Revision of Prior Period Financial Statements | Revision of Prior Period Financial Statements As discussed in Note 1, in preparing the condensed consolidated financial statements as of and for the three and nine months ended September 30, 2024, we identified errors in our previously issued financial statements related to our historical conclusions of principal vs. agent accounting of certain reseller arrangements under ASC 606 and concluded they were not material to any previously issued financial statements. The identified errors impacted our previously issued 2021 and 2022 annual financial statements, 2023 quarterly and annual financial statements, and 2024 quarterly financial statements through June 30, 2024. We have made adjustments to the prior period amounts presented in these financial statements accordingly. Additionally, we have made adjustments to correct for other previously identified immaterial errors. 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, December 31, 2022, and December 31, 2021, and for the quarterly periods ended June 30, 2024, March 31, 2024, December 31, 2023, and September 30, 2023; (c) consolidated statements of cash flows for the years ended December 31, 2023 and December 31, 2022, and for the year to date periods ended June 30, 2024, March 31, 2024, September 30, 2023; and (d) consolidated statements of stockholder's equity for the quarterly periods ending December 31, 2022 through June 30, 2024. 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) 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 Comprehensive income $ 38,189 $ 676 $ 38,865 There was no impact on disclosed diluted income per common and common equivalent shares for the three months ended June 30, 2024. Six Months Ended June 30, 2024 As Reported Revision As Revised Net sales from products $ 567,233 $ (4,046) $ 563,187 Net sales from services 397,602 2,318 399,920 Net sales 964,835 (1,728) 963,107 Cost of product sales 296,852 (2,065) 294,787 Cost of service sales 104,202 (666) 103,536 Cost of sales 401,054 (2,731) 398,323 Gross margin 563,781 1,003 564,784 Sales, general and administrative 322,096 (57) 322,039 Total operating expenses 514,627 (57) 514,570 Income from operations 49,154 1,060 50,214 Income before provision for income taxes 216,310 1,060 217,370 Provision for (benefit from) income taxes 42,295 250 42,545 Net income $ 174,015 $ 810 $ 174,825 Net income per common and common equivalent shares - Basic $ 2.31 $ 0.01 $ 2.32 Net income per common and common equivalent shares - Diluted $ 2.25 $ 0.01 $ 2.26 Comprehensive income $ 170,500 $ 810 $ 171,310 Three Months Ended March 31, 2024 As Reported Revision As Revised 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 Comprehensive income $ 132,311 $ 134 $ 132,445 There was no impact on disclosed basic and diluted income per common and common equivalent shares for the three months ended March 31, 2024. 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 Comprehensive income $ 59,461 $ (210) $ 59,251 There was no impact on disclosed basic and diluted income per common and common equivalent shares for the three months ended December 31, 2023. 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 Sales, 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 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 Nine Months Ended September 30, 2023 As Reported Revision As Revised Net sales from products $ 709,306 $ (1,743) $ 707,563 Net sales from services 421,943 817 422,760 Net sales 1,131,249 (926) 1,130,323 Cost of product sales 325,054 (1,246) 323,808 Cost of service sales 114,700 354 115,054 Cost of sales 439,754 (892) 438,862 Gross margin 691,495 (34) 691,461 Sales, general and administrative 359,768 (2,157) 357,611 Total operating expenses 579,515 (2,157) 577,358 Income from operations 111,980 2,123 114,103 Income before provision for income taxes 99,198 2,123 101,321 Provision for (benefit from) income taxes (17,758) 357 (17,401) Net income $ 116,956 $ 1,766 $ 118,722 Net income per common and common equivalent shares - Basic $ 1.58 $ 0.03 $ 1.61 Net income per common and common equivalent shares - Diluted $ 1.56 $ 0.02 $ 1.58 Comprehensive income $ 111,266 $ 1,766 $ 113,032 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 Sales, 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 There was no impact on disclosed income per common and common equivalent shares for the year ended December 31, 2022. Year Ended December 31, 2021 As Reported Revision As Revised Net sales from products $ 608,525 $ (1,629) $ 606,896 Net sales from services 254,856 3,886 258,742 Net sales 863,381 2,257 865,638 Cost of product sales 260,098 (2,452) 257,646 Cost of service sales 62,373 (103) 62,270 Cost of sales 322,471 (2,555) 319,916 Gross margin 540,910 4,812 545,722 Sales, general and administrative 515,007 (162) 514,845 Total operating expenses 709,033 (162) 708,871 Income from operations (168,123) 4,974 (163,149) Income before provision for income taxes (141,375) 4,974 (136,401) Provision for (benefit from) income taxes (81,357) 1,295 (80,062) Net income $ (60,018) $ 3,679 $ (56,339) Net income per common and common equivalent shares - Basic $ (0.91) $ 0.06 $ (0.85) Net income per common and common equivalent shares - Diluted $ (0.91) $ 0.06 $ (0.85) Comprehensive income $ (61,476) $ 3,679 $ (57,797) Consolidated Statements of Stockholders' Equity (in thousands) As Reported Revision As Revised Retained Earnings Total Retained Earnings Total Retained Earnings Total Balance, December 31, 2022 $ 257,022 $ 1,268,491 $ 2,175 $ 2,175 $ 259,197 $ 1,270,666 Net income 45,139 45,139 760 760 45,899 45,899 Balance, March 31, 2023 $ 302,161 $ 1,402,995 $ 2,935 $ 2,935 $ 305,096 $ 1,405,930 Net income 12,420 12,420 (906) (906) 11,514 11,514 Balance, June 30, 2023 $ 314,581 $ 1,444,998 $ 2,029 $ 2,029 $ 316,610 $ 1,447,027 Net income 59,397 59,397 1,912 1,912 61,309 61,309 Balance, September 30, 2023 $ 373,978 $ 1,521,117 $ 3,941 $ 3,941 $ 377,919 $ 1,525,058 Net income 57,271 57,271 (210) (210) 57,061 57,061 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 Net income 40,797 40,797 676 676 41,473 41,473 Balance, June 30, 2024 $ 605,264 $ 1,928,840 $ 4,541 $ 4,541 $ 609,805 $ 1,933,381 Consolidated Statements of Cash Flows (in thousands) Six Months Ended June 30, 2024 As Reported Revision As Revised Cash flows from operating activities: Net income $ 174,015 $ 810 $ 174,825 Provision for bad debts and inventory 2,241 8,843 11,084 Change in assets and liabilities: Receivables and contract assets (60,513) (16,579) (77,092) Inventory (8,116) (8,843) (16,959) Deferred revenue (12,067) 3,568 (8,499) Accounts payable, accrued and other liabilities (43,071) (461) (43,532) Other - net (4,252) 12,662 8,410 Other than the impact to the captions noted above, there was no impact on total cash flows from operating activities, or from cash flows from investing or financing activities. Three Months Ended March 31, 2024 As Reported Revision As Revised 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 Other than the impact to the captions noted above, there was no impact on total cash flows from operating activities, or from cash flows from investing or financing activities. 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) Other than the impact to the captions noted above, there was no impact on total cash flows from operating activities, or from cash flows from investing or financing activities. Nine Months Ended September 30, 2023 As Reported Revision As Revised Cash flows from operating activities: Net income $ 116,956 $ 1,766 $ 118,722 Deferred income taxes (53,311) 356 (52,955) Provision for bad debts and inventory 887 4,196 5,083 Change in assets and liabilities: Receivables and contract assets (182,468) (4,146) (186,614) Inventory (59,564) (5,532) (65,096) Deferred revenue 118,294 (14,908) 103,386 Accounts payable, accrued and other liabilities 13,423 (56) 13,367 Other - net (64,608) 18,324 (46,284) Other than the impact to the captions noted above, there was no impact on total cash flows from operating activities, or from 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) Other than the impact to the captions noted above, there was no impact on total cash flows from operating activities, or from cash flows from investing or financing activities. |