| Schedule of Error Corrections and Prior Period Adjustments |
The impact of the correction of the error on the consolidated financial statements as of and for the year ended December 31, 2024 is summarized below. Refer to Note 12 and Note 25 for further information, including a summary of the impact to the previously reported interim financial information for the Affected Periods. There is no impact as of and for the year ended December 31, 2023. | | | | | | | | | | | | | | | | | | | | | | As of December 31, 2024 | | As Reported | | Restatement | | As Restated | | | | | | | | Current portion of convertible notes, net | | $ | — | | | $ | 680,289 | | | $ | 680,289 | | | Total current liabilities | | 997,586 | | | 680,289 | | | 1,677,875 | | | Long-term convertible notes, net | | 680,289 | | | (680,289) | | | — | |
The following tables reflect the impact of the revision to the specific line items presented in our previously reported (a) consolidated balance sheet as of December 31, 2023; (b) consolidated statements of operations and comprehensive income for the years ended December 31, 2023 and December 31, 2022; (c) consolidated statements of stockholders' equity for the years ended December 31, 2023 and December 31, 2022; and (d) consolidated statements of cash flows for the years ended December 31, 2023 and December 31, 2022. Consolidated Balance Sheet (in thousands) | | | | | | | | | | | | | | | | | | | | | | As of December 31, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | Accounts and notes receivable, net of allowance of $2,392 as of December 31, 2023 | | $ | 417,690 | | | $ | (4,729) | | | $ | 412,961 | | | Contract assets, net | | 275,779 | | | 11,453 | | | 287,232 | | | Prepaid expenses and other current assets | | 112,786 | | | (9,731) | | | 103,055 | | | Total current assets | | 2,396,649 | | | (3,007) | | | 2,393,642 | | | Deferred tax assets, net | | 229,513 | | | (1,729) | | | 227,784 | | | Long-term contract assets, net | | 77,710 | | | 6,672 | | | 84,382 | | | Other long-term assets | | 220,638 | | | (29,607) | | | 191,031 | | | Total assets | | 3,436,845 | | | (27,671) | | | 3,409,174 | | | Accounts payable | | 88,326 | | | (22,474) | | | 65,852 | | | Accrued liabilities | | 188,230 | | | 5,320 | | | 193,550 | | | Current portion of deferred revenue | | 491,691 | | | (21,276) | | | 470,415 | | | Total current liabilities | | 799,969 | | | (38,430) | | | 761,539 | | | Deferred revenue, net of current portion | | 281,852 | | | (10,951) | | | 270,901 | | | Other long-term liabilities | | 2,936 | | | 17,979 | | | 20,915 | | | Total liabilities | | 1,824,811 | | | (31,402) | | | 1,793,409 | | | Retained earnings | | 431,249 | | | 3,731 | | | 434,980 | | | Total stockholders’ equity | | 1,612,034 | | | 3,731 | | | 1,615,765 | | | Total liabilities and stockholders’ equity | | $ | 3,436,845 | | | $ | (27,671) | | | $ | 3,409,174 | |
Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share data) | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 967,711 | | | $ | (3,709) | | | $ | 964,002 | | | Net sales from services | | 595,680 | | | 1,017 | | | 596,697 | | | Net sales | | 1,563,391 | | | (2,692) | | | 1,560,699 | | | Cost of product sales | | 450,718 | | | (3,010) | | | 447,708 | | | Cost of service sales | | 157,291 | | | 247 | | | 157,538 | | | Cost of sales | | 608,009 | | | (2,763) | | | 605,246 | | | Gross margin | | 955,382 | | | 71 | | | 955,453 | | | Selling, general and administrative | | 496,874 | | | (1,990) | | | 494,884 | | | Total operating expenses | | 800,593 | | | (1,990) | | | 798,603 | | | Income from operations | | 154,789 | | | 2,061 | | | 156,850 | | | Income before provision for income taxes | | 155,000 | | | 2,061 | | | 157,061 | | | Provision for (benefit from) income taxes | | (19,227) | | | 505 | | | (18,722) | | | Net income | | $ | 174,227 | | | $ | 1,556 | | | $ | 175,783 | | | Net income per common and common equivalent shares - Basic | | $ | 2.35 | | | $ | 0.02 | | | $ | 2.37 | | | Net income per common and common equivalent shares - Diluted | | $ | 2.31 | | | $ | 0.02 | | | $ | 2.33 | | | Comprehensive income | | $ | 170,727 | | | $ | 1,556 | | | $ | 172,283 | |
| | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2022 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 801,388 | | | $ | (4,211) | | | $ | 797,177 | | | Net sales from services | | 388,547 | | | 1,419 | | | 389,966 | | | Net sales | | 1,189,935 | | | (2,792) | | | 1,187,143 | | | Cost of product sales | | 363,219 | | | (2,310) | | | 360,909 | | | Cost of service sales | | 98,078 | | | 2,043 | | | 100,121 | | | Cost of sales | | 461,297 | | | (267) | | | 461,030 | | | Gross margin | | 728,638 | | | (2,525) | | | 726,113 | | | Selling, general and administrative | | 401,575 | | | (2,245) | | | 399,330 | | | Total operating expenses | | 635,385 | | | (2,245) | | | 633,140 | | | Income from operations | | 93,253 | | | (280) | | | 92,973 | | | Income before provision for income taxes | | 196,518 | | | (280) | | | 196,238 | | | Provision for (benefit from) income taxes | | 49,379 | | | (71) | | | 49,308 | | | Net income | | $ | 147,139 | | | $ | (209) | | | $ | 146,930 | | | Comprehensive income | | $ | 141,277 | | | $ | (209) | | | $ | 141,068 | |
Consolidated Statements of Stockholders' Equity (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As Reported | | Revision | | As Revised | | | Retained Earnings | | Total Stockholders’ Equity | | Retained Earnings | | Total Stockholders’ Equity | | Retained Earnings | | Total Stockholders’ Equity | | | | | | | | | | | | | | | Balance, December 31, 2021 | | $ | 109,883 | | | $ | 1,047,849 | | | $ | 2,384 | | | $ | 2,384 | | | $ | 112,267 | | | $ | 1,050,233 | | | Net income | | 147,139 | | | 147,139 | | | (209) | | | (209) | | | 146,930 | | | 146,930 | | | Balance, December 31, 2022 | | 257,022 | | | 1,268,491 | | | 2,175 | | | 2,175 | | | 259,197 | | | 1,270,666 | | | Net income | | 174,227 | | | 174,227 | | | 1,556 | | | 1,556 | | | 175,783 | | | 175,783 | | | Balance, December 31, 2023 | | $ | 431,249 | | | $ | 1,612,034 | | | $ | 3,731 | | | $ | 3,731 | | | $ | 434,980 | | | $ | 1,615,765 | |
Consolidated Statements of Cash Flows (in thousands) | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | | Cash flows from operating activities: | | | | | | | | Net income | | $ | 174,227 | | | $ | 1,556 | | | $ | 175,783 | | | Deferred income taxes | | (73,002) | | | 505 | | | (72,497) | | | Provision for bad debts and inventory | | 1,090 | | | 4,394 | | | 5,484 | | | Change in assets and liabilities: | | | | | | | | Receivables and contract assets | | (172,524) | | | (6,465) | | | (178,989) | | | Inventory | | (71,896) | | | (5,730) | | | (77,626) | | | Deferred revenue | | 164,043 | | | (17,224) | | | 146,819 | | | Accounts payable, accrued and other liabilities | | 64,384 | | | 945 | | | 65,329 | | | Other - net | | (102,370) | | | 22,019 | | | (80,351) | | | Net cash provided by operating activities | | $ | 189,263 | | | $ | — | | | $ | 189,263 | |
Other than the impact to the captions noted above, there was no impact on total cash flows from operating activities, or to cash flows from investing or financing activities. | | | | | | | | | | | | | | | | | | | | | | Year Ended December 31, 2022 | | As Reported | | Revision | | As Revised | | | | | | | | | Cash flows from operating activities: | | | | | | | | Net income | | $ | 147,139 | | | $ | (209) | | | $ | 146,930 | | | Deferred income taxes | | 22,090 | | | (71) | | | 22,019 | | | Provision for bad debts and inventory | | 699 | | | 2 | | | 701 | | | Change in assets and liabilities: | | | | | | | | Receivables and contract assets | | (73,228) | | | (4,998) | | | (78,226) | | | Inventory | | (95,987) | | | 976 | | | (95,011) | | | Deferred revenue | | 159,718 | | | (4,152) | | | 155,566 | | | Accounts payable, accrued and other liabilities | | 80,757 | | | 221 | | | 80,978 | | | Other - net | | (52,207) | | | 8,231 | | | (43,976) | | | Net cash provided by operating activities | | $ | 235,361 | | | $ | — | | | $ | 235,361 | |
Condensed Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share data) | | | | | | | | | | | | | | | | | As Reported | | Three Months Ended | | December 31, 2024 | | September 30, 2024 | | | | | | | Net sales | | $ | 575,145 | | $ | 544,274 | | Gross margin | | 345,849 | | 330,747 | | Income (loss) from operations | | (15,755) | | 24,081 | | Net income | | 135,184 | | 67,025 | | Net income per common and common equivalent shares - Basic | | $ | 1.77 | | $ | 0.89 | | Net income per common and common equivalent shares - Diluted | | $ | 1.67 | | $ | 0.86 |
As discussed within Note 1 “Organization and Summary of Significant Accounting Policies”, we recorded an out of period adjustment in the three months ended December 31, 2024. This adjustment reduced revenue and net income by $5.1 million and $3.7 million, respectively. Of this total adjustment, $3.3 million and $2.3 million for revenue and net income, respectively, pertained to prior fiscal years. These errors originated in prior years and were immaterial to each respective prior period.
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2024 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 295,185 | | $ | (2,422) | | $ | 292,763 | | Net sales from services | | 208,914 | | 1,559 | | 210,473 | | Net sales | | 504,099 | | (863) | | 503,236 | | Cost of product sales | | 145,154 | | (2,527) | | 142,627 | | Cost of service sales | | 55,210 | | (757) | | 54,453 | | Cost of sales | | 200,364 | | (3,284) | | 197,080 | | Gross margin | | 303,735 | | 2,421 | | 306,156 | | Sales, general and administrative | | 169,427 | | 1,537 | | 170,964 | | Total operating expenses | | 270,861 | | 1,537 | | 272,398 | | Income from operations | | 32,874 | | 884 | | 33,758 | | Income before provision for income taxes | | 50,590 | | | 884 | | | 51,474 | | | Provision for (benefit from) income taxes | | 9,793 | | | 208 | | | 10,001 | | | Net income | | $ | 40,797 | | | $ | 676 | | | $ | 41,473 | | | Net income per common and common equivalent shares - Basic | | $ | 0.54 | | | $ | 0.01 | | | $ | 0.55 | | | Net income per common and common equivalent shares - Diluted | | $ | 0.53 | | | $ | — | | | $ | 0.53 | | | Comprehensive income | | $ | 38,189 | | | $ | 676 | | | $ | 38,865 | |
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended December 31, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 258,405 | | $ | (1,966) | | $ | 256,439 | | Net sales from services | | 173,737 | | 200 | | 173,937 | | Net sales | | 432,142 | | (1,766) | | 430,376 | | Cost of product sales | | 125,664 | | (1,764) | | 123,900 | | Cost of service sales | | 42,591 | | (107) | | 42,484 | | Cost of sales | | 168,255 | | (1,871) | | 166,384 | | Gross margin | | 263,887 | | 105 | | 263,992 | | Sales, general and administrative | | 137,106 | | 167 | | 137,273 | | Total operating expenses | | 221,078 | | 167 | | 221,245 | | Income from operations | | 42,809 | | (62) | | 42,747 | | Income before provision for income taxes | | 55,802 | | | (62) | | | 55,740 | | | Provision for (benefit from) income taxes | | (1,469) | | | 148 | | | (1,321) | | | Net income | | $ | 57,271 | | | $ | (210) | | | $ | 57,061 | | | Net income per common and common equivalent shares - Basic | | $ | 0.76 | | | $ | — | | | $ | 0.76 | | | Net income per common and common equivalent shares - Diluted | | $ | 0.75 | | | $ | — | | | $ | 0.75 | | | Comprehensive income | | $ | 59,461 | | | $ | (210) | | | $ | 59,251 | |
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 256,443 | | $ | (1,388) | | $ | 255,055 | | Net sales from services | | 157,158 | | 1,065 | | 158,223 | | Net sales | | 413,601 | | (323) | | 413,278 | | Cost of product sales | | 116,278 | | (1,665) | | 114,613 | | Cost of service sales | | 42,051 | | (42) | | 42,009 | | Cost of sales | | 158,329 | | (1,707) | | 156,622 | | Gross margin | | 255,272 | | 1,384 | | 256,656 | | Sales, general and administrative | | 123,279 | | (922) | | 122,357 | | Total operating expenses | | 200,159 | | (922) | | 199,237 | | Income from operations | | 55,113 | | 2,306 | | 57,419 | | Income before provision for income taxes | | 69,423 | | | 2,306 | | | 71,729 | | | Provision for (benefit from) income taxes | | 10,026 | | | 394 | | | 10,420 | | | Net income | | $ | 59,397 | | | $ | 1,912 | | | $ | 61,309 | | | Net income per common and common equivalent shares - Basic | | $ | 0.79 | | $ | 0.03 | | $ | 0.82 | | Net income per common and common equivalent shares - Diluted | | $ | 0.78 | | $ | 0.03 | | $ | 0.81 | | Comprehensive income | | $ | 53,254 | | | $ | 1,912 | | | $ | 55,166 | |
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 233,474 | | $ | 214 | | $ | 233,688 | | Net sales from services | | 141,131 | | (2,115) | | 139,016 | | Net sales | | 374,605 | | (1,901) | | 372,704 | | Cost of product sales | | 101,192 | | (254) | | 100,938 | | Cost of service sales | | 41,292 | | 133 | | 41,425 | | Cost of sales | | 142,484 | | (121) | | 142,363 | | Gross margin | | 232,121 | | (1,780) | | 230,341 | | Sales, general and administrative | | 119,922 | | (614) | | 119,308 | | Total operating expenses | | 191,862 | | (614) | | 191,248 | | Income from operations | | 40,259 | | (1,166) | | 39,093 | | Income (loss) before provision for income taxes | | (12,109) | | | (1,166) | | | (13,275) | | | Provision for (benefit from) income taxes | | (24,529) | | | (260) | | | (24,789) | | | Net income | | $ | 12,420 | | | $ | (906) | | | $ | 11,514 | | | Net income per common and common equivalent shares - Basic | | $ | 0.17 | | $ | (0.01) | | $ | 0.16 | | Net income per common and common equivalent shares - Diluted | | $ | 0.16 | | $ | (0.01) | | $ | 0.15 | | Comprehensive income | | $ | 11,013 | | | $ | (906) | | | $ | 10,107 | |
| | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2023 | | As Reported | | Revision | | As Revised | | | | | | | | | Net sales from products | | $ | 219,389 | | $ | (569) | | $ | 218,820 | | Net sales from services | | 123,654 | | 1,867 | | 125,521 | | Net sales | | 343,043 | | 1,298 | | 344,341 | | Cost of product sales | | 107,584 | | 673 | | 108,257 | | Cost of service sales | | 31,357 | | 263 | | 31,620 | | Cost of sales | | 138,941 | | 936 | | 139,877 | | Gross margin | | 204,102 | | 362 | | 204,464 | | Sales, general and administrative | | 116,567 | | (621) | | 115,946 | | Total operating expenses | | 187,494 | | (621) | | 186,873 | | Income from operations | | 16,608 | | 983 | | 17,591 | | Income before provision for income taxes | | 41,884 | | | 983 | | | 42,867 | | | Provision for (benefit from) income taxes | | (3,255) | | | 223 | | | (3,032) | | | Net income | | $ | 45,139 | | | $ | 760 | | | $ | 45,899 | | | Net income per common and common equivalent shares - Basic | | $ | 0.62 | | $ | 0.01 | | $ | 0.63 | | Net income per common and common equivalent shares - Diluted | | $ | 0.61 | | $ | 0.01 | | $ | 0.62 | | Comprehensive income | | $ | 46,999 | | | $ | 760 | | | $ | 47,759 | |
Condensed Consolidated Balance Sheet (in thousands)
| | | | | | | | | | | | | | | | | | | | | | As of September 30, 2024 | | As Reported | | Adjustments | | As Restated | | | | | | | | | Total current assets | | $ | 2,433,746 | | | $ | — | | | $ | 2,433,746 | | | Total assets | | 4,005,658 | | | — | | | 4,005,658 | | Current portion of convertible notes, net | | — | | | 679,483 | | | 679,483 | | | Total current liabilities | | 823,227 | | | 679,483 | | | 1,502,710 | | | Long-term convertible notes, net | | 679,483 | | | (679,483) | | | — | | | Total liabilities | | 1,905,822 | | | — | | | 1,905,822 | | Total stockholders' equity | | 2,099,836 | | | — | | | 2,099,836 | |
Condensed Consolidated Balance Sheet (in thousands) | | | | | | | | | | | | | | | | | | | | | As of March 31, 2024 | | As Reported | | Adjustments | | As Restated | | | | | | | | | Contract assets, net | | $ | 266,172 | | | $ | 10,846 | | | $ | 277,018 | | | Prepaid expenses and other current assets | | 123,677 | | | (12,347) | | | 111,330 | | | Total current assets | | 2,201,707 | | | (1,501) | | | 2,200,206 | | | Deferred tax assets, net | | 208,861 | | | (1,729) | | | 207,132 | | | Long-term contract assets, net | | 88,209 | | | 8,155 | | | 96,364 | | | Other long-term assets | | 212,470 | | | (35,635) | | | 176,835 | | | Total assets | | 3,616,196 | | | (30,710) | | | 3,585,486 | | | Accounts payable | | 82,075 | | | (18,241) | | | 63,834 | | | Accrued liabilities | | 127,415 | | | 2,922 | | | 130,337 | | | Current portion of deferred revenue | | 516,404 | | | (22,767) | | | 493,637 | | Current portion of convertible notes, net | | — | | | 677,895 | | | 677,895 | | | Total current liabilities | | 757,474 | | | 639,809 | | | 1,397,283 | | | Deferred revenue, net of current portion | | 293,878 | | | (11,082) | | | 282,796 | | Long-term convertible notes, net | | 677,895 | | | (677,895) | | | — | | | Other long-term liabilities | | 3,078 | | | 14,593 | | | 17,671 | | | Total liabilities | | 1,798,181 | | | (34,575) | | | 1,763,606 | | | Retained earnings | | 564,467 | | | 3,865 | | | 568,332 | | | Total stockholders’ equity | | 1,818,015 | | | 3,865 | | | 1,821,880 | | | Total liabilities and stockholders’ equity | | $ | 3,616,196 | | | $ | (30,710) | | | $ | 3,585,486 | |
Condensed Consolidated Statements of Operations and Comprehensive Income (in thousands, except per share data) | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2024 | | As Reported | | Adjustments | | As Restated | | | | | | | | | Net sales from products | | $ | 272,048 | | $ | (1,624) | | $ | 270,424 | | Net sales from services | | 188,688 | | 759 | | 189,447 | | Net sales | | 460,736 | | (865) | | 459,871 | | Cost of product sales | | 151,698 | | 462 | | 152,160 | | Cost of service sales | | 48,992 | | 91 | | 49,083 | | Cost of sales | | 200,690 | | 553 | | 201,243 | | Gross margin | | 260,046 | | (1,418) | | 258,628 | | Sales, general and administrative | | 152,669 | | (1,594) | | 151,075 | | Total operating expenses | | 243,766 | | (1,594) | | 242,172 | | Income from operations | | 16,280 | | 176 | | 16,456 | | Income before provision for income taxes | | 165,720 | | | 176 | | | 165,896 | | | Provision for (benefit from) income taxes | | 32,502 | | | 42 | | | 32,544 | | | Net income | | $ | 133,218 | | | $ | 134 | | | $ | 133,352 | | | Net income per common and common equivalent shares - Basic | | $ | 1.77 | | | $ | — | | | $ | 1.77 | | | Net income per common and common equivalent shares - Diluted | | $ | 1.73 | | | $ | — | | | $ | 1.73 | | | Comprehensive income | | $ | 132,311 | | | $ | 134 | | | $ | 132,445 | |
Condensed Consolidated Statement of Stockholders' Equity (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | As Reported | | Adjustments | | As Restated | | | Retained Earnings | | Total Stockholders’ Equity | | Retained Earnings | | Total Stockholders’ Equity | | Retained Earnings | | Total Stockholders’ Equity | | | | | | | | | | | | | | | Balance, December 31, 2023 | | $ | 431,249 | | | $ | 1,612,034 | | | $ | 3,731 | | | $ | 3,731 | | | $ | 434,980 | | | $ | 1,615,765 | | | Net income | | 133,218 | | | 133,218 | | | 134 | | | 134 | | | 133,352 | | | 133,352 | | | Balance, March 31, 2024 | | $ | 564,467 | | | $ | 1,818,015 | | | $ | 3,865 | | | $ | 3,865 | | | $ | 568,332 | | | $ | 1,821,880 | |
Condensed Consolidated Statement of Cash Flows (in thousands) | | | | | | | | | | | | | | | | | | | | | | Three Months Ended March 31, 2024 | | As Reported | | Adjustments | | As Restated | | | | | | | | | Cash flows from operating activities: | | | | | | | | Net income | | $ | 133,218 | | | $ | 134 | | | $ | 133,352 | | | Provision for bad debts and inventory | | 216 | | | 1,364 | | | 1,580 | | | Change in assets and liabilities: | | | | | | | | Receivables and contract assets | | (51,132) | | | (5,605) | | | (56,737) | | | Inventory | | (710) | | | (1,364) | | | (2,074) | | | Deferred revenue | | 20,743 | | | (1,622) | | | 19,121 | | | Accounts payable, accrued and other liabilities | | (84,289) | | | (1,551) | | | (85,840) | | | Other - net | | 2 | | | 8,644 | | | 8,646 | |
|