Align Technology Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
Align Technology Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 124,608,000 | 93,230,000 | 103,807,000 | 115,963,000 | 96,564,000 | 105,028,000 | 124,014,000 | 121,427,000 | 111,814,000 | 87,798,000 | 41,775,000 | 72,700,000 | 112,800,000 | 134,298,000 | 190,961,000 | 180,969,000 | 199,714,000 | 200,376,000 | 158,988,000 | 139,371,000 | -40,602,000 | 1,518,131,000 | 121,262,000 | 102,524,000 | 147,142,000 | 71,848,000 | 97,392,000 | 100,872,000 | 106,105,000 | 95,866,000 | 10,264,000 | 82,555,000 | 69,179,000 | 69,420,000 | 47,621,000 | 51,367,000 | 50,148,000 | 40,546,000 | 48,877,000 | 27,616,000 | 31,350,000 | 36,177,000 | 39,541,000 | 38,247,000 | 35,600,000 | 32,444,000 | 42,421,000 | 34,537,000 | 29,320,000 | -41,983,000 | 452,000 | -2,144,000 | -9,648,000 | -8,782,000 | ||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | -34,442,000 | 33,683,000 | 8,291,000 | 7,959,000 | -8,541,000 | 18,047,000 | 4,107,000 | 13,939,000 | -18,271,000 | -18,417,000 | -46,260,000 | -7,982,000 | -2,717,000 | 17,464,000 | -32,649,000 | 8,143,000 | 10,982,000 | 28,979,000 | 10,882,000 | 1,792,000 | -17,097,000 | -1,487,154,000 | -1,163,000 | -4,136,000 | -1,980,000 | 7,586,000 | -17,727,000 | -1,620,000 | -402,000 | 4,069,000 | 23,053,000 | -11,626,000 | -1,644,000 | 7,789,000 | 1,075,000 | -8,868,000 | -2,495,000 | -6,113,000 | -15,441,000 | 3,720,000 | 6,000 | 291,000 | 4,611,000 | 3,374,000 | 4,727,000 | 12,769,000 | 6,703,000 | 8,229,000 | 5,341,000 | 931,000 | 4,618,000 | 3,937,000 | 4,502,000 | 4,726,000 | -7,664,000 | 5,601,000 | 3,922,000 | 3,983,000 | -3,352,000 | 177,000 | 0 | 563,000 | ||||||||||||||||||||||||
depreciation and amortization | 40,576,000 | 39,148,000 | 38,129,000 | 37,793,000 | 36,166,000 | 32,946,000 | 33,732,000 | 37,030,000 | 35,819,000 | 35,820,000 | 33,697,000 | 32,189,000 | 30,281,000 | 29,626,000 | 29,588,000 | 27,614,000 | 25,892,000 | 25,635,000 | 24,769,000 | 24,486,000 | 23,545,000 | 20,738,000 | 21,796,000 | 11,025,000 | 23,491,000 | 22,678,000 | 16,542,000 | 14,119,000 | 12,632,000 | 11,434,000 | 11,024,000 | 9,972,000 | 8,876,000 | 7,867,000 | 7,216,000 | 6,901,000 | 5,093,000 | 4,792,000 | 4,863,000 | 4,503,000 | 4,330,000 | 4,308,000 | 4,387,000 | 4,339,000 | 4,354,000 | 4,776,000 | 1,240,000 | 5,560,000 | 3,232,000 | 3,855,000 | 4,226,000 | 3,309,000 | 3,152,000 | 2,753,000 | 3,013,000 | 2,990,000 | 3,130,000 | 2,979,000 | 2,692,000 | 2,739,000 | 3,017,000 | 2,938,000 | 2,622,000 | 2,603,000 | 2,536,000 | 2,443,000 | 2,562,000 | 2,450,000 | 2,353,000 | 2,627,000 | 2,659,000 | 2,552,000 | 2,502,000 | 2,176,000 | 2,427,000 | 2,174,000 | 2,556,000 | 2,176,000 | 2,969,000 | 2,277,000 | 2,167,000 | 2,184,000 | 2,192,000 | 2,294,000 | 2,336,000 | 2,297,000 |
stock-based compensation | 48,208,000 | 44,997,000 | 38,848,000 | 49,039,000 | 47,028,000 | 38,788,000 | 38,829,000 | 39,602,000 | 37,860,000 | 37,735,000 | 34,688,000 | 32,918,000 | 34,140,000 | 31,621,000 | 29,838,000 | 28,402,000 | 28,855,000 | 27,241,000 | 25,264,000 | 25,229,000 | 25,007,000 | 22,927,000 | 20,497,000 | 24,176,000 | 22,467,000 | 21,044,000 | 18,845,000 | 19,198,000 | 16,890,000 | 15,830,000 | 14,830,000 | 14,967,000 | 14,245,000 | 14,812,000 | 14,214,000 | 13,711,000 | 13,699,000 | 12,524,000 | 13,808,000 | 14,661,000 | 12,826,000 | 11,648,000 | 10,475,000 | 9,910,000 | 10,306,000 | 9,132,000 | 5,173,000 | 7,590,000 | 7,265,000 | 6,410,000 | 5,979,000 | 5,362,000 | 5,279,000 | 4,863,000 | 4,959,000 | 4,954,000 | 4,973,000 | 4,279,000 | 3,934,000 | 4,414,000 | 4,251,000 | 3,473,000 | 3,077,000 | 3,987,000 | 4,309,000 | 3,715,000 | ||||||||||||||||||||
non-cash operating lease cost | 10,000,000 | 9,457,000 | 9,835,000 | 9,563,000 | 9,428,000 | 9,612,000 | 9,073,000 | 8,503,000 | 7,776,000 | 7,755,000 | 7,764,000 | 7,681,000 | 7,549,000 | 7,526,000 | 7,443,000 | 6,951,000 | 6,502,000 | 5,911,000 | 5,648,000 | 5,671,000 | 5,602,000 | 5,546,000 | 4,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash operating activities | 4,643,000 | 2,950,000 | 5,325,000 | 4,554,000 | 4,736,000 | -2,359,000 | 4,298,000 | 6,575,000 | 10,274,000 | 11,586,000 | 15,072,000 | 10,044,000 | 7,560,000 | 8,612,000 | 7,457,000 | 1,747,000 | 7,005,000 | 5,340,000 | 5,381,000 | -1,140,000 | -1,024,000 | 12,566,000 | 12,434,000 | 4,638,000 | 7,687,000 | 5,101,000 | 5,889,000 | 6,820,000 | 4,069,000 | 474,000 | 4,415,000 | 3,595,000 | 3,758,000 | 2,079,000 | 2,506,000 | 2,484,000 | 3,287,000 | 3,754,000 | 4,547,000 | 3,090,000 | 3,548,000 | 2,614,000 | 2,738,000 | 2,273,000 | 3,118,000 | 1,977,000 | ||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -56,104,000 | -65,302,000 | -18,248,000 | 11,693,000 | -77,343,000 | -69,589,000 | -24,317,000 | -6,617,000 | -40,946,000 | -32,734,000 | -10,735,000 | 85,746,000 | 2,081,000 | -55,543,000 | -45,985,000 | -51,259,000 | -97,399,000 | -67,423,000 | -37,889,000 | -166,533,000 | 50,884,000 | 13,761,000 | -25,448,000 | -6,511,000 | -46,312,000 | -42,743,000 | -19,381,000 | -45,577,000 | -8,240,000 | -36,026,000 | -6,553,000 | -32,399,000 | -27,513,000 | -24,525,000 | -1,322,000 | -54,689,000 | -17,594,000 | -20,839,000 | -13,652,000 | -4,219,000 | -10,671,000 | -12,233,000 | -2,299,000 | -3,523,000 | -7,468,000 | -13,939,000 | -6,045,000 | 1,631,000 | 1,673,000 | -9,240,000 | 6,322,000 | -3,647,000 | -9,415,000 | -2,398,000 | -5,607,000 | -5,297,000 | -3,472,000 | -7,317,000 | -2,222,000 | 164,000 | -5,269,000 | -4,857,000 | -1,421,000 | -2,026,000 | -2,561,000 | -2,077,000 | -156,000 | -2,511,000 | -1,438,000 | -308,000 | ||||||||||||||||
inventories | 1,648,000 | 7,396,000 | -7,251,000 | 908,000 | 15,823,000 | 15,573,000 | -1,470,000 | 12,575,000 | -4,944,000 | 24,008,000 | -21,573,000 | -17,464,000 | -41,605,000 | -49,455,000 | -29,201,000 | -34,179,000 | -33,488,000 | -15,582,000 | -17,336,000 | 9,624,000 | -10,902,000 | -10,496,000 | -17,494,000 | -14,094,000 | -13,401,000 | -13,280,000 | -6,917,000 | -1,606,000 | -11,584,000 | -4,002,000 | 5,228,000 | -2,093,000 | -693,000 | -7,923,000 | -790,000 | -3,349,000 | -369,000 | -3,155,000 | -530,000 | -2,523,000 | -1,844,000 | 1,334,000 | 34,000 | -2,888,000 | 2,725,000 | -1,870,000 | 691,000 | 1,048,000 | -261,000 | -320,000 | 17,000 | -514,000 | -1,191,000 | -4,030,000 | -1,083,000 | -2,015,000 | -648,000 | -312,000 | -165,000 | 119,000 | -143,000 | -319,000 | -159,000 | 68,000 | -492,000 | 148,000 | -87,000 | 123,000 | 399,000 | 83,000 | 101,000 | -229,000 | ||||||||||||||
prepaid expenses and other assets | -731,000 | -21,970,000 | 93,810,000 | 54,621,000 | -1,744,000 | -79,160,000 | -52,786,000 | 18,572,000 | 10,051,000 | -26,850,000 | -33,074,000 | -18,221,000 | 34,446,000 | -48,665,000 | -49,890,000 | -4,604,000 | -35,274,000 | -34,858,000 | 7,121,000 | 2,807,000 | 6,186,000 | -37,244,000 | -16,703,000 | 34,123,000 | -13,916,000 | -35,033,000 | 38,653,000 | -38,409,000 | 6,507,000 | -15,873,000 | -2,821,000 | -6,236,000 | 915,000 | -527,000 | -4,321,000 | -44,000 | -4,407,000 | -618,000 | -1,197,000 | 2,257,000 | 5,741,000 | -10,527,000 | -575,000 | 457,000 | -1,016,000 | -1,790,000 | -648,000 | 490,000 | 352,000 | -586,000 | -2,233,000 | 350,000 | -440,000 | -1,530,000 | -3,203,000 | 1,558,000 | -1,243,000 | 207,000 | 1,874,000 | |||||||||||||||||||||||||||
accounts payable | -16,091,000 | 8,575,000 | 12,440,000 | -6,885,000 | -10,498,000 | 4,100,000 | 15,427,000 | -12,779,000 | -16,344,000 | 5,993,000 | -9,423,000 | -3,156,000 | -30,969,000 | 7,025,000 | 6,252,000 | 19,231,000 | 9,200,000 | -14,936,000 | 30,369,000 | 9,919,000 | 23,952,000 | -12,034,000 | 20,756,000 | -504,000 | 377,000 | 1,470,000 | 20,003,000 | -5,701,000 | 5,144,000 | 5,599,000 | 3,955,000 | -190,000 | -1,112,000 | 5,522,000 | 739,000 | 619,000 | -5,200,000 | 447,000 | 3,167,000 | -494,000 | 3,031,000 | 1,871,000 | -901,000 | 3,797,000 | -274,000 | 265,000 | 132,000 | -368,000 | -1,561,000 | 1,611,000 | 3,882,000 | -1,934,000 | 1,687,000 | -3,641,000 | 3,787,000 | 3,913,000 | 469,000 | -634,000 | 2,599,000 | 22,000 | 262,000 | -271,000 | -1,430,000 | -424,000 | 502,000 | 738,000 | -870,000 | 951,000 | -143,000 | -1,040,000 | 1,615,000 | -2,284,000 | 2,913,000 | 1,933,000 | 435,000 | -566,000 | -442,000 | 700,000 | 751,000 | -788,000 | -89,000 | -117,000 | 394,000 | -434,000 | ||
accrued and other long-term liabilities | 32,374,000 | -67,877,000 | 42,087,000 | 2,839,000 | 79,252,000 | -34,473,000 | -109,697,000 | 15,740,000 | 102,864,000 | 37,420,000 | 91,436,000 | -482,000 | -86,496,000 | -126,400,000 | 51,384,000 | 41,509,000 | 66,125,000 | -475,000 | 70,511,000 | 78,229,000 | -37,469,000 | -69,103,000 | 29,151,000 | 29,768,000 | 6,504,000 | -5,183,000 | 61,686,000 | 28,006,000 | -17,976,000 | -35,466,000 | 5,240,000 | 34,348,000 | 24,349,000 | -39,702,000 | -1,340,000 | 34,523,000 | 18,990,000 | -14,544,000 | 12,750,000 | -1,547,000 | 9,337,000 | -1,078,000 | 10,290,000 | 11,059,000 | 16,629,000 | -15,286,000 | 10,333,000 | -3,969,000 | 11,239,000 | -7,941,000 | 3,612,000 | 3,258,000 | 5,264,000 | -9,191,000 | 31,601,000 | 3,734,000 | 7,085,000 | -5,315,000 | 13,445,000 | 6,990,000 | 7,197,000 | -7,927,000 | 234,000 | |||||||||||||||||||||||
long-term income tax payable | 3,776,000 | 3,316,000 | -15,093,000 | 7,775,000 | -17,531,000 | 4,570,000 | 207,000 | 3,134,000 | -13,232,000 | 2,119,000 | -2,692,000 | 10,676,000 | -7,062,000 | 5,405,000 | -7,814,000 | 12,728,000 | 3,615,000 | 3,920,000 | -2,921,000 | -6,588,000 | 353,000 | 6,354,000 | 1,186,000 | 3,817,000 | 4,800,000 | 4,808,000 | -18,113,000 | -20,045,000 | -3,649,000 | 5,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenues | -29,815,000 | -34,927,000 | -19,902,000 | -32,275,000 | -13,513,000 | -14,419,000 | 3,820,000 | 26,176,000 | 29,056,000 | 27,662,000 | 44,032,000 | 61,833,000 | 67,037,000 | 68,984,000 | 114,210,000 | 117,022,000 | 125,401,000 | 106,007,000 | 99,548,000 | 87,693,000 | 18,000,000 | 22,892,000 | 51,003,000 | 42,898,000 | 52,680,000 | 42,494,000 | 42,340,000 | 39,076,000 | 26,592,000 | 28,391,000 | 26,464,000 | 23,618,000 | 17,892,000 | 11,688,000 | 14,174,000 | 16,695,000 | 15,039,000 | 14,748,000 | 13,672,000 | 15,449,000 | 6,714,000 | 6,019,000 | 5,810,000 | 3,252,000 | 3,622,000 | 3,083,000 | 6,486,000 | 6,316,000 | 3,575,000 | -1,476,000 | -285,000 | 5,670,000 | 5,195,000 | 1,809,000 | 5,498,000 | 5,061,000 | 2,776,000 | 2,999,000 | 3,846,000 | 2,725,000 | -9,499,000 | 5,108,000 | 4,476,000 | 4,631,000 | 3,316,000 | 3,104,000 | 1,401,000 | 899,000 | 816,000 | 857,000 | 890,000 | 292,000 | ||||||||||||||
net cash from operating activities | 128,650,000 | 52,676,000 | 286,078,000 | 263,662,000 | 159,827,000 | 28,664,000 | 46,898,000 | 287,206,000 | 251,777,000 | 199,895,000 | 144,707,000 | 266,482,000 | 127,045,000 | 30,498,000 | 272,849,000 | 355,004,000 | 317,504,000 | 227,187,000 | 381,418,000 | 211,072,000 | 59,900,000 | 9,784,000 | 218,177,000 | 234,532,000 | 177,354,000 | 117,207,000 | 241,295,000 | 96,265,000 | 139,789,000 | 77,332,000 | 162,326,000 | 118,125,000 | 110,467,000 | 47,621,000 | 80,980,000 | 59,827,000 | 76,167,000 | 30,680,000 | 79,355,000 | 60,057,000 | 62,940,000 | 35,645,000 | 71,605,000 | 67,571,000 | 69,730,000 | 17,993,000 | 67,112,000 | 55,138,000 | 53,308,000 | 10,418,000 | 50,758,000 | 40,265,000 | 27,331,000 | 15,424,000 | 41,990,000 | 41,535,000 | 29,696,000 | 17,248,000 | 32,525,000 | 35,763,000 | 42,596,000 | 18,645,000 | 34,259,000 | 10,793,000 | 18,510,000 | 10,603,000 | 17,359,000 | 10,470,000 | 3,162,000 | 22,076,000 | 12,970,000 | 737,000 | -923,000 | 8,984,000 | 7,073,000 | 8,510,000 | 9,235,000 | -256,000 | 7,229,000 | 4,333,000 | 3,807,000 | -3,247,000 | ||||
capex | -21,479,000 | -25,289,000 | -22,961,000 | -29,800,000 | -53,450,000 | -9,369,000 | -33,414,000 | -21,638,000 | -58,545,000 | -64,119,000 | -53,204,000 | -75,348,000 | -76,020,000 | -87,328,000 | -109,096,000 | -124,334,000 | -124,237,000 | -43,431,000 | -53,159,000 | -21,255,000 | -34,417,000 | -46,085,000 | -42,550,000 | -26,559,000 | -45,337,000 | -35,261,000 | -54,279,000 | -53,738,000 | -57,717,000 | -57,578,000 | -69,545,000 | -48,105,000 | -18,476,000 | -59,569,000 | -14,208,000 | -17,343,000 | -18,818,000 | -20,207,000 | -16,788,000 | -10,491,000 | -10,560,000 | -15,612,000 | -7,135,000 | -6,997,000 | -4,964,000 | -4,996,000 | -4,240,000 | -5,783,000 | -3,781,000 | -5,608,000 | -6,848,000 | -5,707,000 | -13,219,000 | -12,559,000 | -9,375,000 | 0 | -5,697,000 | -2,825,000 | -6,099,000 | -3,083,000 | -4,319,000 | -4,530,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,662,000 | -2,347,000 | -3,397,000 | -1,655,000 | -3,089,000 | -985,000 | -2,881,000 | -630,000 | ||||
free cash flows | 107,171,000 | 27,387,000 | 263,117,000 | 233,862,000 | 106,377,000 | 19,295,000 | 13,484,000 | 265,568,000 | 193,232,000 | 135,776,000 | 91,503,000 | 191,134,000 | 51,025,000 | -56,830,000 | 163,753,000 | 230,670,000 | 193,267,000 | 183,756,000 | 328,259,000 | 189,817,000 | 25,483,000 | -36,301,000 | 175,627,000 | 207,973,000 | 132,017,000 | 81,946,000 | 187,016,000 | 42,527,000 | 82,072,000 | 19,754,000 | 92,781,000 | 70,020,000 | 91,991,000 | -11,948,000 | 66,772,000 | 42,484,000 | 57,349,000 | 10,473,000 | 62,567,000 | 49,566,000 | 52,380,000 | 20,033,000 | 64,470,000 | 60,574,000 | 64,766,000 | 12,997,000 | 62,872,000 | 49,355,000 | 49,527,000 | 4,810,000 | 43,910,000 | 34,558,000 | 14,112,000 | 2,865,000 | 32,615,000 | 41,535,000 | 23,999,000 | 14,423,000 | 26,426,000 | 32,680,000 | 38,277,000 | 14,115,000 | 34,259,000 | 10,793,000 | 18,510,000 | 10,603,000 | 17,359,000 | 10,470,000 | 3,162,000 | 22,076,000 | 12,970,000 | 737,000 | -923,000 | 8,984,000 | 5,411,000 | 6,163,000 | 5,838,000 | -1,911,000 | 4,140,000 | 3,348,000 | 926,000 | -3,877,000 | ||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | 0 | 0 | 0 | -77,075,000 | 0 | 0 | 0 | -8,953,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | -21,479,000 | -25,289,000 | -22,961,000 | -29,800,000 | -53,450,000 | -9,369,000 | -33,414,000 | -21,638,000 | -58,545,000 | -64,119,000 | -53,204,000 | -75,348,000 | -76,020,000 | -87,328,000 | -109,096,000 | -124,334,000 | -124,237,000 | -43,431,000 | -53,159,000 | -21,255,000 | -34,417,000 | -46,085,000 | -42,550,000 | -26,559,000 | -45,337,000 | -35,261,000 | -54,279,000 | -53,738,000 | -57,717,000 | -57,578,000 | -69,545,000 | -48,105,000 | -18,476,000 | -59,569,000 | -14,208,000 | -17,343,000 | -18,818,000 | -20,207,000 | -16,788,000 | -10,491,000 | -10,560,000 | -15,612,000 | -7,135,000 | -6,997,000 | -4,964,000 | -4,996,000 | -4,240,000 | -5,783,000 | -3,781,000 | -5,608,000 | -6,848,000 | -5,707,000 | -13,219,000 | -12,559,000 | -9,375,000 | |||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 0 | 10,100,000 | 9,525,000 | 6,035,000 | 19,416,000 | 18,153,000 | 6,731,000 | 10,870,000 | 1,329,000 | 766,000 | 15,595,000 | 6,095,000 | 0 | 0 | 0 | 42,641,000 | 78,925,000 | 104,808,000 | 26,715,000 | 80,306,000 | 115,235,000 | 52,395,000 | 80,650,000 | 126,825,000 | 88,753,000 | 87,393,000 | 86,091,000 | 87,003,000 | 59,375,000 | 117,805,000 | 82,169,000 | 128,524,000 | 65,713,000 | 89,727,000 | 61,777,000 | 86,908,000 | 52,709,000 | 32,096,000 | 38,868,000 | 53,137,000 | 58,688,000 | 14,112,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | 0 | 10,675,000 | 6,687,000 | 831,000 | 1,061,000 | 1,125,000 | 1,263,000 | 2,785,000 | 3,669,000 | 1,412,000 | 83,707,000 | 8,528,000 | 0 | 0 | 0 | 278,817,000 | 0 | 180,221,000 | 5,729,000 | 8,727,000 | 0 | 0 | 0 | 9,560,000 | 7,245,000 | -61,000 | 20,668,000 | 11,684,000 | 6,817,000 | 185,078,000 | 23,931,000 | 293,000 | 17,493,000 | 0 | 7,013,000 | 5,505,000 | 10,714,000 | 39,593,000 | 22,119,000 | 10,564,000 | 24,798,000 | 1,900,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchase of equity investments | -30,955,000 | 0 | 0 | -1,999,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | 0 | 106,000 | 135,000 | -6,000 | 150,000 | 54,000 | 68,000 | 6,000 | -68,000 | 46,000 | 263,000 | -2,452,000 | -1,299,000 | 537,000 | -604,000 | 0 | 0 | 1,760,000 | -642,000 | 440,000 | -12,135,000 | -2,367,000 | 161,000 | -64,000 | 206,000 | 462,000 | 170,000 | 173,000 | -2,090,000 | 2,314,000 | -180,000 | -2,000,000 | 0 | 0 | 0 | 46,000 | -1,000 | -49,000 | 0 | -133,000 | -64,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -31,479,000 | -25,289,000 | -53,916,000 | -8,919,000 | -112,493,000 | -79,584,000 | -13,324,000 | -4,305,000 | -125,485,000 | -52,829,000 | -55,810,000 | -85,428,000 | 18,120,000 | -90,198,000 | -307,711,000 | -131,799,000 | -128,486,000 | 4,566,000 | -44,666,000 | -14,514,000 | -448,537,000 | 276,211,000 | -60,111,000 | 30,687,000 | -246,602,000 | -74,418,000 | 30,948,000 | -78,024,000 | -55,266,000 | 109,269,000 | -19,693,000 | -120,066,000 | 36,744,000 | -145,298,000 | -70,011,000 | 194,362,000 | -16,187,000 | -35,316,000 | -73,736,000 | -32,303,000 | -23,661,000 | -36,661,000 | -30,254,000 | -53,790,000 | -18,236,000 | -99,347,000 | -10,745,000 | -56,217,000 | -140,327,000 | -3,445,000 | -12,652,000 | -8,738,000 | -18,915,000 | -37,995,000 | -12,309,000 | -11,091,000 | -180,980,000 | -7,226,000 | -7,364,000 | -10,515,000 | 1,747,000 | 212,000 | -4,477,000 | 15,235,000 | -1,137,000 | -3,149,000 | -2,303,000 | 605,000 | -386,000 | 652,000 | -6,488,000 | 1,888,000 | ||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 13,909,000 | 0 | 10,942,000 | 0 | 14,339,000 | 0 | 12,339,000 | 0 | 14,256,000 | 0 | 11,322,000 | 0 | 14,827,000 | 0 | 12,490,000 | 0 | 13,133,000 | 0 | 9,652,000 | 0 | 10,662,000 | 0 | 8,293,000 | 5,000 | 9,609,000 | 28,000 | 8,022,000 | 565,000 | 8,020,000 | 611,000 | 6,329,000 | 233,000 | 7,288,000 | 901,000 | 5,875,000 | 1,618,000 | 5,384,000 | 766,000 | 4,523,000 | 1,484,000 | 4,552,000 | 655,000 | 4,751,000 | 676,000 | 11,946,000 | 5,905,000 | 7,163,000 | 7,860,000 | 13,268,000 | 2,133,000 | 16,505,000 | 13,509,000 | 10,180,000 | 5,619,000 | 3,334,000 | 11,480,000 | 5,068,000 | 915,000 | 3,694,000 | 1,197,000 | 6,016,000 | 1,721,000 | 2,191,000 | 933,000 | 3,252,000 | 2,701,000 | 1,274,000 | 6,247,000 | 9,337,000 | 12,452,000 | 6,032,000 | 8,240,000 | 1,741,000 | 895,000 | 5,299,000 | 515,000 | 1,929,000 | 1,020,000 | 2,240,000 | 1,848,000 | 3,007,000 | 1,081,000 | 1,079,000 | 495,000 | 225,000 |
common stock repurchases, net of excise tax | -96,046,000 | -201,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payroll taxes paid upon the vesting of equity awards | -253,000 | -19,577,000 | -153,000 | -370,000 | -1,547,000 | -26,055,000 | -281,000 | -506,000 | -931,000 | -20,857,000 | -188,000 | -424,000 | -654,000 | -51,533,000 | -1,573,000 | -2,455,000 | -38,321,000 | -66,568,000 | -2,448,000 | -1,636,000 | -1,643,000 | -45,395,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -96,299,000 | -206,756,000 | -203,019,000 | 10,572,000 | -151,559,000 | -11,716,000 | -350,281,000 | 11,833,000 | -931,000 | -258,961,000 | -200,188,000 | 10,898,000 | -200,654,000 | -111,742,000 | -101,573,000 | -65,003,000 | -238,321,000 | -53,435,000 | -2,448,000 | 8,016,000 | -1,643,000 | -34,733,000 | -102,377,000 | -194,782,000 | -95,619,000 | -92,762,000 | -54,283,000 | -144,406,000 | -30,923,000 | -139,822,000 | -56,464,000 | 5,204,000 | -51,239,000 | -33,001,000 | -37,905,000 | -2,111,000 | -46,402,000 | -9,106,000 | -11,831,000 | -14,028,000 | -67,830,000 | -7,097,000 | -19,502,000 | -1,051,000 | -66,928,000 | 21,061,000 | 10,731,000 | 12,994,000 | -77,319,000 | 15,423,000 | -36,614,000 | 10,536,000 | 30,035,000 | 6,248,000 | 8,840,000 | 3,273,000 | 11,379,000 | 3,749,000 | 4,689,000 | 3,654,000 | 1,103,000 | 5,261,000 | 861,000 | 2,126,000 | 841,000 | 3,009,000 | 6,122,000 | 9,155,000 | 4,791,000 | 2,337,000 | 4,740,000 | 16,741,000 | 895,000 | 5,299,000 | 98,000 | 1,481,000 | 508,000 | 1,755,000 | 1,351,000 | 2,528,000 | 846,000 | 550,000 | 399,000 | -196,000 | ||
effect of foreign exchange rate changes on cash, cash equivalents, and restricted cash | 27,396,000 | 8,480,000 | -27,161,000 | 15,204,000 | -192,000 | -9,004,000 | 15,876,000 | -7,682,000 | -5,744,000 | 2,221,000 | 8,908,000 | -25,400,000 | 6,804,000 | -1,826,000 | -1,876,000 | -6,730,000 | 3,976,000 | -7,487,000 | 11,048,000 | 6,604,000 | 3,835,000 | -11,007,000 | 4,380,000 | -3,565,000 | 378,000 | 1,089,000 | -1,843,000 | -967,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | 28,268,000 | -170,889,000 | -71,640,000 | -109,674,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of the period | 0 | 1,044,963,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of the period | 28,268,000 | 874,074,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments and fair value adjustments for equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -537,000 | 0 | -2,000 | -2,371,000 | -7,536,000 | 0 | -5,425,000 | -15,041,000 | 0 | 0 | 0 | -5,341,000 | -104,479,000 | -234,810,000 | -228,172,000 | -125,823,000 | -30,169,000 | -71,617,000 | -33,316,000 | -144,702,000 | -42,449,000 | -169,777,000 | -121,815,000 | -42,433,000 | -97,438,000 | -143,926,000 | -140,154,000 | -111,539,000 | -81,891,000 | -113,508,000 | -86,541,000 | -118,433,000 | -74,259,000 | -157,919,000 | -89,927,000 | -63,184,000 | -147,524,000 | -3,282,000 | -13,649,000 | -10,005,000 | -15,667,000 | -28,190,000 | ||||||||||||||||||||||||||||||||||||||||||||
common stock repurchases | -202,866,000 | 0 | -300,000,000 | 0 | 0 | -292,360,000 | -160,000,000 | 0 | -200,000,000 | -75,036,000 | -100,000,000 | -115,038,000 | -100,495,000 | -200,000,000 | -49,504,000 | -50,000,000 | -50,000,000 | -150,002,000 | 0 | -100,000,000 | -50,000,000 | -15,000,000 | -35,000,000 | -3,793,000 | -38,044,000 | -23,174,000 | -39,822,000 | -49,000,000 | -1,781,000 | -28,417,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
activity for equity forward contracts related to accelerated stock repurchase agreements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | 1,982,000 | 280,519,000 | -300,831,000 | 287,052,000 | -102,383,000 | 166,552,000 | -48,685,000 | -173,268,000 | -138,311,000 | 151,472,000 | -45,327,000 | 170,831,000 | 345,352,000 | 240,255,000 | -164,489,000 | -48,884,000 | 49,962,000 | 48,494,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of equity investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of the period | 0 | 0 | 938,519,000 | 0 | 0 | 942,355,000 | 0 | 0 | 1,100,139,000 | 0 | 0 | 961,474,000 | 0 | 0 | 551,134,000 | 0 | 0 | 637,566,000 | 0 | 0 | 450,125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of the period | 280,519,000 | -104,417,000 | 866,879,000 | 287,052,000 | 119,617,000 | 832,681,000 | 166,552,000 | -48,685,000 | 926,871,000 | 151,472,000 | -45,327,000 | 1,132,305,000 | 211,178,000 | -386,445,000 | 791,389,000 | 66,872,000 | -164,489,000 | 588,682,000 | -127,132,000 | 49,962,000 | 498,619,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments on equity investments | 2,100,000 | 0 | 887,000 | 2,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
arbitration award gain | 0 | 0 | 0 | -43,403,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on unsecured promissory note | 0 | 0 | 0 | 4,594,000 | 9,097,000 | 6,741,000 | 6,668,000 | 4,419,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from arbitration award | 0 | 0 | 0 | 43,403,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for equity forward contracts related to accelerated share repurchase agreements | 0 | 0 | 40,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for equity forward contract related to accelerated stock repurchase agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts provisions | 1,255,000 | 730,000 | 374,000 | 455,000 | -1,017,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairments on long-lived assets | 0 | 0 | 0 | 28,498,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of investee | 0 | 0 | 3,584,000 | 3,944,000 | 2,083,000 | 1,132,000 | 3,701,000 | 1,777,000 | -1,731,000 | 1,614,000 | 2,215,000 | 1,121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on lease terminations | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from sale of equity method investment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | 0 | 0 | 0 | 0 | 0 | -668,000 | 29,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of finance lease | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for equity forward contracts related to accelerated stock repurchase agreements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment on equity investment | 0 | 0 | 3,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment in privately held company | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan repayment from equity investee | 0 | 0 | 0 | 30,000,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other financing activities | -2,190,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments in privately held companies | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan advances to equity investee | -13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments in privately held companies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note repayment from privately held company | 6,587,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employees’ taxes paid upon the vesting of restricted stock units | -3,075,000 | -2,537,000 | -50,181,000 | -4,311,000 | -2,426,000 | -31,488,000 | -47,842,000 | -7,075,000 | -1,125,000 | -1,472,000 | -36,496,000 | -3,592,000 | -3,058,000 | -635,000 | -22,572,000 | -3,142,000 | -2,185,000 | -742,000 | -14,647,000 | -1,847,000 | -1,111,000 | -197,000 | -4,453,000 | -432,000 | -697,000 | -93,000 | -3,141,000 | -387,000 | -92,000 | -219,000 | -1,408,000 | -416,000 | -61,000 | -101,000 | -1,319,000 | -191,000 | -40,000 | -94,000 | -755,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net tax benefits from stock-based awards | 2,831,000 | 3,246,000 | 2,591,000 | 7,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based payment arrangements | -2,830,000 | -3,246,000 | -2,615,000 | -8,082,000 | -1,733,000 | -2,456,000 | -1,428,000 | -4,779,000 | -2,506,000 | -2,726,000 | -2,593,000 | -13,568,000 | -7,592,000 | -7,739,000 | 953,000 | -1,395,000 | 102,000 | 41,000 | 45,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable or accrued liabilities related to property, plant and equipment | 3,427,000 | 2,115,000 | 18,739,000 | 1,701,000 | 12,629,000 | 7,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible notes receivable into equity securities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity forward contract related to accelerated share repurchase | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate changes on cash and cash equivalents, and restricted cash | 1,715,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity method investments | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate changes on cash and cash equivalents | 729,000 | 1,168,000 | 1,183,000 | 2,430,000 | -3,737,000 | 164,000 | -290,000 | 446,000 | -114,000 | -1,439,000 | 326,000 | -1,780,000 | -2,654,000 | 475,000 | 139,000 | 106,000 | 16,000 | -573,000 | 90,000 | -37,000 | -13,000 | 45,000 | -13,000 | 9,000 | -75,000 | -95,000 | -96,000 | 173,000 | -110,000 | 221,000 | -52,000 | -198,000 | -117,000 | 50,000 | -19,000 | 21,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 86,898,000 | -30,673,000 | -60,187,000 | 67,114,000 | 11,342,000 | -164,248,000 | 22,359,000 | 1,479,000 | 42,108,000 | 38,438,000 | -16,314,000 | 38,446,000 | 33,622,000 | -140,001,000 | 13,944,000 | 29,740,000 | 29,123,000 | 45,394,000 | 23,920,000 | 30,526,000 | 13,779,000 | 25,131,000 | 9,951,000 | 24,540,000 | 22,375,000 | 9,385,000 | 1,096,000 | -3,135,000 | 4,340,000 | 6,444,000 | 7,116,000 | 8,283,000 | 2,877,000 | 7,689,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of the period | 0 | 0 | 389,275,000 | 0 | 0 | 167,714,000 | 0 | 0 | 199,871,000 | 0 | 0 | 242,953,000 | 0 | 0 | 306,386,000 | 0 | 0 | 240,675,000 | 87,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of the period | 4,431,000 | 97,155,000 | 261,027,000 | 252,242,000 | 13,288,000 | 154,418,000 | 12,287,000 | -28,225,000 | 189,978,000 | 13,205,000 | -15,295,000 | 182,766,000 | 11,342,000 | -164,248,000 | 328,745,000 | 42,108,000 | 38,438,000 | 224,361,000 | 97,051,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan advance to equity investee | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 97,155,000 | -128,248,000 | 13,288,000 | -13,296,000 | -6,326,000 | 12,287,000 | -28,225,000 | -9,893,000 | 13,205,000 | -2,282,000 | -1,555,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan advance to privately held companies | -8,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of investee, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax (shortfalls) benefits from stock-based awards | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | 0 | 0 | 0 | 40,693,000 | 11,926,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 0 | 0 | 26,320,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, excluding the effects of business combinations: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock repurchase | -2,000 | 3,000 | -92,670,000 | -2,438,000 | -37,407,000 | -7,272,000 | 0 | -2,524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangibles | 613,000 | 1,089,000 | 1,041,000 | 1,084,000 | 1,100,000 | 1,146,000 | 1,357,000 | 1,833,000 | 1,475,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 700,000 | 709,000 | 709,000 | 709,000 | 709,000 | 946,000 | 845,000 | 706,000 | 95,000 | 96,000 | 95,000 | 122,000 | 86,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from share-based compensation arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts, credit reserves and returns | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other payments for financing activities | 7,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (recovery of) doubtful accounts and returns | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of restricted cash | 0 | 1,053,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other payments for investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
recovery of doubtful accounts and returns | -1,196,000 | -119,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -10,000 | 1,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of marketable securities | 4,366,000 | 7,835,000 | 7,361,000 | 7,251,000 | 2,751,000 | 1,475,000 | 1,983,000 | 3,092,000 | 3,767,000 | 3,116,000 | 6,494,000 | 5,992,000 | 4,988,000 | 7,983,000 | 14,883,000 | 13,734,000 | 12,293,000 | 30,154,000 | 5,450,000 | 30,859,000 | 8,375,000 | 4,816,000 | 5,364,000 | 5,046,000 | 1,976,000 | 0 | 519,000 | 0 | 80,000 | 2,212,000 | 2,000,000 | 3,400,000 | 0 | 2,669,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 26,000 | 1,000 | -1,000 | -596,000 | 583,000 | -177,000 | 1,211,000 | -1,184,000 | 74,000 | -246,000 | -369,000 | -65,000 | 64,000 | 36,000 | 102,000 | 62,000 | 108,000 | 61,000 | 177,000 | 125,000 | 24,000 | 114,000 | 33,000 | 103,000 | 21,000 | -283,000 | 92,000 | -39,000 | -7,000 | 339,000 | -206,000 | -147,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of prepaid royalties | 0 | 0 | 0 | 827,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 2,845,000 | 3,000 | -7,991,000 | 2,981,000 | -146,000 | -9,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of equipment | 4,000 | 0 | 185,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax provision benefit from share-based payment arrangements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net profit | -344,000 | 28,492,000 | 20,984,000 | 20,449,000 | 19,264,000 | 11,162,000 | 15,841,000 | 9,905,000 | 16,815,000 | 32,603,000 | 14,930,000 | 11,492,000 | -49,942,000 | 4,545,000 | 2,636,000 | 5,157,000 | 4,030,000 | 5,304,000 | 9,460,000 | 13,618,000 | 6,978,000 | -17,269,000 | -10,320,000 | -2,610,000 | -4,764,000 | 528,000 | -1,516,000 | 1,121,000 | 3,318,000 | 3,772,000 | 557,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net profit to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquired assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on retirement and disposal of fixed assets | -15,000 | -5,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement and disposal of fixed assets | 52,000 | 1,000 | 49,000 | 5,000 | 6,000 | 17,000 | 9,000 | 5,000 | 6,000 | -4,000 | 84,000 | 126,000 | 29,000 | 5,000 | 9,000 | 17,000 | 40,000 | 6,000 | 50,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement costs paid in stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts and returns | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on short-term obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | -46,000 | 77,000 | -162,000 | -200,000 | 316,000 | 201,000 | -1,000 | 45,000 | 275,000 | 100,000 | 80,000 | 86,000 | -315,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
puchases of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 294,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 33,622,000 | -140,001,000 | 308,608,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -5,697,000 | -2,825,000 | -6,099,000 | -3,083,000 | -4,319,000 | -4,530,000 | -1,662,000 | -2,347,000 | -3,397,000 | -1,655,000 | -3,089,000 | -985,000 | -2,881,000 | -630,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acceleration of stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on impairment of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | -1,000 | 0 | 7,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 267,000 | 12,389,000 | 4,975,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(benefit from) benefit from doubtful accounts | 140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -1,998,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 166,487,000 | 0 | 0 | 0 | 89,140,000 | 0 | 0 | 55,113,000 | 0 | 0 | 74,219,000 | 0 | 0 | 0 | 44,939,000 | 0 | 0 | 35,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 29,123,000 | 45,394,000 | 190,407,000 | 13,779,000 | 15,417,000 | -49,341,000 | 113,680,000 | 22,375,000 | 9,385,000 | 56,209,000 | 16,548,000 | -14,297,000 | 71,783,000 | 4,340,000 | 7,116,000 | 8,283,000 | 47,816,000 | 5,535,000 | -2,282,000 | 33,997,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -2,967,000 | -738,000 | 698,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlement costs and amortization of prepaid royalties | 4,258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition effect: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provision from doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchased shares of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 4,390,000 | 4,775,000 | 4,011,000 | 3,388,000 | 2,865,000 | 2,522,000 | 2,277,000 | 2,266,000 | 2,205,000 | 9,000 | 1,666,000 | 1,782,000 | 2,217,000 | 313,000 | 377,000 | 252,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital leases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit of doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefits from exercise of stock options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from line of credit | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from exercise of stock options | -70,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
employees’ taxes withheld and paid for restricted stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign exchange rate on cash and cash equivalents | 115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation expense for accelerated vesting of stock options | 139,000 | 0 | 450,000 | 370,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from (benefit of) doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement, disposal and impairment of fixed assets | 145,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition effect | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and other long term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acquisition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase for intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from payment on stockholders’ notes receivable | 0 | 0 | 0 | 17,000 | 330,000 | 18,000 | 453,000 | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -14,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on capital lease obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on retirement and disposal of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash accretion on marketable securities | -2,000 | 3,000 | -9,000 | -5,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition effects: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -491,000 | 2,459,000 | 666,000 | 65,000 | -46,000 | -188,000 | 135,000 | 3,400,000 | 363,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest income on notes receivable from stockholders | -3,000 | -8,000 | -15,000 | -20,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for excess and obsolete inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for acqusition, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -505,000 | -29,000 | 524,000 | 355,000 | 544,000 | -1,745,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities | 876,000 | 2,046,000 | 3,280,000 | -2,964,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on debt obligations | -485,000 | -497,000 | -496,000 | -546,000 | -544,000 | -541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | 0 | 71,000 | 87,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from draw down of line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred costs | -27,000 | -76,000 | -171,000 | 275,000 | -12,000 | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense on convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from excess and obsolete inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for incurred ipo costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred stock compensation | 3,066,000 | 3,521,000 | 3,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 2,261,000 | 3,859,000 | 1,087,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for doubtful accounts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of capitalized financing costs and debt discount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense on convertible subordinated note | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of line of credit |
We provide you with 20 years of cash flow statements for Align Technology 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 Align Technology stock. Explore the full financial landscape of Align Technology stock with our expertly curated income statements.
The information provided in this report about Align Technology 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.