Quarterly
Annual
| Unit: USD | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
net income | 16,536,000 | -3,258,000 | -21,793,000 | 4,983,000 | 8,146,000 | -14,435,000 | 5,934,000 | -13,604,000 | -5,463,000 | -118,946,000 | -38,282,000 | -15,636,000 | -31,411,000 | -56,361,000 | -9,341,000 | -16,371,000 | -13,735,000 | -24,572,000 | -23,159,000 | -15,416,000 | -22,498,000 | -29,401,000 | -17,716,000 | -10,302,000 | -14,987,000 | -17,357,000 | -11,100,000 | -11,492,000 | -18,663,000 | -18,225,000 | -15,448,000 | -11,535,000 | -10,583,000 | -9,521,000 | -8,075,000 | -13,829,000 | -10,515,000 | -11,064,000 | -10,154,000 | -10,251,000 | -13,552,000 | -11,392,000 | -10,858,000 | -19,696,000 |
adjustments to reconcile net income to net cash from operating activities, net of acquisitions | ||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 35,702,000 | 33,194,000 | 28,830,000 | 28,381,000 | 25,009,000 | 22,204,000 | 21,234,000 | 19,165,000 | 20,509,000 | 16,429,000 | 16,570,000 | 15,525,000 | 15,562,000 | 14,265,000 | 12,798,000 | 11,971,000 | 11,452,000 | 10,528,000 | 11,208,000 | 9,993,000 | 9,384,000 | 8,972,000 | 8,711,000 | 7,545,000 | 7,213,000 | 7,062,000 | 6,973,000 | 6,889,000 | 6,000,000 | 5,429,000 | 5,110,000 | 4,663,000 | 4,146,000 | 3,648,000 | 3,329,000 | 3,185,000 | 2,769,000 | 3,022,000 | 2,201,000 | 1,832,000 | 1,946,000 | 1,818,000 | 1,747,000 | 890,000 |
stock-based compensation | 138,086,000 | 140,975,000 | 116,693,000 | 134,388,000 | 130,266,000 | 128,994,000 | 111,122,000 | 113,726,000 | 107,507,000 | 128,001,000 | 83,037,000 | 76,768,000 | 72,213,000 | 81,164,000 | 45,704,000 | 45,914,000 | 44,991,000 | 43,433,000 | 32,423,000 | 31,466,000 | 31,185,000 | 31,374,000 | 27,463,000 | 24,095,000 | 23,790,000 | 28,664,000 | 21,205,000 | 20,927,000 | 19,613,000 | 19,675,000 | 16,046,000 | 12,898,000 | 12,110,000 | 13,006,000 | 9,303,000 | 9,274,000 | 8,696,000 | 8,474,000 | 6,231,000 | 6,015,000 | 4,510,000 | 5,641,000 | 5,142,000 | 12,844,000 |
gain on strategic investments | -117,000 | -1,754,000 | -115,000 | -2,690,000 | -99,000 | -2,103,000 | -16,353,000 | -1,000 | 0 | 21,000 | -4,221,000 | -2,000 | -10,717,000 | |||||||||||||||||||||||||||||||
impairment of strategic investments | 2,075,000 | 0 | 1,600,000 | 1,212,000 | 0 | 479,000 | 3,615,000 | |||||||||||||||||||||||||||||||||||||
benefit from deferred income taxes | -56,000 | 121,000 | -335,000 | 265,000 | 141,000 | -1,533,000 | -191,000 | -152,000 | -246,000 | -1,548,000 | -201,000 | -114,000 | -1,006,000 | -27,000 | 0 | -168,000 | 3,000 | 19,000 | 0 | 26,000 | ||||||||||||||||||||||||
amortization of debt discount and issuance costs | 0 | 77,000 | 500,000 | 511,000 | 499,000 | 502,000 | 500,000 | 509,000 | 497,000 | 496,000 | 484,000 | 504,000 | 492,000 | 510,000 | 507,000 | 5,392,000 | 5,603,000 | 6,019,000 | 6,493,000 | 6,702,000 | 6,526,000 | 5,959,000 | 5,703,000 | 5,606,000 | 5,509,000 | 5,415,000 | 5,260,000 | 5,232,000 | 5,141,000 | 5,054,000 | 4,908,000 | 4,884,000 | 4,799,000 | |||||||||||
accretion of bond discount | -8,979,000 | -10,595,000 | -13,848,000 | -14,982,000 | -13,614,000 | -10,517,000 | -12,563,000 | -11,436,000 | 59,000 | -226,000 | -1,336,000 | -2,154,000 | -4,068,000 | -4,070,000 | -2,751,000 | -1,876,000 | ||||||||||||||||||||||||||||
unrealized currency translation | 942,000 | -5,494,000 | 2,717,000 | 1,827,000 | -2,429,000 | -1,486,000 | 538,000 | 1,039,000 | -1,258,000 | 236,000 | -358,000 | 530,000 | -1,500,000 | 1,277,000 | 703,000 | 701,000 | 323,000 | 329,000 | -49,000 | -831,000 | -305,000 | -597,000 | 781,000 | 37,000 | -175,000 | 263,000 | -281,000 | 268,000 | 79,000 | 100,000 | 36,000 | 209,000 | -153,000 | -149,000 | -46,000 | 227,000 | -83,000 | 189,000 | -252,000 | -90,000 | 50,000 | 159,000 | -448,000 | 25,000 |
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 5,780,000 | -15,625,000 | 45,655,000 | -62,289,000 | -4,561,000 | -7,001,000 | 25,423,000 | -70,796,000 | -8,448,000 | -8,989,000 | 30,615,000 | -53,850,000 | -5,786,000 | -17,901,000 | 3,552,000 | -31,858,000 | -11,193,000 | -7,531,000 | 16,475,000 | -29,591,000 | -6,310,000 | -3,850,000 | 9,780,000 | -14,082,000 | -5,253,000 | -3,851,000 | 7,758,000 | -14,460,000 | -9,911,000 | -218,000 | 6,863,000 | -11,670,000 | -9,671,000 | -3,015,000 | 4,176,000 | -8,959,000 | -4,755,000 | -732,000 | 347,000 | -4,616,000 | -4,061,000 | -912,000 | -1,660,000 | -4,026,000 |
prepaid expenses and other assets | 12,871,000 | -23,688,000 | -26,392,000 | 4,191,000 | 18,622,000 | -21,755,000 | -5,473,000 | -11,025,000 | 11,422,000 | -27,028,000 | -20,417,000 | 2,876,000 | 13,048,000 | -17,984,000 | -3,927,000 | 6,072,000 | 545,000 | -10,409,000 | 2,715,000 | 5,570,000 | -2,176,000 | -5,313,000 | -15,107,000 | 2,921,000 | 113,000 | -7,216,000 | 886,000 | 3,057,000 | 5,535,000 | -6,592,000 | 1,880,000 | -225,000 | 2,555,000 | -8,979,000 | 1,061,000 | -2,740,000 | -762,000 | -221,000 | -2,403,000 | -2,096,000 | 2,075,000 | -2,201,000 | -1,151,000 | -859,000 |
deferred commission expense | -23,563,000 | -22,431,000 | -27,159,000 | -35,262,000 | -21,341,000 | -23,083,000 | -17,001,000 | -26,843,000 | -17,301,000 | -18,495,000 | -18,539,000 | -15,373,000 | -8,466,000 | -5,390,000 | -8,354,000 | -8,189,000 | -7,969,000 | -10,097,000 | -6,305,000 | -7,937,000 | -5,514,000 | -4,314,000 | -1,523,000 | -4,115,000 | -12,000 | -2,205,000 | -3,334,000 | -8,013,000 | -5,798,000 | -5,021,000 | -5,068,000 | -1,993,000 | -110,000 | -1,437,000 | -464,000 | -373,000 | -77,000 | 296,000 | -299,000 | -1,470,000 | -635,000 | -18,000 | 4,000 | -1,158,000 |
right-of-use assets | 6,493,000 | 6,391,000 | 6,437,000 | 5,836,000 | 6,077,000 | 13,994,000 | 6,390,000 | 5,929,000 | 2,272,000 | 12,489,000 | 8,483,000 | 9,909,000 | 6,175,000 | 6,919,000 | 6,528,000 | 4,470,000 | 8,401,000 | 8,193,000 | 10,354,000 | 8,824,000 | 9,184,000 | 7,675,000 | 5,723,000 | 8,347,000 | 5,048,000 | 3,757,000 | 5,505,000 | |||||||||||||||||
accounts payable | 11,010,000 | -8,913,000 | 18,034,000 | -6,026,000 | 1,667,000 | 1,082,000 | -1,300,000 | -8,866,000 | 12,649,000 | 59,000 | -17,873,000 | 7,617,000 | 1,700,000 | 5,335,000 | 3,625,000 | 1,343,000 | -10,682,000 | -5,867,000 | 4,598,000 | 627,000 | 1,233,000 | 342,000 | 1,495,000 | -2,268,000 | 1,203,000 | 81,000 | 4,911,000 | -964,000 | 3,508,000 | 588,000 | 166,000 | -456,000 | 1,883,000 | 923,000 | -1,250,000 | 250,000 | 431,000 | 1,106,000 | -804,000 | -424,000 | 226,000 | 800,000 | -1,110,000 | 614,000 |
accrued expenses and other liabilities | 1,741,000 | 61,100,000 | -1,224,000 | 24,273,000 | 28,330,000 | -13,281,000 | -10,365,000 | 31,011,000 | 24,221,000 | -6,634,000 | 15,954,000 | 7,135,000 | 22,651,000 | 17,962,000 | -2,429,000 | 13,336,000 | 5,883,000 | -5,439,000 | -2,333,000 | 5,359,000 | -2,071,000 | |||||||||||||||||||||||
operating lease liabilities | -8,645,000 | -10,204,000 | -7,452,000 | -8,966,000 | -9,402,000 | -10,410,000 | -12,743,000 | -7,956,000 | -10,948,000 | -8,156,000 | -9,829,000 | -6,529,000 | -3,259,000 | -9,012,000 | -2,318,000 | -3,056,000 | -8,048,000 | -9,102,000 | -9,272,000 | -10,105,000 | -9,202,000 | -7,033,000 | -5,281,000 | |||||||||||||||||||||
deferred revenue | -2,521,000 | 24,466,000 | 39,422,000 | 89,919,000 | -3,172,000 | 13,078,000 | 31,213,000 | 69,227,000 | -732,000 | 12,793,000 | 28,638,000 | 53,226,000 | 11,237,000 | 23,010,000 | 29,496,000 | 60,891,000 | 17,460,000 | 21,827,000 | 27,538,000 | 51,132,000 | 14,364,000 | -3,704,000 | 10,832,000 | 28,355,000 | 8,063,000 | 3,954,000 | 8,893,000 | 23,603,000 | 9,321,000 | 5,419,000 | 10,973,000 | 18,438,000 | 7,906,000 | 4,202,000 | 8,453,000 | 13,596,000 | 6,929,000 | 3,634,000 | 8,152,000 | 10,372,000 | 4,763,000 | 3,069,000 | 6,462,000 | 6,935,000 |
net cash from operating activities | 187,355,000 | 164,362,000 | 161,570,000 | 194,141,000 | 159,542,000 | 117,828,000 | 127,088,000 | 104,312,000 | 89,046,000 | 76,543,000 | 81,070,000 | 89,965,000 | 60,063,000 | 40,920,000 | 82,226,000 | 95,184,000 | 42,653,000 | 38,191,000 | 62,700,000 | 60,925,000 | 38,667,000 | -33,690,000 | 23,011,000 | 47,891,000 | 19,669,000 | 13,697,000 | 37,716,000 | 33,111,000 | 11,517,000 | 13,501,000 | 26,722,000 | 13,994,000 | 7,801,000 | 8,727,000 | 19,092,000 | 2,273,000 | 5,272,000 | 8,643,000 | 3,178,000 | 2,640,000 | -3,826,000 | 1,578,000 | -815,000 | -1,752,000 |
capex | -10,345,000 | -16,025,000 | -13,345,000 | -12,726,000 | -11,131,000 | -8,200,000 | -5,882,000 | -8,687,000 | -10,842,000 | -10,879,000 | -3,310,000 | -6,042,000 | -13,112,000 | -8,332,000 | -9,940,000 | -11,327,000 | -6,653,000 | -6,779,000 | -3,967,000 | -9,521,000 | -7,856,000 | -8,799,000 | -11,098,000 | -19,175,000 | -9,141,000 | -7,791,000 | -4,265,000 | -5,617,000 | -5,378,000 | -5,071,000 | -6,239,000 | -5,187,000 | -4,017,000 | -5,237,000 | -5,835,000 | -2,439,000 | -2,081,000 | -4,628,000 | -6,641,000 | -6,245,000 | -999,000 | -158,000 | -1,025,000 | -1,374,000 |
free cash flows | 177,010,000 | 148,337,000 | 148,225,000 | 181,415,000 | 148,411,000 | 109,628,000 | 121,206,000 | 95,625,000 | 78,204,000 | 65,664,000 | 77,760,000 | 83,923,000 | 46,951,000 | 32,588,000 | 72,286,000 | 83,857,000 | 36,000,000 | 31,412,000 | 58,733,000 | 51,404,000 | 30,811,000 | -42,489,000 | 11,913,000 | 28,716,000 | 10,528,000 | 5,906,000 | 33,451,000 | 27,494,000 | 6,139,000 | 8,430,000 | 20,483,000 | 8,807,000 | 3,784,000 | 3,490,000 | 13,257,000 | -166,000 | 3,191,000 | 4,015,000 | -3,463,000 | -3,605,000 | -4,825,000 | 1,420,000 | -1,840,000 | -3,126,000 |
investing activities: | ||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -354,795,000 | -155,829,000 | -674,375,000 | -507,272,000 | -834,621,000 | -252,339,000 | -399,378,000 | -443,221,000 | -405,920,000 | -369,117,000 | -362,246,000 | -248,951,000 | -394,856,000 | -428,516,000 | -435,547,000 | -447,431,000 | -383,268,000 | -291,775,000 | -362,288,000 | -139,915,000 | -410,414,000 | -527,139,000 | -439,889,000 | -336,853,000 | -370,192,000 | -211,301,000 | -386,501,000 | -156,794,000 | -158,546,000 | -155,406,000 | -210,886,000 | -317,373,000 | -267,359,000 | -288,910,000 | -16,367,000 | -7,808,000 | -23,212,000 | -12,142,000 | -8,969,000 | -19,746,000 | -15,586,000 | -52,499,000 | -25,784,000 | |
maturities of investments | 580,428,000 | 502,450,000 | 803,059,000 | 503,046,000 | 305,960,000 | 496,805,000 | 352,790,000 | 347,750,000 | 424,950,000 | 441,867,000 | 287,967,000 | 167,200,000 | 391,928,000 | 220,159,000 | 405,219,000 | 446,722,000 | 344,174,000 | 219,684,000 | 376,918,000 | 338,961,000 | 303,268,000 | 327,127,000 | 382,875,000 | 347,229,000 | 158,925,000 | 183,460,000 | 150,300,000 | 92,300,000 | 256,250,000 | 276,000,000 | 21,200,000 | 15,860,000 | 22,045,000 | 12,468,000 | 8,875,000 | |||||||||
sale of investment | ||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -10,345,000 | -16,025,000 | -13,345,000 | -12,726,000 | -11,131,000 | -8,200,000 | -5,882,000 | -8,687,000 | -10,842,000 | -10,879,000 | -3,310,000 | -6,042,000 | -13,112,000 | -8,332,000 | -9,940,000 | -11,327,000 | -6,653,000 | -6,779,000 | -3,967,000 | -9,521,000 | -7,856,000 | -8,799,000 | -11,098,000 | -19,175,000 | -9,141,000 | -7,791,000 | -4,265,000 | -5,617,000 | -5,378,000 | -5,071,000 | -6,239,000 | -5,187,000 | -4,017,000 | -5,237,000 | -5,835,000 | -2,439,000 | -2,081,000 | -4,628,000 | -6,641,000 | -6,245,000 | -999,000 | -158,000 | -1,025,000 | -1,374,000 |
purchases of strategic investments | -8,922,000 | -7,825,000 | -11,000,000 | -7,915,000 | -3,996,000 | -3,600,000 | -27,000 | -3,250,000 | 0 | -6,000,000 | -5,999,000 | -8,827,000 | -5,046,000 | -4,000,000 | -1,000,000 | -201,000 | -50,000 | 0 | -250,000 | -2,200,000 | ||||||||||||||||||||||||
purchases of intangible assets | -23,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||
capitalization of software development costs | -34,498,000 | -35,436,000 | -30,421,000 | -22,915,000 | -23,646,000 | -21,441,000 | -21,634,000 | -17,084,000 | -17,693,000 | -16,473,000 | -15,122,000 | -12,995,000 | -11,419,000 | -10,209,000 | -9,722,000 | -7,501,000 | -9,217,000 | -9,080,000 | -7,341,000 | -5,955,000 | -5,481,000 | -5,394,000 | -4,769,000 | -4,335,000 | -3,811,000 | -2,507,000 | -2,821,000 | -2,442,000 | -2,920,000 | -3,190,000 | -2,616,000 | -1,765,000 | -1,966,000 | -1,730,000 | -1,610,000 | -1,576,000 | -1,661,000 | -1,078,000 | -1,434,000 | -1,189,000 | -1,333,000 | -1,022,000 | -770,000 | -704,000 |
proceeds from net working capital settlement | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | -1,638,000 | -18,477,000 | -51,356,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 170,207,000 | 268,602,000 | 22,562,000 | -85,508,000 | -74,131,000 | -266,448,000 | -15,005,000 | 45,398,000 | -98,711,000 | -108,537,000 | -35,108,000 | -120,977,000 | -55,036,000 | -9,804,000 | -58,964,000 | -93,094,000 | -17,646,000 | 183,070,000 | -121,483,000 | -204,273,000 | -72,881,000 | -6,925,000 | -36,116,000 | -63,026,000 | -210,127,000 | -19,528,000 | -16,594,000 | -71,367,000 | 36,259,000 | -104,424,000 | -8,955,000 | -275,435,000 | -12,383,000 | -4,499,000 | -4,909,000 | -5,380,000 | -8,169,000 | -7,940,000 | -14,306,000 | -53,679,000 | -28,179,000 | -2,078,000 | ||
financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
employee taxes paid related to the net share settlement of stock-based awards | -4,364,000 | -4,742,000 | -9,070,000 | -4,172,000 | -4,293,000 | -4,696,000 | -8,788,000 | -3,143,000 | -3,469,000 | -2,904,000 | -1,198,000 | -1,572,000 | -2,190,000 | -3,410,000 | -4,354,000 | -5,711,000 | -4,815,000 | -3,949,000 | -2,964,000 | -2,787,000 | -2,437,000 | -1,259,000 | -941,000 | -1,480,000 | -2,032,000 | -1,651,000 | -1,084,000 | -2,100,000 | -1,888,000 | -1,701,000 | -2,344,000 | -1,265,000 | -1,057,000 | -944,000 | -1,153,000 | -548,000 | -478,000 | -384,000 | -958,000 | -390,000 | -365,000 | |||
payment for settlement of 2025 convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds related to the issuance of common stock under stock plans | 24,053,000 | 19,356,000 | 19,308,000 | 14,290,000 | 15,967,000 | 25,301,000 | 19,943,000 | 9,804,000 | 13,384,000 | 13,296,000 | 11,254,000 | 10,213,000 | 10,019,000 | 7,847,000 | 11,852,000 | 12,386,000 | 9,256,000 | 8,529,000 | 16,339,000 | 8,115,000 | 7,048,000 | 8,354,000 | 6,854,000 | 4,652,000 | 8,188,000 | 5,048,000 | 5,690,000 | 4,786,000 | 5,157,000 | 5,499,000 | 6,113,000 | 2,677,000 | 2,924,000 | 3,145,000 | 4,340,000 | 2,439,000 | 2,977,000 | 3,176,000 | 2,992,000 | 2,827,000 | 3,067,000 | |||
repurchases of common stock | -360,269,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -340,580,000 | -479,633,000 | -80,330,000 | 10,061,000 | 11,674,000 | 20,605,000 | 11,155,000 | 6,648,000 | 9,915,000 | 10,392,000 | 10,056,000 | 8,607,000 | 7,829,000 | -14,887,000 | 5,879,000 | 5,834,000 | -30,574,000 | -4,927,000 | -21,802,000 | 4,763,000 | 4,120,000 | 207,694,000 | 5,883,000 | 2,804,000 | 6,112,000 | 3,199,000 | 347,227,000 | 2,534,000 | 3,094,000 | 3,593,000 | 3,557,000 | 1,145,000 | 1,586,000 | 371,128,000 | 2,947,000 | 1,676,000 | 2,290,000 | 2,615,000 | 1,892,000 | 2,338,000 | 2,634,000 | -3,089,000 | 35,056,000 | 115,473,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -3,826,000 | 21,486,000 | 8,560,000 | 10,349,000 | -1,509,000 | -4,306,000 | -5,629,000 | -274,000 | 1,722,000 | |||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 13,156,000 | -25,183,000 | 112,362,000 | 102,607,000 | -387,815,000 | 350,082,000 | 59,806,000 | -146,658,000 | 78,327,000 | 132,059,000 | -5,863,000 | -102,769,000 | 31,420,000 | 88,679,000 | -50,002,000 | -59,162,000 | 19,375,000 | 253,228,000 | -76,191,000 | -28,599,000 | -45,801,000 | 45,221,000 | -12,308,000 | -45,544,000 | 174,032,000 | 15,367,000 | ||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 516,720,000 | 0 | 0 | 392,040,000 | 0 | 0 | 334,175,000 | 0 | 0 | 380,042,000 | 0 | 0 | 381,152,000 | 0 | 0 | 278,515,000 | 0 | 0 | 117,114,000 | 0 | 0 | 92,784,000 | ||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | 13,156,000 | -25,183,000 | 629,082,000 | -387,815,000 | 350,082,000 | 451,846,000 | 78,327,000 | 132,059,000 | 328,312,000 | 25,995,000 | -102,769,000 | 411,462,000 | -50,002,000 | -59,162,000 | 400,527,000 | -76,191,000 | -28,599,000 | 232,714,000 | -12,308,000 | -45,544,000 | 291,146,000 | -2,304,000 | -55,948,000 | 159,999,000 | ||||||||||||||||||||
supplemental cash flow disclosure: | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 3,912,000 | 6,935,000 | 3,705,000 | 1,150,000 | 3,872,000 | 4,065,000 | 3,100,000 | 1,446,000 | 1,998,000 | 5,404,000 | 4,063,000 | 802,000 | 1,059,000 | 1,141,000 | 1,683,000 | 1,630,000 | 1,142,000 | 1,983,000 | 2,215,000 | -543,000 | 1,203,000 | 900,000 | 746,000 | 695,000 | 552,000 | 816,000 | 1,027,000 | 826,000 | 244,000 | 727,000 | 45,000 | 419,000 | 26,000 | 373,000 | 37,000 | |||||||||
cash paid for interest | 0 | 860,000 | 0 | 861,000 | 0 | 861,000 | 4,000 | 895,000 | 0 | 1,004,000 | 0 | 511,000 | 0 | 509,000 | 6,000 | 506,000 | 15,000 | 561,000 | 10,000 | -1,000 | 192,000 | 36,000 | ||||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease liabilities | 34,000 | -1,957,000 | 3,199,000 | 0 | -1,000 | 504,000 | -6,000 | 463,000 | 919,000 | 3,754,000 | 85,924,000 | 2,491,000 | 1,276,000 | 13,271,000 | 45,346,000 | 6,396,000 | ||||||||||||||||||||||||||||
non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||||
capital expenditures incurred but not yet paid | 2,212,000 | -2,244,000 | 2,799,000 | 910,000 | -1,215,000 | 271,000 | 1,737,000 | -6,189,000 | -2,371,000 | 3,709,000 | 5,919,000 | -871,000 | -2,153,000 | 984,000 | 2,287,000 | -3,213,000 | 3,464,000 | -407,000 | 626,000 | -232,000 | 823,000 | -757,000 | 1,204,000 | 2,735,000 | 481,000 | -1,412,000 | 2,802,000 | -1,352,000 | 357,000 | 279,000 | 1,382,000 | -156,000 | 630,000 | -1,319,000 | 1,525,000 | 124,000 | 392,000 | -2,107,000 | 2,974,000 | 55,000 | 5,000 | -71,000 | ||
repurchases of common stock in accrued expenses | ||||||||||||||||||||||||||||||||||||||||||||
settlement of capped call options related to the 2025 convertible notes | 0 | |||||||||||||||||||||||||||||||||||||||||||
repayment of 2025 convertible notes | -90,568,000 | |||||||||||||||||||||||||||||||||||||||||||
restructuring charges | 2,325,000 | 0 | 62,657,000 | 2,281,000 | ||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition | ||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | ||||||||||||||||||||||||||||||||||||||||||||
sale of investments | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
acquisition of a business, net of cash acquired | 0 | 0 | 0 | -16,810,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of convertible note hedges related to the 2022 convertible notes | 0 | 0 | 8,256,000 | 4,000 | 2,000 | 723,000 | 1,062,000 | 0 | ||||||||||||||||||||||||||||||||||||
payments for settlement of warrants related to the 2022 convertible notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
payment for settlement of 2022 convertible notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
repayment of 2025 convertible notes attributable to the principal | 0 | 0 | 0 | -1,619,000 | ||||||||||||||||||||||||||||||||||||||||
effect on exchange rate changes on cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of year | ||||||||||||||||||||||||||||||||||||||||||||
right-of-use assets obtained in exchange for operating lease facilities | ||||||||||||||||||||||||||||||||||||||||||||
right-of-use asset reductions related to operating lease terminations | -6,172,000 | 7,000 | 18,000 | -1,235,000 | 0 | |||||||||||||||||||||||||||||||||||||||
asset retirement obligations | 2,000 | 265,000 | -358,000 | -108,000 | -22,000 | -26,000 | -27,000 | 1,188,000 | 0 | 0 | 612,000 | 0 | 87,000 | 908,000 | 589,000 | -131,000 | 97,000 | 149,000 | 101,000 | 172,000 | 3,000 | |||||||||||||||||||||||
(benefit from) benefit from deferred income taxes | -399,000 | -45,000 | -167,000 | |||||||||||||||||||||||||||||||||||||||||
equity method investment | -1,650,000 | 0 | -792,000 | -2,308,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | ||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of 2022 convertible notes | 68,000 | 1,736,000 | 682,000 | 2,406,000 | 14,000 | 0 | ||||||||||||||||||||||||||||||||||||||
repayment of 2022 convertible notes attributable to the debt discount | -1,971,000 | -11,429,000 | -3,223,000 | -9,805,000 | -373,000 | 0 | ||||||||||||||||||||||||||||||||||||||
gain on termination of operating leases | 0 | |||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 0 | |||||||||||||||||||||||||||||||||||||||||||
amortization of bond discount | -8,008,000 | -5,851,000 | -3,117,000 | -735,000 | 585,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of strategic investments | ||||||||||||||||||||||||||||||||||||||||||||
payments for equity method investments | ||||||||||||||||||||||||||||||||||||||||||||
purchase of strategic investments | -1,850,000 | |||||||||||||||||||||||||||||||||||||||||||
issuance of common stock for repayment of 2022 convertible notes | 271,096,000 | 54,609,000 | 155,250,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
provision on deferred income taxes | 47,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2025 convertible notes, net of issuance costs paid of 9.9 million | 0 | |||||||||||||||||||||||||||||||||||||||||||
payments for capped call options related to the 2025 convertible notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
repayment of finance lease obligations | ||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | -6,789,000 | -7,825,000 | -1,649,000 | -3,117,000 | 668,000 | -3,877,000 | 2,505,000 | 1,670,000 | -1,814,000 | -1,973,000 | 586,000 | -784,000 | -321,000 | -1,675,000 | 677,000 | |||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||||
repayment of 2022 convertible notes attributable to the principal | -9,097,000 | -35,019,000 | -9,509,000 | -35,900,000 | -1,627,000 | 0 | ||||||||||||||||||||||||||||||||||||||
amortization (accretion) of bond discount | 1,332,000 | 1,273,000 | 1,155,000 | 515,000 | ||||||||||||||||||||||||||||||||||||||||
equity method investments | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock offering, net of offering costs paid of 365 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
repayment of debt | ||||||||||||||||||||||||||||||||||||||||||||
repayments of finance lease obligations | 0 | 2,000 | -30,000 | -44,000 | -87,000 | -118,000 | ||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2025 convertible notes, net of issuance costs paid of 9.4 million | ||||||||||||||||||||||||||||||||||||||||||||
2025 convertible notes issuance costs incurred but not paid | ||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||
benefit for deferred income taxes | -1,449,000 | -314,000 | -165,000 | -257,000 | -107,000 | -28,000 | -4,000 | -5,581,000 | ||||||||||||||||||||||||||||||||||||
non-cash rent expense | ||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 1,812,000 | 81,000 | 3,954,000 | -48,000 | -22,000 | -21,000 | 3,636,000 | -34,000 | -32,000 | -41,000 | -11,000 | -23,000 | 13,000 | 114,000 | 40,000 | |||||||||||||||||||||||||||||
proceeds from common stock offering, net of offering costs paid of 256 | 342,739,000 | |||||||||||||||||||||||||||||||||||||||||||
common stock offering costs, incurred but not yet paid | 109,000 | |||||||||||||||||||||||||||||||||||||||||||
deferred income tax (benefit) expense | ||||||||||||||||||||||||||||||||||||||||||||
accretion of bond discount premium | ||||||||||||||||||||||||||||||||||||||||||||
lease liabilities | -993,000 | -4,626,000 | -6,052,000 | -4,110,000 | ||||||||||||||||||||||||||||||||||||||||
maturities and sales of investments | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs paid of 10,767 | ||||||||||||||||||||||||||||||||||||||||||||
purchase of note hedge related to convertible notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of warrants related to convertible notes, net of issuance costs paid of 200 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
noncash lease expense | ||||||||||||||||||||||||||||||||||||||||||||
right of use assets obtained in exchange for operating lease liabilities | 52,000 | 69,282,000 | 12,410,000 | |||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | ||||||||||||||||||||||||||||||||||||||||||||
amortization of bond discount premium | -1,164,000 | -829,000 | -692,000 | |||||||||||||||||||||||||||||||||||||||||
acquisition of a business and purchase of technology | 0 | |||||||||||||||||||||||||||||||||||||||||||
repayment of capital lease obligations | ||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under capital lease | -14,000 | 506,000 | 300,000 | 247,000 | 275,000 | |||||||||||||||||||||||||||||||||||||||
noncash rent expense | 367,000 | 811,000 | 794,000 | 1,344,000 | 1,332,000 | 1,667,000 | 744,000 | 837,000 | 1,112,000 | 19,000 | 24,000 | 168,000 | 50,000 | |||||||||||||||||||||||||||||||
accrued expenses | -1,876,000 | 3,957,000 | 1,674,000 | 1,357,000 | -131,000 | 6,047,000 | 922,000 | 267,000 | 1,800,000 | 3,091,000 | -1,154,000 | 2,552,000 | -9,000 | 3,890,000 | 652,000 | 2,542,000 | ||||||||||||||||||||||||||||
repayments of capital lease obligations | -175,000 | -205,000 | -212,000 | -269,000 | -278,000 | -240,000 | -209,000 | -177,000 | -142,000 | -58,000 | -25,000 | -24,000 | ||||||||||||||||||||||||||||||||
proceeds of the issuance of convertible notes, net of issuance costs paid of 10,767 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of warrants related to convertible notes, net of issuance costs of 200 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds of the issuance of convertible notes, net of issuance costs paid 10,755 in 2017 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of warrants related to convertible notes, net of issuance costs of 200 in 2017 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -55,948,000 | 67,215,000 | ||||||||||||||||||||||||||||||||||||||||||
convertible notes offering costs incurred but not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 1,000 | 2,000 | -158,000 | -4,431,000 | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from common stock offerings, net of offering costs paid of 583 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -89,063,000 | 1,121,000 | 105,836,000 | 10,084,000 | -1,737,000 | 2,778,000 | 5,642,000 | -2,561,000 | 5,654,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | ||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 689,000 | 1,416,000 | 428,000 | 125,000 | -236,000 | 538,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 59,702,000 | 0 | 0 | 55,580,000 | 0 | 0 | 123,721,000 | |||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 1,121,000 | 105,836,000 | 69,786,000 | 2,778,000 | 5,642,000 | 53,019,000 | -15,426,000 | -55,140,000 | 129,375,000 | |||||||||||||||||||||||||||||||||||
proceeds of the issuance of convertible notes, net of issuance costs paid of 10,755 | ||||||||||||||||||||||||||||||||||||||||||||
amortization of bond premium discount | 77,000 | 136,000 | 190,000 | 221,000 | 246,000 | 190,000 | 2,000 | |||||||||||||||||||||||||||||||||||||
benefit from income taxes | ||||||||||||||||||||||||||||||||||||||||||||
amortization of bond premiums | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of a business | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||
acquisition of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock offerings, net of offering costs paid of 583 in 2015 and 2,924 in 2014 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from draw-down on line of credit | 0 | |||||||||||||||||||||||||||||||||||||||||||
payments on line of credit | ||||||||||||||||||||||||||||||||||||||||||||
ipo costs incurred but not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
accretion of preferred stock | 291,000 | |||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||||
secondary offering proceeds, net of offering costs paid of 583 | ||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents paid for interest | 62,000 | 17,000 | 87,000 | 30,000 | 80,000 | 29,000 | ||||||||||||||||||||||||||||||||||||||
cash and cash equivalents paid for income taxes | 426,000 | 124,000 | 73,000 | |||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions | ||||||||||||||||||||||||||||||||||||||||||||
secondary offering proceeds, net of offering costs paid of 573 | ||||||||||||||||||||||||||||||||||||||||||||
property acquired under capital lease | 216,000 | 257,000 | 296,000 | |||||||||||||||||||||||||||||||||||||||||
secondary offering proceeds, net of offering costs paid of 138 | 34,114,000 | |||||||||||||||||||||||||||||||||||||||||||
offering costs incurred but not yet paid | 295,000 | |||||||||||||||||||||||||||||||||||||||||||
maturity of investments | ||||||||||||||||||||||||||||||||||||||||||||
benefit from doubtful accounts | 463,000 | 245,000 | 209,000 | 180,000 | ||||||||||||||||||||||||||||||||||||||||
payment of deferred initial public offering costs | ||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -15,426,000 | |||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash | 50,000 | -408,000 | ||||||||||||||||||||||||||||||||||||||||||
acquisition of business | -600,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options | 555,000 | 743,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock purchase plan | 411,000 | |||||||||||||||||||||||||||||||||||||||||||
noncash interest expense | ||||||||||||||||||||||||||||||||||||||||||||
acquired of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||
ipo proceeds, net of offering costs paid of 2,924 | ||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of redeemable convertible | ||||||||||||||||||||||||||||||||||||||||||||
effect on exchange rate changes: | ||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of year | ||||||||||||||||||||||||||||||||||||||||||||
ipo costs incured but not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
payment of initial public offering costs | ||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash | ||||||||||||||||||||||||||||||||||||||||||||
cash, beginning of period | ||||||||||||||||||||||||||||||||||||||||||||
cash, end of period | ||||||||||||||||||||||||||||||||||||||||||||
initial public offering costs incurred but not yet paid | ||||||||||||||||||||||||||||||||||||||||||||
• |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
