Lumentum Holdings Inc. (LITE) FY2026 YTD Q2 Statement of Cash Flows

Income StatementCash FlowBalance Sheet

Statement of Cash Flows

2025-06-29 to 2025-12-27

Swipe to see the full flow
Lumentum Holdings Inc. cash flow reconciliation, Jun 29, 2025 through Dec 27, 2025One connected Sankey reconciles operating, investing and financing net cash flows through a shared cash pool, from beginning cash to ending cash. Ribbons flow left to right on one dollar scale. Activity totals are dark gray; beginning and ending cash are blue. Cash basis for beginning and ending balances and net cash change: Cash, cash equivalents, and restricted cash. Intermediate calculation bars are lighter gray. Calculated remaining financing cash flows are purple; remaining operating and investing bundles are gray. Their underlying inflows and outflows are not separately identified. Net income is green for profit and red for loss. Identified asset purchases, sales and maturities are blue in either cash direction. Purple identifies capital transactions such as borrowing, repayments, share issuance and dividends. Free cash flow is a separate comparison, not an added cash flow. Read chart description and values below for full signed amounts, including zero items.Net income (loss) → Net cash from operating activities: $82,400,000.00Stock-based compensation → Operating adjustments reconciliation: $87,800,000.00Accounts payable → Operating adjustments reconciliation: $79,900,000.00Amortization and write-off of acquired intangibles → Operating adjustments reconciliation: $68,400,000.00Depreciation expense → Operating adjustments reconciliation: $58,400,000.00Accrued payroll and related expenses → Operating adjustments reconciliation: $27,400,000.00Accrued expenses and other current and non-current liabilities → Operating adjustments reconciliation: $21,800,000.00Write-down and loss on sales and dispositions of property, plant and equipment → Operating adjustments reconciliation: $12,000,000.00Inducement expense on partial repurchase of 2026 Notes → Operating adjustments reconciliation: $5,900,000.00Amortization of debt discount and debt issuance costs → Operating adjustments reconciliation: $1,900,000.00Income taxes, net → Operating adjustments reconciliation: $1,500,000.00Change in valuation allowance on deferred tax assets → Operating adjustments reconciliation: $1,400,000.00Operating lease liabilities → Operating adjustments reconciliation: $400,000.00Operating adjustments reconciliation → Net cash from operating activities: $102,200,000.00Operating adjustments reconciliation → Accounts receivable: $126,700,000.00Operating adjustments reconciliation → Inventories: $102,500,000.00Operating adjustments reconciliation → Prepayments and other current and non-currents assets: $27,400,000.00Operating adjustments reconciliation → Other non-cash items: $6,200,000.00Operating adjustments reconciliation → Operating lease right-of-use assets, net: $1,700,000.00Operating adjustments reconciliation → Bad debt recovery: $100,000.00Proceeds from the issuance of 2032 Notes, net of issuance costs → financing reconciliation: $1,254,700,000.00Proceeds from term loans → financing reconciliation: $47,900,000.00Proceeds from employee stock plans → financing reconciliation: $8,700,000.00financing reconciliation → Net cash from financing activities: $251,600,000.00financing reconciliation → Payment for partial repurchase of 2026 Notes: $843,100,000.00financing reconciliation → Payment of withholding taxes related to net share settlement of restricted stock units: $107,400,000.00financing reconciliation → Payment for 2032 capped call options: $102,000,000.00financing reconciliation → Principal payments on term loans: $5,100,000.00financing reconciliation → Payment for financing costs related to revolving credit facility - Revolving Credit Facility: $2,000,000.00financing reconciliation → Remaining financing cash flows, net (calculated): $100,000.00Net cash used in investing activities → investing reconciliation: $299,200,000.00Proceeds from maturities and sales of short-term investments → investing reconciliation: $118,000,000.00Proceeds from the sales of property, plant and equipment → investing reconciliation: $100,000.00investing reconciliation → Purchases of short-term investments: $257,500,000.00investing reconciliation → Payments for acquisition of property, plant and equipment: $159,800,000.00Beginning cash: Cash, cash equivalents, and restricted cash → Cash sources and uses: $520,700,000.00Net cash from operating activities → Cash sources and uses: $184,600,000.00Net cash from financing activities → Cash sources and uses: $251,600,000.00Cash sources and uses → Ending cash: Cash, cash equivalents, and restricted cash: $657,700,000.00Cash sources and uses → Net cash used in investing activities: $299,200,000.00Accrued payroll and related expenses: $27,400,000.00Accrued compensation+$27.40 MAccounts receivable: -$126,700,000.00Accounts receivable−$126.70 MDepreciation expense: $58,400,000.00Depreciation expense+$58.40 MAmortization and write-off of acquired intangibles: $68,400,000.00Intangible amort. & write-off+$68.40 MStock-based compensation: $87,800,000.00Stock-based compensation+$87.80 MIncome taxes, net: $1,500,000.00Deferred tax balances+$1.50 MOther non-cash items: -$6,200,000.00Other non-cash items−$6.20 MWrite-off of right-of-use assets: $0.00Inducement expense on partial repurchase of 2026 Notes: $5,900,000.00Convertible debt inducement+$5.90 MAmortization of debt discount and debt issuance costs: $1,900,000.00Discount & premium amortization+$1.90 MWrite-down and loss on sales and dispositions of property, plant and equipment: $12,000,000.00Other asset gain & loss+$12.00 MAccrued expenses and other current and non-current liabilities: $21,800,000.00Other accrued liabilities+$21.80 MAccounts payable: $79,900,000.00Accounts payable+$79.90 MOperating lease liabilities: $400,000.00Operating lease liabilities+$400.00 KBad debt recovery: -$100,000.00Credit loss provision−$100.00 KNet income (loss): $82,400,000.00Net income (loss)+$82.40 MOperating lease right-of-use assets, net: -$1,700,000.00Operating lease right-of-use−$1.70 MInventories: -$102,500,000.00Inventories−$102.50 MPrepayments and other current and non-currents assets: -$27,400,000.00Other operating assets−$27.40 MChange in valuation allowance on deferred tax assets: $1,400,000.00Valuation allowance release+$1.40 MNet cash from operating activities: $184,600,000.00Operating cash+$184.60 MOperating adjustments reconciliation: $366,800,000.00Proceeds from the issuance of 2032 Notes, net of issuance costs: $1,254,700,000.00Convertible debt issued+$1.25 BProceeds from term loans: $47,900,000.00Debt issued+$47.90 MProceeds from employee stock plans: $8,700,000.00Employee stock plan proceeds+$8.70 MPayment for partial repurchase of 2026 Notes: -$843,100,000.00Convertible debt repaid−$843.10 MPayment for 2032 capped call options: -$102,000,000.00Capped call purchases−$102.00 MPayment of withholding taxes related to net share settlement of restricted stock units: -$107,400,000.00Stock-award tax withholding−$107.40 MPrincipal payments on term loans: -$5,100,000.00Secured debt repaid−$5.10 MPayment of acquisition related holdback: -$0.00Payment for financing costs related to revolving credit facility - Revolving Credit Facility: -$2,000,000.00Debt issuance costs−$2.00 MRemaining financing cash flows, net (calculated): -$100,000.00Remaining financing (calculated)−$100.00 KNet cash from financing activities: $251,600,000.00Financing cash+$251.60 Mfinancing reconciliation: $1,311,300,000.00Payments for acquisition of property, plant and equipment: -$159,800,000.00PP&E purchases−$159.80 MPurchases of short-term investments: -$257,500,000.00Short-term investment purchases−$257.50 MProceeds from maturities and sales of short-term investments: $118,000,000.00Short-term investment proceeds+$118.00 MProceeds from the sales of property, plant and equipment: $100,000.00Other PP&E sales+$100.00 KNet cash used in investing activities: -$299,200,000.00. Cash required to fund net payments.Investing cash−$299.20 Minvesting reconciliation: $417,300,000.00Cash sources and uses: $956,900,000.00Beginning cash: Cash, cash equivalents, and restricted cash: $520,700,000.00Beginning cash$520.70 MEnding cash: Cash, cash equivalents, and restricted cash: $657,700,000.00Ending cash$657.70 MCASH RECONCILIATIONOperatingflowsFinancingflowsInvestingflowsFree cash flow$24.80 MOperating cash − cash spent on PP&ECash flow / Net income2.24×Operating cash flow ÷ net incomeNet cash change+$137.00 MEnding cash − beginning cash
Chart details

Lumentum Holdings Inc. cash flow reconciliation, Jun 29, 2025 through Dec 27, 2025

Cash flows for Jun 29, 2025 through Dec 27, 2025. Cash basis: Cash, cash equivalents, and restricted cash. Beginning cash: Jun 28, 2025. Ending cash: Dec 27, 2025. Beginning and ending cash are dated balances. Positive cash flows add cash; negative cash flows reduce it.

Beginning cash on Jun 28, 2025
520,700,000 US dollars. Beginning cash: Cash, cash equivalents, and restricted cash
Operating activities
184,600,000 US dollars. Net cash provided.
Net income (loss)
82,400,000 US dollars
Accrued payroll and related expenses
27,400,000 US dollars
Accounts receivable
negative 126,700,000 US dollars
Depreciation expense
58,400,000 US dollars
Amortization and write-off of acquired intangibles
68,400,000 US dollars
Stock-based compensation
87,800,000 US dollars
Income taxes, net
1,500,000 US dollars
Other non-cash items
negative 6,200,000 US dollars
Write-off of right-of-use assets
0 US dollars
Inducement expense on partial repurchase of 2026 Notes
5,900,000 US dollars
Amortization of debt discount and debt issuance costs
1,900,000 US dollars
Write-down and loss on sales and dispositions of property, plant and equipment
12,000,000 US dollars
Accrued expenses and other current and non-current liabilities
21,800,000 US dollars
Accounts payable
79,900,000 US dollars
Operating lease liabilities
400,000 US dollars
Bad debt recovery
negative 100,000 US dollars
Operating lease right-of-use assets, net
negative 1,700,000 US dollars
Inventories
negative 102,500,000 US dollars
Prepayments and other current and non-currents assets
negative 27,400,000 US dollars
Change in valuation allowance on deferred tax assets
1,400,000 US dollars
Investing activities
negative 299,200,000 US dollars. Net cash used.
Payments for acquisition of property, plant and equipment
negative 159,800,000 US dollars
Purchases of short-term investments
negative 257,500,000 US dollars
Proceeds from maturities and sales of short-term investments
118,000,000 US dollars
Proceeds from the sales of property, plant and equipment
100,000 US dollars
Financing activities
251,600,000 US dollars. Net cash provided. The remaining amount is calculated by subtracting the other displayed items from the financing total. The filing's tagged financing lines do not add up to the financing total; this is the difference. It may combine inflows and outflows.
Proceeds from the issuance of 2032 Notes, net of issuance costs
1,254,700,000 US dollars
Proceeds from term loans
47,900,000 US dollars
Proceeds from employee stock plans
8,700,000 US dollars
Payment for partial repurchase of 2026 Notes
negative 843,100,000 US dollars
Payment for 2032 capped call options
negative 102,000,000 US dollars
Payment of withholding taxes related to net share settlement of restricted stock units
negative 107,400,000 US dollars
Principal payments on term loans
negative 5,100,000 US dollars
Payment of acquisition related holdback
0 US dollars
Payment for financing costs related to revolving credit facility - Revolving Credit Facility
negative 2,000,000 US dollars
Remaining financing cash flows, net (calculated)
negative 100,000 US dollars
Operating adjustment reconciliation
366,800,000 US dollars. Intermediate calculation joining the operating reconciliation branches. Its gross amount includes any portion of net income routed through this junction. It is not an additional cash source or use.
financing displayed reconciliation
1,311,300,000 US dollars. Intermediate calculation joining the displayed items and the calculated net remainder. It does not establish gross cash receipts or payments and is not an additional cash flow.
investing gross reconciliation
417,300,000 US dollars. Gross amount at the activity's junction before offsetting its receipts and deductions. It is not an additional cash source or use.
Exchange-rate effect
0 US dollars
Ending cash on Dec 27, 2025
657,700,000 US dollars. Ending cash: Cash, cash equivalents, and restricted cash
Cash sources and uses
956,900,000 US dollars. Opening cash plus net sources, equal to net uses plus ending cash.
Net cash change
137,000,000 US dollars. Ending cash minus beginning cash.
Cash flow / Net income
2.24×. Operating cash flow divided by reconciliation net income for the same period. Black from 0.90× through 1.10×; green above 1.10×; red below 0.90×. Color uses the unrounded ratio.
Operating cash flow
184,600,000 US dollars. Operating cash flow used in the free cash flow calculation.
Cash purchases of property, plant and equipment
159,800,000 US dollars. These cash purchases are already included in investing activities above.
Free cash flow
24,800,000 US dollars. A supplemental measure; finance-lease payments are excluded from this definition.

Chart connections

  • Beginning cash plus operating, investing and financing cash flows plus the exchange-rate effect equals ending cash. Negative amounts reduce cash.
  • Financing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Investing contributions meet at a reconciliation junction before connecting to the net cash total.
  • Operating reconciliation adjustments are not all independent cash receipts.
  • Net income enters operating cash directly in the reconciliation. The adjustment junction contributes the remaining $102.20M after reconciling the other positive and negative adjustments. These connections depict an accounting reconciliation, not traced cash receipts.
  • Each activity has one net cash bar connected to the shared cash pool. Positive activity totals enter the pool; negative activity totals leave the pool to fund that activity's net payments. The central pool does not assign a particular funding source to a particular payment.
  • The intermediate calculation bars include both sides of the displayed activity breakdowns; they are not additional cash flows.
  • Operating cash flow minus cash purchases of property, plant and equipment equals free cash flow: 184,600,000 US dollars minus 159,800,000 US dollars equals 24,800,000 US dollars.
Lumentum Holdings Inc. (LITE) FY2026 YTD Q2 Statement of Cash Flows Sankey chart
Free to share unchanged, with credit to Plicit.ai · CC BY-NC-ND 4.0Download PNG

Newsletter

Get the teardowns by email

Subscribe if you want the public-company teardowns in your inbox when they're released.

Product waitlist

Health Check and Teardown for your own company

A health check uncovers insights of your private books, not a public ticker. Join this list to get notified as soon as we go-live!