BioMarin Pharmaceutical Inc(NASDAQ:BMRN)
BioMarin Pharmaceutical Inc., a biotechnology company, develops and commercializes therapies for people with serious and life-threatening rare diseases and medical conditions. Its commercial products include Aldurazyme to treat mucopolysaccharidosis I, a genetic disease; Brineura for the treatment o...
Website: http://www.biomarin.com
Founded: 1997
Full Time Employees: 3,001
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net product revenues | 760,078,000 | 859,321,000 | 760,812,000 | 812,982,000 | 734,644,000 | 735,634,000 | 733,867,000 | 702,129,000 | 637,815,000 | 633,148,000 | 568,266,000 | 584,698,000 | 586,426,000 | 525,492,000 | 493,348,000 | 517,660,000 | 505,525,000 | 435,219,000 | 393,840,000 | 486,670,000 | 467,769,000 | 437,045,000 | 460,741,000 | 419,032,000 | 489,043,000 | 436,585,000 | 450,900,000 | 379,075,000 | 394,483,000 | 347,151,000 | 386,320,000 | 367,786,000 | 369,099,000 | 353,577,000 | 298,752,000 | 315,926,000 | 302,190,000 | 298,186,000 | 278,262,000 | 298,576,000 | 235,357,000 | 226,420,000 | 207,767,000 | 249,023,000 | 201,312,000 | 227,752,000 | 173,416,000 | 188,244,000 | 149,004,000 | 144,286,000 | 134,330,000 | 132,400,000 | 127,344,000 | 130,957,000 | 126,310,000 | 122,991,000 | 116,239,000 | 106,064,000 | 112,891,000 | 109,616,000 | 109,076,000 | 98,477,000 | 96,559,000 | 90,592,000 | 84,073,000 | 83,952,000 | 78,383,000 | 81,472,000 | 71,914,000 | 65,956,000 | 67,812,000 | 60,458,000 | 57,625,000 | |||||
royalty and other revenues | 6,130,000 | 15,244,000 | 15,321,000 | 12,428,000 | 10,501,000 | 11,679,000 | 11,873,000 | 9,900,000 | 11,018,000 | 13,059,000 | 13,063,000 | 10,577,000 | 9,989,000 | 12,046,000 | 11,996,000 | 16,138,000 | 13,834,000 | 14,591,000 | 14,902,000 | 15,023,000 | 18,261,000 | 15,072,000 | 16,043,000 | 10,453,000 | 13,026,000 | 17,858,000 | 10,197,000 | 8,688,000 | 6,262,000 | 6,063,000 | 5,386,000 | 5,059,000 | 4,348,000 | 4,728,000 | 35,396,000 | 1,522,000 | 1,555,000 | |||||||||||||||||||||||||||||||||||||||||
total revenues | 766,208,000 | 874,565,000 | 776,133,000 | 825,410,000 | 745,145,000 | 747,313,000 | 745,740,000 | 712,029,000 | 648,833,000 | 646,207,000 | 581,329,000 | 595,275,000 | 596,415,000 | 537,538,000 | 505,344,000 | 533,798,000 | 519,359,000 | 449,810,000 | 408,742,000 | 501,693,000 | 486,030,000 | 452,117,000 | 476,784,000 | 429,485,000 | 502,069,000 | 454,443,000 | 461,097,000 | 387,763,000 | 400,745,000 | 353,214,000 | 391,706,000 | 372,845,000 | 373,447,000 | 358,305,000 | 334,148,000 | 317,448,000 | 303,745,000 | 300,091,000 | 279,896,000 | 300,131,000 | 236,736,000 | 227,936,000 | 208,904,000 | 250,523,000 | 203,264,000 | 230,854,000 | 176,847,000 | 191,787,000 | 151,552,000 | 146,873,000 | 136,874,000 | 136,810,000 | 127,928,000 | 131,938,000 | 128,117,000 | 124,019,000 | 116,649,000 | 107,846,000 | 113,425,000 | 110,631,000 | 109,456,000 | 101,614,000 | 97,750,000 | 91,950,000 | 84,953,000 | 87,082,000 | 80,807,000 | 82,787,000 | 73,980,000 | 99,276,000 | 72,646,000 | 64,174,000 | 60,396,000 | 44,854,000 | 25,006,000 | 28,884,000 | 22,838,000 | |
yoy | 2.83% | 17.03% | 4.08% | 15.92% | 14.84% | 15.65% | 28.28% | 19.61% | 8.79% | 20.22% | 15.04% | 11.52% | 14.84% | 19.50% | 23.63% | 6.40% | 6.86% | -0.51% | -14.27% | 16.81% | -3.19% | -0.51% | 3.40% | 10.76% | 25.28% | 28.66% | 17.72% | 4.00% | 7.31% | -1.42% | 17.23% | 17.45% | 22.95% | 19.40% | 19.38% | 5.77% | 28.31% | 31.66% | 33.98% | 19.80% | 16.47% | -1.26% | 18.13% | 30.63% | 34.12% | 57.18% | 29.20% | 40.18% | 18.47% | 11.32% | 6.84% | 10.31% | 9.67% | 22.34% | 12.95% | 12.10% | 6.57% | 6.13% | 16.04% | 20.32% | 28.84% | 16.69% | 20.97% | 11.07% | 14.83% | -12.28% | 11.23% | 29.00% | 22.49% | 121.33% | 190.51% | 122.18% | 164.45% | |||||
qoq | -12.39% | 12.68% | -5.97% | 10.77% | -0.29% | 0.21% | 4.73% | 9.74% | 0.41% | 11.16% | -2.34% | -0.19% | 10.95% | 6.37% | -5.33% | 2.78% | 15.46% | 10.05% | -18.53% | 3.22% | 7.50% | -5.17% | 11.01% | -14.46% | 10.48% | -1.44% | 18.91% | -3.24% | 13.46% | -9.83% | 5.06% | -0.16% | 4.23% | 7.23% | 5.26% | 4.51% | 1.22% | 7.22% | -6.74% | 26.78% | 3.86% | 9.11% | -16.61% | 23.25% | -11.95% | 30.54% | -7.79% | 26.55% | 3.19% | 7.31% | 0.05% | 6.94% | -3.04% | 2.98% | 3.30% | 6.32% | 8.16% | -4.92% | 2.53% | 1.07% | 7.72% | 3.95% | 6.31% | 8.24% | -2.44% | 7.77% | -2.39% | 11.90% | -25.48% | 36.66% | 13.20% | 6.26% | 34.65% | 79.37% | -13.43% | 26.47% | ||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 194,999,000 | 275,709,000 | 140,085,000 | 150,090,000 | 151,558,000 | 136,139,000 | 188,457,000 | 130,459,000 | 125,180,000 | 135,478,000 | 124,745,000 | 128,082,000 | 126,549,000 | 127,290,000 | 116,288,000 | 123,126,000 | 116,965,000 | 119,750,000 | 103,537,000 | 127,062,000 | 120,166,000 | 126,138,000 | 188,793,000 | 97,967,000 | 111,374,000 | 95,899,000 | 96,949,000 | 77,436,000 | 89,182,000 | 75,019,000 | 78,893,000 | 79,019,000 | 82,333,000 | 75,995,000 | 59,480,000 | 56,305,000 | 50,006,000 | 64,147,000 | 50,738,000 | 51,617,000 | 43,118,000 | 42,598,000 | 36,719,000 | 39,878,000 | 32,813,000 | 45,818,000 | 29,920,000 | 31,210,000 | 22,816,000 | 24,621,000 | 28,054,000 | 22,567,000 | 20,500,000 | 26,532,000 | 24,619,000 | 23,574,000 | 17,105,000 | 21,519,000 | 22,445,000 | 19,263,000 | 20,796,000 | 20,469,000 | 18,003,000 | 14,401,000 | 17,412,000 | 16,729,000 | 14,970,000 | 19,848,000 | 14,362,000 | 11,665,000 | 14,063,000 | 9,593,000 | 17,188,000 | 5,224,000 | 4,460,000 | 4,557,000 | 4,117,000 | |
research and development | 178,796,000 | 192,413,000 | 409,478,000 | 161,308,000 | 158,731,000 | 173,509,000 | 184,901,000 | 183,787,000 | 204,987,000 | 206,250,000 | 191,314,000 | 177,363,000 | 171,846,000 | 172,751,000 | 157,829,000 | 158,190,000 | 160,836,000 | 161,092,000 | 157,869,000 | 161,107,000 | 148,725,000 | 156,667,000 | 147,053,000 | 182,139,000 | 142,257,000 | 172,812,000 | 172,963,000 | 185,641,000 | 183,591,000 | 175,390,000 | 161,408,000 | 175,582,000 | 183,948,000 | 168,608,000 | 154,103,000 | 143,039,000 | 145,003,000 | 175,242,000 | 160,831,000 | 167,039,000 | 158,793,000 | 176,118,000 | 158,713,000 | 157,901,000 | 142,074,000 | 141,989,000 | 125,686,000 | 107,702,000 | 86,166,000 | 97,312,000 | 88,064,000 | 85,661,000 | 83,743,000 | 84,363,000 | 66,209,000 | 77,812,000 | 73,834,000 | 57,908,000 | 58,577,000 | 52,909,000 | 45,017,000 | 42,197,000 | 39,366,000 | 35,649,000 | 30,097,000 | 27,443,000 | 26,991,000 | 26,324,000 | 34,358,000 | 25,732,000 | 26,175,000 | 23,755,000 | 17,628,000 | 24,015,000 | 17,241,000 | 19,186,000 | 18,159,000 | |
selling, general and administrative | 258,290,000 | 446,207,000 | 268,415,000 | 232,279,000 | 206,116,000 | 266,607,000 | 253,480,000 | 263,032,000 | 225,906,000 | 275,024,000 | 223,928,000 | 215,336,000 | 223,003,000 | 245,739,000 | 216,816,000 | 196,835,000 | 194,619,000 | 217,563,000 | 183,333,000 | 184,161,000 | 174,318,000 | 195,512,000 | 179,450,000 | 175,412,000 | 187,295,000 | 187,900,000 | 170,112,000 | 160,754,000 | 162,158,000 | 164,171,000 | 148,566,000 | 153,280,000 | 138,336,000 | 160,280,000 | 130,532,000 | 143,505,000 | 120,019,000 | 142,958,000 | 118,758,000 | 109,577,000 | 105,300,000 | 113,907,000 | 94,044,000 | 101,514,000 | 92,806,000 | 99,632,000 | 74,604,000 | 68,089,000 | 60,069,000 | 71,809,000 | 61,841,000 | 50,656,000 | 51,050,000 | 55,049,000 | 46,337,000 | 51,539,000 | 45,248,000 | 48,454,000 | 44,880,000 | 41,015,000 | 41,037,000 | 42,098,000 | 38,348,000 | 37,277,000 | 34,000,000 | 36,528,000 | 28,667,000 | 30,527,000 | 28,568,000 | 28,730,000 | 28,964,000 | 25,203,000 | 23,669,000 | 23,892,000 | 19,713,000 | 17,649,000 | 16,284,000 | |
intangible asset amortization | 4,483,000 | 4,846,000 | 4,847,000 | 4,846,000 | 4,847,000 | 9,651,000 | 5,009,000 | 14,299,000 | 14,298,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 636,568,000 | 919,175,000 | 822,825,000 | 548,523,000 | 521,252,000 | 585,906,000 | 631,847,000 | 591,577,000 | 560,371,000 | 631,988,000 | 555,668,000 | 536,405,000 | 537,068,000 | 562,038,000 | 507,761,000 | 494,646,000 | 382,032,000 | 515,690,000 | 461,961,000 | 490,021,000 | 460,944,000 | 496,957,000 | 532,725,000 | 470,430,000 | 397,108,000 | 463,605,000 | 457,087,000 | 429,117,000 | 454,696,000 | 391,362,000 | 407,447,000 | 398,108,000 | 417,819,000 | 300,258,000 | 347,875,000 | 356,260,000 | 323,953,000 | 389,712,000 | 339,981,000 | 872,937,000 | 317,653,000 | 126,617,000 | 290,777,000 | 314,763,000 | 269,124,000 | 289,610,000 | 165,644,000 | 210,669,000 | 178,008,000 | 199,183,000 | 187,598,000 | 156,862,000 | 160,849,000 | 178,842,000 | 138,608,000 | 154,973,000 | 138,515,000 | 129,281,000 | 128,942,000 | 109,863,000 | 107,162,000 | 104,964,000 | 99,689,000 | 88,907,000 | 82,163,000 | 80,700,000 | 70,674,000 | 78,474,000 | 78,381,000 | 67,220,000 | 70,295,000 | 59,644,000 | 59,578,000 | 54,224,000 | 42,507,000 | 42,485,000 | 39,653,000 | |
income from operations | 129,640,000 | -44,610,000 | -46,692,000 | 276,887,000 | 223,893,000 | 161,407,000 | 113,893,000 | 120,452,000 | 88,462,000 | 14,219,000 | 25,661,000 | 58,870,000 | 59,347,000 | -24,500,000 | -2,417,000 | 39,152,000 | 137,327,000 | -65,880,000 | -53,219,000 | 11,672,000 | 25,086,000 | -44,840,000 | -55,941,000 | -40,945,000 | 104,961,000 | -9,162,000 | 4,010,000 | -41,354,000 | -53,951,000 | -38,148,000 | -15,741,000 | -25,263,000 | -44,372,000 | 58,047,000 | -13,727,000 | -38,812,000 | -20,208,000 | -89,621,000 | -60,085,000 | -572,806,000 | -80,917,000 | 101,319,000 | -81,873,000 | -64,240,000 | -65,860,000 | -58,756,000 | 11,203,000 | -18,882,000 | -26,456,000 | -52,310,000 | -50,724,000 | -20,052,000 | -32,921,000 | -46,904,000 | -10,491,000 | -30,954,000 | -21,866,000 | -21,435,000 | -15,517,000 | 768,000 | 2,294,000 | -3,350,000 | -1,939,000 | 3,043,000 | 2,790,000 | 6,382,000 | 10,133,000 | 4,313,000 | -4,401,000 | 32,056,000 | 2,351,000 | 4,530,000 | 818,000 | -9,370,000 | -17,501,000 | -13,601,000 | -16,815,000 | |
yoy | -42.10% | -127.64% | -141.00% | 129.87% | 153.10% | 1035.15% | 343.84% | 104.61% | 49.06% | -158.04% | -1161.69% | 50.36% | -56.78% | -62.81% | -95.46% | 235.44% | 447.42% | 46.92% | -4.87% | -128.51% | -76.10% | 389.41% | -1495.04% | -0.99% | -294.55% | -75.98% | -125.47% | 63.69% | 21.59% | -165.72% | 14.67% | -34.91% | 119.58% | -164.77% | -77.15% | -93.22% | -75.03% | -188.45% | -26.61% | 791.67% | 22.86% | -272.44% | -830.81% | 240.22% | 148.94% | 12.32% | -122.09% | -5.83% | -19.64% | 11.53% | 383.50% | -35.22% | 50.56% | 118.82% | -32.39% | -4130.47% | -1053.18% | 539.85% | 700.26% | -74.76% | -17.78% | -152.49% | -119.14% | -29.45% | -163.39% | -80.09% | 331.01% | -4.79% | -638.02% | -442.11% | -113.43% | -133.31% | -104.86% | |||||
qoq | -390.61% | -4.46% | -116.86% | 23.67% | 38.71% | 41.72% | -5.45% | 36.16% | 522.14% | -44.59% | -56.41% | -0.80% | -342.23% | 913.65% | -106.17% | -71.49% | -308.45% | 23.79% | -555.95% | -53.47% | -155.95% | -19.84% | 36.62% | -139.01% | -1245.61% | -328.48% | -109.70% | -23.35% | 41.43% | 142.35% | -37.69% | -43.07% | -176.44% | -522.87% | -64.63% | 92.06% | -77.45% | 49.16% | -89.51% | 607.89% | -179.86% | -223.75% | 27.45% | -2.46% | 12.09% | -624.47% | -159.33% | -28.63% | -49.42% | 3.13% | 152.96% | -39.09% | -29.81% | 347.09% | -66.11% | 41.56% | 2.01% | 38.14% | -2120.44% | -66.52% | -168.48% | 72.77% | -163.72% | 9.07% | -56.28% | -37.02% | 134.94% | -198.00% | -113.73% | 1263.50% | -48.10% | 453.79% | -108.73% | -46.46% | 28.67% | -19.11% | ||
operating margin % | 16.92% | -5.10% | -6.02% | 33.55% | 30.05% | 21.60% | 15.27% | 16.92% | 13.63% | 2.20% | 4.41% | 9.89% | 9.95% | -4.56% | -0.48% | 7.33% | 26.44% | -14.65% | -13.02% | 2.33% | 5.16% | -9.92% | -11.73% | -9.53% | 20.91% | -2.02% | 0.87% | -10.66% | -13.46% | -10.80% | -4.02% | -6.78% | -11.88% | 16.20% | -4.11% | -12.23% | -6.65% | -29.86% | -21.47% | -190.85% | -34.18% | 44.45% | -39.19% | -25.64% | -32.40% | -25.45% | 6.33% | -9.85% | -17.46% | -35.62% | -37.06% | -14.66% | -25.73% | -35.55% | -8.19% | -24.96% | -18.75% | -19.88% | -13.68% | 0.69% | 2.10% | -3.30% | -1.98% | 3.31% | 3.28% | 7.33% | 12.54% | 5.21% | -5.95% | 32.29% | 3.24% | 7.06% | 1.35% | -20.89% | -69.99% | -47.09% | -73.63% | |
interest income | 22,560,000 | 19,210,000 | 17,854,000 | 18,827,000 | 19,013,000 | 17,680,000 | 18,053,000 | 19,785,000 | 19,365,000 | 18,044,000 | 15,740,000 | 12,612,000 | 11,943,000 | 8,710,000 | 4,999,000 | 2,505,000 | 1,820,000 | 1,745,000 | 1,827,000 | 4,471,000 | 2,439,000 | 3,071,000 | 4,004,000 | 4,291,000 | 5,244,000 | 5,211,000 | 5,340,000 | 5,899,000 | 6,298,000 | 5,690,000 | 6,338,000 | 5,569,000 | 5,234,000 | 4,822,000 | 3,976,000 | 2,983,000 | 3,072,000 | 2,926,000 | 1,633,000 | 1,357,000 | 1,571,000 | 1,451,000 | 1,344,000 | 1,023,000 | 683,000 | 1,644,000 | 1,435,000 | 1,735,000 | 1,123,000 | 1,141,000 | 574,000 | 650,000 | 718,000 | 765,000 | 778,000 | 536,000 | 505,000 | 632,000 | 722,000 | 798,000 | 782,000 | 919,000 | 968,000 | 1,035,000 | 1,190,000 | 1,035,000 | 1,012,000 | 886,000 | 2,153,000 | 3,231,000 | 3,407,000 | 4,101,000 | 5,649,000 | 7,383,000 | 7,948,000 | 6,907,000 | 3,694,000 | |
interest expense | -14,958,000 | -2,778,000 | -2,579,000 | -2,679,000 | -2,863,000 | -2,577,000 | -2,968,000 | -3,574,000 | -3,547,000 | -6,098,000 | -3,779,000 | -3,755,000 | -3,703,000 | -3,626,000 | -4,679,000 | -3,859,000 | -3,806,000 | -3,846,000 | -3,870,000 | -3,817,000 | -3,804,000 | -4,749,000 | -9,597,000 | -8,048,000 | -6,915,000 | -6,930,000 | -2,937,000 | -6,866,000 | -6,727,000 | -7,746,000 | -12,131,000 | -12,225,000 | -11,562,000 | -11,664,000 | -10,884,000 | -10,040,000 | -10,119,000 | -9,732,000 | -9,980,000 | -9,944,000 | -9,843,000 | -9,333,000 | -9,447,000 | -10,002,000 | -9,462,000 | -9,197,000 | -9,118,000 | -9,221,000 | -9,106,000 | -7,593,000 | -526,000 | -603,000 | -1,725,000 | -1,930,000 | -1,837,000 | -1,925,000 | -1,947,000 | -1,704,000 | -2,432,000 | -2,072,000 | -2,141,000 | -2,257,000 | -3,008,000 | -2,635,000 | -2,429,000 | -2,715,000 | -2,880,000 | -4,404,000 | -4,087,000 | -4,097,000 | -4,105,000 | -4,081,000 | -4,110,000 | -4,080,000 | -4,109,000 | -3,720,000 | -2,335,000 | |
other income | 3,961,000 | 1,025,000 | 5,093,000 | 4,833,000 | -1,954,000 | 550,750 | 5,463,000 | 1,267,000 | -6,838,000 | 4,047,000 | 3,083,000 | 1,858,000 | 193,000 | -2,947,000 | 58,000 | 8,925,000 | 2,005,000 | 858,000 | 5,262,000 | 1,239,000 | 2,508,000 | -1,861,000 | 907,000 | 3,960,000 | 470,000 | 1,608,000 | -3,061,000 | 2,589,000 | 2,849,000 | -172,000 | 3,688,000 | 267,000 | 543,000 | 3,472,000 | 4,425,000 | 1,723,000 | 198,000 | -9,121,000 | 249,000 | 347,000 | -74,000 | -147,000 | 153,000 | 638,000 | 239,000 | -123,000 | 228,000 | -1,772,000 | 125,000 | -176,000 | 36,000 | |||||||||||||||||||||||||||
income before income taxes | 141,203,000 | -27,153,000 | -26,324,000 | 297,868,000 | 238,089,000 | 169,639,000 | 134,441,000 | 132,136,000 | 105,547,000 | 19,327,000 | 41,669,000 | 70,810,000 | 56,757,000 | -17,558,000 | -1,904,000 | 34,851,000 | 134,187,000 | -66,574,000 | -46,160,000 | 14,156,000 | 23,228,000 | -40,185,000 | -61,216,000 | -42,273,000 | 101,352,000 | -9,781,000 | 9,822,000 | -41,895,000 | -52,957,000 | -43,311,000 | -19,413,000 | -29,177,000 | -50,804,000 | 54,598,000 | -20,621,000 | -45,546,000 | -24,306,000 | -92,166,000 | -66,813,000 | -582,945,000 | -89,126,000 | 92,965,000 | -90,443,000 | -82,544,000 | -74,703,000 | -65,737,000 | 3,221,000 | -27,728,000 | -34,624,000 | -59,375,000 | -52,316,000 | -20,291,000 | -44,521,000 | -50,094,000 | -11,761,000 | -32,417,000 | -24,006,000 | -23,116,000 | -19,731,000 | -1,173,000 | 393,000 | -19,238,000 | -4,618,000 | 579,000 | 1,787,000 | 3,881,000 | 7,585,000 | 1,834,000 | -12,735,000 | 26,556,000 | 1,081,000 | 3,963,000 | 1,824,000 | |||||
provision for income taxes | 35,676,000 | 19,420,000 | 4,420,000 | 57,336,000 | 52,403,000 | 44,696,000 | 28,361,000 | 24,962,000 | 16,885,000 | -1,048,000 | 1,291,000 | 14,770,000 | 5,905,000 | -17,309,000 | 4,748,000 | 7,187,000 | 13,389,000 | 5,857,000 | -13,090,000 | 19,971,000 | 3,516,000 | -13,455,000 | -24,016,000 | 24,348,000 | 483,000 | -555,000 | -7,202,000 | -1,712,250 | -6,404,000 | 135,750 | 252,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income | 105,527,000 | -46,573,000 | -30,744,000 | 240,532,000 | 185,686,000 | 124,943,000 | 106,080,000 | 107,174,000 | 88,662,000 | 20,375,000 | 40,378,000 | 56,040,000 | 50,852,000 | -249,000 | -6,652,000 | 27,664,000 | 120,798,000 | -57,898,000 | -36,494,000 | 12,941,000 | 17,371,000 | 22,099,000 | 784,803,000 | -29,183,000 | 81,381,000 | 15,024,000 | 55,036,000 | -37,435,000 | -56,473,000 | -3,650,000 | -12,620,000 | -16,792,000 | -44,149,000 | -51,392,000 | -12,527,000 | -36,833,000 | -16,290,000 | -78,711,000 | -42,797,000 | -423,560,000 | -85,142,000 | 68,617,000 | -90,926,000 | -81,989,000 | -67,501,000 | -69,797,000 | 7,445,000 | -33,502,000 | -38,115,000 | -61,990,000 | -53,020,000 | -21,533,000 | -39,810,000 | -53,012,000 | -5,357,000 | -32,006,000 | -23,972,000 | -26,735,000 | -17,653,000 | -5,077,000 | -4,371,000 | -12,189,000 | 217,334,000 | -477,000 | 1,151,000 | 4,711,000 | 6,640,000 | 1,000 | -13,152,000 | 24,506,000 | 829,000 | 3,810,000 | 1,686,000 | 2,570,000 | -5,216,000 | -3,864,000 | -9,293,000 | |
yoy | -43.17% | -137.28% | -128.98% | 124.43% | 109.43% | 513.22% | 162.72% | 91.25% | 74.35% | -8282.73% | -707.01% | 102.57% | -57.90% | -99.57% | -81.77% | 113.77% | 595.40% | -361.99% | -104.65% | -144.34% | -78.65% | 47.09% | 1325.98% | -22.04% | -244.11% | -511.62% | -536.10% | 122.93% | 27.91% | -92.90% | 0.74% | -54.41% | 171.02% | -34.71% | -70.73% | -91.30% | -80.87% | -214.71% | -52.93% | 416.61% | 26.13% | -198.31% | -1321.30% | 144.73% | 77.10% | 12.59% | -114.04% | 55.58% | -4.26% | 16.94% | 889.73% | -32.72% | 66.07% | 98.29% | -69.65% | 530.41% | 448.43% | 119.34% | -108.12% | 964.36% | -479.76% | -358.73% | 3173.10% | -47800.00% | -108.75% | -80.78% | 700.97% | -99.97% | -880.07% | 853.54% | -115.89% | -198.60% | -118.14% | |||||
qoq | -326.58% | 51.49% | -112.78% | 29.54% | 48.62% | 17.78% | -1.02% | 20.88% | 335.15% | -49.54% | -27.95% | 10.20% | -20522.49% | -96.26% | -124.05% | -77.10% | -308.64% | 58.65% | -382.00% | -25.50% | -21.39% | -97.18% | -2789.25% | -135.86% | 441.67% | -72.70% | -247.02% | -33.71% | 1447.21% | -71.08% | -24.85% | -61.97% | -14.09% | 310.25% | -65.99% | 126.11% | -79.30% | 83.92% | -89.90% | 397.47% | -224.08% | -175.46% | 10.90% | 21.46% | -3.29% | -1037.50% | -122.22% | -12.10% | -38.51% | 16.92% | 146.23% | -45.91% | -24.90% | 889.58% | -83.26% | 33.51% | -10.33% | 51.45% | 247.71% | 16.15% | -64.14% | -105.61% | -45662.68% | -141.44% | -75.57% | -29.05% | 663900.00% | -100.01% | -153.67% | 2856.09% | -78.24% | 125.98% | -34.40% | -149.27% | 34.99% | -58.42% | ||
net income margin % | 13.77% | -5.33% | -3.96% | 29.14% | 24.92% | 16.72% | 14.22% | 15.05% | 13.66% | 3.15% | 6.95% | 9.41% | 8.53% | -0.05% | -1.32% | 5.18% | 23.26% | -12.87% | -8.93% | 2.58% | 3.57% | 4.89% | 164.60% | -6.79% | 16.21% | 3.31% | 11.94% | -9.65% | -14.09% | -1.03% | -3.22% | -4.50% | -11.82% | -14.34% | -3.75% | -11.60% | -5.36% | -26.23% | -15.29% | -141.13% | -35.96% | 30.10% | -43.53% | -32.73% | -33.21% | -30.23% | 4.21% | -17.47% | -25.15% | -42.21% | -38.74% | -15.74% | -31.12% | -40.18% | -4.18% | -25.81% | -20.55% | -24.79% | -15.56% | -4.59% | -3.99% | -12.00% | 222.34% | -0.52% | 1.35% | 5.41% | 8.22% | 0.00% | -17.78% | 24.68% | 1.14% | 5.94% | 2.79% | 5.73% | -20.86% | -13.38% | -40.69% | |
earnings per share, basic | 0.55 | -0.24 | -0.16 | 1.25 | 0.97 | 0.66 | 0.56 | 0.56 | 0.47 | 0.11 | 0.21 | 0.3 | 0.27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share, diluted | 0.54 | -0.24 | -0.16 | 1.23 | 0.95 | 0.65 | 0.55 | 0.55 | 0.46 | 0.1 | 0.21 | 0.29 | 0.27 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic | 192,497 | 191,787 | 192,032 | 191,907 | 190,967 | 190,027 | 190,429 | 190,114 | 188,866 | 187,834 | 188,219 | 187,948 | 186,667 | 185,266 | 185,597 | 185,254 | 183,990 | 182,852 | 183,214 | 182,844 | 181,772 | 180,804 | 181,142 | 180,729 | 179,898 | 179,039 | 179,289 | 178,271 | 177,061 | 175,932 | 174,427 | 175,103 | 165,985 | 167,714 | 160,886 | 160,406 | 157,612 | 147,016 | 146,120 | 143,983 | 139,400 | 120,271 | 115,070 | 112,122 | 112,290 | 111,114 | 110,652 | 103,093 | 102,110 | 101,712 | 101,144 | 100,271 | 100,331 | 100,065 | 99,902 | 98,975 | 99,537 | 98,923 | 97,647 | |||||||||||||||||||
weighted-average common shares outstanding, diluted | 197,671 | 197,394 | 192,032 | 197,091 | 196,474 | 196,708 | 197,147 | 200,505 | 199,262 | 191,595 | 191,173 | 194,998 | 194,363 | 188,963 | 185,597 | 187,448 | 194,886 | 182,852 | 183,214 | 185,427 | 184,365 | 191,678 | 197,674 | 180,729 | 187,163 | 179,039 | 185,924 | 178,271 | 177,268 | 176,150 | 174,427 | 175,103 | 166,219 | 167,714 | 161,134 | 160,406 | 157,612 | 159,304 | 146,351 | 144,157 | 139,596 | 120,271 | 115,070 | 112,122 | 112,290 | 111,114 | 110,743 | 125,674 | 131,278 | 101,834 | 103,720 | 100,271 | 101,906 | 101,217 | 99,933 | 103,572 | 103,403 | 104,120 | 103,869 | |||||||||||||||||||
comprehensive income | 114,763 | 74,971 | -20,116 | 176,816 | 143,184 | 83,838.5 | 83,931 | 135,019 | 116,404 | 39,348.5 | 65,252 | 48,145 | 43,997 | 39,531.75 | 5,625 | 47,013 | 105,489 | 5,049 | -25,316 | 6,998 | 38,514 | 206,805.5 | 765,138 | -33,260 | 95,344 | -1,785 | 74,600 | -39,790 | 10,624 | -60,674.5 | -98,203 | -12,500.25 | 16,693 | -25,672 | -43,988 | -20,247 | ||||||||||||||||||||||||||||||||||||||||||
gain on sale of nonfinancial assets | -10,000,000 | -108,000,000 | -59,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -4,527,000 | -10,830,000 | -1,154,000 | -1,417,000 | -2,276,250 | -281,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible asset amortization and contingent consideration | 15,236,000 | 15,681,000 | 15,624,000 | 15,670,000 | 16,258,000 | 16,828,000 | 16,495,000 | 17,612,000 | 17,285,000 | 17,222,000 | 17,691,000 | 17,735,000 | 18,640,000 | 17,429,000 | 14,912,000 | 15,677,000 | 16,994,000 | 17,063,000 | 20,286,000 | 19,765,000 | 6,782,000 | 18,580,000 | 10,227,000 | 13,202,000 | 20,375,000 | 3,760,000 | 13,411,000 | 8,925,000 | 7,365,000 | 9,654,000 | -54,414,000 | 10,442,000 | -35,208,000 | 1,301,000 | 15,470,000 | 1,431,000 | 2,171,000 | 2,934,000 | 3,668,000 | 8,957,000 | 5,441,000 | 9,639,000 | -2,022,000 | 5,556,000 | 12,898,000 | 1,443,000 | 2,048,000 | 2,328,000 | 1,400,000 | 3,040,000 | -3,324,000 | 312,000 | 200,000 | 3,972,000 | 1,580,000 | 654,000 | ||||||||||||||||||||||
net income per share | 0.193 | -0.04 | 0.15 | 0.66 | -0.32 | -0.2 | 0.07 | 0.1 | 0.12 | 4.33 | -0.16 | 0.45 | 0.09 | 0.31 | -0.21 | -0.32 | -0.02 | -0.07 | -0.09 | -0.25 | -0.29 | -0.07 | -0.21 | -0.09 | -0.44 | -0.26 | -2.61 | -0.53 | 0.44 | -0.57 | -0.51 | -0.43 | -0.48 | 0.05 | -0.23 | -0.26 | -0.44 | -0.38 | -0.15 | -0.31 | -0.43 | -0.04 | -0.27 | -0.21 | -0.24 | -0.16 | -0.05 | -0.04 | -0.14 | 2.13 | -0.01 | 0.01 | -0.013 | 0.07 | 0.01 | -0.13 | 0.25 | 0.01 | 0.04 | 0.02 | 0.03 | -0.05 | -0.04 | -0.1 | ||||||||||||||
equity in the income of biomarin/genzyme llc | -337,250 | 177,000 | -185,000 | 68,000 | -163,000 | 102,000 | -578,000 | -572,000 | -587,000 | -533,000 | 9,366,000 | 8,446,000 | 6,550,000 | 6,163,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -8,676,000 | -9,666,000 | 1,215,000 | -62,284,000 | -846,019,000 | -11,539,500 | -45,214,000 | -4,460,000 | -6,458,250 | -6,793,000 | -12,385,000 | -6,655,000 | -6,205,750 | -8,094,000 | -8,713,000 | -8,016,000 | -159,385,000 | -3,984,000 | 1,260,250 | -4,224,000 | 5,774,000 | 3,491,000 | 2,615,000 | 704,000 | 1,242,000 | -4,711,000 | -411,000 | -34,000 | 3,619,000 | -2,078,000 | 3,904,000 | 4,764,000 | -7,049,000 | -221,952,000 | 1,056,000 | 636,000 | -830,000 | 945,000 | 522,000 | 417,000 | 153,000 | 138,000 | ||||||||||||||||||||||||||||||||||||
equity in the loss of biomarin/genzyme llc | -175,000 | -1,351,000 | 1,071,000 | -921,000 | -79,000 | -77,000 | 193,000 | -551,000 | -44,000 | -46,000 | -468,000 | -107,000 | -295,000 | -253,000 | -220,000 | -523,000 | -164,000 | -104,000 | -135,000 | -135,000 | -278,000 | -186,000 | -204,000 | -150,000 | 225,000 | -225,000 | -539,000 | -338,000 | -438,000 | -147,000 | -401,000 | -253,000 | -336,000 | -734,000 | -609,000 | -608,000 | -667,000 | -542,000 | -797,000 | -639,000 | -864,000 | -691,000 | -443,250 | -680,000 | -546,000 | -547,000 | ||||||||||||||||||||||||||||||||
gain on sale of intangible assets | -10,000,000 | -15,000,000 | -30,000,000 | -20,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 179,048 | 177,481 | 176,873 | 174,374 | 172,710 | 162,587 | 161,548 | 160,025 | 146,349 | 137,755 | 140,796 | 127,969 | 123,434 | 117,912 | 95,878 | 96,199 | 95,796 | 94,557 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -41,950 | -13,043.5 | -13,651 | -49,147 | -24,975 | -19,303 | -56,511 | -24,086 | -142,593.5 | -45,167 | -419,079 | -106,128 | -93,347 | -51,148 | -30,836 | -35,858 | -38,453 | -15,972.25 | -7,674 | -29,868 | -26,347 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 149,779,500 | 599,118,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collaborative agreement revenues | 58,500 | 1,000 | 233,000 | 169,000 | 131,000 | 342,000 | 376,000 | 318,000 | 353,000 | 506,000 | 415,000 | 1,140,000 | 1,754,000 | 889,000 | 135,000 | 226,000 | 1,210,000 | 423,000 | 96,000 | 93,000 | 97,000 | 153,000 | 125,000 | 175,000 | 130,000 | 176,000 | 201,000 | 354,000 | 648,000 | 868,000 | 509,000 | 31,518,000 | 2,414,000 | 2,509,000 | 2,465,000 | 17,506,000 | 3,107,000 | 3,505,000 | 4,147,000 | |||||||||||||||||||||||||||||||||||||||
royalty, license and other revenues | 1,083,500 | 1,633,000 | 1,555,000 | 1,146,000 | 1,347,000 | 1,006,000 | 1,158,000 | 1,576,000 | 2,784,000 | 3,078,000 | 3,037,000 | 2,133,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt conversion expense | -163,000 | -674,000 | -813,000 | -1,732,000 | -10,420,000 | -1,896,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of intangible asset | -67,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
royalty and license revenues | 1,447,000 | 790,000 | 3,521,000 | 449,000 | 755,000 | 597,000 | 605,000 | 314,000 | 1,689,000 | 437,000 | 862,000 | 255,000 | 2,962,000 | 1,061,000 | 1,182,000 | 679,000 | 2,776,000 | 1,776,000 | 447,000 | 1,557,000 | 1,802,000 | 2,420,000 | 1,207,000 | 306,000 | 1,146,000 | 574,000 | 4,438,000 | 357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net gain from sale of investments | -25,000 | 927,000 | 1,585,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on equity investments | -5,853,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of acquired intangible assets | 46,000 | 1,775,000 | 1,093,000 | 1,093,000 | 1,093,000 | 1,093,000 | 1,093,000 | 1,093,000 | 1,093,000 | 1,093,000 | 1,093,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net product sales | 26,202,000 | 21,325,000 | 20,941,000 | 18,334,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 2,222,435,000 | 1,311,679,000 | 1,250,108,000 | 1,213,816,000 | 1,048,803,000 | 942,842,000 | 675,448,000 | 972,150,000 | 746,996,000 | 755,127,000 | 785,414,000 | 694,381,000 | 580,074,000 | 724,531,000 | 761,515,000 | 619,802,000 | 605,440,000 | 587,276,000 | 617,143,000 | 641,533,000 | 667,313,000 | 649,158,000 | 1,015,675,000 | 818,900,000 | 476,632,000 | 437,446,000 | 423,220,000 | 307,577,000 | 364,369,000 | 493,982,000 | 882,184,000 | 427,411,000 | 473,980,000 | 598,028,000 | 431,399,000 | 354,864,000 | 348,234,000 | 408,330,000 | 707,349,000 | 305,969,000 | 270,453,000 | 397,040,000 | 376,346,000 | 440,664,000 | 900,570,000 | 875,486,000 | 398,005,000 | 584,717,000 | 639,778,000 | 568,781,000 | 181,565,000 | 175,445,000 | 154,380,000 | 180,527,000 | 181,330,000 | 177,757,000 | 82,586,000 | 46,272,000 | 71,254,000 | 112,956,000 | 90,782,000 | 88,079,000 | 127,539,000 | 115,779,000 | 108,963,000 | 167,171,000 | 191,778,000 | 200,050,000 | 214,579,000 | 222,900,000 | 271,217,000 | 252,209,000 | 319,990,000 | 228,343,000 | 291,825,000 | 205,010,000 | 98,331,000 | 89,162,000 |
short-term investments | 248,930,000 | 227,731,000 | 218,309,000 | 223,532,000 | 194,864,000 | 254,996,000 | 252,201,000 | 299,584,000 | 318,683,000 | 340,431,000 | 476,577,000 | 572,017,000 | 567,006,000 | 512,253,000 | 489,945,000 | 450,798,000 | 426,599,000 | 462,333,000 | 481,864,000 | 420,178,000 | 416,228,000 | 489,998,000 | 561,472,000 | 381,764,000 | 316,361,000 | 297,572,000 | 423,526,000 | 530,485,000 | 590,326,000 | 561,192,000 | 935,662,000 | 908,815,000 | 797,940,000 | 825,700,000 | 372,912,000 | 329,821,000 | 381,347,000 | 327,499,000 | 197,318,000 | 186,400,000 | 195,579,000 | 241,984,000 | 240,889,000 | 108,119,000 | 69,706,000 | 268,368,000 | 251,901,000 | 247,703,000 | 215,942,000 | 198,086,000 | 225,116,000 | 247,502,000 | 270,211,000 | 245,125,000 | 224,829,000 | 150,393,000 | 148,820,000 | 153,120,000 | 145,964,000 | 161,799,000 | 186,033,000 | 224,428,000 | 221,894,000 | 214,679,000 | 133,506,000 | 171,566,000 | 146,341,000 | 337,290,000 | 336,892,000 | 291,752,000 | 323,448,000 | 254,772,000 | 357,251,000 | 294,861,000 | 382,700,000 | 174,976,000 | 199,685,000 | |
accounts receivable | 903,914,000 | 908,214,000 | 790,266,000 | 855,855,000 | 739,177,000 | 660,535,000 | 777,547,000 | 691,232,000 | 637,163,000 | 633,704,000 | 572,498,000 | 610,222,000 | 597,913,000 | 461,316,000 | 419,622,000 | 466,507,000 | 430,147,000 | 373,399,000 | 374,937,000 | 424,419,000 | 396,097,000 | 448,351,000 | 411,712,000 | 381,215,000 | 396,384,000 | 377,404,000 | 402,970,000 | 377,150,000 | 393,429,000 | 342,633,000 | 384,343,000 | 363,566,000 | 318,394,000 | 261,365,000 | 251,891,000 | 238,338,000 | 230,250,000 | 215,280,000 | 215,894,000 | 214,158,000 | 180,751,000 | 164,959,000 | 148,949,000 | 186,083,000 | 175,738,000 | 144,472,000 | 121,395,000 | 122,282,000 | 110,462,000 | 117,822,000 | 124,745,000 | 115,063,000 | 120,345,000 | 109,066,000 | 117,290,000 | 100,750,000 | 105,828,000 | 104,839,000 | 107,057,000 | 106,606,000 | 106,198,000 | 86,576,000 | 78,734,000 | 77,682,000 | 82,606,000 | 73,540,000 | 68,378,000 | 72,576,000 | 61,355,000 | 54,298,000 | 51,135,000 | 52,156,000 | 47,253,000 | 16,976,000 | 15,968,000 | 15,900,000 | 14,525,000 | 14,670,000 |
inventory | 1,273,221,000 | 1,298,883,000 | 1,382,173,000 | 1,340,169,000 | 1,274,848,000 | 1,232,653,000 | 1,179,339,000 | 1,183,621,000 | 1,137,982,000 | 1,107,183,000 | 1,032,159,000 | 975,546,000 | 918,921,000 | 894,083,000 | 839,460,000 | 802,315,000 | 786,356,000 | 776,669,000 | 749,406,000 | 710,975,000 | 713,929,000 | 698,548,000 | 700,847,000 | 743,852,000 | 705,652,000 | 680,275,000 | 609,049,000 | 578,736,000 | 534,696,000 | 530,871,000 | 508,482,000 | 473,356,000 | 468,161,000 | 475,775,000 | 457,393,000 | 429,831,000 | 384,143,000 | 355,126,000 | 347,420,000 | 326,556,000 | 296,979,000 | 271,683,000 | 262,100,000 | 237,532,000 | 222,833,000 | 199,452,000 | 204,444,000 | 193,498,000 | 176,893,000 | 162,605,000 | 148,684,000 | 142,296,000 | 135,822,000 | 128,695,000 | 120,825,000 | 120,125,000 | 124,064,000 | 130,118,000 | 115,628,000 | 112,299,000 | 110,067,000 | 109,698,000 | 91,741,000 | 83,778,000 | 79,761,000 | 78,662,000 | 75,441,000 | 72,836,000 | 76,423,000 | 73,162,000 | 68,094,000 | 61,802,000 | 54,736,000 | 32,445,000 | 31,551,000 | 30,714,000 | 27,438,000 | 25,075,000 |
other current assets | 205,500,000 | 185,784,000 | 204,265,000 | 177,183,000 | 181,545,000 | 201,533,000 | 169,260,000 | 160,426,000 | 163,287,000 | 141,391,000 | 224,806,000 | 193,391,000 | 173,180,000 | 104,521,000 | 149,851,000 | 139,029,000 | 121,283,000 | 110,442,000 | 107,751,000 | 99,046,000 | 91,249,000 | 129,934,000 | 120,747,000 | 142,127,000 | 155,817,000 | 130,657,000 | 126,548,000 | 119,779,000 | 93,876,000 | 98,403,000 | 71,652,000 | 80,072,000 | 71,760,000 | 74,036,000 | 83,646,000 | 62,875,000 | 60,340,000 | 61,708,000 | 68,409,000 | 61,945,000 | 58,207,000 | 60,378,000 | 115,330,000 | 77,558,000 | 84,265,000 | 105,310,000 | 56,458,000 | 37,268,000 | 41,013,000 | 41,707,000 | 28,161,000 | 33,526,000 | 35,501,000 | 25,509,000 | 54,816,000 | 58,073,000 | 50,519,000 | 39,753,000 | 39,965,000 | 36,286,000 | 34,984,000 | 33,874,000 | 31,747,000 | 22,775,000 | 14,422,000 | 14,848,000 | 13,104,000 | 15,178,000 | 23,928,000 | 50,270,000 | 14,609,000 | 11,951,000 | 6,654,000 | 7,195,000 | 5,076,000 | 5,306,000 | 4,561,000 | 4,036,000 |
total current assets | 4,605,070,000 | 3,953,490,000 | 3,854,543,000 | 3,805,332,000 | 3,467,905,000 | 3,232,427,000 | 3,056,590,000 | 3,259,630,000 | 2,985,012,000 | 2,956,088,000 | 2,955,308,000 | 2,950,117,000 | 2,842,105,000 | 2,751,457,000 | 2,682,701,000 | 2,517,598,000 | 2,394,024,000 | 2,274,385,000 | 2,311,570,000 | 2,357,837,000 | 2,288,766,000 | 2,342,219,000 | 2,738,979,000 | 2,647,566,000 | 2,116,249,000 | 1,942,143,000 | 1,859,359,000 | 1,806,768,000 | 1,916,855,000 | 2,056,215,000 | 2,407,853,000 | 2,280,067,000 | 2,241,110,000 | 2,207,144,000 | 2,050,029,000 | 1,458,820,000 | 1,352,788,000 | 1,421,791,000 | 1,666,571,000 | 1,105,946,000 | 992,790,000 | 1,089,639,000 | 1,175,589,000 | 1,213,929,000 | 1,522,728,000 | 1,425,629,000 | 1,077,819,000 | 1,220,227,000 | 1,246,410,000 | 1,137,418,000 | 713,479,000 | 720,920,000 | 723,024,000 | 743,462,000 | 719,386,000 | 681,534,000 | 513,390,000 | 469,802,000 | 487,024,000 | 514,111,000 | 503,830,000 | 504,260,000 | 554,189,000 | 521,908,000 | 500,431,000 | 467,727,000 | 520,267,000 | 506,981,000 | 713,575,000 | 737,696,000 | 697,013,000 | 701,814,000 | 683,728,000 | 644,297,000 | 641,234,000 | 640,932,000 | 320,645,000 | 334,224,000 |
noncurrent assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investments | 492,242,000 | 512,937,000 | 508,592,000 | 506,724,000 | 521,238,000 | 561,985,000 | 557,083,000 | 620,551,000 | 611,135,000 | 548,002,000 | 385,777,000 | 340,635,000 | 333,835,000 | 372,302,000 | 412,503,000 | 462,827,000 | 507,793,000 | 466,618,000 | 350,237,000 | 321,127,000 | 285,473,000 | 265,122,000 | 323,058,000 | 290,796,000 | 411,978,000 | 431,804,000 | 374,965,000 | 320,000,000 | 235,864,000 | 204,883,000 | 279,988,000 | 313,599,000 | 385,785,000 | 416,304,000 | 482,036,000 | 533,628,000 | 572,711,000 | 362,956,000 | 201,620,000 | 314,404,000 | 425,652,000 | 514,381,000 | 509,627,000 | 223,920,000 | 97,856,000 | 448,328,000 | 244,148,000 | 251,450,000 | 267,700,000 | 147,771,000 | 123,905,000 | 123,819,000 | 115,993,000 | 106,741,000 | 121,970,000 | 54,000 | 94,385,000 | 145,640,000 | 153,206,000 | 141,378,000 | 128,171,000 | 88,955,000 | 117,734,000 | 128,722,000 | 169,849,000 | 128,435,000 | 138,863,000 | 4,011,000 | ||||||||||
property, plant and equipment | 958,071,000 | 952,508,000 | 1,038,187,000 | 1,030,385,000 | 1,032,613,000 | 1,043,041,000 | 1,045,408,000 | 1,052,898,000 | 1,060,425,000 | 1,066,133,000 | 1,067,156,000 | 1,067,278,000 | 1,068,142,000 | 1,073,366,000 | 1,051,821,000 | 1,049,464,000 | 1,039,544,000 | 1,035,461,000 | 1,024,787,000 | 1,026,579,000 | 1,022,474,000 | 1,032,471,000 | 1,015,062,000 | 1,010,917,000 | 1,009,972,000 | 1,010,868,000 | 969,300,000 | 962,970,000 | 951,890,000 | 948,682,000 | 924,033,000 | 900,480,000 | 895,392,000 | 896,700,000 | 878,624,000 | 851,097,000 | 824,013,000 | 798,768,000 | 729,836,000 | 724,494,000 | 716,916,000 | 704,207,000 | 604,513,000 | 568,051,000 | 538,117,000 | 523,516,000 | 486,741,000 | 469,862,000 | 437,066,000 | 319,316,000 | 285,664,000 | 282,002,000 | 281,865,000 | 284,473,000 | 273,724,000 | 267,374,000 | 264,317,000 | 268,971,000 | 266,190,000 | 216,496,000 | 217,884,000 | 221,866,000 | 213,755,000 | 212,620,000 | 203,949,000 | 199,141,000 | 182,099,000 | 159,789,000 | 142,252,000 | 124,979,000 | 110,716,000 | 105,199,000 | 95,732,000 | 76,818,000 | 66,249,000 | 58,780,000 | 56,487,000 | 55,466,000 |
intangible assets | 204,662,000 | 213,837,000 | 233,112,000 | 239,620,000 | 247,346,000 | 255,278,000 | 260,920,000 | 265,533,000 | 279,653,000 | 294,701,000 | 302,476,000 | 310,343,000 | 325,989,000 | 338,569,000 | 354,024,000 | 369,368,000 | 374,251,000 | 388,652,000 | 388,487,000 | 394,298,000 | 405,903,000 | 417,271,000 | 427,172,000 | 433,381,000 | 443,717,000 | 456,580,000 | 462,849,000 | 476,632,000 | 485,981,000 | 491,808,000 | 494,687,000 | 502,295,000 | 509,902,000 | 517,510,000 | 530,957,000 | 538,565,000 | 546,172,000 | 553,780,000 | 561,387,000 | 568,966,000 | 1,177,232,000 | 683,996,000 | 920,943,000 | 923,861,000 | 926,896,000 | 156,578,000 | 159,949,000 | 163,045,000 | 165,397,000 | 163,147,000 | 165,791,000 | 168,434,000 | 172,016,000 | 162,980,000 | 165,624,000 | 168,267,000 | 170,914,000 | 180,277,000 | 100,780,000 | 101,736,000 | 102,692,000 | 103,648,000 | 104,604,000 | 77,985,000 | 77,416,000 | 40,977,000 | 4,194,000 | 4,391,000 | 6,316,000 | 7,626,000 | 6,068,000 | 7,244,000 | 8,420,000 | 9,596,000 | ||||
goodwill | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 196,199,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 197,039,000 | 202,392,000 | 202,392,000 | 202,392,000 | 54,258,000 | 54,258,000 | 54,258,000 | 54,258,000 | 54,258,000 | 54,258,000 | 54,975,000 | 54,975,000 | 51,543,000 | 51,543,000 | 51,543,000 | 51,543,000 | 51,543,000 | 51,543,000 | 53,055,000 | 53,055,000 | 53,364,000 | 53,364,000 | 40,360,000 | 40,360,000 | 23,722,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 | 21,262,000 |
deferred tax assets | 1,500,598,000 | 1,508,697,000 | 1,509,109,000 | 1,427,021,000 | 1,460,566,000 | 1,489,366,000 | 1,530,779,000 | 1,545,006,000 | 1,546,043,000 | 1,545,809,000 | 1,523,953,000 | 1,509,290,000 | 1,510,568,000 | 1,505,412,000 | 1,455,205,000 | 1,448,912,000 | 1,446,676,000 | 1,449,075,000 | 1,445,109,000 | 1,431,683,000 | 1,429,386,000 | 1,432,150,000 | 1,396,547,000 | 555,137,000 | 539,990,000 | 549,422,000 | 525,131,000 | 475,554,000 | 467,333,000 | 460,952,000 | 429,194,000 | 425,380,000 | 407,009,000 | 399,095,000 | 484,759,000 | 470,961,000 | 458,387,000 | 446,786,000 | 288,006,000 | 266,182,000 | 243,212,000 | 220,191,000 | ||||||||||||||||||||||||||||||||||||
restricted cash equivalents | 850,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 276,416,000 | 277,049,000 | 270,781,000 | 249,192,000 | 235,654,000 | 251,391,000 | 199,314,000 | 190,772,000 | 184,790,000 | 171,538,000 | 165,069,000 | 144,168,000 | 150,057,000 | 176,236,000 | 151,788,000 | 151,797,000 | 149,186,000 | 151,760,000 | 144,705,000 | 141,663,000 | 141,198,000 | 142,237,000 | 119,009,000 | 135,852,000 | 125,918,000 | 122,009,000 | 112,646,000 | 99,456,000 | 96,300,000 | 36,568,000 | 37,565,000 | 39,430,000 | 32,666,000 | 29,852,000 | 22,985,000 | 21,447,000 | 26,580,000 | 32,815,000 | 36,443,000 | 23,057,000 | 25,400,000 | 408,644,000 | 60,790,000 | 58,284,000 | 80,332,000 | 65,281,000 | 61,532,000 | 46,562,000 | 41,545,000 | 156,171,000 | 14,010,000 | 14,883,000 | 15,158,000 | 16,611,000 | 19,739,000 | 20,061,000 | 19,849,000 | 15,495,000 | 13,559,000 | 12,267,000 | 12,227,000 | 14,215,000 | 228,505,000 | 14,558,000 | 14,112,000 | 15,306,000 | 12,578,000 | 12,689,000 | 12,500,000 | 12,584,000 | 12,758,000 | 13,713,000 | 13,108,000 | 15,536,000 | 14,786,000 | 14,823,000 | 6,571,000 | 9,372,000 |
total assets | 8,591,016,000 | 7,594,022,000 | 7,614,868,000 | 7,456,341,000 | 7,147,007,000 | 6,988,940,000 | 6,851,195,000 | 7,067,121,000 | 6,872,673,000 | 6,841,603,000 | 6,758,163,000 | 6,563,172,000 | 6,433,695,000 | 6,375,074,000 | 6,264,040,000 | 6,145,841,000 | 6,062,707,000 | 6,003,325,000 | 5,977,475,000 | 5,898,496,000 | 5,805,053,000 | 5,848,020,000 | 6,158,090,000 | 5,302,110,000 | 4,722,841,000 | 4,690,039,000 | 4,558,128,000 | 4,393,384,000 | 4,435,398,000 | 4,427,128,000 | 4,695,254,000 | 4,624,679,000 | 4,596,717,000 | 4,633,125,000 | 4,580,697,000 | 4,019,965,000 | 3,938,607,000 | 4,023,690,000 | 3,842,238,000 | 3,087,304,000 | 3,666,993,000 | 3,729,368,000 | 3,624,853,000 | 3,648,689,000 | 3,658,686,000 | 2,490,453,000 | 2,440,433,000 | 2,345,685,000 | 2,340,728,000 | 2,249,217,000 | 1,620,530,000 | 1,601,520,000 | 1,598,293,000 | 1,601,643,000 | 1,567,376,000 | 1,532,527,000 | 1,297,085,000 | 1,303,681,000 | 1,295,076,000 | 1,280,392,000 | 1,264,146,000 | 1,262,623,000 | 1,244,533,000 | 985,516,000 | 966,205,000 | 917,163,000 | 869,357,000 | 844,437,000 | 900,283,000 | 906,695,000 | 859,038,000 | 854,555,000 | 827,702,000 | 815,279,000 | 791,056,000 | 781,639,000 | 449,764,000 | 463,436,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities | 793,152,000 | 759,031,000 | 798,438,000 | 684,247,000 | 628,213,000 | 606,988,000 | 715,658,000 | 572,500,000 | 593,543,000 | 683,147,000 | 669,825,000 | 597,231,000 | 598,231,000 | 572,959,000 | 492,717,000 | 434,773,000 | 426,418,000 | 491,590,000 | 466,711,000 | 411,132,000 | 399,225,000 | 492,548,000 | 480,403,000 | 443,202,000 | 454,506,000 | 570,621,000 | 483,745,000 | 429,502,000 | 412,830,000 | 437,290,000 | 378,226,000 | 358,732,000 | 346,538,000 | 401,921,000 | 364,920,000 | 319,210,000 | 272,447,000 | 370,505,000 | 306,129,000 | 292,342,000 | 290,562,000 | 392,511,000 | 296,200,000 | 256,330,000 | 230,212,000 | 235,739,000 | 206,550,000 | 166,720,000 | 156,038,000 | 183,271,000 | 167,633,000 | 142,241,000 | 144,008,000 | 147,068,000 | 111,489,000 | 96,557,000 | 96,359,000 | 94,125,000 | 83,254,000 | 82,035,000 | 75,986,000 | 83,632,000 | 59,104,000 | 55,877,000 | 58,851,000 | 47,982,000 | 54,267,000 | 42,367,000 | 49,907,000 | 35,874,000 | 30,604,000 | 24,889,000 | 32,166,000 | |||||
total current liabilities | 793,152,000 | 759,031,000 | 798,438,000 | 684,247,000 | 628,213,000 | 606,988,000 | 715,658,000 | 1,067,337,000 | 1,087,900,000 | 1,177,024,000 | 1,163,223,000 | 597,231,000 | 598,231,000 | 588,884,000 | 521,020,000 | 464,727,000 | 490,418,000 | 539,822,000 | 514,898,000 | 443,344,000 | 430,035,000 | 492,548,000 | 854,693,000 | 813,302,000 | 820,470,000 | 932,503,000 | 493,745,000 | 439,428,000 | 500,986,000 | 523,241,000 | 838,660,000 | 804,950,000 | 773,471,000 | 816,518,000 | 417,529,000 | 374,303,000 | 340,206,000 | 439,310,000 | 377,335,000 | 364,580,000 | 388,011,000 | 445,457,000 | 390,491,000 | 347,704,000 | 305,506,000 | 235,739,000 | 206,550,000 | 166,720,000 | 156,038,000 | 183,271,000 | 167,633,000 | 142,241,000 | 144,008,000 | 170,433,000 | 134,929,000 | 119,997,000 | 119,814,000 | 94,125,000 | 83,254,000 | 82,035,000 | 75,986,000 | 83,844,000 | 92,097,000 | 83,930,000 | 78,699,000 | 78,154,000 | 64,070,000 | 60,033,000 | 126,314,000 | 130,081,000 | 120,735,000 | 63,423,000 | 53,311,000 | 61,543,000 | 49,062,000 | 44,543,000 | 38,829,000 | 46,045,000 |
noncurrent liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 1,430,282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 155,475,000 | 150,816,000 | 163,056,000 | 148,819,000 | 129,685,000 | 128,824,000 | 127,514,000 | 119,369,000 | 117,352,000 | 119,935,000 | 105,457,000 | 98,120,000 | 92,415,000 | 100,015,000 | 92,473,000 | 95,260,000 | 100,913,000 | 98,519,000 | 103,131,000 | 105,711,000 | 107,728,000 | 114,195,000 | 121,237,000 | 128,711,000 | 125,172,000 | 98,124,000 | 97,432,000 | 103,686,000 | 114,558,000 | 58,647,000 | 57,370,000 | 55,080,000 | 60,953,000 | 59,105,000 | 56,780,000 | 50,979,000 | 44,484,000 | 42,034,000 | 43,273,000 | 39,312,000 | 41,935,000 | 44,588,000 | 45,853,000 | 52,038,000 | 39,980,000 | 30,077,000 | 26,260,000 | 25,658,000 | 24,720,000 | 38,549,000 | 34,411,000 | 30,756,000 | 29,539,000 | 26,674,000 | 92,392,000 | 87,239,000 | 80,449,000 | 88,179,000 | 88,944,000 | 88,532,000 | 89,799,000 | 84,001,000 | 69,689,000 | 41,541,000 | 45,183,000 | 19,741,000 | 4,351,000 | 3,887,000 | 2,946,000 | 2,856,000 | 3,162,000 | 2,108,000 | 1,769,000 | 2,082,000 | 2,854,000 | 3,278,000 | 2,479,000 | 2,078,000 |
total liabilities | 2,378,909,000 | 1,507,023,000 | 1,558,157,000 | 1,429,228,000 | 1,353,548,000 | 1,330,950,000 | 1,437,799,000 | 1,780,822,000 | 1,798,857,000 | 1,890,054,000 | 1,861,266,000 | 1,780,345,000 | 1,774,652,000 | 1,771,918,000 | 1,695,526,000 | 1,641,034,000 | 1,671,392,000 | 1,732,585,000 | 1,711,326,000 | 1,656,925,000 | 1,643,043,000 | 1,742,018,000 | 2,104,197,000 | 2,065,431,000 | 1,482,879,000 | 1,567,658,000 | 1,483,723,000 | 1,432,430,000 | 1,498,771,000 | 1,459,188,000 | 1,780,309,000 | 1,739,575,000 | 1,789,714,000 | 1,824,462,000 | 1,767,135,000 | 1,224,386,000 | 1,169,520,000 | 1,257,415,000 | 1,196,430,000 | 1,169,728,000 | 1,376,757,000 | 1,328,521,000 | 1,332,213,000 | 1,291,732,000 | 1,233,231,000 | 962,559,000 | 931,991,000 | 883,716,000 | 880,607,000 | 908,176,000 | 344,000 | 343,262,000 | 348,141,000 | 585,880,000 | 552,182,000 | 532,101,000 | 525,135,000 | 530,633,000 | 520,537,000 | 548,087,000 | 543,306,000 | 545,366,000 | 658,869,000 | 622,554,000 | 620,965,000 | 594,978,000 | 565,504,000 | 561,003,000 | 626,343,000 | 630,020,000 | 621,137,000 | 628,528,000 | 618,536,000 | 627,553,000 | 616,511,000 | 614,037,000 | 285,050,000 | 345,634,000 |
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 193,000 | 192,000 | 192,000 | 192,000 | 192,000 | 191,000 | 191,000 | 190,000 | 190,000 | 189,000 | 188,000 | 188,000 | 188,000 | 186,000 | 186,000 | 186,000 | 185,000 | 184,000 | 184,000 | 183,000 | 183,000 | 182,000 | 181,000 | 181,000 | 181,000 | 180,000 | 180,000 | 179,000 | 179,000 | 178,000 | 178,000 | 178,000 | 177,000 | 176,000 | 176,000 | 175,000 | 173,000 | 173,000 | 173,000 | 164,000 | 163,000 | 162,000 | 162,000 | 161,000 | 161,000 | 149,000 | 148,000 | 147,000 | 146,000 | 144,000 | 142,000 | 140,000 | 139,000 | 126,000 | 124,000 | 123,000 | 116,000 | 115,000 | 114,000 | 112,000 | 111,000 | 111,000 | 103,000 | 102,000 | 102,000 | 101,000 | 101,000 | 100,000 | 100,000 | 100,000 | 100,000 | 99,000 | 98,000 | 97,000 | 97,000 | 96,000 | 96,000 | 92,000 |
additional paid-in capital | 5,966,868,000 | 5,956,582,000 | 5,900,968,000 | 5,851,637,000 | 5,794,302,000 | 5,802,068,000 | 5,739,910,000 | 5,696,701,000 | 5,619,264,000 | 5,611,562,000 | 5,542,774,000 | 5,493,956,000 | 5,417,873,000 | 5,404,895,000 | 5,335,853,000 | 5,272,666,000 | 5,206,287,000 | 5,191,502,000 | 5,133,742,000 | 5,083,831,000 | 5,010,619,000 | 4,993,407,000 | 4,937,791,000 | 4,885,637,000 | 4,854,814,000 | 4,832,707,000 | 4,782,916,000 | 4,744,316,000 | 4,682,900,000 | 4,669,926,000 | 4,620,817,000 | 4,577,300,000 | 4,510,451,000 | 4,483,220,000 | 4,435,449,000 | 4,397,980,000 | 4,314,793,000 | 4,288,113,000 | 4,231,514,000 | 3,458,124,000 | 3,410,297,000 | 3,414,837,000 | 3,371,377,000 | 3,337,503,000 | 3,308,137,000 | 2,359,744,000 | 2,278,761,000 | 2,249,445,000 | 2,213,347,000 | 2,059,101,000 | 1,926,133,000 | 1,863,961,000 | 1,833,831,000 | 1,561,890,000 | 1,505,776,000 | 1,483,336,000 | 1,221,933,000 | 1,197,082,000 | 1,175,422,000 | 1,122,732,000 | 1,103,885,000 | 1,090,188,000 | 948,394,000 | 931,361,000 | 917,738,000 | 899,950,000 | 887,966,000 | 873,378,000 | 862,373,000 | 852,947,000 | 841,657,000 | 828,434,000 | 814,458,000 | 794,917,000 | 784,317,000 | 772,294,000 | 765,540,000 | 709,359,000 |
company common stock held by the nonqualified deferred compensation plan | -10,450,000 | -10,508,000 | -11,291,000 | -11,674,000 | -11,177,000 | -11,227,000 | -11,717,000 | -11,673,000 | -11,700,000 | -9,860,000 | -10,393,000 | -10,393,000 | -9,949,000 | -8,859,000 | -9,325,000 | -9,290,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -4,237,000 | -1,046,000 | -28,788,000 | -18,617,000 | -10,722,000 | -939,000 | -2,160,000 | -1,129,000 | -28,545,000 | 128,000 | -7,000 | -5,000 | -25,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 259,733,000 | 154,206,000 | 200,779,000 | 231,523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 6,212,107,000 | 6,086,999,000 | 6,056,711,000 | 6,027,113,000 | 5,793,459,000 | 5,657,990,000 | 5,413,396,000 | 5,286,299,000 | 5,073,816,000 | 4,951,549,000 | 4,896,897,000 | 4,782,827,000 | 4,659,043,000 | 4,603,156,000 | 4,568,514,000 | 4,504,807,000 | 4,391,315,000 | 4,270,740,000 | 4,266,149,000 | 4,241,571,000 | 4,162,010,000 | 4,106,002,000 | 4,053,893,000 | 3,236,679,000 | 3,239,962,000 | 3,122,381,000 | 3,074,405,000 | 2,960,954,000 | 2,936,627,000 | 2,967,940,000 | 2,914,945,000 | 2,885,104,000 | 2,807,003,000 | 2,808,663,000 | 2,813,562,000 | 2,795,579,000 | 2,769,087,000 | 2,766,275,000 | 2,645,808,000 | 1,917,576,000 | 2,290,236,000 | 2,400,847,000 | 2,292,640,000 | 2,356,957,000 | 2,425,455,000 | 1,527,894,000 | 1,508,442,000 | 1,461,969,000 | 1,460,121,000 | 1,341,041,000 | 1,276,486,000 | 1,258,258,000 | 1,250,152,000 | 1,015,763,000 | 1,015,194,000 | 1,000,426,000 | 771,950,000 | 773,048,000 | 774,539,000 | 732,305,000 | 720,840,000 | 717,257,000 | 585,664,000 | 362,962,000 | 345,240,000 | 322,185,000 | 303,853,000 | 283,434,000 | 273,940,000 | 276,675,000 | 237,901,000 | 226,027,000 | 209,166,000 | 187,726,000 | 174,545,000 | 167,602,000 | 164,714,000 | 117,802,000 |
total liabilities and stockholders’ equity | 8,591,016,000 | 7,594,022,000 | 7,614,868,000 | 7,456,341,000 | 7,147,007,000 | 6,988,940,000 | 6,851,195,000 | 7,067,121,000 | 6,872,673,000 | 6,841,603,000 | 6,758,163,000 | 6,563,172,000 | 6,433,695,000 | 6,375,074,000 | 6,264,040,000 | 6,145,841,000 | 6,062,707,000 | 6,003,325,000 | 5,977,475,000 | 5,898,496,000 | 5,805,053,000 | 5,848,020,000 | 6,158,090,000 | 5,302,110,000 | 4,722,841,000 | 4,690,039,000 | 4,558,128,000 | 4,393,384,000 | 4,435,398,000 | 4,427,128,000 | 4,695,254,000 | 4,624,679,000 | 4,596,717,000 | 4,633,125,000 | 4,580,697,000 | 4,019,965,000 | 3,938,607,000 | 4,023,690,000 | 3,842,238,000 | 3,087,304,000 | 3,666,993,000 | 3,729,368,000 | 3,624,853,000 | 3,648,689,000 | 3,658,686,000 | 2,490,453,000 | 2,440,433,000 | 2,345,685,000 | 2,340,728,000 | 2,249,217,000 | 1,620,530,000 | 1,601,520,000 | 1,598,293,000 | 1,601,643,000 | 1,567,376,000 | 1,532,527,000 | 1,297,085,000 | 1,303,681,000 | 1,295,076,000 | 1,280,392,000 | 1,264,146,000 | 1,262,623,000 | 1,244,533,000 | 985,516,000 | 966,205,000 | 917,163,000 | 869,357,000 | 844,437,000 | 900,283,000 | 906,695,000 | 859,038,000 | 854,555,000 | 827,702,000 | 815,279,000 | 791,056,000 | 781,639,000 | 449,764,000 | 463,436,000 |
long-term convertible debt | 597,176,000 | 596,663,000 | 596,162,000 | 595,650,000 | 595,138,000 | 594,627,000 | 594,116,000 | 593,605,000 | 593,095,000 | 592,586,000 | 1,084,994,000 | 1,084,006,000 | 1,083,019,000 | 1,082,033,000 | 1,081,047,000 | 1,080,061,000 | 1,079,077,000 | 1,078,093,000 | 1,077,110,000 | 1,076,127,000 | 1,075,145,000 | 1,074,164,000 | 1,073,202,000 | 486,713,000 | 486,238,000 | 843,616,000 | 839,165,000 | 834,766,000 | 830,417,000 | 826,119,000 | 821,871,000 | 817,672,000 | 813,521,000 | 1,166,036,000 | 676,205,000 | 668,437,000 | 660,761,000 | 653,178,000 | 645,685,000 | 668,009,000 | 662,286,000 | 667,793,000 | 661,492,000 | 655,491,000 | 657,976,000 | 656,884,000 | 650,872,000 | 661,419,000 | 655,566,000 | 78,310,000 | 109,822,000 | 109,849,000 | 324,859,000 | 324,861,000 | 324,865,000 | 324,872,000 | ||||||||||||||||||||||
accumulated other comprehensive income | -13,473,000 | -33,937,000 | -44,565,000 | 19,151,000 | 61,653,000 | 4,650,000 | 26,799,000 | 6,257,000 | -3,867,000 | 30,749,000 | 18,472,000 | -877,000 | 14,432,000 | 10,239,000 | 5,004,000 | -16,139,000 | 10,385,000 | 30,050,000 | 34,127,000 | 20,164,000 | 37,003,000 | 17,439,000 | 19,794,000 | 5,271,000 | -22,961,000 | -21,434,000 | -14,658,000 | 5,020,000 | 12,816,000 | 2,158,000 | 4,528,000 | 47,000 | 21,033,000 | 25,184,000 | 32,461,000 | 43,819,000 | 27,466,000 | 19,189,000 | 9,941,000 | 7,275,000 | 5,018,000 | 11,473,000 | 2,441,000 | 1,155,000 | -202,000 | 2,333,000 | 4,650,000 | 2,512,000 | 4,887,000 | 1,304,000 | -5,923,000 | -5,787,000 | 188,000 | -1,581,000 | 10,224,000 | 4,405,000 | 933,000 | -704,000 | 101,000 | 2,069,000 | 1,106,000 | -1,818,000 | -575,000 | 351,000 | 139,000 | |||||||||||||
accumulated deficit | -9,009,000 | -194,695,000 | -319,638,000 | -425,718,000 | -532,892,000 | -621,554,000 | -641,929,000 | -682,307,000 | -738,347,000 | -789,199,000 | -788,949,000 | -777,227,000 | -804,891,000 | -925,689,000 | -867,791,000 | -831,297,000 | -844,238,000 | -861,609,000 | -883,708,000 | -1,668,511,000 | -1,639,328,000 | -1,720,709,000 | -1,735,733,000 | -1,790,769,000 | -1,753,334,000 | -1,694,134,000 | -1,690,475,000 | -1,677,855,000 | -1,661,063,000 | -1,637,548,000 | -1,586,156,000 | -1,573,629,000 | -1,536,796,000 | -1,520,506,000 | -1,573,068,000 | -1,530,271,000 | -1,106,711,000 | -1,021,569,000 | -1,090,186,000 | -999,260,000 | -917,271,000 | -849,770,000 | -779,973,000 | -787,418,000 | -753,916,000 | -715,801,000 | -653,811,000 | -600,791,000 | -579,258,000 | -539,448,000 | -486,436,000 | -481,079,000 | -449,073,000 | -425,101,000 | -398,366,000 | -380,713,000 | -375,636,000 | -371,265,000 | -359,076,000 | -576,410,000 | -575,933,000 | -577,084,000 | -581,795,000 | -588,436,000 | -589,748,000 | -576,596,000 | -601,102,000 | -601,931,000 | -605,741,000 | -607,427,000 | -609,997,000 | -604,781,000 | -600,917,000 | -591,624,000 | ||||
short-term convertible debt | 494,837,000 | 494,357,000 | 493,877,000 | 493,398,000 | 374,290,000 | 370,100,000 | 365,964,000 | 361,882,000 | 374,230,000 | 369,752,000 | 365,326,000 | 360,949,000 | 22,495,000 | 22,478,000 | 22,460,000 | 24,420,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term contingent consideration | 15,925,000 | 28,303,000 | 29,954,000 | 64,000,000 | 48,232,000 | 48,187,000 | 32,212,000 | 30,810,000 | 10,000,000 | 9,926,000 | 88,156,000 | 85,951,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term contingent consideration | 15,167,000 | 15,204,000 | 30,760,000 | 29,153,000 | 60,130,000 | 54,103,000 | 50,216,000 | 50,524,000 | 50,793,000 | 48,930,000 | 50,151,000 | 48,461,000 | 46,883,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company common stock held by nonqualified deferred compensation plan | -9,389,000 | -9,689,000 | -10,225,000 | -10,207,000 | -9,558,000 | -9,839,000 | -10,756,000 | -10,678,000 | -9,832,000 | -9,961,000 | -9,961,000 | -10,211,000 | -12,912,000 | -13,301,000 | -13,415,000 | -13,390,000 | -14,017,000 | -14,224,000 | -14,473,000 | -14,289,000 | -14,103,000 | -14,321,000 | -14,969,000 | -14,969,000 | -13,560,000 | -13,616,000 | -13,897,000 | -13,908,000 | -9,391,000 | -9,695,000 | -9,683,000 | -10,146,000 | -6,731,000 | -7,421,000 | -7,451,000 | -7,493,000 | -5,715,000 | -6,603,000 | -6,603,000 | -6,604,000 | -3,538,000 | -3,935,000 | -3,935,000 | -3,903,000 | -1,733,000 | -1,965,000 | -2,176,000 | -2,315,000 | -1,072,000 | |||||||||||||||||||||||||||||
short-term contingent acquisition consideration | 86,204,000 | 76,466,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term contingent acquisition consideration | 58,160,000 | 57,674,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term contingent acquisition consideration payable | 61,607,000 | 53,648,000 | 52,609,000 | 55,093,000 | 45,264,000 | 46,327,000 | 48,746,000 | 47,818,000 | 97,449,000 | 52,946,000 | 94,291,000 | 91,374,000 | 75,294,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term contingent acquisition consideration payable | 137,618,000 | 135,318,000 | 126,790,000 | 122,899,000 | 116,393,000 | 115,310,000 | 122,644,000 | 120,151,000 | 135,275,000 | 32,663,000 | 34,874,000 | 37,296,000 | 39,052,000 | 38,767,000 | 42,297,000 | 40,466,000 | 38,430,000 | 30,790,000 | 26,500,000 | 23,261,000 | 27,224,000 | 30,618,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liabilities | 143,527,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term deferred tax liabilities | 143,527,000 | 193,202,000 | 193,202,000 | 193,202,000 | 37,190,000 | 37,182,000 | 37,521,000 | 33,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current deferred tax assets | 30,880,000 | 31,203,000 | 31,203,000 | 31,203,000 | 29,149,000 | 30,561,000 | 30,561,000 | 30,561,000 | 32,238,000 | 29,474,000 | 29,474,000 | 29,454,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term deferred tax assets | 146,245,000 | 172,545,000 | 163,411,000 | 166,296,000 | 150,991,000 | 147,143,000 | 144,124,000 | 150,391,000 | 238,703,000 | 235,400,000 | 226,757,000 | 225,501,000 | 229,771,000 | 220,593,000 | 221,239,000 | 222,649,000 | 229,172,000 | 228,400,000 | 231,947,000 | 236,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in biomarin/genzyme llc | 890,000 | 1,039,000 | 815,000 | 440,000 | 478,000 | 816,000 | 854,000 | 1,001,000 | 679,000 | 1,080,000 | 848,000 | 1,185,000 | 1,082,000 | 559,000 | 1,168,000 | 1,121,000 | 1,133,000 | 1,082,000 | 1,161,000 | 351,000 | 1,215,000 | 441,000 | 522,000 | 462,000 | 367,000 | 915,000 | 343,000 | 315,000 | 905,000 | 44,881,000 | 35,516,000 | 33,269,000 | 31,619,000 | 31,457,000 | ||||||||||||||||||||||||||||||||||||||||||||
convertible debt | 23,365,000 | 23,440,000 | 23,440,000 | 23,455,000 | 348,329,000 | 348,339,000 | 377,520,000 | 377,521,000 | 377,521,000 | 497,083,000 | 497,083,000 | 497,083,000 | 497,083,000 | 497,083,000 | 497,083,000 | 497,083,000 | 497,083,000 | 497,240,000 | 497,245,000 | 497,300,000 | 497,375,000 | 497,375,000 | 497,375,000 | 172,500,000 | 223,940,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 212,000 | 158,000 | 86,000 | 149,000 | 929,000 | 120,000 | 307,000 | 1,443,000 | 3,236,000 | 4,879,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities and other current liabilities | 92,097,000 | 83,930,000 | 78,541,000 | 78,068,000 | 63,921,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition obligation, net of discount | 70,317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
company common stock held by deferred compensation plan | -1,715,000 | -1,715,000 | -1,709,000 | -854,000 | -882,000 | -936,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to biomarin/genzyme llc | 174,000 | 206,000 | 248,000 | 323,000 | 2,087,000 | 1,953,000 | 1,302,000 | 814,000 | 1,596,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investments | 1,633,000 | 4,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of acquisition obligation, net of discount | 70,741,000 | 71,158,000 | 5,816,000 | 6,065,000 | 6,309,000 | 6,549,000 | 6,785,000 | 6,786,000 | 6,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 182,000 | 152,000 | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term portion of acquisition obligation, net of discount | 65,752,000 | 66,156,000 | 66,553,000 | 66,946,000 | 67,332,000 | 67,945,000 | 68,548,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 6,219,000 | 5,008,000 | 4,547,000 | 2,889,000 | 3,632,000 | 3,103,000 | 2,617,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred revenue | 5,327,000 | 6,639,000 | 7,154,000 | 7,154,000 | 7,092,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 274,000 | 1,509,000 | 3,297,000 | 5,023,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired intangible assets | 8,377,000 | 9,470,000 | 10,563,000 | 11,655,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash balances related to long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current portion of equipment and facility loans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment and facility loan, net of current portion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 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 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2013-12-31 | 2013-09-30 | 2012-12-31 | 2012-09-30 | 2011-12-31 | 2011-09-30 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 105,527,000 | -46,573,000 | -30,744,000 | 240,532,000 | 185,686,000 | 124,943,000 | 106,080,000 | 107,174,000 | 88,662,000 | 20,375,000 | 40,378,000 | 56,040,000 | 50,852,000 | -249,000 | -6,652,000 | 27,664,000 | 120,798,000 | -57,898,000 | -36,494,000 | 12,941,000 | 17,371,000 | 22,099,000 | 784,803,000 | -29,183,000 | 81,381,000 | -61,990,000 | -53,020,000 | -26,735,000 | -17,653,000 | -12,189,000 | 217,334,000 | -477,000 | 1,151,000 | 4,711,000 | 6,641,000 | 1,312,000 | -13,152,000 | 24,506,000 | 829,000 | 3,810,000 | 1,686,000 | 2,570,000 | -5,216,000 | -3,864,000 | -9,293,000 | ||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 16,411,000 | 20,438,000 | 18,487,000 | 18,563,000 | 22,069,000 | 23,607,000 | 19,006,000 | 26,463,000 | 27,350,000 | 26,861,000 | 25,685,000 | 25,419,000 | 26,421,000 | 24,553,000 | 24,802,000 | 25,271,000 | 27,343,000 | 25,986,000 | 26,839,000 | 27,231,000 | 27,983,000 | 27,358,000 | 26,634,000 | 25,216,000 | 25,964,000 | 25,790,000 | 30,739,000 | 26,344,000 | 22,427,000 | 70,955,000 | 44,610,000 | 23,633,000 | 59,197,000 | 38,497,000 | 19,412,000 | 76,805,000 | 48,496,000 | 20,244,000 | 45,306,000 | 29,579,000 | 14,397,000 | 9,384,000 | 13,375,000 | 11,857,000 | 11,667,000 | 9,628,000 | 9,350,000 | 7,931,000 | 7,819,000 | 6,577,000 | 5,410,000 | 4,861,000 | 4,841,000 | 6,170,000 | 5,103,000 | 4,757,000 | 4,554,000 | 4,450,000 | 3,870,000 | 3,705,000 | 3,489,000 | 3,313,000 | 3,036,000 |
non-cash interest expense | 6,086,000 | 653,000 | 649,000 | 660,000 | 660,000 | 660,000 | 718,000 | 991,000 | 990,000 | 990,000 | 1,140,000 | 1,029,000 | 1,029,000 | 1,028,000 | 1,027,000 | 1,029,000 | 1,033,000 | 1,032,000 | 1,032,000 | 1,039,000 | 1,043,000 | 1,745,000 | 5,232,000 | 4,916,000 | 4,618,000 | 4,565,000 | 525,000 | 4,461,000 | 4,409,000 | 26,099,000 | 17,300,000 | 8,601,000 | 23,792,000 | 15,601,000 | 7,755,000 | 22,276,000 | 14,762,000 | 7,337,000 | 21,243,000 | 14,080,000 | 7,000,000 | ||||||||||||||||||||||
accretion of discount on investments | -455,000 | -1,106,000 | -978,000 | -1,355,000 | -1,362,000 | -1,941,000 | -2,176,000 | -2,502,000 | -619,000 | -891,000 | 769,000 | -41,000 | 761,000 | 2,162,000 | 1,327,000 | 660,000 | 681,000 | 536,000 | 309,000 | 1,616,000 | 941,000 | 417,000 | 1,631,000 | 1,320,000 | |||||||||||||||||||||||||||||||||||||||
stock-based compensation | 43,458,000 | 46,913,000 | 49,265,000 | 47,531,000 | 37,700,000 | 51,919,000 | 43,489,000 | 47,914,000 | 58,249,000 | 54,855,000 | 48,387,000 | 50,162,000 | 53,695,000 | 46,734,000 | 54,663,000 | 47,078,000 | 47,833,000 | 49,026,000 | 54,843,000 | 49,503,000 | 50,169,000 | 44,962,000 | 46,994,000 | 39,173,000 | 39,829,000 | 42,761,000 | 112,261,000 | 75,214,000 | 36,608,000 | 106,678,000 | 70,775,000 | 30,674,000 | 97,220,000 | 64,075,000 | 30,177,000 | 84,465,000 | 54,396,000 | 23,714,000 | 23,543,000 | 16,790,000 | 11,926,000 | 11,990,000 | 11,188,000 | 11,784,000 | 9,835,000 | 10,294,000 | 9,627,000 | 8,606,000 | 9,356,000 | 9,155,000 | 8,960,000 | 8,534,000 | 8,228,000 | 8,243,000 | 6,655,000 | 5,210,000 | 5,544,000 | ||||||
impairment of assets | 0 | 2,967,000 | 599,118,000 | 599,118,000 | 12,802,000 | 12,802,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 9,220,000 | 613,000 | -13,646,000 | 33,342,000 | 28,429,000 | 42,387,000 | 12,172,000 | 1,252,000 | 285,000 | -24,844,000 | -15,029,000 | 1,252,000 | -6,360,000 | -51,344,000 | -4,198,000 | -1,345,000 | 4,800,000 | -3,588,000 | -13,224,000 | -2,131,000 | 3,335,000 | -34,708,000 | -848,335,000 | -16,467,000 | 10,603,000 | -22,980,000 | -49,697,000 | -9,379,000 | -704,000 | -32,735,000 | -29,681,000 | -13,988,000 | -36,150,000 | -22,770,000 | -10,441,000 | -206,691,000 | -184,494,000 | -19,277,000 | 14,629,000 | -14,951,000 | -7,800,000 | 10,056,000 | -9,490,000 | 689,000 | -10,753,000 | -2,481,000 | -149,000 | -7,512,000 | |||||||||||||||
unrealized foreign exchange losses | 6,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -5,374,000 | -2,710,000 | 212,000 | -649,000 | -1,267,000 | 21,389,000 | -396,000 | -985,000 | 127,000 | -141,000 | -585,000 | 583,000 | -222,000 | -1,343,000 | -682,000 | -718,000 | 700,000 | -1,312,000 | -941,000 | 495,000 | -871,000 | -1,385,000 | 1,038,000 | -267,000 | -383,000 | -1,661,000 | 3,585,000 | -3,584,000 | -19,000 | -459,000 | 1,772,000 | 662,000 | 4,657,000 | 3,806,000 | 969,000 | 1,044,000 | 705,000 | 526,000 | 1,059,000 | 721,000 | -443,000 | -164,000 | |||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -7,159,000 | -120,676,000 | 48,746,000 | -98,534,000 | -57,590,000 | 72,547,000 | -74,375,000 | -52,695,000 | -3,386,000 | -58,495,000 | 13,891,000 | -7,035,000 | -138,796,000 | -28,281,000 | 38,810,000 | -37,749,000 | -54,813,000 | 61,000 | 48,093,000 | -22,874,000 | 40,294,000 | -26,120,000 | -24,887,000 | 23,870,000 | -31,898,000 | 23,951,000 | -30,773,000 | 20,660,000 | -51,690,000 | -95,884,000 | -77,416,000 | -26,257,000 | -21,598,000 | -16,834,000 | -14,051,000 | -52,023,000 | -50,250,000 | -16,044,000 | 146,000 | -37,587,000 | -26,789,000 | 6,923,000 | -9,682,000 | 8,224,000 | -16,540,000 | 2,025,000 | -451,000 | -7,842,000 | -1,052,000 | 4,924,000 | -9,066,000 | -5,162,000 | 4,198,000 | -11,221,000 | -7,057,000 | -3,163,000 | 1,021,000 | -4,903,000 | -30,277,000 | -1,008,000 | -67,000 | -1,376,000 | 145,000 |
inventory | 44,490,000 | -18,133,000 | -26,334,000 | -48,127,000 | -24,335,000 | -34,271,000 | 18,150,000 | -30,589,000 | -16,820,000 | -59,110,000 | -41,472,000 | -42,378,000 | -14,098,000 | -40,845,000 | -25,988,000 | -2,556,000 | 1,125,000 | -15,935,000 | -25,504,000 | 12,804,000 | -6,425,000 | 12,159,000 | -27,012,000 | -25,592,000 | -20,706,000 | -54,983,000 | -19,452,000 | -34,854,000 | 1,735,000 | -10,232,000 | 15,493,000 | 10,843,000 | -80,885,000 | -60,369,000 | -22,660,000 | -59,802,000 | -42,713,000 | -11,803,000 | -61,980,000 | -38,434,000 | -23,946,000 | -13,921,000 | -6,388,000 | -7,870,000 | -700,000 | -14,490,000 | -3,329,000 | -17,957,000 | -7,963,000 | -4,017,000 | -1,099,000 | -3,221,000 | -2,605,000 | 3,586,000 | -3,260,000 | -5,069,000 | -6,293,000 | -7,050,000 | 4,474,000 | -895,000 | -837,000 | -3,276,000 | -2,363,000 |
other current assets | -11,551,000 | 41,016,000 | -17,033,000 | -8,765,000 | -6,327,000 | 16,161,000 | -21,554,000 | 18,968,000 | -17,353,000 | 9,054,000 | -5,959,000 | -17,429,000 | -36,001,000 | 16,380,000 | 3,443,000 | -3,990,000 | -8,011,000 | 2,731,000 | -7,302,000 | -8,453,000 | 42,784,000 | -14,536,000 | 12,407,000 | 12,139,000 | 8,302,000 | -13,749,000 | -8,270,000 | -15,101,000 | 10,112,000 | 4,276,000 | -2,037,000 | 2,924,000 | -20,787,000 | -3,710,000 | 2,763,000 | -1,556,000 | 3,186,000 | 2,399,000 | -27,970,000 | 2,211,000 | -3,522,000 | -10,297,000 | 4,583,000 | 4,648,000 | 6,022,000 | 8,690,000 | -2,889,000 | 2,593,000 | -641,000 | -1,638,000 | 2,925,000 | 3,658,000 | 1,964,000 | 6,074,000 | 25,719,000 | -36,428,000 | -1,872,000 | -5,297,000 | 541,000 | -2,118,000 | 228,000 | -825,000 | -443,000 |
other assets | 1,484,000 | -5,894,000 | -19,174,000 | -11,881,000 | -1,624,000 | -41,861,000 | -8,959,000 | -10,750,000 | -12,130,000 | -10,337,000 | -15,196,000 | -5,293,000 | -323,000 | -31,999,000 | 2,991,000 | 7,709,000 | 1,440,000 | -6,186,000 | -728,000 | -1,296,000 | 1,617,000 | -23,104,000 | 56,000 | -5,158,000 | -441,000 | -1,783,000 | -2,519,000 | -6,813,000 | 2,220,000 | -3,148,000 | -6,448,000 | -1,099,000 | -1,030,000 | -1,109,000 | -527,000 | -5,002,000 | -1,439,000 | -1,232,000 | -1,391,000 | 497,000 | 330,000 | 1,983,000 | 78,000 | 2,829,000 | -670,000 | -947,000 | -1,639,000 | -3,178,000 | 498,000 | -1,775,000 | -871,000 | 695,000 | -307,000 | -1,453,000 | -221,000 | 2,329,000 | -665,000 | -1,478,000 | -143,000 | -2,746,000 | -903,000 | -572,000 | -524,000 |
accounts payable and accrued liabilities | 3,100,000 | -53,342,000 | 116,367,000 | 5,766,000 | -2,655,000 | -78,143,000 | 22,818,000 | 53,755,000 | 11,420,000 | -72,304,000 | -10,851,000 | 18,251,000 | 308,000 | -94,733,000 | 55,342,000 | 59,318,000 | 4,499,000 | -42,070,000 | -12,090,000 | -32,989,000 | -51,887,000 | -1,732,000 | -36,286,000 | -77,822,000 | -77,852,000 | -87,560,000 | -90,744,000 | 924,000 | -33,633,000 | -57,236,000 | 9,058,000 | 19,057,000 | 21,586,000 | 14,393,000 | 8,650,000 | 4,146,000 | 2,803,000 | 1,863,000 | -4,046,000 | 6,486,000 | -3,495,000 | 12,123,000 | -7,681,000 | 11,197,000 | 1,990,000 | 5,278,000 | -6,817,000 | ||||||||||||||||
other long-term liabilities | 8,704,000 | -7,023,000 | 16,355,000 | 3,468,000 | 2,069,000 | 4,532,000 | 3,520,000 | 3,400,000 | 3,309,000 | 9,252,000 | 7,229,000 | 2,842,000 | 4,262,000 | 10,185,000 | -1,676,000 | -3,286,000 | 1,710,000 | -3,605,000 | -316,000 | -1,719,000 | 2,304,000 | -16,096,000 | 3,287,000 | 794,000 | 5,144,000 | 742,000 | -7,893,000 | 8,805,000 | 1,474,000 | 3,744,000 | 2,663,000 | -408,000 | 3,497,000 | 3,459,000 | 2,744,000 | -4,451,000 | -8,058,000 | -4,614,000 | 790,000 | 7,070,000 | 9,186,000 | 4,191,000 | 3,351,000 | -2,591,000 | 4,390,000 | 943,000 | 450,000 | 860,000 | 693,000 | -702,000 | 1,049,000 | ||||||||||||
net cash from operating activities | 220,651,000 | 99,644,000 | 368,685,000 | 185,271,000 | 174,394,000 | 185,627,000 | 221,481,000 | 118,762,000 | 46,971,000 | 27,483,000 | 135,646,000 | 70,062,000 | -73,932,000 | 6,786,000 | 158,321,000 | 56,226,000 | -45,431,000 | 11,180,000 | 97,060,000 | 82,784,000 | 113,512,000 | -13,384,000 | 86,206,000 | 27,737,000 | -15,194,000 | 57,343,000 | 70,125,000 | -24,338,000 | -54,868,000 | -29,166,000 | -76,366,000 | -42,509,000 | -23,371,000 | -61,663,000 | -80,443,000 | -228,190,000 | -217,573,000 | -171,553,000 | -153,652,000 | -150,802,000 | -137,811,000 | -11,296,000 | -9,492,000 | 11,986,000 | 14,214,000 | -175,000 | 8,861,000 | -15,782,000 | 9,057,000 | 22,221,000 | 3,250,000 | 19,466,000 | 29,075,000 | 19,171,000 | 20,020,000 | 3,967,000 | 1,885,000 | 7,193,000 | -22,220,000 | 2,064,000 | -9,733,000 | -6,700,000 | -20,126,000 |
capital expenditures | -20,923,000 | -40,722,000 | -28,447,000 | -17,101,000 | -16,768,000 | -19,530,000 | -18,463,000 | -21,327,000 | -26,104,000 | -28,917,000 | -21,735,000 | -21,583,000 | -24,456,000 | -35,688,000 | -29,300,000 | -27,154,000 | -28,817,000 | -28,738,000 | -18,734,000 | -22,599,000 | -25,507,000 | -31,026,000 | -16,570,000 | -26,162,000 | -40,554,000 | -50,785,000 | -32,854,000 | -32,631,000 | -28,756,000 | -102,541,000 | -52,682,000 | -30,164,000 | -159,329,000 | -116,847,000 | -69,090,000 | -96,806,000 | -70,710,000 | -45,204,000 | -123,844,000 | -79,288,000 | -43,832,000 | -29,684,000 | -13,202,000 | -13,895,000 | -15,013,000 | -8,680,000 | -56,388,000 | 0 | -9,372,000 | -15,240,000 | -14,108,000 | 0 | -26,559,000 | -21,884,000 | -18,737,000 | -11,923,000 | -12,113,000 | 0 | -19,889,000 | 0 | -5,648,000 | 0 | -3,235,000 |
free cash flows | 199,728,000 | 58,922,000 | 340,238,000 | 168,170,000 | 157,626,000 | 166,097,000 | 203,018,000 | 97,435,000 | 20,867,000 | -1,434,000 | 113,911,000 | 48,479,000 | -98,388,000 | -28,902,000 | 129,021,000 | 29,072,000 | -74,248,000 | -17,558,000 | 78,326,000 | 60,185,000 | 88,005,000 | -44,410,000 | 69,636,000 | 1,575,000 | -55,748,000 | 6,558,000 | 37,271,000 | -56,969,000 | -83,624,000 | -131,707,000 | -129,048,000 | -72,673,000 | -182,700,000 | -178,510,000 | -149,533,000 | -324,996,000 | -288,283,000 | -216,757,000 | -277,496,000 | -230,090,000 | -181,643,000 | -40,980,000 | -22,694,000 | -1,909,000 | -799,000 | -8,855,000 | -47,527,000 | -15,782,000 | -315,000 | 6,981,000 | -10,858,000 | 19,466,000 | 2,516,000 | -2,713,000 | 1,283,000 | -7,956,000 | -10,228,000 | 7,193,000 | -42,109,000 | 2,064,000 | -15,381,000 | -6,700,000 | -23,361,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -20,923,000 | -40,722,000 | -28,447,000 | -17,101,000 | -16,768,000 | -19,530,000 | -18,463,000 | -21,327,000 | -26,104,000 | -28,917,000 | -21,735,000 | -21,583,000 | -24,456,000 | -35,688,000 | -29,300,000 | -27,154,000 | -28,817,000 | -28,738,000 | -18,734,000 | -22,599,000 | -25,507,000 | -31,026,000 | -16,570,000 | -26,162,000 | -40,554,000 | -50,785,000 | -32,854,000 | -32,631,000 | -28,756,000 | -102,541,000 | -52,682,000 | -30,164,000 | -159,329,000 | -116,847,000 | -69,090,000 | -96,806,000 | -70,710,000 | -45,204,000 | -123,844,000 | -79,288,000 | -43,832,000 | -29,684,000 | -13,202,000 | -13,895,000 | -15,013,000 | -8,680,000 | -56,388,000 | ||||||||||||||||
maturities and sales of investments | 767,277,000 | 43,254,000 | 98,809,000 | 117,934,000 | 77,804,000 | 154,582,000 | 160,787,000 | 186,116,000 | 131,533,000 | 113,186,000 | 260,614,000 | 275,945,000 | 215,118,000 | 142,751,000 | 165,646,000 | 155,780,000 | 155,818,000 | 188,937,000 | 153,171,000 | 154,304,000 | 194,637,000 | 210,610,000 | 175,113,000 | 75,410,000 | 94,701,000 | 104,533,000 | 212,201,000 | 203,583,000 | 219,894,000 | 857,063,000 | 311,969,000 | 104,462,000 | 325,678,000 | 234,617,000 | 149,916,000 | 302,801,000 | 283,780,000 | 181,267,000 | 261,786,000 | 154,200,000 | 124,137,000 | 56,018,000 | 77,526,000 | 72,378,000 | 58,412,000 | 54,897,000 | 81,455,000 | 70,622,000 | 85,057,000 | 28,627,000 | 22,055,000 | 102,250,000 | 46,359,000 | ||||||||||
purchases of investments | -25,792,000 | -42,613,000 | -110,829,000 | -113,159,000 | -89,274,000 | -57,879,000 | -156,909,000 | -73,797,000 | -121,665,000 | -141,453,000 | -282,994,000 | -223,685,000 | -220,364,000 | -154,427,000 | -152,577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 725,528,000 | -42,449,000 | -330,963,000 | -12,592,000 | -28,238,000 | 76,404,000 | -16,157,000 | 90,480,000 | -14,236,000 | -64,963,000 | -45,799,000 | 29,530,000 | -30,012,000 | -54,710,000 | -23,402,000 | -29,699,000 | 87,782,000 | -55,421,000 | -119,847,000 | -120,257,000 | -70,788,000 | 11,027,000 | 106,699,000 | -248,751,000 | 77,404,000 | -48,896,000 | 48,678,000 | 19,671,000 | -50,479,000 | 335,314,000 | -67,012,000 | -71,734,000 | -445,005,000 | -14,776,000 | 25,047,000 | -174,398,000 | 152,539,000 | 76,999,000 | -1,259,149,000 | -1,196,069,000 | -750,871,000 | -306,416,000 | 3,313,000 | -52,353,000 | -20,947,000 | -34,914,000 | -58,321,000 | -13,610,000 | -4,005,000 | -13,129,000 | -70,598,000 | -45,521,000 | -42,867,000 | 36,401,000 | -27,688,000 | -54,698,000 | 14,751,000 | -80,492,000 | 101,362,000 | -68,851,000 | 91,539,000 | -203,288,000 | 29,604,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid related to net share settlement of equity awards | -28,180,000 | -2,700,000 | -2,176,000 | -12,310,000 | -38,779,000 | -4,909,000 | -5,912,000 | -16,791,000 | -49,948,000 | -3,920,000 | -4,537,000 | -16,440,000 | -51,422,000 | -3,587,000 | -6,319,000 | -11,428,000 | -32,949,000 | -1,377,000 | -5,697,000 | -9,634,000 | -29,097,000 | -1,971,000 | -6,022,000 | -7,801,000 | -28,844,000 | -1,729,000 | -4,051,000 | -6,795,000 | -30,105,000 | -34,180,000 | -28,614,000 | -22,899,000 | -31,863,000 | -26,624,000 | -17,935,000 | -55,241,000 | -52,824,000 | -40,788,000 | -21,968,000 | -19,566,000 | -735,000 | ||||||||||||||||||||||
proceeds from issuance of debt | 850,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of debt issuance costs | -8,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 813,167,000 | 3,157,000 | -2,169,000 | -4,603,000 | -38,779,000 | 2,859,000 | -499,125,000 | 12,612,000 | -42,793,000 | 10,840,000 | -788,000 | 11,963,000 | -40,742,000 | 10,869,000 | 7,541,000 | -11,780,000 | -25,280,000 | 14,396,000 | -1,031,000 | 10,951,000 | -24,364,000 | -366,155,000 | 3,256,000 | 563,688,000 | -19,671,000 | 4,042,000 | -1,975,000 | -51,760,000 | -24,981,000 | -21,645,000 | -26,796,000 | -9,765,000 | 494,049,000 | 12,113,000 | -6,743,000 | 707,758,000 | -29,496,000 | -37,165,000 | 916,205,000 | 912,440,000 | 914,791,000 | 704,928,000 | 12,299,000 | 39,564,000 | 10,306,000 | 10,107,000 | 7,758,000 | -10,068,000 | 6,708,000 | -2,276,000 | 9,140,000 | 1,448,000 | 5,521,000 | -70,102,000 | -653,000 | 2,414,000 | 2,372,000 | 5,518,000 | 12,505,000 | 3,306,000 | 4,908,000 | 316,666,000 | -310,000 |
effect of exchange rate changes on cash | 1,410,000 | 1,219,000 | 739,000 | -3,063,000 | -1,416,000 | 2,504,000 | -2,901,000 | 3,300,000 | 1,927,000 | -3,647,000 | 1,974,000 | 2,752,000 | 229,000 | 71,000 | -747,000 | -385,000 | 1,093,000 | -22,000 | -572,000 | 742,000 | -205,000 | 1,995,000 | 614,000 | -406,000 | -3,353,000 | 1,737,000 | -1,185,000 | -365,000 | 715,000 | -347,000 | -443,000 | -40,000 | -2,604,000 | 10,860,000 | 2,043,000 | 5,139,000 | 3,459,000 | 5,132,000 | -2,544,000 | -391,000 | -1,025,000 | ||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash equivalents | 1,760,756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 1,311,679,000 | 0 | 0 | 0 | 942,842,000 | 0 | 0 | 0 | 755,127,000 | 0 | 0 | 0 | 724,531,000 | 0 | 0 | 0 | 587,276,000 | 0 | 0 | 0 | 649,158,000 | 0 | 0 | 0 | 437,446,000 | 0 | 0 | 0 | 493,982,000 | 598,028,000 | 598,028,000 | 598,028,000 | 408,330,000 | 408,330,000 | 408,330,000 | 397,040,000 | 397,040,000 | 397,040,000 | 875,486,000 | 875,486,000 | 875,486,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 167,171,000 | 0 | 0 | 222,900,000 | 0 | 0 | 228,343,000 | 0 | 0 | 89,162,000 | ||||
end of period | 3,072,435,000 | 61,571,000 | 36,292,000 | 165,013,000 | 1,048,803,000 | 267,394,000 | -296,702,000 | 225,154,000 | 746,996,000 | -30,287,000 | 91,033,000 | 114,307,000 | 580,074,000 | -36,984,000 | 141,713,000 | 14,362,000 | 605,440,000 | -29,867,000 | -24,390,000 | -25,780,000 | 667,313,000 | -366,517,000 | 196,775,000 | 342,268,000 | 476,632,000 | 14,226,000 | 115,643,000 | -56,792,000 | 364,369,000 | 882,184,000 | 427,411,000 | 473,980,000 | 431,399,000 | 354,864,000 | 348,234,000 | 707,349,000 | 305,969,000 | 270,453,000 | 376,346,000 | 440,664,000 | 900,570,000 | 387,216,000 | 6,120,000 | -803,000 | 3,573,000 | -24,982,000 | -41,702,000 | 11,760,000 | 6,816,000 | 108,963,000 | -8,272,000 | -14,529,000 | 214,579,000 | 19,008,000 | -67,781,000 | 319,990,000 | 86,815,000 | 106,679,000 | 98,331,000 | ||||
supplemental cash flow disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 14,644,000 | 25,997,000 | 7,823,000 | 51,997,000 | 10,388,000 | 21,181,000 | 13,204,000 | 20,583,000 | 2,301,000 | 21,625,000 | 23,504,000 | 23,819,000 | 4,364,000 | 40,947,000 | 1,604,000 | 10,505,000 | 1,316,000 | 2,622,000 | 5,372,000 | 7,161,000 | 2,998,000 | 4,622,000 | 1,395,000 | 693,000 | 2,267,000 | 3,638,000 | 2,155,000 | 3,027,000 | 906,000 | 15,791,000 | 14,858,000 | 11,731,000 | 21,744,000 | 16,341,000 | 6,376,000 | 95,163,000 | 93,969,000 | 73,215,000 | 15,377,000 | 13,814,000 | 1,358,000 | 1,732,000 | 1,777,000 | 991,000 | 677,000 | 1,009,000 | 1,088,000 | 677,000 | 1,721,000 | 929,000 | 254,000 | 1,758,000 | 253,000 | 406,000 | 407,000 | 1,029,000 | 145,000 | ||||||
supplemental cash flow disclosures for non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities related to fixed assets | 11,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued liabilities related to intangible assets | 4,481,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of nonfinancial assets | 0 | 0 | 0 | -10,000,000 | 0 | 0 | 0 | -108,000,000 | 0 | 0 | 0 | -59,495,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
roctavian inventory write-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gain | 4,215,000 | 5,550,000 | 4,720,000 | -10,026,000 | -3,742,000 | -11,997,000 | -5,693,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research & development expense | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of nonfinancial assets | 0 | 0 | 0 | 10,000,000 | -6,675,000 | 0 | 0 | 110,000,000 | 0 | 0 | 0 | 67,159,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | -2,368,000 | -5,303,000 | -769,000 | -2,713,000 | -512,000 | -8,000,000 | -7,779,000 | -1,684,000 | -1,147,000 | -310,000 | -671,000 | -7,171,000 | -881,000 | -1,858,000 | -15,621,000 | -1,626,000 | -3,653,000 | -2,747,000 | -8,838,000 | -3,583,000 | -7,323,000 | -3,463,000 | -10,057,000 | -2,553,000 | |||||||||||||||||||||||||||||||||||||||
acquisition, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of awards under equity incentive plans | 6,746,000 | 7,000 | 7,862,000 | 4,797,000 | 29,421,000 | 7,197,000 | 14,805,000 | 4,355,000 | 29,024,000 | 21,169,000 | 25,467,000 | 14,373,000 | 21,258,000 | 8,235,000 | 16,317,000 | 5,237,000 | 21,823,000 | 5,817,000 | 11,645,000 | 13,341,000 | 36,811,000 | 10,116,000 | 9,843,000 | 2,755,000 | 13,215,000 | 5,798,000 | 55,643,000 | 44,926,000 | 13,134,000 | ||||||||||||||||||||||||||||||||||
repayments of convertible debt | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 61,571,000 | 36,292,000 | 165,013,000 | 105,961,000 | 267,394,000 | -296,702,000 | -30,287,000 | 91,033,000 | 114,307,000 | -144,457,000 | -36,984,000 | 141,713,000 | 14,362,000 | 18,164,000 | -29,867,000 | -24,390,000 | -25,780,000 | 18,155,000 | -366,517,000 | 196,775,000 | 342,268,000 | 39,186,000 | 14,226,000 | 284,156,000 | 310,309,000 | -126,587,000 | -499,140,000 | -434,822,000 | 25,084,000 | 387,216,000 | 6,120,000 | -803,000 | 3,573,000 | -24,607,000 | -8,272,000 | -14,529,000 | -8,321,000 | -48,317,000 | 19,008,000 | -67,781,000 | 91,647,000 | ||||||||||||||||||||||
cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 3,673,000 | -65,000 | 3,707,000 | 1,528,000 | 3,706,000 | 1,420,000 | 3,663,000 | 1,465,000 | 3,738,000 | 1,437,000 | 3,706,000 | 1,438,000 | 3,715,000 | 1,422,000 | 1,478,000 | 3,730,000 | 1,465,000 | 1,461,000 | 2,751,000 | 1,403,000 | 1,482,000 | 2,812,000 | 1,483,000 | 1,528,000 | 2,155,000 | 3,045,000 | 2,153,000 | 3,045,000 | 2,146,000 | ||||||||||||||||||||||||||||||||||
impairment of assets and other noncash adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities related to fixed assets | 2,293,000 | 6,479,000 | -1,758,000 | -15,187,000 | -3,484,000 | 3,774,000 | 8,167,000 | -7,813,000 | -692,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities related to intangible assets | -3,878,000 | 8,442,000 | 455,000 | 8,793,000 | 966,000 | -6,787,000 | 7,200,000 | -637,000 | 39,000 | 7,992,000 | 99,000 | 1,298,000 | 2,751,000 | -520,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable and accrued liabilities related to intangible assets | 16,802,000 | -8,512,000 | -1,478,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium (accretion of discount) on investments | -2,447,000 | -2,248,000 | -2,563,000 | -1,970,000 | 137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets and other non-cash adjustments | 0 | 5,685,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange loss | 5,599,000 | -2,394,000 | -9,154,000 | -10,804,000 | 22,992,000 | -2,001,000 | 840,000 | 6,615,000 | -6,887,000 | -463,000 | 3,950,000 | -1,071,000 | 6,881,000 | -7,199,000 | 9,400,000 | 241,000 | -15,000 | 1,218,000 | -419,000 | 5,616,000 | 4,348,000 | ||||||||||||||||||||||||||||||||||||||||||
non-cash changes in the fair value of contingent consideration | -539,000 | 905,000 | -651,000 | 1,989,000 | 1,772,000 | 1,766,000 | 2,233,000 | 2,255,000 | 3,148,000 | 1,936,000 | -580,000 | -4,000 | -441,000 | 755,000 | -7,369,000 | 12,260,000 | |||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and other short-term liabilities | -100,259,000 | 122,280,000 | 4,745,000 | -59,006,000 | 12,520,000 | 81,426,000 | 6,593,000 | -31,686,000 | 61,416,000 | 73,947,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of contingent consideration | 0 | 0 | 0 | -9,475,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal repayments of financing leases | -18,000 | -42,000 | -45,000 | -606,000 | -621,000 | -1,014,000 | -970,000 | -513,000 | -556,000 | -566,000 | -547,000 | -551,000 | -857,000 | -1,084,000 | -838,000 | -4,033,000 | -1,104,000 | -943,000 | |||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -8,131,000 | -56,792,000 | -129,613,000 | -170,617,000 | -124,048,000 | 23,069,000 | -53,466,000 | -60,096,000 | -91,071,000 | -24,982,000 | -39,460,000 | 11,760,000 | 6,816,000 | -58,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on equity investment | 0 | 0 | 12,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable and accrued liabilities related to fixed assets | -8,430,000 | 3,758,000 | -2,481,000 | 1,703,000 | 3,402,000 | -12,795,000 | 9,978,000 | -3,332,000 | -19,927,000 | -2,334,000 | 35,000 | -3,502,000 | -7,678,000 | -7,734,000 | -11,367,000 | -25,047,000 | -29,300,000 | -26,297,000 | -13,988,000 | -17,130,000 | -14,788,000 | -11,386,000 | -6,911,000 | -20,985,000 | 14,616,000 | ||||||||||||||||||||||||||||||||||||||
amortization of premium on investments | -698,000 | 671,000 | 1,418,000 | 1,652,000 | 1,876,000 | 1,401,000 | 1,205,000 | 673,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory reserves, net of stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in convertible note | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible senior subordinated note offering | 0 | -30,000 | 481,713,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of available-for-sale securities | -147,361,000 | -252,572,000 | -247,401,000 | -237,171,000 | -48,258,000 | -281,580,000 | -40,104,000 | -142,177,000 | -146,477,000 | -239,843,000 | -439,198,000 | -345,458,000 | -145,933,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale debt securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest, net of interest capitalized into fixed assets | 7,521,000 | 5,831,000 | 4,287,000 | 4,519,000 | 4,564,000 | 4,521,000 | 4,979,000 | 5,133,000 | 309,000 | -1,079,000 | 205,000 | 3,068,000 | 230,000 | 3,196,000 | 336,000 | 3,402,000 | 2,151,000 | 2,702,000 | 1,822,000 | ||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory write-off, net of stock-based compensation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent acquisition consideration | -1,000 | -43,108,000 | -43,108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(accretion of discount) amortization of premium on investments | 60,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | 15,024,000 | 55,036,000 | -37,435,000 | -56,473,000 | -73,561,000 | -60,941,000 | -44,149,000 | -65,650,000 | -53,123,000 | -16,290,000 | -551,499,000 | -508,702,000 | -85,142,000 | -240,416,000 | -149,490,000 | -67,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of intangible assets | -10,000,000 | 0 | -20,000,000 | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equity investment | -3,022,000 | -3,022,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of intangible asset | 20,000,000 | 20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible debt | 22,477,000 | 22,477,000 | 8,924,000 | 6,941,000 | 8,957,000 | 8,133,000 | 8,133,000 | 16,269,000 | 31,512,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosures for non cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of equity investment | 2,020,000 | 2,027,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in the fair value of contingent consideration\ | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -1,467,000 | -1,467,000 | -538,392,000 | -538,392,000 | -538,392,000 | 0 | 0 | 0 | -18,826,000 | 0 | -14,124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock | 712,938,000 | 888,257,000 | 888,257,000 | 888,257,000 | 0 | 55,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of equity investments | -3,252,000 | -3,252,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in the fair value of contingent acquisition consideration | 12,836,000 | 1,828,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash changes in the fair value of contingent acquisition consideration payable | 5,631,000 | 3,382,000 | 7,195,000 | 1,353,000 | -56,954,000 | -59,066,000 | 2,936,000 | 15,101,000 | 14,606,000 | 282,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent acquisition consideration payable | -1,894,000 | -1,894,000 | -1,894,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of intangible asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit on purchase of pku rights | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation capitalized into inventory | 12,077,000 | 7,600,000 | 3,226,000 | 8,960,000 | 5,751,000 | 2,469,000 | 8,271,000 | 5,492,000 | 2,480,000 | 1,902,000 | 1,829,000 | 1,305,000 | 1,181,000 | 1,320,000 | 1,499,000 | 1,434,000 | 1,381,000 | 1,244,000 | 1,080,000 | 1,327,000 | 1,424,000 | 1,369,000 | 1,303,000 | 1,295,000 | 1,274,000 | ||||||||||||||||||||||||||||||||||||||
depreciation capitalized into inventory | 17,899,000 | 11,752,000 | 5,508,000 | 13,402,000 | 7,880,000 | 2,617,000 | 11,005,000 | 7,316,000 | 3,580,000 | 2,795,000 | 2,830,000 | 2,591,000 | 2,469,000 | 2,509,000 | 2,065,000 | 2,480,000 | 2,045,000 | 1,543,000 | 1,466,000 | 1,173,000 | 1,920,000 | 689,000 | 650,000 | 714,000 | 741,000 | ||||||||||||||||||||||||||||||||||||||
loss on the sale of equity investments | -3,252,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of intangible assets | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
funds held in escrow for the purchase of real property | -8,383,000 | -12,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale securities | -609,794,000 | -130,986,000 | -54,388,000 | -370,393,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and the espp | 46,119,000 | 40,659,000 | 49,498,000 | 23,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrual for inventory purchases related to the acquisition of the merck pku business | 1,322,000 | 1,322,000 | 2,436,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange gain on forward contracts | -4,870,000 | -1,730,000 | -10,961,000 | -7,882,000 | -6,526,000 | -10,203,000 | -5,686,000 | 1,475,000 | 1,699,000 | 1,624,000 | 176,000 | -304,000 | 61,000 | -161,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and the employee stock purchase plan | 13,086,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on termination of leases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of available-for-sale investments | -58,914,000 | -58,914,000 | -842,873,000 | -729,263,000 | -288,431,000 | -215,850,000 | -61,011,000 | -105,351,000 | -64,346,000 | -131,000 | -82,733,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in convertible promissory note | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock option exercises | -563,000 | -314,000 | -99,000 | -463,000 | -385,000 | -527,000 | -398,000 | 118,000 | -377,000 | -12,000 | -306,000 | -81,000 | -509,000 | -19,000 | 18,000 | 0 | -127,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||
purchase of promissory note | -150,000 | -3,326,000 | -3,326,000 | -3,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and employee stock purchase plan | 3,521,000 | 51,515,000 | 45,427,000 | 28,026,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt conversion expense | 163,000 | 813,000 | 1,732,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible senior note offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped call share options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for debt conversion | -163,000 | -813,000 | -1,732,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosures from investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on termination of lease | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange loss on forward contracts | -16,491,000 | -295,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of escrow balance for purchase of san rafael corporate center | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in the loss of biomarin/genzyme llc | 150,000 | 438,000 | 147,000 | 253,000 | 336,000 | 609,000 | 608,000 | 796,000 | 640,000 | 864,000 | 691,000 | 1,320,000 | -94,000 | 547,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs reclassified into additional paid-in-capital as a result of conversion of convertible debt | 45,000 | 147,000 | 303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted funds held in escrow for the purchase of san rafael corporate center | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in biomarin/genzyme llc | -400,000 | 0 | -485,000 | 0 | 0 | -655,000 | -718,000 | -1,450,000 | 0 | -1,465,000 | -740,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options and espp | 12,094,000 | 14,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange (gain) loss on forward contracts | -551,000 | -2,194,000 | -1,415,000 | -60,000 | -3,725,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash movements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in biomarin/genzyme llc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercises of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on maturity of 2013 convertible note | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations | -79,000 | -144,000 | -143,000 | -142,000 | -355,000 | -53,000 | -77,000 | -33,000 | -42,000 | -43,000 | -49,000 | -45,000 | -43,000 | -48,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on conversion of convertible promissory note | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted funds held in escrow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intellectual property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in asset retirement obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in the fair value of contingent acquisition consideration payable | 8,832,000 | 12,113,000 | 617,000 | 595,000 | 2,234,000 | -607,000 | 3,143,000 | 799,000 | 654,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accrued liabilities related to fixed assets | 318,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain from sale of investments | 25,000 | 0 | 0 | -927,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on debt conversion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accrued liabilities related to fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs reclassified into additional paid-in capital as a result of conversion of convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock transferred into the nonqualified deferred compensation plan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment acquired through capital leases | 96,000 | -176,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on investments | 1,337,000 | 981,000 | 1,002,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and employee stock purchase plan | 10,381,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net payment on debt conversion | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in asset retirement obligation | 49,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net provided by investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
imputed interest on acquisition obligation | 0 | -282,000 | 1,782,000 | 1,077,000 | 1,083,000 | 1,089,000 | 1,098,000 | 1,108,000 | 1,117,000 | 1,128,000 | 1,136,000 | 1,146,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on equity investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from espp and exercise of stock options | 9,183,000 | 1,914,000 | 891,000 | 3,048,000 | 3,872,000 | 7,268,000 | 14,255,000 | 5,046,000 | 6,658,000 | 2,076,000 | 1,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of acquisition obligation | 0 | 0 | -72,100,000 | -1,500,000 | -1,500,000 | -1,500,000 | -1,750,000 | -1,750,000 | -1,750,000 | -1,750,000 | -1,750,000 | -1,750,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
asset retirement obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan (espp) and exercise of stock options | 11,858,000 | 13,215,000 | 6,722,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in accrued liabilities related to fixed assets | 2,649,000 | -13,396,000 | 1,313,000 | 4,477,000 | -1,276,000 | -19,000 | -516,000 | 1,996,000 | 7,333,000 | -3,725,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in contingent acquisition consideration payable | 3,143,000 | -19,657,000 | 21,110,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount (premium) on investments | 947,000 | 1,005,000 | 1,303,000 | 1,198,000 | 954,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 213,000 | 0 | -158,000 | 72,000 | -63,000 | -780,000 | 809,000 | -187,000 | -1,136,000 | -1,793,000 | -1,643,000 | -448,000 | -1,586,000 | -1,750,000 | -1,788,000 | -1,664,000 | |||||||||||||||||||||||||||||||||||||||||||||||
distributions from biomarin/genzyme llc | 0 | 4,000 | 0 | 16,679,000 | 0 | 6,200,000 | 4,900,000 | 6,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent acquisition payable | -9,631,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution of inventory from the joint venture restructure | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment acquired through capital lease obligations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued liabilities and other current liabilities | 2,565,000 | 8,322,000 | -6,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property, plant and equipment | -9,372,000 | -15,240,000 | -14,108,000 | -19,889,000 | -5,648,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | -59,414,000 | -26,516,000 | -62,956,000 | -106,893,000 | -61,287,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing activities disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in la jolla pharmaceutical company | 0 | 0 | 0 | -6,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in the (income) loss of biomarin/genzyme llc | 587,000 | 533,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | -819,000 | 384,000 | 984,000 | 138,000 | -326,000 | 995,000 | 148,000 | 143,000 | -771,000 | -425,000 | 798,000 | 401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
investment in summit corporation plc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of huxley pharmaceuticals, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment to lead therapeutics, inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from convertible debt offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of convertible notes | 157,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution of inventory resulting from the joint venture restructure | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment acquired through capital lease | 90,000 | 143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred offering costs reclassified to additional paid in capital as a result of convertible notes | 5,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares transferred to nonqualified deferred compensation plan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to biomarin/genzyme llc | -91,000 | 32,000 | 42,000 | 75,000 | 1,764,000 | -134,000 | -651,000 | -488,000 | 782,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -26,559,000 | -21,884,000 | -18,737,000 | -11,923,000 | -12,113,000 | -3,235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan and exercise of stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on investments | 0 | 5,848,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on short-term investments | -643,000 | -1,018,000 | -1,187,000 | -1,443,000 | -2,839,000 | -3,445,000 | -3,638,000 | -3,177,000 | -2,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities and sales of short-term investments | 110,100,000 | 160,924,000 | 155,848,000 | 189,850,000 | 254,556,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of short-term investments | -112,801,000 | -201,731,000 | -124,732,000 | -257,643,000 | -149,025,000 | -251,445,000 | -166,883,000 | -317,178,000 | -103,358,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in the income of biomarin/genzyme llc | -9,366,000 | -8,446,000 | -6,550,000 | -6,163,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment loss on investment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in cash balances related to long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of equipment and facility loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from public offering of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment summit corporation plc | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of forward contracts | 2,033,000 | -256,000 | -959,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposals and impairment of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposals and impairments of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of foreign currency translation on cash | -1,000 | 101,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of short-term investments | 192,513,000 | 258,395,000 | 112,656,000 | 130,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of dispute with medicis | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equipment and facility loans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in cash balances related to long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposals of property and equipment | 0 | 0 | 9,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net settlement of foreign currency forward contracts | -525,000 | -73,000 | -53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible debt offering | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | 86,815,000 | 106,679,000 | 9,169,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation | 4,691,000 | 3,815,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of acquired intangible assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposals and impairments of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable from officer | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of ascent pediatrics | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification of amounts (to) from cash balances related to long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible debt offering, net of offering costs |
