Stock Scorer

Harmonic Inc. (HLIT)

Every figure this model derived for HLIT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-07-03.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 8,413,000 PaymentsToAcquirePropertyPlantAndEquipment 2026-07-03
cash 238,167,000 CashAndCashEquivalentsAtCarryingValue 2026-07-03
current assets 417,189,000 AssetsCurrent 2026-07-03
current liabilities 136,932,000 LiabilitiesCurrent 2026-07-03
equity 360,346,000 StockholdersEquity 2026-07-03
interest expense 3,233,000 InterestExpenseNonoperating 2026-07-03
ocf 9,798,000 NetCashProvidedByUsedInOperatingActivities 2026-07-03
revenue 443,884,000 RevenueFromContractWithCustomerExcludingAssessedTax 2026-07-03
sbc 37,187,000 ShareBasedCompensation 2026-07-03

The ratios

The figures themselves rather than their scores — what somebody looking up HLIT on one particular measure came for.

RatioValue
cash operating margin22.52
current ratio3.59
current ratio reported3.05
deferred revenue growth-59.41
dilution pct-2.81
ebit cagr3.8
ebit yoy-51.14
ev ebit18.64
ev owner earnings-27.01
ev sales2.18
fcf margin0.31
growth cv7.89
interest cover16.05
operating margin11.69
owner earnings margin-8.07
revenue growth11.19
revenue growth per share14.41
roic17.39
rule of 4022.88
sbc pct revenue8.38

Everything else this filing tags

400 more elements from HLIT's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
AdditionalPaidInCapitalCommonStock2,483,251,0002026-07-03 133USD
RetainedEarningsAccumulatedDeficit-2,114,668,0002026-07-03 133USD
Assets632,645,0002026-07-03 132USD
LiabilitiesAndStockholdersEquity632,645,0002026-07-03 132USD
BusinessAcquisitionsProFormaRevenue414,600,0002016-12-31 20USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToForeignCountries300,128,0002012-12-31 14USD
RevenueFromContractWithCustomerIncludingAssessedTax289,903,0002018-09-28 8USD
Liabilities272,299,0002026-07-03 132USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents232,240,0002026-07-03 140USD
EntityWideDisclosureOnGeographicAreasRevenueFromExternalCustomersAttributedToEntitysCountryOfDomicile230,336,0002012-12-31 14USD
StockRepurchaseProgramAuthorizedAmount220,000,0002013-12-31 18USD
GoodwillGross212,443,0002011-09-30 4USD
ProceedsFromIssuanceOfLongTermDebt170,000,0002026-07-03 18USD
CommonStockSharesAuthorized150,000,0002026-07-03 132shares
DeferredTaxAssetsGross140,847,0002025-12-31 34USD
GrossProfit133,503,0002026-07-03 279USD
NetCashProvidedByUsedInInvestingActivities128,958,0002026-07-03 123USD
DebtInstrumentFaceAmount128,250,0002019-06-28 38USD
DisposalGroupIncludingDiscontinuedOperationGoodwill1122,606,0002026-04-03 5USD
AccountsReceivableGrossCurrent122,436,0002025-06-27 114USD
CostOfGoodsAndServicesSold121,654,0002026-07-03 215USD
PropertyPlantAndEquipmentGross121,369,0002026-07-03 118USD
Revenues120,222,0002013-12-31 16USD
LongTermDebt110,611,0002026-07-03 34USD
WeightedAverageNumberOfDilutedSharesOutstanding110,176,0002026-07-03 192shares
WeightedAverageNumberOfSharesOutstandingBasic109,186,0002026-07-03 176shares
CommonStockSharesIssued109,024,0002026-07-03 132shares
CommonStockSharesOutstanding109,024,0002026-07-03 132shares
DeferredTaxAssetsNet107,855,0002025-12-31 34USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect107,779,0002026-07-03 79USD
LongTermDebtNoncurrent107,667,0002026-07-03 18USD
DeferredTaxAssetsOperatingLossCarryforwardsForeign106,500,0002011-12-31 1USD
DeferredTaxAssetsLiabilitiesNet104,043,0002025-12-31 28USD
WeightedAverageNumberOfShareOutstandingBasicAndDiluted100,539,0002021-07-02 93shares
StockRepurchaseProgramAuthorizedAmount1100,000,0002023-02-28 29USD
DeferredIncomeTaxAssetsNet99,425,0002026-07-03 22USD
MachineryAndEquipmentGross99,172,0002016-09-30 40USD
StockIssuedDuringPeriodValueAcquisitions98,063,0002010-12-31 2USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment97,891,0002026-07-03 118USD
StockIssued195,938,0002010-10-01 1USD
SalesRevenueNet90,127,0002018-03-30 136USD
AccountsReceivableNetCurrent89,906,0002026-07-03 132USD
DisposalGroupIncludingDiscontinuedOperationRevenue89,564,0002026-07-03 9USD
OperatingExpenses89,423,0002026-07-03 215USD
OperatingLossCarryforwards88,600,0002011-12-31 1USD
FiniteLivedIntangibleAssetsGross85,694,0002020-09-25 76USD
UndistributedEarningsOfForeignSubsidiaries85,600,0002024-12-31 14USD
PurchaseCommitmentRemainingMinimumAmountCommitted85,100,0002026-07-03 39USD
FiniteLivedIntangibleAssetsAccumulatedAmortization84,438,0002020-09-25 76USD
FiniteLivedIntangibleAssetsFutureAmortizationExpense80,111,0002012-03-30 4USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount178,000,0002026-07-03 23USD
StockRepurchasedDuringPeriodValue72,863,0002015-12-31 14USD
AccruedLiabilitiesCurrent72,440,0002024-12-31 98USD
DisposalGroupIncludingDiscontinuedOperationOperatingExpense69,256,0002026-07-03 9USD
OtherLiabilitiesCurrent67,962,0002026-07-03 48USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance-67,700,0002023-12-31 37USD
InventoryNet66,473,0002026-07-03 132USD
DisposalGroupIncludingDiscontinuedOperationGrossProfitLoss61,320,0002026-07-03 9USD
Goodwill61,092,0002026-07-03 146USD
SalesRevenueGoodsNet55,374,0002018-03-30 104USD
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount52,700,0002014-03-28 9USD
BusinessAcquisitionsProFormaNetIncomeLoss-48,800,0002016-12-31 20USD
DeferredRevenueCurrent47,873,0002019-09-27 76USD
SellingGeneralAndAdministrativeExpense46,915,0002026-07-03 215USD
NetCashProvidedByUsedInFinancingActivities45,960,0002026-07-03 123USD
DisposalGroupIncludingDiscontinuedOperationGeneralAndAdministrativeExpense44,915,0002026-07-03 9USD
OperatingIncomeLoss44,080,0002026-07-03 223USD
PaymentsForRepurchaseOfCommonStock42,950,0002026-07-03 84USD
StockRepurchasedAndRetiredDuringPeriodValue42,950,0002026-07-03 59USD
InventoryFinishedGoodsNetOfReserves42,300,0002026-07-03 124USD
ResearchAndDevelopmentExpense42,080,0002026-07-03 215USD
GoodwillAcquiredDuringPeriod41,670,0002016-12-31 7USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest41,298,0002026-07-03 68USD
FinitelivedIntangibleAssetsAcquired139,500,0002016-12-31 2USD
AccountsPayableCurrent39,263,0002026-07-03 132USD
OperatingLeasesFutureMinimumPaymentsDue39,179,0002018-12-31 33USD
DisposalGroupIncludingDiscontinuedOperationAccountsNotesAndLoansReceivableNet38,017,0002026-04-03 5USD
DisposalGroupIncludingDiscontinuedOperationDeferredRevenue34,868,0002026-04-03 5USD
SalesRevenueServicesNet34,753,0002018-03-30 104USD
CapitalizedComputerSoftwareGross34,703,0002016-09-30 8USD
ValuationAllowanceAmount34,347,0002012-12-31 8USD
OperatingLossCarryforwardsValuationAllowance34,300,0002012-12-31 1USD
DeferredTaxAssetsValuationAllowance32,992,0002025-12-31 62USD
DeferredTaxAssetsTaxCreditCarryforwardsResearch30,630,0002025-12-31 34USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInEntitysCountryOfDomicile30,477,0002012-12-31 8USD
PrepaidExpenseAndOtherAssetsCurrent28,948,0002026-07-03 120USD
DisposalGroupIncludingDiscontinuedOperationCostsOfGoodsSold28,244,0002026-07-03 9USD
FutureAmortizationExpenseYearTwo27,328,0002012-03-30 4USD
IncomeLossFromContinuingOperations26,699,0002026-07-03 54USD
CostOfGoodsSold26,609,0002018-03-30 104USD
OtherAccruedLiabilitiesCurrent26,408,0002026-07-03 96USD
DebtInstrumentConvertibleCarryingAmountOfTheEquityComponent26,062,0002019-06-28 29USD
DisposalGroupIncludingDiscontinuedOperationInventory125,039,0002026-04-03 5USD
LesseeOperatingLeaseLiabilityPaymentsDue23,967,0002025-12-31 11USD
IncreaseDecreaseInInventories23,567,0002026-07-03 149USD
PropertyPlantAndEquipmentNet23,478,0002026-07-03 132USD
IncomeTaxReceivable23,200,0002019-12-31 1USD
DeferredTaxAssetsTaxCreditCarryforwardsGeneralBusiness22,900,0002011-12-31 1USD
ContractWithCustomerLiability22,664,0002026-07-03 40USD
ContractWithCustomerRefundLiabilityCurrent22,534,0002021-10-01 10USD
IncomeLossFromDiscontinuedOperationsNetOfTax-21,714,0002026-07-03 29USD
IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToReportingEntity-21,714,0002026-07-03 42USD
FutureAmortizationExpenseYearOne21,669,0002012-03-30 4USD
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals21,336,0002025-12-31 34USD
DebtAndCapitalLeaseObligations21,109,0002020-09-25 32USD
OperatingLeaseLiability21,097,0002025-12-31 11USD
ContractWithCustomerLiabilityCurrent20,775,0002026-07-03 56USD
FutureAmortizationExpenseYearThree20,520,0002012-03-30 4USD
SignificantPurchaseCommitmentRemainingMinimumAmountCommitted19,700,0002013-03-29 6USD
DeferredTaxAssetsOperatingLossCarryforwards19,203,0002025-12-31 34USD
ProceedsFromPaymentsForOtherFinancingActivities18,833,0002010-12-31 7USD
InventoryRawMaterialsNetOfReserves18,626,0002026-07-03 124USD
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue18,567,0002026-07-03 125USD
DisposalGroupIncludingDiscontinuedOperationOtherCurrentLiabilities18,501,0002026-04-03 5USD
OtherAssetsNoncurrent18,319,0002026-07-03 132USD
IncreaseDecreaseInAccountsPayable16,729,0002026-07-03 149USD
CostOfServices16,335,0002018-03-30 104USD
StockAndWarrantsIssuedDuringPeriodValuePreferredStockAndWarrants16,142,0002019-09-27 5USD
DeferredTaxAssetsNetNoncurrent15,900,0002015-12-31 2USD
OtherAssetsMiscellaneousCurrent15,886,0002026-07-03 92USD
DisposalGroupIncludingDiscontinuedOperationAssetsNoncurrent15,421,0002026-04-03 5USD
NotesAndLoansPayable15,413,0002023-12-31 10USD
DepreciationAndAmortization15,200,0002012-12-31 6USD
IncomeTaxExpenseBenefit14,599,0002026-07-03 215USD
DisposalGroupIncludingDiscontinuedOperationGoodwill14,547,0002013-12-31 5USD
GoodwillWrittenOffRelatedToSaleOfBusinessUnit14,547,0002013-12-31 1USD
DiscontinuedOperationIncomeLossFromDiscontinuedOperationBeforeIncomeTax-14,448,0002026-07-03 9USD
DisposalGroupIncludingDiscontinuedOperationOtherNoncurrentLiabilities14,367,0002026-04-03 5USD
EmployeeRelatedLiabilitiesCurrent14,335,0002026-07-03 96USD
OtherLiabilitiesNoncurrent14,176,0002026-07-03 132USD
LeaseholdImprovementsGross14,005,0002016-09-30 40USD
OtherBorrowings13,810,0002025-09-26 19USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign13,641,0002025-12-31 48USD
LoansPayable13,635,0002024-12-31 12USD
OperatingLeaseLiabilityNoncurrent13,524,0002026-07-03 59USD
OperatingLeasesFutureMinimumPaymentsDueCurrent13,515,0002018-12-31 18USD
IncomeTaxesReceivableNoncurrent13,345,0002020-09-25 22USD
DisposalGroupIncludingDiscontinuedOperationPrepaidAndOtherAssets13,342,0002026-04-03 5USD
OperatingLeaseRightOfUseAsset13,142,0002026-07-03 59USD
UnrecognizedTaxBenefits13,100,0002025-12-31 94USD
AllocatedShareBasedCompensationExpense12,848,0002026-07-03 198USD
InvestmentIncomeNet-11,651,0002019-12-31 15USD
OtherLongTermDebtCurrent11,402,0002020-09-25 6USD
PrepaidExpenseCurrent11,320,0002026-07-03 58USD
IncreaseDecreaseInOtherCurrentLiabilities11,078,0002021-10-01 2USD
LoansPayableToBank11,024,0002024-12-31 46USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized10,900,0002018-09-28 30USD
DeferredTaxAssetsTaxDeferredExpense10,897,0002019-12-31 1USD
DeferredTaxAssetsLiabilitiesNetNoncurrent10,575,0002019-12-31 16USD
LongTermDebtAndCapitalLeaseObligations10,511,0002019-12-31 29USD
IncomeTaxPaidFederalAfterRefundReceived10,500,0002025-12-31 1USD
OtherSundryLiabilitiesNoncurrent10,450,0002020-09-25 20USD
DeferredTaxLiabilitiesDeferredExpenseDeferredFinancingCosts10,300,0002015-12-31 1USD
OperatingLeasesFutureMinimumPaymentsDueInTwoYears10,139,0002018-12-31 33USD
LeaseAndRentalExpense10,100,0002018-12-31 24USD
LineOfCreditFacilityMaximumBorrowingCapacity10,000,0002014-09-26 14USD
DeferredIncomeTaxesAndOtherAssetsNoncurrent9,876,0002020-09-25 6USD
OtherLongTermDebtNoncurrent9,707,0002020-09-25 6USD
OtherAssetsMiscellaneous9,438,0002020-09-25 22USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber9,272,0002012-06-29 8shares
FurnitureAndFixturesGross9,110,0002016-09-30 40USD
DebtInstrumentUnamortizedDiscount9,085,0002019-06-28 29USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant9,004,0002017-12-31 54shares
IncreaseDecreaseInAccruedLiabilities8,951,0002026-07-03 134USD
InterestIncomeExpenseNet-8,772,0002020-09-25 50USD
DisposalGroupIncludingDiscontinuedOperationDeferredTaxAssets8,742,0002026-04-03 5USD
LongTermLoansPayable8,694,0002024-12-31 32USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-8,346,0002026-07-03 134USD
InterestExpenseDebt8,328,0002020-09-25 62USD
AdjustmentForAmortization8,319,0002019-12-31 63USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt8,254,0002020-12-31 16USD
IncreaseDecreaseInAccountsReceivable-8,152,0002026-07-03 149USD
OtherLongTermDebt8,052,0002025-09-26 14USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentBeforeTax-8,022,0002021-12-31 91USD
DisposalGroupIncludingDiscontinuedOperationOperatingIncomeLoss-7,936,0002026-07-03 9USD
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights7,816,1622016-09-26 9shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue7,800,0002011-09-30 2USD
EntityWideDisclosureOnGeographicAreasLongLivedAssetsInForeignCountries7,645,0002012-12-31 8USD
FutureAmortizationExpenseRemainderOfFiscalYear7,642,0002011-09-30 2USD
AccruedIncomeTaxesCurrent7,621,0002026-07-03 97USD
FiniteLivedIntangibleAssetsAmortizationExpense7,539,0002012-03-30 13USD
OtherNoncashExpense7,500,0002014-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized7,400,0002017-12-31 18shares
DiscontinuedOperationTaxEffectOfDiscontinuedOperation7,266,0002026-07-03 9USD
RepaymentsOfLongTermCapitalLeaseObligations7,132,0002018-12-31 6USD
AvailableForSaleSecuritiesAmortizedCost6,928,0002016-12-31 49USD
AvailableForSaleSecuritiesDebtMaturitiesWithinOneYearFairValue6,923,0002016-12-31 47USD
ContractWithCustomerLiabilityNoncurrent6,921,0002020-09-25 14USD
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebtSubsequentAdjustments6,909,0002020-12-31 11USD
ConstructionInProgressExpendituresIncurredButNotYetPaid6,908,0002009-12-31 2USD
PropertyPlantAndEquipmentFairValueDisclosure6,900,0002009-12-31 2USD
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued6,800,0002012-12-31 6USD
LongTermDebtAndCapitalLeaseObligationsCurrent6,713,0002019-12-31 32USD
OperatingLeasesFutureMinimumPaymentsDueThereafter6,694,0002018-12-31 33USD
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths6,665,0002025-12-31 8USD
OtherComprehensiveIncomeLossBeforeReclassificationsBeforeTax6,542,0002017-09-29 9USD
FutureAmortizationExpenseYearFour6,497,0002012-03-30 4USD
InventorySuppliesNetOfReserves6,309,0002022-12-31 48USD
ShortTermInvestments6,305,0002023-09-29 16USD
DiscontinuedOperationGainLossOnDisposalOfDiscontinuedOperationNetOfTax-6,251,0002026-07-03 23USD
IncomeTaxesReceivable6,170,0002020-09-25 35USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments-6,069,0002021-07-02 147USD
PaymentsRelatedToTaxWithholdingForShareBasedCompensation6,025,0002026-07-03 77USD
ResearchAndDevelopmentArrangementContractToPerformForOthersCompensationEarned6,000,0002017-12-31 3USD
OperatingLeaseLiabilityCurrent5,988,0002026-07-03 59USD
IncreaseDecreaseInDeferredRevenue5,979,0002026-07-03 149USD
ProceedsFromAccountsReceivableSecuritization5,968,0002016-09-30 6USD
DeferredTaxAssetsPropertyPlantAndEquipment5,877,0002019-12-31 4USD
PaymentsToAcquireEquityMethodInvestments5,867,0002014-09-26 2USD
AccumulatedOtherComprehensiveIncomeLossForeignCurrencyTranslationAdjustmentNetOfTax5,774,0002020-12-31 52USD
OtherShortTermBorrowings5,758,0002025-09-26 12USD
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo5,632,0002025-12-31 11USD
ProductWarrantyAccrualPayments5,629,0002011-09-30 8USD
DefinedBenefitPensionPlanLiabilitiesNoncurrent5,600,0002020-09-25 21USD
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate5,600,0002025-12-31 36USD
DisposalGroupIncludingDiscontinuedOperationAccountsPayable5,597,0002026-04-03 5USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized5,450,0002012-06-29 1shares
RepaymentsOfOtherDebt5,447,0002024-12-31 9USD
DeferredTaxLiabilitiesTaxDeferredIncome5,434,0002011-12-31 3USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree5,257,0002023-12-31 18USD
DeferredTaxAssetsOther5,249,0002025-12-31 22USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo5,238,0002023-12-31 18USD
Depreciation5,193,0002026-07-03 149USD
ProceedsFromLongTermCapitalLeaseObligations5,066,0002018-12-31 6USD
PreferredStockSharesAuthorized5,000,0002026-07-03 132shares
NetIncomeLoss4,985,0002026-07-03 284USD
LoansPayableCurrent4,941,0002024-12-31 32USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths4,918,0002023-12-31 9USD
IncomeTaxesPaidNet4,914,0002026-07-03 95USD
IncreaseDecreaseInDeferredRevenueAndCustomerAdvancesAndDeposits-4,800,0002016-04-01 1USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic-4,780,0002025-12-31 48USD
OtherPrepaidExpenseCurrent4,730,0002016-09-30 18USD
DeferredRevenueNoncurrent4,652,0002016-12-31 6USD
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations-4,646,0002019-06-28 26USD
LesseeOperatingLeaseLiabilityPaymentsDueYearThree4,567,0002025-12-31 11USD
AmortizationOfDebtDiscountPremium4,549,0002020-09-25 62USD
ProceedsFromIssuanceOfSharesUnderIncentiveAndShareBasedCompensationPlansIncludingStockOptions4,534,0002026-07-03 81USD
DefinedBenefitPlanBenefitObligation4,532,0002024-12-31 55USD
RestructuringCosts4,492,0002016-07-01 6USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber4,459,0002012-06-29 4shares
AmountOfDeferredCostsRelatedToLongTermContracts4,440,0002017-12-31 28USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets4,334,0002026-07-03 147USD
AccruedRentNoncurrent4,226,0002016-12-31 6USD
StockRepurchasedAndRetiredDuringPeriodShares4,200,0002026-07-03 36shares
DebtInstrumentUnamortizedDiscountPremiumNet4,100,0002015-12-31 6USD
DebtIssuanceCosts4,100,0002016-04-01 5USD
DeferredFinanceCostsGross4,100,0002015-12-31 1USD
DeferredFinanceCostsNoncurrentGross4,100,0002015-12-31 11USD
RestructuringReserve4,098,0002020-12-31 34USD
FutureAmortizationExpenseYearFive4,097,0002012-03-30 4USD
OperatingLeasesFutureMinimumPaymentsDueInThreeYears4,088,0002018-12-31 33USD
PaymentsForRestructuring4,026,0002020-12-31 11USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFour3,985,0002025-12-31 11USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue3,900,0002022-12-31 89USD
ProceedsFromOtherDebt3,835,0002025-12-31 66USD
DeferredTaxLiabilities3,812,0002025-12-31 34USD
InventoryPartsAndComponentsNetOfReserves3,805,0002026-07-03 36USD
LeaseCost3,798,0002026-07-03 86USD
DeferredTaxAssetsGoodwillAndIntangibleAssets3,695,0002025-12-31 19USD
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount3,600,0002020-12-31 2USD
HostingArrangementServiceContractImplementationCostCapitalizedBeforeAccumulatedAmortization3,600,0002019-12-31 2USD
CostMethodInvestments3,593,0002020-09-25 48USD
ProductWarrantyAccrual3,581,0002020-09-25 192USD
ProductWarrantyAccrualClassifiedCurrent3,581,0002020-09-25 48USD
CustomerDepositsCurrent3,557,0002019-12-31 26USD
DeferredFederalIncomeTaxExpenseBenefit3,514,0002025-12-31 33USD
DeferredTaxAssetsOtherTaxCarryforwards3,500,0002011-12-31 1USD
AccruedBonusesCurrent3,476,0002015-12-31 10USD
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter3,436,0002024-12-31 13USD
OperatingLeasesFutureMinimumPaymentsRemainderOfFiscalYear3,433,0002018-09-28 15USD
BusinessExitCosts13,416,0002020-12-31 10USD
OperatingLeasePayments3,334,0002026-07-03 86USD
DefinedBenefitPlanAccumulatedBenefitObligation3,300,0002016-12-31 2USD
GuaranteeObligationsMaximumExposure3,300,0002018-09-28 27USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue3,300,0002021-12-31 2USD
ComprehensiveIncomeNetOfTax3,275,0002026-07-03 199USD
StockRepurchasedDuringPeriodShares3,246,0002012-09-28 2shares
InterestExpenseDebtExcludingAmortization3,141,0002020-09-25 62USD
OtherComprehensiveIncomeLossNetOfTax-3,141,0002021-07-02 42USD
ValuationAllowanceDeferredTaxAssetChangeInAmount3,100,0002015-12-31 10USD
RestrictedStockValueSharesIssuedNetOfTaxWithholdings3,083,0002022-07-01 27USD
OperatingLeaseCost3,077,0002026-07-03 86USD
StandardProductWarrantyAccrualPayments3,075,0002020-09-25 117USD
LongTermDebtCurrent2,944,0002026-07-03 10USD
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations-2,939,0002019-06-28 26USD
DeferredIncomeTaxesAndTaxCredits2,917,0002026-07-03 73USD
OtherPaymentsToAcquireBusinesses2,900,0002016-07-01 1USD
CurrentForeignTaxExpenseBenefit2,884,0002025-12-31 48USD
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount2,870,0002025-12-31 11USD
IncomeTaxExpenseBenefitContinuingOperations2,854,0002011-12-31 3USD
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear2,795,0002019-09-27 3USD
ReclassificationFromAccumulatedOtherComprehensiveIncomeCurrentPeriodBeforeTax-2,788,0002016-09-30 6USD
NonoperatingIncomeExpense-2,782,0002026-07-03 155USD
ProvisionForDoubtfulAccounts2,778,0002023-12-31 94USD
GuaranteesFairValueDisclosure2,700,0002017-12-31 1USD
LettersOfCreditOutstandingAmount2,700,0002020-09-25 14USD
AccruedRoyaltiesCurrent2,627,0002020-09-25 30USD
IncreaseDecreaseInOtherCurrentAssets-2,614,0002021-10-01 2USD
CostOfGoodsSoldAmortization2,590,0002018-06-29 30USD
CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations2,532,0002025-12-31 3USD
OperatingLeasesFutureMinimumPaymentsDueInFourYears2,523,0002018-12-31 33USD
BusinessAcquisitionPreacquisitionContingencyAmountOfSettlement2,500,0002016-09-30 4USD
TaxAdjustmentsSettlementsAndUnusualProvisions-2,500,0002017-12-31 9USD
UnrecognizedTaxBenefitsIncreasesResultingFromSettlementsWithTaxingAuthorities2,500,0002011-12-31 3USD
InterestPaid2,495,0002019-06-28 10USD
PostemploymentBenefitsLiabilityNoncurrent2,485,0002017-09-29 7USD
IncomeTaxReconciliationForeignIncomeTaxRateDifferential2,422,0002019-12-31 30USD
StockRedeemedOrCalledDuringPeriodValue2,410,0002020-06-26 4USD
IncomeTaxReconciliationTaxContingenciesDomestic-2,400,0002017-09-29 1USD
RoyaltyExpense2,400,0002011-12-31 3USD
ProductWarrantyAccrualWarrantiesIssued2,342,0002020-09-25 125USD
CapitalizedSoftwareDevelopmentCostsForSoftwareSoldToCustomers2,300,0002020-12-31 9USD
OperatingLeasesFutureMinimumPaymentsDueInFiveYears2,220,0002018-12-31 33USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue2,200,0002011-09-30 2USD
InterestPaidNet2,162,0002026-07-03 54USD
ProceedsFromIssuanceOfCommonStock2,147,0002019-06-28 64USD
CapitalizedContractCostNet2,144,0002025-12-31 20USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod2,139,0002012-06-29 2shares
DeferredCompensationShareBasedArrangementsLiabilityCurrent2,100,0002018-09-28 18USD
EffectiveIncomeTaxRateReconciliationGiltiAmount2,084,0002025-12-31 1USD
DeferredCostsCurrent2,062,0002020-09-25 20USD
PostemploymentBenefitsLiabilityCurrent2,055,0002019-12-31 13USD
IncomeTaxReconciliationDispositionOfAssets-2,000,0002019-12-31 2USD
UnrecognizedTaxBenefitsIncomeTaxPenaltiesExpense2,000,0002011-12-31 1USD
RestructuringAndRelatedCostExpectedCost12,000,0002025-09-26 2USD
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue11,999,0002011-12-31 1USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossBeforeReclassificationAndTax1,959,0002023-03-31 57USD
DeferredTaxLiabilitiesPropertyPlantAndEquipment1,952,0002025-12-31 31USD
IncomeTaxExaminationPenaltiesAndInterestExpense1,900,0002012-12-31 1USD
RestructuringReserveCurrent1,900,0002020-09-25 22USD
StockIssued1,870,0002009-07-03 1USD
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate1,861,0002025-12-31 28USD
DeferredTaxLiabilitiesLeasingArrangements1,860,0002025-12-31 15USD
LesseeOperatingLeaseLiabilityPaymentsDueYearFive1,851,0002025-12-31 11USD
CapitalizedComputerSoftwareImpairments11,800,0002024-12-31 6USD
IncomeTaxExaminationLiabilityRefundAdjustmentFromSettlementWithTaxingAuthority1,800,0002015-10-02 1USD
RestrictedCashAndInvestments1,800,0002016-12-31 1USD
PrepaidTaxes1,770,0002015-12-31 10USD
ContractWithCustomerAssetNetCurrent1,742,0002026-07-03 67USD
InventoryWorkInProcessNetOfReserves1,742,0002026-07-03 124USD
ContractWithCustomerAssetNet1,742,0002026-07-03 34USD
CashProvidedByUsedInFinancingActivitiesDiscontinuedOperations-1,731,0002025-12-31 3USD
IncreaseDecreaseInRestructuringReserve-1,724,0002012-12-31 6USD
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent-1,710,0002026-07-03 184USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability1,705,0002026-07-03 75USD
RestructuringCharges1,700,0002025-09-26 121USD
AssetImpairmentCharges1,637,0002025-12-31 22USD
DefinedBenefitPlanSettlementsBenefitObligation1,612,0002024-12-31 2USD
WarrantsAndRightsOutstanding1,600,0002016-09-26 1USD
IncomeTaxPaidStateAndLocalAfterRefundReceived1,600,0002025-12-31 1USD
DeferredIncomeTaxExpenseBenefit1,527,0002020-09-25 64USD
CapitalizedContractCostNetCurrent1,502,0002020-09-25 6USD
DecreaseInUnrecognizedTaxBenefitsIsReasonablyPossible1,500,0002018-06-29 4USD
StockIssuedDuringPeriodValueShareBasedCompensation-1,491,0002026-07-03 123USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,479,0002026-07-03 76USD
IncomeTaxReconciliationTaxContingencies1,467,0002025-12-31 28USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber1,453,0002020-12-31 3shares
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber1,453,0002020-12-31 3shares
InventoryWriteDown1,441,0002026-07-03 133USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive1,419,0002021-12-31 15USD
OtherComprehensiveIncomeLossBeforeTaxPortionAttributableToParent-1,414,0002026-07-03 178USD
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentBeforeTaxPortionAttributableToParent-1,414,0002026-07-03 43USD
SignificantChangeInUnrecognizedTaxBenefitsIsReasonablyPossibleEstimatedRangeOfChangeUpperBound1,400,0002015-10-02 6USD
CashAndCashEquivalentsPeriodIncreaseDecrease1,389,0002017-12-31 70USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation1,376,0002022-12-31 28USD
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour1,340,0002022-12-31 17USD
OtherAccruedLiabilitiesNoncurrent1,334,0002011-09-30 12USD
LossContingencyAccrualCarryingValueCurrent1,323,0002020-09-25 28USD
DeferredSalesCommission1,309,0002019-12-31 9USD
AdjustmentOfWarrantsGrantedForServices1,302,0002021-10-01 30USD
LiabilitiesSubjectToCompromiseAccountsPayableAndAccruedLiabilities1,300,0002010-12-31 2USD
LossContingencyAccrualCarryingValueProvision1,300,0002010-12-31 1USD
LossContingencyAccrualProvision1,300,0002010-12-31 1USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedInPeriodFairValue1,300,0002013-03-29 5USD
AdjustmentsToAdditionalPaidInCapitalTaxEffectFromShareBasedCompensation-1,276,0002013-12-31 9USD
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive1,267,0002025-12-31 11USD
OtherDeferredCostsNet1,259,0002018-09-28 2USD
CurrentFederalTaxExpenseBenefit1,221,0002025-12-31 48USD
DisposalGroupIncludingDiscontinuedOperationPropertyPlantAndEquipment1,207,0002026-04-03 5USD
RestrictedCashEquivalentsNoncurrent1,203,0002017-12-31 1USD
IncomeTaxReconciliationDeductions1,200,0002017-03-31 2USD
IncomeTaxReconciliationTaxContingenciesForeign-1,200,0002017-03-31 1USD
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions1,200,0002025-12-31 42USD
FairValueAdjustmentOfWarrants1,185,0002018-09-28 5USD
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost1,176,0002025-12-31 6USD
CommonStockCapitalSharesReservedForFutureIssuance1,135,4852011-12-31 1shares
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities1,106,0002019-09-27 6USD
CapitalizedComputerSoftwareImpairments1,100,0002014-12-31 2USD
IncomeTaxReconciliationTaxHolidays1,100,0002012-12-31 3USD
IndefinitelivedIntangibleAssetsAcquired1,100,0002016-07-01 2USD
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment1,096,0002018-12-31 21USD
UnamortizedDebtIssuanceExpense1,095,0002019-06-28 32USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriod1,039,0002012-06-29 5shares
IncomeTaxReconciliationNondeductibleExpenseImpairmentLosses1,013,0002025-12-31 16USD
CompensatingBalanceAmount1,000,0002018-12-31 2USD
IncomeTaxExaminationIncreaseDecreaseInLiabilityFromPriorYear-1,000,0002014-12-31 2USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod1,000,0002012-06-29 2shares
IncomeTaxReconciliationTaxCreditsForeign986,0002025-12-31 1USD
DeferredForeignIncomeTaxExpenseBenefit-960,0002025-12-31 48USD
IncomeTaxReconciliationStateAndLocalIncomeTaxes956,0002025-12-31 19USD

What to be careful about

What this model itself distrusts about HLIT's figures. Written by the derivation as it ran, not added afterwards.