v3.25.2
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 29, 2025
Jun. 30, 2024
Jun. 29, 2025
Jun. 30, 2024
Dec. 31, 2024
CASH FLOWS FROM OPERATING ACTIVITIES          
Net loss $ (74,832) $ 55,553 $ (294,550) $ (77,914)  
Adjustments to reconcile net loss to net cash from operating activities:          
Depreciation and amortization 134,628 57,015 236,958 67,327  
Loss on early debt extinguishment 0 5,911 0 5,911  
Non-cash foreign currency (gain) loss on USD notes     (17,472) 6,869  
Non-cash equity based compensation expense     26,011 14,419  
Deferred income tax (benefit) expense     (124,323) 3,186  
Interest accretion on NCI call option liability     17,633 0  
Other non-cash expenses     8,669 7,051  
Changes in assets and liabilities:          
(Increase) decrease in receivables     (55,372) (35,311)  
(Increase) decrease in inventories     (29,342) (17,528)  
(Increase) decrease in other assets     (13,675) (20,757)  
Increase (decrease) in accounts payable     54,659 35,121  
Increase (decrease) in deferred revenue     150,464 97,865  
Increase (decrease) in accrued interest     (2,165) (4,051)  
Increase (decrease) in accrued taxes     10,216 (23,633)  
Increase (decrease) in accrued salaries, wages and benefits     22,061 (2,244)  
Increase (decrease) in other liabilities     19,172 12,316  
Net cash from operating activities     8,944 68,627  
CASH FLOWS FOR INVESTING ACTIVITIES          
Capital expenditures     (308,079) (117,968)  
Net cash for investing activities     (308,079) (117,968)  
CASH FLOWS FROM FINANCING ACTIVITIES          
Net borrowings on revolving credit loans     57,134 88,000  
Term debt borrowings     500,000 1,000,000  
Term debt payments     (2,500) 0  
Note payments     (200,000) (1,000,000)  
Distributions paid to partners     0 (30,764)  
Payment of debt issuance costs     (3,852) (14,983)  
Payments related to tax withholding for equity compensation     (19,312) (4,689)  
Purchase of redeemable non-controlling interests     (7,794) 0  
Other     66 (152)  
Net cash from financing activities     323,742 37,412  
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS     (395) (701)  
CASH AND CASH EQUIVALENTS          
Net increase (decrease) for the period     24,212 (12,630)  
Balance, beginning of period     83,174 65,488 $ 65,488
Balance, end of period $ 107,386 $ 52,858 107,386 52,858 $ 83,174
SUPPLEMENTAL INFORMATION          
Cash payments for interest     159,888 76,622  
Interest capitalized     6,456 2,126  
Net cash payments for income taxes     11,052 13,534  
Capital expenditures in accounts payable     $ 33,874 $ 24,902