|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net income | |||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||
| Depreciation and amortization | |||||
| Debt related charges included in interest expense | |||||
| Debt conversion inducement expense | |||||
| Inventory step-up amortization | |||||
| Stock-based compensation | |||||
| Non-cash lease expense | |||||
| Non-cash (gain) loss on equity investments | |||||
| Contingent consideration fair value adjustment | |||||
| Other non-cash losses | |||||
| Deferred income taxes | |||||
| Gain on sale of discontinued operations | |||||
| Changes in operating assets and liabilities, net of acquisitions: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Contract assets | |||||
| Prepaid expenses and other assets | |||||
| Accounts payable | |||||
| Accrued expenses and other liabilities | |||||
| Income taxes payable | |||||
| Net cash provided by operating activities | |||||
| Cash flows from investing activities: | |||||
| Acquisition of property, plant and equipment | |||||
| Purchase of intangible asset | |||||
| Proceeds from sale of property, plant and equipment | |||||
| Proceeds from return of capital from equity investments | |||||
| Acquisitions, net of cash acquired | |||||
| Proceeds (settlement of working capital) from sale of discontinued operations, net | |||||
| Other investing activities | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds from issuance of term loans | |||||
| Principal payments of long-term debt | |||||
| Proceeds from issuance of convertible notes, net of discount | |||||
| Proceeds from revolving credit facility | |||||
| Payments of revolving credit facility | |||||
| Purchase of capped calls | |||||
| Payment of debt issuance costs | |||||
| Repurchases of common stock | |||||
| Proceeds from the exercise of stock options | |||||
| Tax withholdings related to net share settlements of restricted stock units | |||||
| Proceeds from contingent consideration | |||||
| Payment of contingent consideration | |||||
| Principal payments on finance leases | |||||
| Other financing activities | |||||
| Net cash provided by (used in) financing activities | |||||
| Effect of foreign currency exchange rates on cash and cash equivalents | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
Loading...