -71,961,000 | -70,102,000 | -43,564,000 | -32,177,000 | -45,439,000 | -67,791,000 | -124,428,000 | -165,747,000 | -136,536,000 | -119,979,000 | -130,440,000 | -84,470,000 | -61,468,000 | -80,291,000 | -89,395,000 | -120,032,000 | ||||||
proceeds from sale of businesses | |||||||||||||||||||||||||||||||||||||||||||||
repurchase of debt | 0 | -26,661,000 | |||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -287,000 | -186,000 | 1,623,000 | ||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 215,225,000 | -62,193,000 | 144,302,000 | -32,832,000 | 49,652,000 | 26,592,000 | 36,185,000 | 7,153,000 | -425,716,000 | 25,788,000 | 181,721,000 | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at the beginning of the period | 0 | 0 | 1,021,176,000 | 545,463,000 | 0 | 0 | 0 | 425,881,000 | 0 | 0 | 0 | 299,814,000 | 0 | ||||||||||||||||||||||||||||||||
cash and cash equivalents at the end of the period | 215,225,000 | -62,193,000 | 1,165,478,000 | 512,631,000 | 49,652,000 | 26,592,000 | 36,185,000 | 433,034,000 | -425,716,000 | 682,000,000 | -156,005,000 | 325,602,000 | 181,721,000 | ||||||||||||||||||||||||||||||||
proceeds from sale of business | 0 | 0 | 55,576,000 | ||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of inventories subject to repurchase | |||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of inventory subject to repurchase | 45,599,000 | 897,000 | -13,497,000 | ||||||||||||||||||||||||||||||||||||||||||
asset impairments | |||||||||||||||||||||||||||||||||||||||||||||
restricted cash included in "other current assets" and "other non-current assets" | 0 | 2,000 | 1,000 | 1,000 | 182,000 | -180,000 | 304,000 | -196,000 | 285,000 | -76,000 | -145,000 | 58,000 | 592,000 | ||||||||||||||||||||||||||||||||
cash paid during the year for income taxes, net of refunds | |||||||||||||||||||||||||||||||||||||||||||||
goodwill impairment | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of inventory subject to repurchase | 127,024,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss on classification as held for sale | |||||||||||||||||||||||||||||||||||||||||||||
repurchase and payment of debt | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings and debt issuances | 0 | 0 | 0 | 900,000,000 | 306,750,000 | 0 | |||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -37,592,000 | -64,515,000 | 7,189,000 | 52,780,000 | -113,832,000 | -42,709,000 | -81,432,000 | -592,018,000 | |||||||||||||||||||||||||||||||||||||
loss on debt extinguishment | 0 | 0 | 6,197,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of businesses, net of cash acquired | 0 | 0 | -95,000 | -222,374,000 | 0 | -166,818,000 | 451,000 | -47,675,000 | 155,000 | -451,260,000 | |||||||||||||||||||||||||||||||||||
payment of debt | -195,000,000 | -1,250,000 | -1,250,000 | -986,744,000 | -98,750,000 | -1,250,000 | -22,753,000 | -496,573,000 | -458,172,000 | -50,000,000 | -75,000,000 | 0 | |||||||||||||||||||||||||||||||||
proceeds from debt issuances | 274,050,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
gain on cavendish investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||
impairment of equity investment | |||||||||||||||||||||||||||||||||||||||||||||
asset impairment | 0 | 988,000 | |||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale debt securities | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of available-for-sale debt securities | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of available-for-sale debt securities | 1,950,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash investing information: | |||||||||||||||||||||||||||||||||||||||||||||
capital expenditure adjustments included in liabilities | 23,468,000 | 2,594,000 | 19,530,000 | 13,717,000 | 29,885,000 | 865,000 | 27,466,000 | -1,382,000 | 6,599,000 | ||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 507,000 | -732,000 | 590,000 | -807,000 | -284,000 | 1,203,000 | -153,000 | -202,000 | -2,014,000 | 589,000 | 511,000 | 510,000 | 750,000 | 253,000 | -1,320,000 | 351,000 | -389,000 | 424,000 | -660,000 | -24,000 | -34,000 | -660,000 | |||||||||||||||||||||||
foreign currency adjustments | -773,000 | 417,000 | 626,000 | -2,646,000 | -2,291,000 | 1,691,000 | -924,000 | 2,477,000 | -3,303,000 | 2,139,000 | 2,773,000 | -1,645,000 | 1,119,000 | 159,000 | 351,000 | 76,000 | 354,000 | ||||||||||||||||||||||||||||
loss on impairment of equity investment | |||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current and non-current assets | -17,455,000 | -5,438,000 | 7,799,000 | 581,000 | -1,571,000 | 13,325,000 | 13,092,000 | -11,503,000 | 2,180,000 | 13,973,000 | -4,591,000 | 16,748,000 | 22,430,000 | 21,472,000 | 4,961,000 | -28,578,000 | |||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale debt securities | |||||||||||||||||||||||||||||||||||||||||||||
other investing | |||||||||||||||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||
other financing | 0 | -5,000 | -20,000 | -3,000 | |||||||||||||||||||||||||||||||||||||||||
cash paid during the year for interest | |||||||||||||||||||||||||||||||||||||||||||||
cash paid during the year for income taxes | |||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing information: | |||||||||||||||||||||||||||||||||||||||||||||
income tax payable and receivable | -1,155,000 | 3,204,000 | 1,868,000 | ||||||||||||||||||||||||||||||||||||||||||
capital expenditure adjustments included in accounts payable and accrued liabilities | -3,900,000 | 4,782,000 | 25,270,000 | -7,428,000 | 9,240,000 | 35,394,000 | -3,529,000 | -16,934,000 | 47,206,000 | ||||||||||||||||||||||||||||||||||||
restricted cash included in "other non-current assets" | 9,000 | 96,000 | 351,000 | ||||||||||||||||||||||||||||||||||||||||||
purchase of a business, net of cash acquired | -8,122,000 | -291,551,000 | 40,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 0 | 100,000,000 | |||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale securities | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
purchase of business, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||
purchase of debt securities | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of debt securities | |||||||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance cost and non-cash items | |||||||||||||||||||||||||||||||||||||||||||||
loss on investments and other assets | -451,000 | 370,000 | 38,566,000 | 7,038,000 | 4,336,000 | -763,000 | 5,034,000 | 168,000 | |||||||||||||||||||||||||||||||||||||
income tax (recoverable) / payable | -4,394,000 | -16,571,000 | 98,827,000 | 11,767,000 | -16,028,000 | 4,254,000 | -17,459,000 | ||||||||||||||||||||||||||||||||||||||
purchase of debt securities and other investments | 0 | -132,729,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of other investments | 58,132,000 | 75,000,000 | |||||||||||||||||||||||||||||||||||||||||||
net loss | -29,993,000 | -12,501,000 | -30,624,000 | ||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
amortization and other non-cash items | 166,174,000 | 137,030,000 | 136,620,000 | 134,390,000 | 122,535,000 | 123,662,000 | 119,735,000 | 128,647,000 | 127,819,000 | 123,121,000 | |||||||||||||||||||||||||||||||||||
amortization of debt issuance cost and other non-cash items | |||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from exercises of stock options | -53,000 | 44,000 | -596,000 | -9,353,000 | |||||||||||||||||||||||||||||||||||||||||
income tax payable/ | |||||||||||||||||||||||||||||||||||||||||||||
other assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of available-for-sale securities | |||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -2,000 | -698,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities and sales of available-for-sale securities | 0 | 13,873,000 | 172,920,000 | ||||||||||||||||||||||||||||||||||||||||||
issuance costs | |||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense and amortization of debt issuance costs | |||||||||||||||||||||||||||||||||||||||||||||
fair value of equity consideration related to business combination | |||||||||||||||||||||||||||||||||||||||||||||
income tax payable / | |||||||||||||||||||||||||||||||||||||||||||||
gain on investments and other assets | |||||||||||||||||||||||||||||||||||||||||||||
purchase of a business | -117,498,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 17,000 | 185,000 | 413,000 | 115,000 | 140,000 | 77,000 | |||||||||||||||||||||||||||||||||||||||
restricted cash associated with financing activities | 4,000 | 16,000 | 9,000 | 114,000 | -8,000 | ||||||||||||||||||||||||||||||||||||||||
investment discount amortization | |||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of investments | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of business | |||||||||||||||||||||||||||||||||||||||||||||
purchase of intangibles | 0 | ||||||||||||||||||||||||||||||||||||||||||||
loss on assets and other | -505,000 | 398,000 | 474,000 | 7,624,000 | |||||||||||||||||||||||||||||||||||||||||
realized gain on sale of marketable securities | 12,000 | 21,000 | -4,025,000 | ||||||||||||||||||||||||||||||||||||||||||
prepaid expense and other current and non-current assets | -3,159,000 | 4,131,000 | -9,600,000 | 17,100,000 | |||||||||||||||||||||||||||||||||||||||||
income tax payable/recoverable | -4,850,000 | 5,045,000 | -5,630,000 | ||||||||||||||||||||||||||||||||||||||||||
sale of business | |||||||||||||||||||||||||||||||||||||||||||||
purchase of securities available-for-sale | -168,362,000 | -88,959,000 | -86,145,000 | -115,156,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of securities available-for-sale | 21,455,000 | 269,804,000 | 100,263,000 | 88,754,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from debt | 1,000,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
debt issuance cost | -4,000 | -1,335,000 | -30,000 | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||
intangible amortization | |||||||||||||||||||||||||||||||||||||||||||||
loss on retirement of convertible subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||
loss from equity investment | |||||||||||||||||||||||||||||||||||||||||||||
income from equity investment | |||||||||||||||||||||||||||||||||||||||||||||
share-based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure: |

