Adobe Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Adobe Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-08-29 | 2025-05-30 | 2025-02-28 | 2024-11-29 | 2024-08-30 | 2024-05-31 | 2024-03-01 | 2023-12-01 | 2023-09-01 | 2023-06-02 | 2023-03-03 | 2022-12-02 | 2022-09-02 | 2022-06-03 | 2022-03-04 | 2021-12-03 | 2021-09-03 | 2021-06-04 | 2021-03-05 | 2020-11-27 | 2020-08-28 | 2020-05-29 | 2020-02-28 | 2019-11-29 | 2019-08-30 | 2019-05-31 | 2019-03-01 | 2018-11-30 | 2018-08-31 | 2018-06-01 | 2018-03-02 | 2017-12-01 | 2017-09-01 | 2017-06-02 | 2017-03-03 | 2016-12-02 | 2016-09-02 | 2016-06-03 | 2016-03-04 | 2015-11-27 | 2015-08-28 | 2015-05-29 | 2015-02-27 | 2014-11-28 | 2014-08-29 | 2014-05-30 | 2014-02-28 | 2013-11-29 | 2013-08-30 | 2013-05-31 | 2013-03-01 | 2012-11-30 | 2012-08-31 | 2012-06-01 | 2012-03-02 | 2011-12-02 | 2011-09-02 | 2011-06-03 | 2011-03-04 | 2010-12-03 | 2010-09-03 | 2010-06-04 | 2010-03-05 | 2009-11-27 | 2009-08-28 | 2009-05-29 | 2009-02-27 | 2008-11-28 | 2008-08-29 | 2007-08-31 | 2007-06-01 | 2007-03-02 | 2006-12-01 | 2006-09-01 | 2006-06-02 | 2006-03-03 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 1,772,000,000 | 1,691,000,000 | 1,811,000,000 | 1,683,000,000 | 1,684,000,000 | 1,573,000,000 | 620,000,000 | 1,483,000,000 | 1,403,000,000 | 1,295,000,000 | 1,247,000,000 | 1,176,000,000 | 1,136,000,000 | 1,178,000,000 | 1,266,000,000 | 1,233,000,000 | 1,212,000,000 | 1,116,000,000 | 1,261,000,000 | 2,250,000,000 | 955,000,000 | 1,100,000,000 | 955,000,000 | 851,861,000 | 792,763,000 | 632,593,000 | 674,241,000 | 678,240,000 | 666,291,000 | 663,167,000 | 583,076,000 | 501,549,000 | 419,569,000 | 374,390,000 | 398,446,000 | 399,613,000 | 270,788,000 | 244,074,000 | 254,307,000 | 222,705,000 | 174,465,000 | 147,493,000 | 84,888,000 | 88,136,000 | 44,686,000 | 88,527,000 | 47,046,000 | 65,320,000 | 83,002,000 | 76,546,000 | 65,117,000 | 222,333,000 | 201,357,000 | 223,876,000 | 185,209,000 | 173,719,000 | 195,101,000 | 229,436,000 | 234,591,000 | 268,850,000 | 230,065,000 | 148,611,000 | 127,154,000 | -32,043,000 | 136,045,000 | 126,071,000 | 156,435,000 | 245,917,000 | 191,608,000 | 143,851,000 | 183,244,000 | 94,396,000 | 228,063,928 | 105,072 | ||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and accretion | 208,000,000 | 209,000,000 | 217,000,000 | 218,000,000 | 213,000,000 | 214,000,000 | 212,000,000 | 222,000,000 | 218,000,000 | 220,000,000 | 212,000,000 | 215,000,000 | 216,000,000 | 212,000,000 | 213,000,000 | 205,000,000 | 193,000,000 | 194,000,000 | 196,000,000 | 190,000,000 | 191,000,000 | 188,000,000 | 188,000,000 | 295,612,000 | 150,549,000 | 145,610,000 | 144,898,000 | 106,720,000 | 86,890,000 | 76,360,000 | 76,522,000 | 81,234,000 | 82,319,000 | 81,635,000 | 80,809,000 | 81,860,000 | 84,014,000 | 84,461,000 | 81,200,000 | 86,359,000 | 87,550,000 | 85,929,000 | 79,635,000 | 78,147,000 | 80,154,000 | 77,653,000 | 77,636,000 | 81,350,000 | 82,175,000 | 80,950,000 | 76,752,000 | 78,621,000 | 74,110,000 | 77,174,000 | 69,861,000 | 73,290,000 | 64,009,000 | 66,620,000 | 66,286,000 | 76,097,000 | 73,154,000 | 74,906,000 | 68,581,000 | 85,037,000 | 63,921,000 | 64,725,000 | 68,740,000 | 69,732,000 | 62,679,000 | 68,488,000 | ||||||
stock-based compensation | 497,000,000 | 481,000,000 | 475,000,000 | 441,000,000 | 474,000,000 | 467,000,000 | 451,000,000 | 427,000,000 | 442,000,000 | 433,000,000 | 416,000,000 | 388,000,000 | 378,000,000 | 352,000,000 | 322,000,000 | 269,000,000 | 280,000,000 | 260,000,000 | 260,000,000 | 233,000,000 | 232,000,000 | 227,000,000 | 217,000,000 | 203,205,000 | 195,513,000 | 204,299,000 | 184,688,000 | 169,621,000 | 165,131,000 | 144,322,000 | 130,488,000 | 120,050,000 | 117,042,000 | 116,049,000 | 98,310,000 | 87,530,000 | 84,503,000 | 85,569,000 | 92,310,000 | 81,023,000 | 85,976,000 | 84,652,000 | 84,208,000 | 84,890,000 | 83,013,000 | 83,010,000 | 82,788,000 | 84,897,000 | 81,024,000 | 78,870,000 | 84,196,000 | 75,853,000 | 79,669,000 | 71,398,000 | 71,582,000 | 75,134,000 | 65,118,000 | 74,859,000 | 70,992,000 | 56,841,000 | 49,668,000 | 60,097,000 | 64,480,000 | 41,350,000 | 39,654,000 | 40,959,000 | 45,618,000 | 34,861,000 | 46,192,000 | 31,906,000 | 46,482 | |||||
deferred income taxes | -103,000,000 | -119,000,000 | -169,000,000 | -127,000,000 | -103,000,000 | -122,000,000 | -116,000,000 | -150,000,000 | -108,000,000 | -119,000,000 | -49,000,000 | 46,000,000 | 85,000,000 | 68,000,000 | 129,000,000 | 63,000,000 | -90,000,000 | 93,000,000 | 117,000,000 | -1,217,000,000 | -19,000,000 | -172,000,000 | -93,000,000 | 4,454,000 | 8,935,000 | 8,128,000 | -18,810,000 | -50,822,000 | -18,045,000 | 31,425,000 | -431,494,000 | 3,746,000 | -4,416,000 | -8,040,000 | 60,315,000 | -19,942,000 | -6,689,000 | -6,053,000 | 56,906,000 | -21,888,000 | -22,338,000 | -30,310,000 | 4,879,000 | -18,177,000 | -12,544,000 | 7,973,000 | -3,341,000 | -11,298,000 | 22,341,000 | 3,485,000 | 15,176,000 | 6,999,000 | 24,119,000 | -5,283,000 | 63,377,000 | 699,000 | 21,920,000 | 151,000 | 28,645,000 | 26,919,000 | 2,687,000 | -6,534,000 | 26,518,000 | 12,248,000 | -35,319,000 | 904,000 | -26,192,000 | 34,023,033 | 39,967 | |||||||
other non-cash items | 2,000,000 | 18,000,000 | 17,000,000 | 1,000,000 | 3,000,000 | 5,000,000 | 1,000,000 | 2,000,000 | -5,000,000 | 2,000,000 | 6,000,000 | 0 | 2,000,000 | 4,000,000 | -2,000,000 | 3,000,000 | 2,000,000 | 3,000,000 | 21,000,000 | 14,000,000 | 2,000,000 | 11,079,000 | 786,000 | 626,000 | 1,344,000 | 2,349,000 | 1,221,000 | 2,166,000 | 1,457,000 | 2,019,000 | 1,125,000 | 1,366,000 | 115,000 | 2,146,000 | 751,000 | 545,000 | -1,420,000 | 956,000 | 962,000 | 539,000 | -1,241,000 | 1,060,000 | -3,546,000 | 5,094,000 | -719,000 | 42,399,000 | -5,023,000 | -4,544,000 | -4,647,000 | 9,326,000 | -9,406,000 | -6,928,000 | -6,650,000 | 9,205,000 | 2,395,000 | 689,000 | 2,703,000 | 1,208,000 | -19,104,000 | 16,133,000 | 5,025,000 | 1,970,000 | 1,398,000 | -501,000 | 1,567,000 | -1,980,000 | 14,531,000 | |||||||||
changes in operating assets and liabilities, net of acquired assets and assumed liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade receivables | -359,000,000 | 237,000,000 | 97,000,000 | -271,000,000 | -190,000,000 | 438,000,000 | 166,000,000 | -376,000,000 | -168,000,000 | 116,000,000 | 269,000,000 | -344,000,000 | -141,000,000 | 96,000,000 | 191,000,000 | -325,000,000 | -66,000,000 | 43,000,000 | -82,000,000 | -81,000,000 | 32,000,000 | 10,000,000 | 145,000,000 | -173,776,000 | -99,733,000 | 21,139,000 | 64,544,000 | -200,985,000 | 58,321,000 | -13,717,000 | 154,398,000 | -213,634,000 | -105,814,000 | -51,975,000 | 184,250,000 | -103,383,000 | -65,655,000 | -65,652,000 | 74,274,000 | -79,398,000 | -91,371,000 | 29,209,000 | 62,058,000 | -64,045,000 | 2,636,000 | -21,155,000 | 90,492,000 | -78,366,000 | -35,824,000 | 16,328,000 | 131,511,000 | -50,569,000 | -38,923,000 | -18,063,000 | 152,721,000 | -72,743,000 | 7,710,000 | -36,637,000 | 20,605,000 | 59,601,000 | -10,090,000 | -18,977,000 | 36,870,000 | 164,484,000 | ||||||||||||
prepaid expenses and other assets | 64,000,000 | -65,000,000 | -156,000,000 | 183,000,000 | -158,000,000 | -468,000,000 | -173,000,000 | -31,000,000 | -225,000,000 | -304,000,000 | -258,000,000 | 39,000,000 | 7,000,000 | 47,000,000 | -187,000,000 | -52,000,000 | -165,000,000 | -16,000,000 | -242,000,000 | -7,000,000 | 22,000,000 | -106,000,000 | -197,000,000 | -241,097,000 | -147,437,000 | -35,097,000 | -107,423,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
trade payables | -30,000,000 | 35,000,000 | -28,000,000 | 42,000,000 | -43,000,000 | 57,000,000 | -12,000,000 | -2,000,000 | -18,000,000 | 26,000,000 | -55,000,000 | 55,000,000 | -49,000,000 | 54,000,000 | 6,000,000 | -38,000,000 | 19,000,000 | 58,000,000 | -59,000,000 | 77,000,000 | -61,000,000 | 25,000,000 | 55,000,000 | 22,500,000 | 17,898,000 | 23,809,000 | -41,078,000 | 29,558,000 | 21,706,000 | -13,896,000 | 17,552,000 | 23,211,000 | 12,422,000 | -113,635,000 | 32,816,000 | 4,580,000 | 7,862,000 | 2,878,000 | -21,601,000 | 23,484,000 | 13,149,000 | -15,131,000 | 1,368,000 | 14,516,000 | -1,067,000 | -9,650,000 | 2,412,000 | -8,974,000 | 12,669,000 | -19,040,000 | 22,477,000 | -8,687,000 | -10,984,000 | -661,000 | -42,542,000 | 19,856,000 | 4,246,000 | 5,791,000 | 2,310,000 | 6,158,000 | 842,000 | -14,424,000 | ||||||||||||||
accrued expenses and other liabilities | -103,000,000 | 286,000,000 | -378,000,000 | 358,000,000 | -117,000,000 | 287,000,000 | -332,000,000 | 299,000,000 | -117,000,000 | 287,000,000 | -323,000,000 | 244,000,000 | -50,000,000 | 202,000,000 | -389,000,000 | 209,000,000 | -134,000,000 | 287,000,000 | -200,000,000 | 101,000,000 | 43,000,000 | 40,000,000 | -98,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 50,000,000 | -426,000,000 | 365,000,000 | -48,000,000 | 29,000,000 | -105,000,000 | 192,000,000 | -760,000,000 | 328,000,000 | 269,000,000 | 152,000,000 | 17,000,000 | 22,000,000 | -56,000,000 | 36,000,000 | -11,000,000 | 39,000,000 | -55,000,000 | 29,000,000 | -92,000,000 | 18,000,000 | -8,000,000 | 10,000,000 | 43,323,000 | -51,100,000 | 5,934,000 | 5,995,000 | 45,625,000 | -26,384,000 | -51,349,000 | 511,292,000 | -41,373,000 | -32,995,000 | 101,514,000 | -61,639,000 | -58,644,000 | 1,785,000 | 22,787,000 | 2,085,000 | -53,506,000 | 22,313,000 | 39,384,000 | 21,610,000 | 6,054,000 | -6,939,000 | 5,555,000 | 6,336,000 | 17,033,000 | -45,776,000 | -945,000 | -29,187,000 | 23,371,000 | -25,923,000 | 31,644,000 | -19,051,000 | -3,428,000 | -9,229,000 | -12,909,000 | 8,905,000 | -22,135,000 | -81,160,000 | 106,740,000 | 97,001,000 | 16,976,000 | -8,822,000 | 4,465,000 | 16,301,000 | -97,908,000 | 1,070,000 | -52,728,000 | 47,126,000 | |||||
deferred revenue | 200,000,000 | -156,000,000 | 231,000,000 | 353,000,000 | 220,000,000 | -424,000,000 | 160,000,000 | 467,000,000 | 102,000,000 | -96,000,000 | 63,000,000 | 471,000,000 | 67,000,000 | -143,000,000 | 141,000,000 | 482,000,000 | 102,000,000 | -2,000,000 | 471,000,000 | 310,000,000 | -12,000,000 | -154,000,000 | 114,000,000 | 244,777,000 | 121,862,000 | -35,910,000 | 166,230,000 | 271,443,000 | 33,525,000 | 62,063,000 | 77,662,000 | 289,952,000 | 129,872,000 | 14,746,000 | 40,832,000 | 216,765,000 | 116,353,000 | 68,356,000 | 123,366,000 | 179,265,000 | 77,720,000 | 44,772,000 | 19,044,000 | 158,712,000 | 67,934,000 | 47,517,000 | 52,275,000 | 94,737,000 | 35,885,000 | -8,770,000 | 79,514,000 | 59,232,000 | -32,445,000 | 43,814,000 | 16,739,000 | 47,399,000 | 1,360,000 | 38,629,000 | 13,721,000 | 5,590,000 | 16,572,000 | 44,600,000 | 42,586,000 | 4,879,000 | -11,971,000 | -50,034,000 | 42,716,000 | 16,018,000 | 7,585,000 | 38,163,000 | 23,171,000 | 18,343,737 | 12,263 | |||
net cash from operating activities | 2,198,000,000 | 2,191,000,000 | 2,482,000,000 | 2,921,000,000 | 2,021,000,000 | 1,940,000,000 | 1,174,000,000 | 1,597,000,000 | 1,873,000,000 | 2,139,000,000 | 1,693,000,000 | 2,325,000,000 | 1,704,000,000 | 2,040,000,000 | 1,769,000,000 | 2,066,000,000 | 1,404,000,000 | 1,988,000,000 | 1,772,000,000 | 1,782,000,000 | 1,436,000,000 | 1,184,000,000 | 1,325,000,000 | 1,376,399,000 | 922,638,000 | 1,109,328,000 | 1,013,448,000 | 1,107,993,000 | 955,304,000 | 976,406,000 | 989,601,000 | 833,220,000 | 704,436,000 | 644,827,000 | 730,370,000 | 695,601,000 | 517,885,000 | 488,715,000 | 497,527,000 | 454,515,000 | 360,488,000 | 471,484,000 | 183,015,000 | 399,753,000 | 268,520,000 | 367,536,000 | 251,673,000 | 314,982,000 | 215,525,000 | 299,148,000 | 322,031,000 | 473,659,000 | 263,340,000 | 448,218,000 | 314,363,000 | 496,753,000 | 325,128,000 | 389,331,000 | 332,102,000 | 310,631,000 | 291,471,000 | 251,090,000 | 259,803,000 | 253,819,000 | 236,681,000 | 261,529,000 | 365,743,000 | 337,820,000 | 211,771,000 | 270,518,000 | 327,981,000 | 180,191,000 | 418,889,199 | 177,801 | ||
capex | -72,000,000 | -47,000,000 | -26,000,000 | -48,000,000 | -57,000,000 | -41,000,000 | -37,000,000 | -47,000,000 | -91,000,000 | -121,000,000 | -101,000,000 | -91,000,000 | -125,000,000 | -126,000,000 | -100,000,000 | -99,000,000 | -95,000,000 | -95,000,000 | -59,000,000 | -103,000,000 | -126,000,000 | -96,000,000 | -94,000,000 | -94,095,000 | -89,624,000 | -145,492,000 | -65,268,000 | -62,563,000 | -63,558,000 | -45,316,000 | -95,142,000 | -37,684,000 | -54,238,000 | -55,297,000 | -30,903,000 | -48,633,000 | -55,213,000 | -53,759,000 | -46,200,000 | -64,676,000 | -48,984,000 | -35,730,000 | -35,546,000 | -36,775,000 | -54,966,000 | -27,198,000 | -29,393,000 | -35,121,000 | -46,798,000 | -46,249,000 | -60,190,000 | -81,789,000 | -77,432,000 | -60,767,000 | -51,088,000 | -74,897,000 | -65,475,000 | -37,501,000 | -32,421,000 | 0 | 0 | 0 | 0 | 0 | -58,431,000 | -10,312,000 | -15,916,000 | -23,311,000 | -39,810,000 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | 2,126,000,000 | 2,144,000,000 | 2,456,000,000 | 2,873,000,000 | 1,964,000,000 | 1,899,000,000 | 1,137,000,000 | 1,550,000,000 | 1,782,000,000 | 2,018,000,000 | 1,592,000,000 | 2,234,000,000 | 1,579,000,000 | 1,914,000,000 | 1,669,000,000 | 1,967,000,000 | 1,309,000,000 | 1,893,000,000 | 1,713,000,000 | 1,679,000,000 | 1,310,000,000 | 1,088,000,000 | 1,231,000,000 | 1,282,304,000 | 833,014,000 | 963,836,000 | 948,180,000 | 1,045,430,000 | 891,746,000 | 931,090,000 | 894,459,000 | 795,536,000 | 650,198,000 | 589,530,000 | 699,467,000 | 646,968,000 | 462,672,000 | 434,956,000 | 451,327,000 | 389,839,000 | 311,504,000 | 435,754,000 | 147,469,000 | 362,978,000 | 213,554,000 | 340,338,000 | 222,280,000 | 279,861,000 | 168,727,000 | 252,899,000 | 261,841,000 | 391,870,000 | 185,908,000 | 387,451,000 | 263,275,000 | 421,856,000 | 259,653,000 | 351,830,000 | 299,681,000 | 310,631,000 | 291,471,000 | 251,090,000 | 259,803,000 | 253,819,000 | 178,250,000 | 251,217,000 | 349,827,000 | 314,509,000 | 171,961,000 | 270,518,000 | 327,981,000 | 180,191,000 | 418,889,199 | 177,801 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -609,000,000 | -209,000,000 | -533,000,000 | -206,000,000 | -179,000,000 | -236,000,000 | -288,000,000 | -652,000,000 | -242,000,000 | -350,000,000 | -289,000,000 | -307,000,000 | -501,000,000 | -50,000,000 | -213,000,000 | -326,836,000 | -233,711,000 | -24,206,000 | -129,132,000 | -80,641,000 | -332,105,000 | -511,600,000 | -405,588,000 | -537,809,000 | -476,014,000 | -471,713,000 | -687,227,000 | -591,972,000 | -534,310,000 | -640,545,000 | -744,910,000 | -360,440,000 | -318,938,000 | -601,647,000 | -516,781,000 | -518,160,000 | -377,598,000 | -422,059,000 | -277,365,000 | -635,093,000 | -723,541,000 | -428,917,000 | -436,989,000 | -558,400,000 | -352,179,000 | -240,090,000 | -483,255,000 | -762,653,000 | -375,077,000 | -359,653,000 | -347,191,000 | -435,171,000 | -1,540,751,000 | -374,556,000 | ||||||||||||||||||||||
maturities of short-term investments | 439,000,000 | 112,000,000 | 130,000,000 | 107,000,000 | 84,000,000 | 160,000,000 | 135,000,000 | 211,000,000 | 216,000,000 | 284,000,000 | 254,000,000 | 186,000,000 | 148,000,000 | 141,000,000 | 208,000,000 | 176,000,000 | 180,000,000 | 275,000,000 | 246,000,000 | 241,000,000 | 257,000,000 | 182,000,000 | 235,000,000 | 221,700,000 | 157,211,000 | 224,307,000 | 96,322,000 | 159,266,000 | 254,516,000 | 198,193,000 | 153,885,000 | 158,607,000 | 191,300,000 | 190,739,000 | 219,091,000 | 211,459,000 | 191,327,000 | 187,503,000 | 178,939,000 | 117,770,000 | 79,881,000 | 85,410,000 | 88,729,000 | -641,232,000 | 784,647,000 | 82,541,000 | 46,120,000 | 68,111,000 | 96,173,000 | 85,243,000 | 110,958,000 | 63,853,000 | 94,114,000 | 169,822,000 | 112,089,000 | 140,349,000 | 90,995,000 | 120,410,000 | 134,296,000 | 131,080,000 | 226,645,000 | 145,278,000 | 140,611,000 | 130,812,000 | 135,510,000 | 59,809,000 | 137,900,000 | 1,048,090,000 | 167,250,000 | 112,070,000 | 94,060,000 | 129,765,000 | 81,810,000 | 98,030,000 | 177,821,120 | 113,880 |
proceeds from sales of short-term investments | 1,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 4,000,000 | 8,000,000 | 20,000,000 | 162,000,000 | 33,000,000 | 49,000,000 | 62,000,000 | 105,000,000 | 54,000,000 | 53,000,000 | 34,000,000 | 65,000,000 | 39,000,000 | 44,000,000 | 53,000,000 | 44,000,000 | 26,000,000 | 19,674,000 | 36,990,000 | 15,525,000 | 13,948,000 | 1,471,177,000 | 37,845,000 | 14,344,000 | 186,114,000 | 415,192,000 | 235,503,000 | 316,991,000 | 426,243,000 | 162,363,000 | 248,299,000 | 255,672,000 | 194,515,000 | 245,209,000 | 270,085,000 | 278,571,000 | 382,611,000 | 1,234,405,000 | -378,212,000 | 317,652,000 | 269,732,000 | 365,088,000 | 443,670,000 | 274,395,000 | 366,808,000 | 331,814,000 | 305,449,000 | 281,951,000 | 207,672,000 | 118,567,000 | 231,097,000 | 581,077,000 | 217,407,000 | 504,692,000 | 311,581,000 | 239,134,000 | 78,958,000 | 552,218,000 | 231,715,000 | 83,811,000 | 189,432,000 | |||||||||
acquisitions, net of cash acquired | 0 | 0 | -20,000,000 | -106,000,000 | -1,212,000,000 | 0 | 0 | -1,470,000,000 | -887,000 | 0 | 0 | -99,817,000 | -4,681,341,000 | -1,618,427,000 | 0 | 0 | 0 | -459,626,000 | 0 | 0 | 0 | -20,025,000 | -5,637,000 | -800,342,000 | -214,000 | -608,019,000 | 0 | -96,356,000 | 50,000 | -61,000 | -353,184,000 | -70,549,000 | 0 | -36,572,000 | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -72,000,000 | -47,000,000 | -26,000,000 | -48,000,000 | -57,000,000 | -41,000,000 | -37,000,000 | -47,000,000 | -91,000,000 | -121,000,000 | -101,000,000 | -91,000,000 | -125,000,000 | -126,000,000 | -100,000,000 | -99,000,000 | -95,000,000 | -95,000,000 | -59,000,000 | -103,000,000 | -126,000,000 | -96,000,000 | -94,000,000 | -94,095,000 | -89,624,000 | -145,492,000 | -65,268,000 | -62,563,000 | -63,558,000 | -45,316,000 | -95,142,000 | -37,684,000 | -54,238,000 | -55,297,000 | -30,903,000 | -48,633,000 | -55,213,000 | -53,759,000 | -46,200,000 | -64,676,000 | -48,984,000 | -35,730,000 | -35,546,000 | -36,775,000 | -54,966,000 | -27,198,000 | -29,393,000 | -35,121,000 | -46,798,000 | -46,249,000 | -60,190,000 | -81,789,000 | -77,432,000 | -60,767,000 | -51,088,000 | -74,897,000 | -65,475,000 | -37,501,000 | -32,421,000 | -58,431,000 | -10,312,000 | -15,916,000 | -23,311,000 | -39,810,000 | ||||||||||||
purchases of long-term investments, intangibles and other assets | -21,000,000 | -136,000,000 | -59,000,000 | 17,000,000 | -76,000,000 | -11,000,000 | -38,000,000 | -19,000,000 | 0 | -4,000,000 | -30,000,000 | -7,000,000 | -9,000,000 | -2,000,000 | -28,000,000 | -5,000,000 | -10,000,000 | -2,000,000 | -25,000,000 | -7,000,000 | -2,000,000 | -4,000,000 | -2,000,000 | 11,159,000 | -36,214,000 | 53,881,000 | -77,561,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long-term investments and other assets | 0 | 1,000,000 | 2,000,000 | 0 | 0 | 2,000,000 | 0 | 4,000,000 | 876,000 | 18,000 | 1,198,000 | 458,000 | 2,014,000 | 12,000 | 20,000 | 2,877,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -279,000,000 | -278,000,000 | -484,000,000 | 19,000,000 | -47,000,000 | 111,000,000 | 66,000,000 | 153,000,000 | 145,000,000 | 322,000,000 | 156,000,000 | -69,000,000 | -103,000,000 | -138,000,000 | -260,000,000 | -1,739,000,000 | -133,000,000 | -107,000,000 | -1,558,000,000 | -131,000,000 | -315,000,000 | 80,000,000 | -48,000,000 | -168,409,000 | -165,330,000 | 10,073,000 | -131,918,000 | -3,138,878,000 | -1,520,334,000 | 67,679,000 | -93,762,000 | 20,366,000 | -36,814,000 | -87,547,000 | -338,882,000 | -143,098,000 | -306,588,000 | -251,505,000 | -258,842,000 | -285,987,000 | -465,091,000 | -38,909,000 | -698,371,000 | -77,959,000 | -170,394,000 | -147,932,000 | -94,422,000 | -15,000 | -397,235,000 | -334,439,000 | -446,114,000 | -129,475,000 | -119,220,000 | -148,260,000 | -437,707,000 | -259,680,000 | -300,122,000 | -102,475,000 | -95,125,000 | -55,894,000 | -217,752,000 | -131,562,000 | -299,162,000 | -265,188,000 | -147,359,000 | 39,006,000 | 303,257,018 | 281,982 | ||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -2,057,000,000 | -3,500,000,000 | -3,250,000,000 | -2,500,000,000 | -2,500,000,000 | -2,500,000,000 | -2,000,000,000 | -1,000,000,000 | -1,000,000,000 | -1,000,000,000 | -1,400,000,000 | -1,750,000,000 | -1,200,000,000 | -1,200,000,000 | -2,400,000,000 | -1,000,000,000 | -1,000,000,000 | -1,000,000,000 | -950,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from re-issuance of treasury stock | 252,000,000 | 0 | 96,000,000 | 0 | 264,000,000 | 0 | 97,000,000 | 0 | 244,000,000 | 1,000,000 | 69,000,000 | 0 | 187,000,000 | 0 | 91,000,000 | 1,000,000 | 203,000,000 | 0 | 87,000,000 | 0 | 181,000,000 | 1,000,000 | 88,000,000 | 692,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement of equity awards | -110,000,000 | -112,000,000 | -159,000,000 | -152,000,000 | -168,000,000 | -135,000,000 | -222,000,000 | -202,000,000 | -120,000,000 | -103,000,000 | -164,000,000 | -67,000,000 | -84,000,000 | -101,000,000 | -266,000,000 | -117,000,000 | -122,000,000 | -89,000,000 | -391,000,000 | -82,000,000 | -78,000,000 | -54,000,000 | -467,000,000 | -27,986,000 | -35,292,000 | -24,131,000 | -352,575,000 | -24,283,000 | -46,405,000 | -17,152,000 | -305,353,000 | -19,546,000 | -22,735,000 | -14,831,000 | -183,014,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 0 | 1,997,000,000 | 0 | 0 | 0 | 0 | 0 | 3,144,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | 0 | 0 | -1,500,000,000 | 0 | 0 | 0 | -500,000,000 | 0 | 0 | 0 | -3,150,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | 39,000,000 | -176,000,000 | -25,000,000 | 151,000,000 | -49,000,000 | -4,000,000 | -3,000,000 | -15,000,000 | 5,000,000 | 22,000,000 | -19,000,000 | -94,000,000 | 37,000,000 | 51,000,000 | -29,000,000 | 38,000,000 | 20,000,000 | 9,000,000 | 10,000,000 | -8,000,000 | -17,000,000 | 2,000,000 | 2,000,000 | 11,634,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -1,876,000,000 | -3,788,000,000 | -2,841,000,000 | -2,501,000,000 | -2,453,000,000 | -642,000,000 | -2,128,000,000 | -1,217,000,000 | -871,000,000 | -1,080,000,000 | -2,014,000,000 | -1,911,000,000 | -1,060,000,000 | -1,250,000,000 | -2,604,000,000 | -1,078,000,000 | -899,000,000 | -1,080,000,000 | -1,244,000,000 | -940,000,000 | -414,000,000 | -901,000,000 | -1,233,000,000 | -765,660,000 | -624,371,000 | -772,101,000 | -783,912,000 | 1,924,731,000 | -671,661,000 | -717,365,000 | -541,273,000 | -319,509,000 | -218,299,000 | -314,432,000 | -331,495,000 | -300,469,000 | -324,957,000 | -180,888,000 | -284,392,000 | -115,150,000 | -18,710,000 | -186,102,000 | 119,275,000 | -103,353,000 | -9,794,000 | -135,927,000 | -258,209,000 | -300,530,000 | -247,371,000 | -22,642,000 | 11,405,000 | -80,419,000 | 62,956,000 | -148,735,000 | -68,525,000 | -199,000 | -97,681,000 | -365,960,000 | -86,518,000 | -214,857,000 | 540,159,000 | 705,368,000 | -276,600,000 | 20,215,000 | 28,675,000 | -273,921,000 | 30,741,000 | |||||||||
effect of foreign currency exchange rates on cash and cash equivalents | 8,000,000 | 48,000,000 | -12,000,000 | -19,000,000 | 12,000,000 | -3,000,000 | 1,000,000 | 7,000,000 | -2,000,000 | 3,000,000 | 1,000,000 | 21,000,000 | -36,000,000 | -26,000,000 | -10,000,000 | -28,000,000 | 1,000,000 | -3,000,000 | 4,000,000 | 0 | 16,000,000 | -7,000,000 | -6,000,000 | -1,156,000 | -6,800,000 | -3,236,000 | -1,547,000 | 1,785,000 | -4,151,000 | -5,715,000 | 6,343,000 | -2,555,000 | 8,277,000 | 5,206,000 | -2,412,000 | -8,391,000 | -5,047,000 | -639,000 | -157,000 | -6,110,000 | -3,542,000 | -3,210,000 | -8,435,000 | -4,370,000 | -2,023,000 | -573,000 | 318,000 | 1,034,000 | 1,756,000 | -2,039,000 | -5,992,000 | -1,093,000 | 4,066,000 | -1,248,000 | 3,632,000 | -16,586,000 | 14,412,000 | 6,423,000 | -194,000 | 44,000 | 1,177,000 | 13,863,000 | -381,000 | -12,550,000 | -5,514,000 | -1,748,000 | 20,000 | 3,474,037 | 963 | |||||||
net change in cash and cash equivalents | 51,000,000 | -1,827,000,000 | -855,000,000 | 420,000,000 | -467,000,000 | 1,406,000,000 | -887,000,000 | 540,000,000 | 1,145,000,000 | 1,384,000,000 | -164,000,000 | 366,000,000 | 505,000,000 | 626,000,000 | -1,105,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 7,613,000,000 | 0 | 0 | 7,141,000,000 | 0 | 0 | 4,236,000,000 | 0 | 0 | 3,844,000,000 | 0 | 0 | 4,478,000,000 | 0 | 0 | 2,650,000,000 | 0 | 0 | 1,642,775,000 | 0 | 0 | 2,306,072,000 | 0 | 0 | 1,011,315,000 | 0 | 0 | 876,560,000 | 0 | 0 | 1,117,400,000 | 0 | 0 | 834,556,000 | 0 | 0 | 1,425,052,000 | 0 | 0 | 989,500,000 | 0 | 0 | 749,891,000 | 0 | 0 | 999,487,000 | 0 | 0 | 886,450,000 | 0 | 772,500,000 | 0 | 420,397,182 | 420,818 | ||||||||||||||||||||
cash and cash equivalents at end of period | 51,000,000 | -1,827,000,000 | 6,758,000,000 | -467,000,000 | 1,406,000,000 | 6,254,000,000 | 1,145,000,000 | 1,384,000,000 | 4,072,000,000 | 505,000,000 | 626,000,000 | 2,739,000,000 | 373,000,000 | 798,000,000 | 3,452,000,000 | 723,000,000 | 356,000,000 | 2,688,000,000 | 126,137,000 | 344,064,000 | 1,738,846,000 | -1,240,842,000 | 321,005,000 | 2,666,981,000 | 457,600,000 | 248,054,000 | 1,068,896,000 | -118,707,000 | 55,683,000 | 830,696,000 | -126,855,000 | 243,263,000 | 712,884,000 | 86,309,000 | 83,104,000 | 733,916,000 | -427,325,000 | -59,972,000 | 1,306,382,000 | 211,142,000 | 149,975,000 | 801,263,000 | -58,263,000 | -72,681,000 | 900,156,000 | -323,457,000 | -451,836,000 | 1,589,442,000 | -94,636,000 | 77,855,000 | 1,148,925,000 | -28,190,000 | 526,030,000 | 219,361,000 | 424,757,814 | 635,186 | ||||||||||||||||||||
supplemental disclosures: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes, net of refunds | 523,000,000 | 1,000,000,000 | 182,000,000 | 338,000,000 | 488,000,000 | 696,000,000 | 205,000,000 | 1,264,000,000 | 155,000,000 | 221,000,000 | 214,000,000 | 292,000,000 | 226,000,000 | 201,000,000 | 59,000,000 | 254,000,000 | 312,000,000 | 186,000,000 | 91,000,000 | 269,000,000 | 84,000,000 | 71,000,000 | 45,000,000 | 120,665,000 | 123,875,000 | 56,051,000 | 51,887,000 | 68,695,000 | 68,166,000 | 42,401,000 | 31,107,000 | 185,325,000 | 162,673,000 | 21,416,000 | 27,254,000 | 141,376,000 | 74,565,000 | 17,970,000 | 15,973,000 | 141,464,000 | 41,338,000 | 14,214,000 | 5,994,000 | 13,026,000 | -20,418,000 | 11,131,000 | 16,401,000 | 19,004,000 | 42,190,000 | 18,644,000 | 49,863,000 | 37,403,000 | 67,617,000 | 44,708,000 | 51,397,000 | 61,118,000 | 42,874,000 | 37,968,000 | 16,413,000 | 102,843,000 | 87,759,000 | 143,848,000 | 54,664,000 | 26,523,000 | 20,611,000 | 53,393,000 | 4,631,000 | -3,021,000 | 94,319,000 | 12,537,000 | ||||||
cash paid for interest | 81,000,000 | 67,000,000 | 48,000,000 | 49,000,000 | 46,000,000 | 1,000,000 | 47,000,000 | 3,000,000 | 47,000,000 | 1,000,000 | 55,000,000 | 2,000,000 | 51,000,000 | 0 | 50,000,000 | 0 | 50,000,000 | 0 | 50,000,000 | 0 | 50,000,000 | 0 | 38,000,000 | 27,476,000 | 46,593,000 | 27,178,000 | 50,828,000 | 19,504,000 | 24,251,000 | 11,093,000 | 26,410,000 | 9,661,000 | 25,811,000 | 9,070,000 | 24,888,000 | 8,011,000 | 24,236,000 | 7,869,000 | 26,077,000 | 7,094,000 | 25,114,000 | 6,921,000 | 16,885,000 | 7,324,000 | 29,432,000 | 390,000 | 31,740,000 | 509,000 | 31,658,000 | 716,000 | 31,960,000 | 487,000 | 31,606,000 | 289,000 | 33,883,000 | 379,000 | 31,616,000 | 349,000 | 31,623,000 | 497,000 | 31,393,000 | 125,000 | 2,617,000 | 1,635,000 | -1,035,000 | 596,000 | 892,000 | |||||||||
reduction of operating lease right-of-use assets | 21,000,000 | 19,000,000 | 19,000,000 | 18,000,000 | 18,000,000 | 18,000,000 | 15,000,000 | 21,000,000 | 20,000,000 | 21,000,000 | 20,000,000 | 22,000,000 | 20,000,000 | 20,000,000 | 14,000,000 | 19,000,000 | 22,000,000 | 23,000,000 | 21,000,000 | 21,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease-related asset impairments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on investments | -11,000,000 | -10,000,000 | -1,000,000 | -13,000,000 | -3,000,000 | -5,000,000 | -5,000,000 | 3,000,000 | -4,000,000 | 6,000,000 | 10,000,000 | 17,000,000 | 7,000,000 | -4,000,000 | -7,000,000 | -9,000,000 | -1,000,000 | 6,000,000 | -4,170,000 | -3,478,000 | 1,700,000 | -41,678,000 | 3,908,000 | -1,613,000 | -573,000 | -929,000 | -643,000 | -1,579,000 | -1,021,000 | -1,471,000 | 3,340,000 | 2,047,000 | -1,685,000 | -3,190,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of long-term investments and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -779,000,000 | 373,000,000 | 798,000,000 | -1,026,000,000 | 711,000,000 | 723,000,000 | 356,000,000 | 38,000,000 | 441,174,000 | 126,137,000 | 344,064,000 | 96,071,000 | -104,369,000 | -1,240,842,000 | 321,005,000 | 360,909,000 | 531,522,000 | 457,600,000 | 248,054,000 | 57,581,000 | 47,268,000 | 15,471,000 | 262,672,000 | 211,142,000 | 149,975,000 | -188,237,000 | 220,288,000 | -58,263,000 | -72,681,000 | 150,265,000 | -451,836,000 | 589,955,000 | -132,657,000 | -94,636,000 | 77,855,000 | 262,475,000 | -247,813,000 | -28,190,000 | 127,746,000 | 219,361,000 | 4,360,632 | 214,368 | ||||||||||||||||||||||||||||||||||
purchases of treasury stock | -850,000,000 | -500,000,000 | -850,000,000 | -850,000,000 | -750,000,000 | -750,000,000 | -750,000,000 | -500,000,000 | -300,000,000 | -750,000,000 | -700,000,000 | -300,000,000 | -300,000,000 | -300,000,000 | -300,000,000 | -200,000,000 | -300,000,000 | -400,000,000 | -225,000,000 | -150,000,000 | -125,000,000 | -100,000,000 | -200,000,000 | -200,000,000 | -125,000,000 | -125,000,000 | -150,000,000 | -200,000,000 | -400,000,000 | -400,000,000 | -200,000,000 | -100,000,000 | -100,000,000 | 0 | -225,000,000 | -80,000,000 | 0 | -150,000,000 | -420,015,000 | -125,000,000 | -350,000,000 | 0 | -13,000 | -122,552,000 | ||||||||||||||||||||||||||||||||
non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock and stock awards assumed in business acquisitions | 0 | 0 | 0 | 0 | 10,348,000 | 0 | 0 | 0 | 499,000 | 0 | 661,000 | 0 | 0 | 0 | 4,265,000 | 549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 118,631,000 | -63,920,000 | 136,497,000 | -19,503,000 | 39,738,000 | -48,528,000 | 118,097,000 | -65,470,000 | 72,501,000 | 68,896,000 | 104,833,000 | -92,105,000 | 70,518,000 | 8,950,000 | 66,621,000 | -81,111,000 | 20,637,000 | 9,017,000 | 89,683,000 | -125,281,000 | 51,293,000 | -25,820,000 | 72,211,000 | -60,140,000 | 107,820,000 | -19,510,000 | 32,484,000 | -78,966,000 | 43,690,000 | -7,693,000 | 73,141,000 | -116,908,000 | 94,477,000 | -47,040,000 | 37,939,000 | -110,084,000 | 75,714,000 | 19,002,000 | -11,712,000 | 20,459,000 | -53,098,000 | 23,053,000 | -28,818,000 | |||||||||||||||||||||||||||||||||
proceeds from debt issuance, net of costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in lease receivable applied to building purchase | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of stock awards assumed in business acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of treasury stock | 2,318,000 | 71,594,000 | 1,043,000 | 51,787,000 | 5,874,000 | 87,538,000 | 6,741,000 | 45,544,000 | 9,511,000 | 83,590,000 | 14,849,000 | 56,320,000 | 14,000,000 | 104,698,000 | 162,663,000 | 184,655,000 | 88,566,000 | 60,948,000 | 75,871,000 | 13,366,000 | 1,191,000 | 56,180,000 | 46,732,000 | 40,651,000 | 9,630,000 | 45,580,000 | 34,236,000 | 49,824,000 | 57,347,000 | 73,400,000 | 20,215,000 | 28,604,000 | 17,711,000 | 138,987,000 | 94,033,000 | 64,856,000 | 295,903,622 | 234,378 | ||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations | -288,000 | -2,931,000 | -575,000 | -317,000 | -511,000 | -304,000 | -416,000 | -644,000 | -268,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation | -5,836,000 | -3,980,000 | -50,430,000 | -14,859,000 | -9,808,000 | -13,606,000 | -11,140,000 | -33,599,000 | -21,282,000 | -27,078,000 | -3,477,000 | -1,172,000 | -2,684,000 | -2,670,000 | -853,000 | -318,000 | 6,258,000 | 1,687,000 | 1,427,000 | 7,058,000 | 12,064,000 | 0 | 0 | -84,000 | -8,348,000 | -14,306,000 | 16,974,000 | 35,866,000 | 1,556,000 | 46,128,580 | 23,420 | |||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 12,598,000 | 16,789,000 | -41,659,000 | -64,953,000 | -3,784,000 | 17,059,000 | 25,523,000 | -10,758,000 | 15,329,000 | 16,694,000 | -18,212,000 | -84,832,000 | 16,752,000 | 2,854,000 | -3,395,000 | -23,912,000 | -15,270,000 | 37,329,000 | 19,582,000 | -43,559,000 | -41,840,000 | 4,982,000 | 16,796,000 | -35,447,000 | 22,182,000 | 15,326,000 | -17,876,000 | -15,080,000 | -1,000,000 | 11,480,000 | -12,864,000 | -2,716,000 | 4,180,000 | 6,151,000 | 2,453,000 | 5,351,000 | 7,859,000 | 618,000 | -2,843,000 | |||||||||||||||||||||||||||||||||||||
purchases of long-term investments and other assets | -1,590,000 | -4,307,000 | -9,391,000 | -5,061,000 | -2,390,000 | -18,218,000 | -3,850,000 | -671,000 | -51,892,000 | -2,899,000 | -1,923,000 | -16,031,000 | -5,550,000 | -2,884,000 | -4,062,000 | -5,052,000 | -13,135,000 | -46,633,000 | -5,603,000 | -4,245,000 | -5,203,000 | -3,242,000 | -5,283,000 | -5,389,000 | -8,311,000 | -7,379,000 | -9,201,000 | -22,440,000 | -65,357,000 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from reissuance of treasury stock | 125,061,000 | 298,000 | 64,384,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized (gains) losses on investments | -662,000 | 1,415,000 | -276,000 | -9,687,000 | -121,000 | -576,000 | -352,000 | 975,000 | -1,054,000 | 2,825,000 | 4,312,000 | -418,000 | -281,000 | 763,000 | -1,330,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long-term investments | 219,000 | 545,000 | 5,446,000 | 76,000 | 149,000 | 106,000 | 402,000 | 1,761,000 | 840,000 | 1,146,000 | 2,168,000 | 468,000 | 117,000 | 779,000 | 2,837,000 | 156,000 | 400,000 | 2,840,000 | 214,000 | 1,191,000 | 23,440,000 | 4,186,000 | 4,000 | 324,000 | 1,475,000 | 2,755,000 | 16,765,000 | 2,867,000 | 0 | 719,000 | 12,787,000 | 3,005,000 | 510,000 | 1,394,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from debt issuance | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt and capital lease obligations | -22,000 | -65,000 | 0 | 0 | 0 | -602,189,000 | -3,253,000 | -3,372,000 | -3,626,000 | -4,433,000 | -6,041,000 | -10,034,000 | -7,297,000 | -2,507,000 | -2,985,000 | -2,316,000 | -2,290,000 | -2,264,000 | -2,243,000 | -4,179,000 | -1,455,000 | -2,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 0 | -957,000 | -153,000 | -7,718,000 | 0 | 0 | 0 | -357,000 | 0 | 0 | 0 | -2,297,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock-based compensation | 5,836,000 | 3,980,000 | 50,431,000 | 14,855,000 | 9,807,000 | 13,605,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of issuance of treasury stock | -12,157,000 | -16,410,000 | -13,038,000 | -194,795,000 | -9,469,000 | -14,949,000 | -11,938,000 | -150,017,000 | -10,382,000 | -13,198,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -45,864,000 | 243,263,000 | -404,516,000 | 86,309,000 | 83,104,000 | -100,640,000 | -59,972,000 | -118,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write down of assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring | 204,000 | -1,223,000 | -1,062,000 | -14,539,000 | 14,498,000 | -1,545,000 | -3,554,000 | -528,000 | 1,505,000 | -3,245,000 | -1,162,000 | -4,047,000 | -6,047,000 | -3,844,000 | -17,099,000 | -39,057,000 | 73,791,000 | 2,347,000 | -1,680,000 | -2,526,000 | -3,388,000 | -7,483,000 | -16,656,000 | 29,748,000 | -1,939,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt and capital lease obligations | 0 | 0 | 0 | 25,703,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit (shortfall) from employee stock option plans | 33,584,000 | 21,342,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt | 989,280,000 | 0 | 0 | 0 | 1,493,439,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (cost of) issuance of treasury stock | -53,776,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of assets held for sale, net of gains on sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirements and disposals of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of assets held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under capital leases | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gains on investments | -4,235,000 | -3,168,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -2,000 | -17,000 | 0 | -124,000 | -47,000 | 21,000 | -164,000 | 2,341,000 | -500,000 | 271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from employee stock option plans | -1,754,000 | 4,000,000 | -26,880,000 | -756,000 | 3,134,000 | 35,609,000 | 41,670,000 | 0 | 0 | 2,711,000 | 6,620,000 | 74,411,000 | 15,935,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of acquired debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on investments | -3,456,000 | 9,891,000 | 2,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt and captial lease obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirements of property and equipment | 130,000 | 9,000 | 269,000 | 3,157,000 | 163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on trade receivables | 816,000 | -232,000 | 580,000 | 2,701,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in lease receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance costs for credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings on credit facility | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of acquired debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings under credit facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of borrowings under credit facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of acquired assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses (gains) on investments | 15,784,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sales of investments, net of impairments | -7,687,000 | -1,111,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of other investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common and treasury stock issued and stock options assumed for macromedia | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from estimated returns | 58,099,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | -64,816,000 | 53,484,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade and other payables | -4,707,000 | 16,310,000 | -10,858,000 | 6,333,804 | 8,196 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of short-term investments | 38,720,000 | 851,954,000 | 472,697,000 | 207,000,000 | 260,789,000 | 106,219,000 | 642,912,698 | 363,302 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity securities | 8,565,000 | -10,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision (recovery) for losses on receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gains) losses on sales and impairments of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 305,694 | 306 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common and treasury stock issued and stock options assumed for acquisition of macromedia | 0 | 0 | 3,433,288,275 | 3,436,725 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation, amortization and accretion. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from employee stock option plans. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retirements of property and equipment. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from losses on receivables. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (gains) losses on sales and impairments of investments. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock-based compensation. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade and other payables. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of long-term investments and other assets. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of treasury stock. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of losses on receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expense and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash (paid for) received from acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of long-term investment in exchange for short-term receivable | 12,914,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 91,013,000 | 70,448,000 | 146,287,217 | 73,783 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) losses on receivables | 383,000 | -564,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade and other receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash received from (paid for) acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equity securities and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash dividends declared but not paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on available-for-sale securities, net of taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 42,658,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from stock based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired incomplete technology | 0 | 2,252,745 | 2,255 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net incomees on sales and impairments of investments | 5,259,000 | 6,794,690 | 1,310 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 2,265,000 | 19,443,009 | 23,991 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash received from (paid for) acquisitions | 488,383 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of dividends | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring | 18,965,016 | 18,984 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for income taxes |
We provide you with 20 years of cash flow statements for Adobe stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Adobe stock. Explore the full financial landscape of Adobe stock with our expertly curated income statements.
The information provided in this report about Adobe stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.