Incyte Corporation(NASDAQ:INCY)

Incyte Corporation, a biopharmaceutical company, focuses on the discovery, development, and commercialization of proprietary therapeutics in the United States and internationally. The company offers JAKAFI, a drug for the treatment of myelofibrosis and polycythemia vera cancers; PEMAZYRE, a fibrobla...
Website: http://www.incyte.com
Founded: 2002
Full Time Employees: 1,456
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 | 2025-09-30 | 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 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net sales | 1,104,484,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
product royalty revenues | 151,192,000 | 171,124,000 | 151,115,000 | 130,624,000 | 159,291,000 | 156,879,000 | 137,193,000 | 125,966,000 | 149,612,000 | 130,828,000 | 127,605,000 | 115,436,000 | 132,485,000 | 110,293,000 | 117,546,000 | 122,414,000 | 164,815,000 | 183,974,000 | 120,559,000 | 99,907,000 | 120,042,000 | 98,391,000 | 92,753,000 | 81,780,000 | 88,611,000 | 80,083,000 | 76,035,000 | 61,608,000 | 69,188,000 | 61,923,000 | 55,953,000 | 47,716,000 | 52,314,000 | 44,487,000 | 34,769,000 | 29,221,000 | -77,375,289 | 29,626,000 | 25,958,000 | 21,903,000 | 23,646,000 | 18,138,000 | 17,364,000 | 15,673,000 | 12,093,000 | 12,340,000 | 9,826,000 | 8,184,000 | 5,800,000 | 5,909,000 | |||||||||||||||||||||||||||||||||||||||
milestone and contract revenues | 17,000,000 | 45,000,000 | 5,000,000 | 18,000,000 | 25,000,000 | 2,000,000 | 5,000,000 | 30,000,000 | 130,000,000 | 5,000,000 | 50,000,000 | 35,000,000 | 10,000,000 | 110,000,000 | 95,000,000 | 17,500,000 | 20,000,000 | 40,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 1,272,676,000 | 1,365,980,000 | 1,215,529,000 | 1,052,898,000 | 1,178,698,000 | 1,137,871,000 | 1,043,759,000 | 880,889,000 | 1,013,341,000 | 919,025,000 | 954,610,000 | 808,673,000 | 926,700,000 | 823,303,000 | 911,397,000 | 733,235,000 | 862,853,000 | 812,987,000 | 705,709,000 | 604,718,000 | 789,509,000 | 620,643,000 | 688,043,000 | 568,507,000 | 579,389,000 | 551,581,000 | 529,932,000 | 497,857,000 | 528,402,000 | 449,683,000 | 521,516,000 | 382,282,000 | 444,156,000 | 381,534,000 | 326,444,000 | 384,082,000 | -778,115,281 | 269,469,000 | 246,288,000 | 263,464,000 | 243,881,000 | 187,611,000 | 162,984,000 | 159,275,000 | 198,147,000 | 99,582,000 | 89,792,000 | 85,123,000 | 101,675,000 | 71,077,000 | 60,492,000 | 86,542,000 | 36,179,000 | 16,782,000 | 16,811,000 | 31,973,000 | 16,872,000 | 49,847,000 | 17,288,000 | 939,000 | 789,000 | 671,000 | 1,061,000 | 614,000 | 1,307,000 | 6,172,000 | 6,690,000 | 10,576,000 | 7,422,000 | 7,056,000 | 7,268,000 | 6,855,000 | 6,465,000 | ||||||||||||||||
yoy | 7.97% | 20.05% | 16.46% | 19.53% | 16.32% | 23.81% | 9.34% | 8.93% | 9.35% | 11.63% | 4.74% | 10.29% | 7.40% | 1.27% | 29.15% | 21.25% | 9.29% | 30.99% | 2.57% | 6.37% | 36.27% | 12.52% | 29.84% | 14.19% | 9.65% | 22.66% | 1.61% | 30.23% | 18.97% | 17.86% | 59.76% | -0.47% | -157.08% | 41.59% | 32.55% | 45.78% | -419.06% | 43.63% | 51.11% | 65.41% | 23.08% | 88.40% | 81.51% | 87.11% | 94.88% | 40.10% | 48.44% | -1.64% | 181.03% | 323.53% | 259.84% | 170.67% | 114.43% | -66.33% | -2.76% | 3305.01% | 2038.40% | 7328.76% | 1529.41% | 52.93% | -39.63% | -89.13% | -84.14% | -94.19% | -82.39% | -12.53% | -7.95% | 54.28% | 14.80% | ||||||||||||||||||||
qoq | -6.83% | 12.38% | 15.45% | -10.67% | 3.59% | 9.02% | 18.49% | -13.07% | 10.26% | -3.73% | 18.05% | -12.74% | 12.56% | -9.67% | 24.30% | -15.02% | 6.13% | 15.20% | 16.70% | -23.41% | 27.21% | -9.80% | 21.03% | -1.88% | 5.04% | 4.09% | 6.44% | -5.78% | 17.51% | -13.77% | 36.42% | -13.93% | 16.41% | 16.88% | -15.01% | -149.36% | -388.76% | 9.41% | -6.52% | 8.03% | 29.99% | 15.11% | 2.33% | -19.62% | 98.98% | 10.90% | 5.49% | -16.28% | 43.05% | 17.50% | -30.10% | 139.21% | 115.58% | -0.17% | -47.42% | 89.50% | -66.15% | 188.33% | 1741.11% | 19.01% | 17.59% | -36.76% | 72.80% | -53.02% | -78.82% | -7.74% | -36.74% | 42.50% | 5.19% | -2.92% | 6.02% | 6.03% | |||||||||||||||||
costs, expenses and other: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of sales | 104,523,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 515,903,000 | 506,584,000 | 494,917,000 | 437,279,000 | 466,034,000 | 573,174,000 | 1,138,380,000 | 429,260,000 | 444,494,000 | 375,709,000 | 400,750,000 | 406,641,000 | 501,360,000 | 384,007,000 | 347,196,000 | 353,373,000 | 472,827,000 | 334,945,000 | 343,511,000 | 306,896,000 | 405,945,000 | 438,109,000 | 286,601,000 | 1,085,287,000 | 312,867,000 | 281,336,000 | 289,363,000 | 270,545,000 | 304,238,000 | 292,527,000 | 298,089,000 | 303,103,000 | 446,938,000 | 269,612,000 | 201,839,000 | 407,972,000 | -419,694,139 | 143,184,000 | 120,269,000 | 156,824,000 | 116,632,000 | 132,073,000 | 112,445,000 | 118,365,000 | 88,537,000 | 84,683,000 | 75,585,000 | 71,704,000 | 60,950,000 | 52,763,000 | 50,079,000 | 51,588,000 | 48,960,000 | 44,604,000 | 46,047,000 | 36,282,000 | 30,609,000 | 28,883,000 | 31,439,000 | 26,535,000 | 29,035,000 | 29,587,000 | 36,949,000 | 38,132,000 | 32,955,000 | 18,062,750 | 25,044,000 | 23,301,000 | 23,906,000 | 23,559,000 | 19,558,000 | 19,724,000 | 24,757,000 | -71,580,382 | 27,356,000 | 26,556,000 | 17,764,000 | 17,892,000 | 18,629,000 | 25,565,000 | 26,184,000 | 27,570,000 | 28,619,000 | 29,870,000 | 30,186,000 | 33,612,000 | 47,406,000 | 37,717,000 | 33,743,000 |
selling, general and administrative | 328,087,000 | 329,081,000 | 331,022,000 | 325,691,000 | 326,710,000 | 309,209,000 | 305,982,000 | 300,256,000 | 293,865,000 | 267,893,000 | 283,929,000 | 315,606,000 | 272,819,000 | 266,460,000 | 253,277,000 | 209,584,000 | 226,202,000 | 190,704,000 | 168,859,000 | 153,795,000 | 166,988,000 | 120,788,000 | 117,998,000 | 111,148,000 | 136,177,000 | 102,608,000 | 105,943,000 | 123,983,000 | 108,358,000 | 96,522,000 | 108,029,000 | 121,498,000 | 97,829,000 | 91,271,000 | 90,072,000 | 87,234,000 | -206,862,749 | 75,776,000 | 66,792,000 | 64,596,000 | 52,467,000 | 47,599,000 | 51,679,000 | 44,871,000 | 39,446,000 | 40,899,000 | 36,974,000 | 26,447,000 | 23,249,000 | 22,261,000 | 20,520,000 | 19,719,000 | 21,396,000 | 14,282,000 | 11,858,000 | 10,825,000 | 8,458,000 | 7,485,000 | 5,794,000 | 4,841,000 | 4,086,000 | 4,821,000 | 4,005,000 | 4,103,000 | 4,354,000 | 2,703,500 | 3,587,000 | 3,535,000 | 3,692,000 | 3,277,000 | 3,454,000 | 3,421,000 | 3,876,000 | -8,232,344 | 2,710,000 | 2,734,000 | 2,801,000 | 3,510,000 | 5,236,000 | 6,004,000 | 6,292,000 | 6,669,000 | 8,585,000 | 7,694,000 | 7,377,000 | 8,084,000 | 12,147,000 | 12,748,000 | 14,168,000 |
asset impairment and related disposal costs | 23,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on change in fair value of acquisition-related contingent consideration | -168,000 | -12,204,000 | 22,761,000 | 11,572,000 | -4,044,000 | 23,410,000 | 893,000 | -456,000 | 15,058,000 | -426,000 | 8,374,000 | 6,196,000 | 24,347,000 | -21,893,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total costs, expenses and other | 971,559,000 | 922,462,000 | 685,215,000 | 847,730,000 | 877,185,000 | 991,786,000 | 1,521,889,000 | 788,991,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 301,117,000 | 443,518,000 | 530,314,000 | 205,168,000 | 301,513,000 | 146,085,000 | -478,130,000 | 91,898,000 | 187,270,000 | 214,705,000 | 193,780,000 | 24,770,000 | 70,093,000 | 138,376,000 | 254,431,000 | 116,540,000 | 110,734,000 | 235,410,000 | 140,836,000 | 98,797,000 | 164,229,000 | 5,326,000 | 230,773,000 | -664,004,000 | 95,008,000 | 134,316,000 | 98,612,000 | 74,070,000 | 81,975,000 | 31,119,000 | 83,239,000 | -67,110,000 | -132,588,000 | 14,958,000 | 7,200,000 | -133,304,000 | -102,774,002 | 22,292,000 | 44,589,000 | 36,039,000 | 65,078,000 | -101,000 | 69,943,000 | 17,319,000 | 15,219,000 | 13,624,000 | -17,993,000 | -34,093,000 | -20,340,000 | -60,943,000 | -33,477,000 | -38,035,000 | -30,170,000 | -26,818,000 | -54,273,000 | -56,414,000 | -37,464,000 | -22,777,000 | -18,897,000 | ||||||||||||||||||||||||||||||
yoy | -0.13% | 203.60% | -210.91% | 123.26% | 61.00% | -31.96% | -346.74% | 271.01% | 167.17% | 55.16% | -23.84% | -78.75% | -36.70% | -41.22% | 80.66% | 17.96% | -32.57% | 4320.02% | -38.97% | -114.88% | 72.86% | -96.03% | 134.02% | -996.45% | 15.90% | 331.62% | 18.47% | -210.37% | -161.83% | 108.04% | 1056.10% | -49.66% | 29.01% | -32.90% | -83.85% | -469.89% | -257.92% | -22171.29% | -6.96% | 303.85% | -46.25% | -10.36% | -32.58% | 127.25% | -38.32% | -32.58% | -19.47% | 17.74% | 187.20% | ||||||||||||||||||||||||||||||||||||||||
qoq | -32.11% | -16.37% | 158.48% | -31.95% | 106.40% | -130.55% | -620.28% | -50.93% | -12.78% | 10.80% | 682.32% | -64.66% | -49.35% | -45.61% | 118.32% | 5.24% | -52.96% | 67.15% | 42.55% | -39.84% | 2983.53% | -97.69% | -134.75% | -798.89% | -29.27% | 36.21% | 33.13% | -9.64% | 163.42% | -62.61% | -224.03% | -49.38% | -986.40% | 107.75% | -105.40% | 29.71% | -561.04% | -50.01% | 23.72% | -44.62% | -64533.66% | -47.22% | 67.62% | -66.62% | 82.04% | -11.98% | 26.07% | 12.50% | -50.59% | -3.80% | 50.58% | 64.48% | 20.53% | ||||||||||||||||||||||||||||||||||||
operating margin % | 23.66% | 32.47% | 43.63% | 19.49% | 25.58% | 12.84% | -45.81% | 10.43% | 18.48% | 23.36% | 20.30% | 3.06% | 7.56% | 16.81% | 27.92% | 15.89% | 12.83% | 28.96% | 19.96% | 16.34% | 20.80% | 0.86% | 33.54% | -116.80% | 16.40% | 24.35% | 18.61% | 14.88% | 15.51% | 6.92% | 15.96% | -17.56% | -29.85% | 3.92% | 2.21% | -34.71% | 13.21% | 8.27% | 18.10% | 13.68% | 26.68% | -0.05% | 0% | 0% | 35.30% | 0% | 0% | 0% | 17.03% | 0% | 0% | 17.59% | 0% | 0% | 0% | 0% | 0% | 27.33% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
interest income | 33,687,000 | 26,781,000 | 25,136,000 | 22,929,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -569,000 | -592,000 | -594,000 | -660,000 | -419,000 | -774,000 | -657,000 | -430,000 | -804,000 | -623,000 | -655,000 | -469,000 | -667,000 | -641,000 | -678,000 | -680,000 | -752,000 | -439,000 | -358,000 | -359,000 | -428,000 | -544,000 | -600,000 | -602,000 | -607,000 | -597,000 | -316,000 | -335,000 | -355,000 | -405,000 | -398,000 | -385,000 | -373,000 | -204,000 | -384,000 | -5,939,000 | 29,236,255 | -9,479,000 | -9,662,000 | -10,134,000 | -10,213,000 | -11,209,000 | -4,317,000 | -4,230,000 | -4,623,000 | -4,868,000 | -3,520,000 | -2,384,000 | -2,299,000 | -2,439,000 | -2,439,000 | -2,425,000 | -2,450,000 | -2,389,000 | -2,538,000 | ||||||||||||||||||||||||||||||||||
gain on equity investments | 6,591,000 | 8,558,000 | -4,151,000 | -1,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 2,774,000 | 4,043,000 | 7,307,000 | 8,096,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before provision for income taxes | 343,600,000 | 482,308,000 | 558,012,000 | 234,190,000 | 313,724,000 | 156,524,000 | -389,777,000 | 236,159,000 | 270,956,000 | 233,799,000 | 277,604,000 | 51,856,000 | 80,615,000 | 148,588,000 | 229,378,000 | 70,535,000 | 120,020,000 | 209,469,000 | 171,633,000 | 69,322,000 | 168,102,000 | -3,508,000 | 307,264,000 | -704,076,000 | 126,004,000 | 148,019,000 | 108,671,000 | 104,097,000 | 70,717,000 | 30,976,000 | 54,008,000 | -40,354,000 | -148,277,000 | 43,354,000 | -9,384,000 | -197,983,000 | -97,851,596 | 38,302,000 | 35,210,000 | 24,447,000 | 55,688,000 | -39,573,000 | 9,430,000 | ||||||||||||||||||||||||||||||||||||||||||||||
provision for income taxes | 40,270,000 | 58,139,000 | 153,013,000 | 75,987,000 | 112,512,000 | 50,068,000 | 54,824,000 | 66,611,000 | 69,877,000 | 62,530,000 | 74,056,000 | 30,153,000 | 52,154,000 | 35,813,000 | 67,946,000 | 32,543,000 | -443,831,000 | 27,730,000 | 22,177,000 | 15,787,000 | 18,252,000 | 11,695,000 | 16,966,000 | 16,566,000 | 14,999,000 | 19,748,000 | 3,353,000 | 1,785,000 | 1,654,000 | 1,800,000 | 1,614,000 | 786,000 | 1,352,000 | 7,300,000 | 3,100,000 | -10,900,000 | -2,606,818 | 1,425,000 | 785,000 | 400,000 | 512,000 | 9,000 | 136,000 | 367,000 | 72,000 | 70,000 | 49,000 | 49,000 | 71,000 | 43,000 | 26,000 | 67,000 | 331,000 | 327,000 | 226,000 | 99,000 | 128,000 | -214,000 | 190,000 | 241,000 | 260,000 | 217,000 | 300,000 | 300,000 | 303,000 | ||||||||||||||||||||||||
net income | 303,330,000 | 424,169,000 | 404,999,000 | 158,203,000 | 201,212,000 | 106,456,000 | -444,601,000 | 169,548,000 | 201,079,000 | 171,269,000 | 203,548,000 | 21,703,000 | 28,461,000 | 112,775,000 | 161,432,000 | 37,992,000 | 563,851,000 | 181,739,000 | 149,456,000 | 53,535,000 | 149,850,000 | -15,203,000 | 290,298,000 | -720,642,000 | 111,005,000 | 128,271,000 | 105,318,000 | 102,312,000 | 69,063,000 | 29,176,000 | 52,394,000 | -41,140,000 | -149,629,000 | 36,054,000 | -12,484,000 | -187,083,000 | -95,244,778 | 36,877,000 | 34,425,000 | 24,047,000 | 55,176,000 | -39,582,000 | 9,294,000 | -18,359,000 | 59,293,000 | -36,873,000 | -33,957,000 | -22,037,000 | -2,571,000 | -21,710,000 | 4,037,000 | -53,078,000 | -51,870,000 | -31,701,000 | 3,044,000 | -16,270,000 | -24,494,000 | -20,131,000 | -37,526,000 | -25,976,000 | -63,600,000 | -37,715,000 | -40,767,000 | -43,012,000 | -26,900,000 | -55,784,000 | -67,492,000 | -38,411,000 | -17,541,000 | -13,441,000 | |||||||||||||||||||
yoy | 50.75% | 298.45% | -191.09% | -6.69% | 0.07% | -37.84% | -318.43% | 681.22% | 606.51% | 51.87% | 26.09% | -42.87% | -94.95% | -37.95% | 8.01% | -29.03% | 276.28% | -1295.42% | -48.52% | -107.43% | 34.99% | -111.85% | 175.64% | -804.36% | 60.73% | 339.65% | 101.01% | -348.69% | -146.16% | -19.08% | -519.69% | -78.01% | 57.10% | -2.23% | -136.26% | -877.99% | -272.62% | -193.17% | 270.40% | -230.98% | -6.94% | 7.35% | -127.37% | -16.69% | -2406.22% | 56.41% | -645.88% | -58.15% | -1843.69% | -46.62% | -7.95% | -39.61% | 136.43% | -32.39% | -39.60% | 11.98% | 53.35% | 315.03% | |||||||||||||||||||||||||||||||
qoq | -28.49% | 4.73% | 156.00% | -21.37% | 89.01% | -123.94% | -362.23% | -15.68% | 17.41% | -15.86% | 837.88% | -23.74% | -74.76% | -30.14% | 324.91% | -93.26% | 210.25% | 21.60% | 179.17% | -64.27% | -1085.66% | -105.24% | -140.28% | -749.20% | -13.46% | 21.79% | 2.94% | 48.14% | 136.71% | -44.31% | -227.36% | -72.51% | -515.01% | -388.80% | -93.33% | 96.42% | -358.28% | 7.12% | 43.16% | -56.42% | -239.40% | -525.89% | -150.62% | -130.96% | -260.80% | 8.59% | 54.09% | 757.14% | -637.78% | 2.33% | -1141.43% | -33.58% | -46.35% | 44.46% | -59.16% | 68.63% | -7.49% | -5.22% | 59.90% | -51.78% | -17.35% | 75.71% | 118.98% | 30.50% | |||||||||||||||||||||||||
net income margin % | 23.83% | 31.05% | 33.32% | 15.03% | 17.07% | 9.36% | -42.60% | 19.25% | 19.84% | 18.64% | 21.32% | 2.68% | 3.07% | 13.70% | 17.71% | 5.18% | 65.35% | 22.35% | 21.18% | 8.85% | 18.98% | -2.45% | 42.19% | -126.76% | 19.16% | 23.26% | 19.87% | 20.55% | 13.07% | 6.49% | 10.05% | -10.76% | -33.69% | 9.45% | -3.82% | -48.71% | 12.24% | 13.69% | 13.98% | 9.13% | 22.62% | -21.10% | 5.70% | -11.53% | 29.92% | -37.03% | -37.82% | -25.89% | -2.53% | 0% | -35.89% | 4.66% | 0% | -316.28% | -308.55% | 0% | -187.89% | 6.11% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -263.61% | -366.13% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1.52 | 2.17 | 2.09 | 0.82 | 0.96 | 0.55 | -2.04 | 0.76 | 0.9 | 0.76 | 0.91 | 0.1 | 0.12 | 0.51 | 0.73 | 0.17 | 2.55 | 0.82 | 0.68 | 0.24 | 0.69 | -0.07 | 1.33 | -3.33 | 0.51 | 0.6 | 0.49 | 0.48 | 0.33 | 0.14 | 0.25 | -0.72 | 0.17 | -0.06 | -0.96 | 0.04 | 0.2 | 0.18 | 0.13 | 0.31 | -0.22 | 0.35 | -0.02 | 0.03 | -0.41 | 0.03 | |||||||||||||||||||||||||||||||||||||||||||
diluted | 1.47 | 2.11 | 2.04 | 0.8 | 0.95 | 0.54 | -2.04 | 0.75 | 0.89 | 0.76 | 0.9 | 0.1 | 0.12 | 0.5 | 0.72 | 0.17 | 2.54 | 0.82 | 0.67 | 0.24 | 0.69 | -0.07 | 1.32 | -3.33 | 0.5 | 0.59 | 0.48 | 0.47 | 0.32 | 0.14 | 0.24 | -0.72 | 0.17 | -0.06 | -0.96 | 0.05 | 0.19 | 0.18 | 0.12 | 0.3 | -0.22 | 0.33 | -0.02 | 0.03 | 0.02 | ||||||||||||||||||||||||||||||||||||||||||||
shares used in computing net income per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 199,343 | 195,670 | 193,995 | 193,712 | -4,653 | 192,629 | 218,175 | 224,484 | 200 | 224,078 | 223,248 | 222,960 | 203 | 222,415 | 221,660 | 221,326 | 185 | 220,845 | 220,083 | 219,801 | 389 | 218,784 | 217,549 | 216,721 | 285 | 215,199 | 214,620 | 214,065 | 211 | 212,627 | 212,210 | 2,181 | 206,796 | 205,141 | 195,260 | 241 | 188,029 | 187,682 | 187,184 | 2,223 | 181,387 | 178,676 | 168,592 | 142,284 | 129,224 | 125,330 | 121,630 | ||||||||||||||||||||||||||||||||||||||||||
diluted | 206,830 | 201,429 | 198,744 | 198,197 | -1,233 | 195,838 | 218,175 | 227,219 | 172 | 226,167 | 225,649 | 225,589 | 332 | 224,175 | 223,661 | 222,950 | -39 | 222,248 | 222,250 | 221,867 | 389 | 218,784 | 220,434 | 216,721 | 264 | 217,791 | 217,483 | 217,061 | 119 | 215,964 | 215,103 | 2,181 | 212,610 | 205,141 | 195,260 | 371 | 194,265 | 193,015 | 192,625 | 9,924 | 181,387 | 186,493 | 189,046 | 142,284 | 137,969 | 125,330 | 128,291 | ||||||||||||||||||||||||||||||||||||||||||
product revenues | 1,149,856,000 | 1,059,414,000 | 922,274,000 | 1,019,407,000 | 962,992,000 | 906,566,000 | 729,923,000 | 861,729,000 | 783,197,000 | 827,005,000 | 693,237,000 | 764,215,000 | 713,010,000 | 663,851,000 | 605,821,000 | 648,038,000 | 594,013,000 | 575,150,000 | 504,811,000 | 559,467,000 | 522,252,000 | 500,290,000 | 486,727,000 | 490,778,000 | 453,998,000 | 433,897,000 | 396,249,000 | 399,156,000 | 367,715,000 | 365,524,000 | 334,505,000 | 321,809,000 | 322,029,000 | 291,667,000 | 264,807,000 | -631,123,596 | 236,623,000 | 212,116,000 | 183,267,000 | 182,021,000 | 161,259,000 | 142,406,000 | 115,330,000 | 97,837,000 | 84,025,000 | 69,651,000 | 60,201,000 | 54,099,000 | 48,289,000 | 43,695,000 | 29,727,000 | 19,279,000 | |||||||||||||||||||||||||||||||||||||
cost of product revenues | 99,001,000 | 78,766,000 | 73,188,000 | 88,485,000 | 85,993,000 | 76,634,000 | 60,956,000 | 69,751,000 | 60,091,000 | 68,326,000 | 56,822,000 | 59,163,000 | 54,584,000 | 50,636,000 | 42,614,000 | 43,874,000 | 39,869,000 | 38,028,000 | 29,220,000 | 36,323,000 | 34,322,000 | 33,364,000 | 27,319,000 | 32,215,000 | 30,040,000 | 29,406,000 | 22,588,000 | 26,366,000 | 24,795,000 | 24,856,000 | 18,106,000 | 22,359,000 | 22,036,000 | 20,260,000 | 14,824,000 | -38,518,813 | 20,205,000 | 12,367,000 | 6,005,000 | 9,704,000 | 8,040,000 | 6,254,000 | 2,974,000 | 221,000 | 187,000 | 168,000 | 155,000 | 157,000 | 150,000 | 31,000 | 16,000 | 11,000 | |||||||||||||||||||||||||||||||||||||
contract dispute settlement | -242,251,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(profit) and loss sharing under collaboration agreements | -1,025,000 | -549,000 | -1,362,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss and (profit) sharing under collaboration agreements | -256,250 | -214,500 | 1,053,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income and other | 29,677,000 | 24,195,000 | 49,769,000 | 44,744,000 | 50,436,000 | 46,371,000 | 42,668,000 | 32,873,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on equity investments | -10,181,000 | -12,982,000 | 39,241,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on long term investments | 99,947,000 | 34,054,000 | -26,654,000 | 41,811,000 | -24,897,000 | 4,322,000 | -27,450,000 | 26,765,000 | -509,000 | -13,207,000 | 72,274,000 | -48,132,000 | 15,755,000 | 2,339,000 | -4,625,000 | 20,989,000 | -5,477,750 | -9,949,000 | 22,679,000 | -585,750 | 23,045,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 826,071,000 | 704,320,000 | 760,830,000 | 783,903,000 | 856,607,000 | 684,927,000 | 656,966,000 | 616,695,000 | 752,119,000 | 577,577,000 | 564,873,000 | 505,921,000 | 625,280,000 | 615,317,000 | 457,270,000 | 1,232,511,000 | 484,381,000 | 417,265,000 | 431,320,000 | 423,787,000 | 446,427,000 | 418,564,000 | 438,277,000 | 449,392,000 | 576,744,000 | 366,576,000 | 319,244,000 | 517,386,000 | -675,341,279 | 247,177,000 | 201,699,000 | 227,425,000 | 178,803,000 | 187,712,000 | 170,378,000 | 166,210,000 | 128,204,000 | 125,769,000 | 112,727,000 | 98,306,000 | 84,356,000 | 75,174,000 | 70,630,000 | 71,323,000 | 70,367,000 | 58,886,000 | 57,925,000 | 47,798,000 | 38,928,000 | 36,223,000 | 37,118,000 | 32,502,000 | 33,527,000 | 34,917,000 | 40,854,000 | 41,317,000 | 37,432,000 | 20,633,250 | 28,065,000 | 26,763,000 | 27,705,000 | 26,615,000 | 23,025,000 | 26,035,000 | 28,834,000 | -80,899,370 | 30,365,000 | 29,736,000 | 20,908,000 | 33,041,000 | 23,733,000 | 66,106,000 | 40,118,000 | 48,333,000 | 43,419,000 | 37,854,000 | 66,782,000 | 47,911,000 | |||||||||||
unrealized loss on long term investments | -5,318,000 | -18,035,500 | -660,000 | -46,585,000 | -27,709,000 | -34,641,000 | -19,574,000 | -5,814,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collaboration loss sharing | 2,263,750 | 1,769,000 | 2,544,000 | 4,742,000 | 7,543,000 | 9,149,000 | 9,843,000 | 10,484,000 | 12,429,000 | 14,989,000 | 13,253,000 | 2,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 26,637,000 | 11,513,000 | 522,000 | 1,260,000 | 5,716,000 | 1,948,000 | 4,390,000 | -1,407,000 | 4,810,000 | 4,917,000 | 4,817,000 | 8,662,000 | 15,848,000 | 11,961,000 | 15,000,000 | 9,373,000 | 11,279,000 | 10,211,000 | 5,808,000 | 4,462,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of acquisition-related contingent consideration | 3,313,000 | 6,382,000 | 1,673,000 | 2,910,000 | 4,632,000 | 5,526,000 | 3,595,000 | 7,109,000 | 6,054,000 | 6,627,000 | 3,122,000 | 3,281,000 | 6,608,000 | 6,671,000 | 7,465,000 | 4,720,000 | 7,303,000 | 6,685,000 | 9,618,000 | -16,343,000 | 7,073,000 | 7,356,000 | -10,265,578 | 8,012,000 | 2,271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other revenues | 58,000 | 45,000 | 39,000 | 61,000 | 33,000 | 18,000 | 8,000 | 54,000 | -85,908 | 6,000 | 80,000 | 58,000 | 3,000 | 3,000 | 101,000 | 1,000 | 39,000 | 142,000 | 60,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
milestone revenues | 30,000,000 | 20,000,000 | 100,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense related to senior note conversions | -751,000 | -54,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.19 | -0.11 | -0.41 | -0.47 | -0.22 | -0.26 | -0.37 | -0.81 | -0.258 | -0.57 | -0.26 | -0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net loss per share | 211,681 | 172,070 | 165,357 | 134,345 | 130,851 | 127,203 | 126,260 | 123,467 | 122,189 | 119,727 | 98,030 | 97,643 | 97,340 | 92,385 | 84,871 | 84,602 | 21,027.75 | 84,213 | 84,136 | 83,985 | 44 | 83,852 | 83,786 | 83,627 | 20,803.25 | 83,414 | 83,303 | 83,049 | 1,589 | 73,323 | 72,929 | 72,643 | 17,755.5 | 72,185 | 71,895 | 68,986 | 16,837 | 67,740 | 67,440 | 66,864 | |||||||||||||||||||||||||||||||||||||||||||||||||
contract revenues | 26,250,000 | 15,000,000 | 90,000,000 | -69,530,488 | 3,214,000 | 8,214,000 | 58,214,000 | 38,214,000 | 8,214,000 | 3,214,000 | 28,214,000 | 88,214,000 | 3,214,000 | 10,214,000 | 16,737,000 | 41,737,000 | 16,737,000 | 16,737,000 | 56,737,000 | 16,737,000 | 16,737,000 | 16,737,000 | 31,738,000 | 16,737,000 | 49,737,000 | 16,737,000 | 15,000 | 57,000 | 587,000 | 5,229,000 | 5,909,000 | 8,933,000 | 6,074,000 | 6,157,000 | 6,249,000 | 6,292,000 | 5,529,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 6,616,000 | 5,555,000 | 4,125,000 | 1,204,000 | -3,813,588 | 1,188,000 | 1,137,000 | 1,492,000 | 1,289,000 | 3,026,000 | 1,144,000 | 1,630,000 | 885,000 | 790,000 | 735,000 | 385,000 | 245,000 | 199,000 | 27,000 | 315,000 | 45,000 | 132,000 | 72,000 | 142,000 | 548,000 | 1,253,000 | 1,353,000 | 2,141,000 | 2,665,750 | 2,883,000 | 3,713,000 | 4,066,000 | 5,209,000 | 3,996,000 | 2,596,000 | 8,886,000 | 5,420,000 | 2,152,000 | 2,160,000 | -571,000 | 2,387,000 | -413,000 | -450,000 | -11,259,000 | 2,490,000 | 1,233,000 | -6,972,000 | 1,648,000 | 6,601,000 | 8,157,000 | |||||||||||||||||||||||||||||||||||||||
unrealized gain on long term investment | -20,500,261 | 24,301,000 | -854,000 | 27,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on long term investment | -2,950,000 | -466,000 | -31,289,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt exchange expense on senior note conversions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income (loss) per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 59,365,000 | -36,803,000 | -21,988,000 | -2,500,000 | -21,684,000 | 4,104,000 | 3,375,000 | -31,766,000 | -25,976,000 | -63,501,000 | -37,587,000 | -31,251,250 | -42,822,000 | -26,659,000 | -55,524,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss per basic and diluted share: | -220 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net loss per share: | 167,914 | 155,067 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per share: | -0.21 | -0.14 | -0.12 | -0.17 | -0.36 | -0.42 | -0.21 | -0.3 | -0.44 | -0.41 | -0.48 | -0.54 | -0.193 | -0.29 | -0.435 | -0.35 | -0.87 | -0.52 | -0.443 | -0.6 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt exchange expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 199,343 | 195,670 | 193,995 | 193,712 | -4,653 | 192,629 | 218,175 | 224,484 | 200 | 224,078 | 223,248 | 222,960 | 203 | 222,415 | 221,660 | 221,326 | 185 | 220,845 | 220,083 | 219,801 | 389 | 218,784 | 217,549 | 216,721 | 285 | 215,199 | 214,620 | 214,065 | 211 | 212,627 | 212,210 | 2,181 | 206,796 | 205,141 | 195,260 | 241 | 188,029 | 187,682 | 187,184 | 2,223 | 181,387 | 178,676 | 168,592 | 142,284 | 129,224 | 125,330 | 121,630 | ||||||||||||||||||||||||||||||||||||||||||
diluted | 206,830 | 201,429 | 198,744 | 198,197 | -1,233 | 195,838 | 218,175 | 227,219 | 172 | 226,167 | 225,649 | 225,589 | 332 | 224,175 | 223,661 | 222,950 | -39 | 222,248 | 222,250 | 221,867 | 389 | 218,784 | 220,434 | 216,721 | 264 | 217,791 | 217,483 | 217,061 | 119 | 215,964 | 215,103 | 2,181 | 212,610 | 205,141 | 195,260 | 371 | 194,265 | 193,015 | 192,625 | 9,924 | 181,387 | 186,493 | 189,046 | 142,284 | 137,969 | 125,330 | 128,291 | ||||||||||||||||||||||||||||||||||||||||||
other expenses | 20,000 | 691,000 | 1,126,000 | 406,000 | 509,000 | 123,000 | 107,000 | -221,000 | 13,000 | 2,890,000 | 201,000 | -1,086,644 | 299,000 | 446,000 | 343,000 | 11,639,000 | -132,000 | 34,537,000 | 7,642,000 | 14,508,000 | -35,000 | 290,000 | 1,103,000 | 35,668,000 | 292,000 | 1,371,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
license and royalty revenues | 78,000 | 163,000 | 45,000 | 74,000 | 235,000 | 135,000 | 110,000 | 551,000 | 939,000 | 789,000 | 671,000 | 1,046,000 | 557,000 | 720,000 | 943,000 | 781,000 | 1,643,000 | 1,348,000 | 899,000 | 1,019,000 | 563,000 | 936,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 52,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt redemption | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income (expense) | 212,000 | 195,000 | 105,000 | 2,557,000 | 2,656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share: | -0.26 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt repurchases | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchase of convertible subordinated notes | -505,494 | 85,000 | -226,000 | 706,000 | 1,937,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on certain derivative financial instruments | -126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes | -20,284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -13,415,750 | -15,838,000 | -20,520,000 | -18,911,500 | -30,207,000 | -25,154,000 | -20,284,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operation, net of tax | 39,750 | 9,000 | 153,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -0.25 | -0.19 | -0.24 | -0.21 | -0.33 | -0.36 | -0.3 | -0.24 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on certain derivative financial instruments | 36,000 | 39,000 | 16,000 | -216,000 | -77,000 | -177,000 | -112,000 | 200,000 | 108,000 | -45,000 | -1,464,000 | 155,000 | -613,000 | 140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | -6,810,154 | 1,228,000 | 2,676,000 | 2,915,000 | -1,052,000 | 3,393,000 | 5,163,000 | 6,641,000 | 10,298,000 | 13,249,000 | 11,036,000 | 12,509,000 | 21,149,000 | 22,390,000 | 29,059,000 | 29,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provisionfor income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt repurchase | 421,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased in-process research and development | -414,000 | 6,250,000 | 28,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | 199,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 39,900,250 | 59,854,000 | 51,836,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before income taxes and accounting change | -17,122,500 | -38,111,000 | -17,241,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before accounting change | -17,348,250 | -38,411,000 | -17,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
per share data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before income taxes, extraordinary item and accounting change | -13,138,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before extraordinary item and accounting change | -13,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extraordinary gain |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 3,461,114,000 | 2,455,006,000 | 1,954,969,000 | 1,941,722,000 | 1,687,829,000 | 1,304,109,000 | 987,293,000 | 3,346,204,000 | 3,213,376,000 | 3,227,230,000 | 3,131,123,000 | 2,821,051,000 | 2,951,422,000 | 2,690,622,000 | 2,435,381,000 | 2,256,759,000 | 2,057,440,000 | 1,999,021,000 | 1,797,582,000 | 1,669,968,000 | 1,513,008,000 | 1,497,775,000 | 1,326,730,000 | 1,043,241,000 | 1,832,684,000 | 1,702,023,000 | 1,416,224,000 | 1,299,704,000 | 1,163,980,000 | 1,112,179,000 | 928,517,000 | 894,427,000 | 899,509,000 | 1,128,046,000 | 451,754,000 | 361,823,000 | 652,343,000 | 580,099,000 | 487,654,000 | 657,615,000 | 521,439,000 | 445,801,000 | 439,681,000 | 421,822,000 | 382,004,000 | 406,264,000 | 436,585,000 | 272,122,000 | 258,202,000 | 265,814,000 | 239,083,000 | 257,563,000 | 231,855,000 | 312,328,000 | 359,074,000 | 377,843,000 | 388,804,000 | 414,088,000 | 404,746,000 | 367,478,000 | 114,289,000 | 139,098,000 | 207,597,000 | 134,712,000 | 162,741,000 | 95,629,000 | 33,935,000 | 20,298,000 | 18,861,000 | 115,921,000 | 35,938,000 | 48,804,000 | 11,494,000 | 49,197,000 | 37,177,000 | 104,836,000 | 132,180,000 | 78,724,000 | 152,933,000 | 135,847,000 | 29,698,000 | 14,307,000 | 22,015,000 | 10,637,000 | 22,928,000 | 15,736,000 | 44,193,000 | 99,156,000 | |
marketable securities—available-for-sale | 554,711,000 | 474,814,000 | 466,769,000 | 466,936,000 | 470,263,000 | 467,235,000 | 462,207,000 | 504,484,000 | 442,667,000 | 289,223,000 | 292,243,000 | 291,661,000 | 287,543,000 | 286,500,000 | 287,044,000 | 287,401,000 | 290,752,000 | 285,054,000 | 283,385,000 | 292,425,000 | 288,369,000 | 237,025,000 | 262,756,000 | 259,351,000 | 284,870,000 | 284,195,000 | 279,631,000 | 281,320,000 | 274,343,000 | 263,134,000 | 269,865,000 | 276,632,000 | 270,136,000 | 153,343,000 | 156,852,000 | 150,132,000 | 156,203,000 | 136,486,000 | 141,537,000 | 153,054,000 | 186,344,000 | 189,244,000 | 187,788,000 | 163,602,000 | 150,355,000 | 102,489,000 | 82,646,000 | 19,052,000 | 19,251,000 | 4,365,000 | 4,516,000 | 4,244,000 | 4,556,000 | 4,647,000 | 5,036,000 | 5,783,000 | 6,781,000 | 8,102,000 | 17,494,000 | 20,767,000 | 26,186,000 | 18,591,000 | 42,264,000 | 51,309,000 | 56,372,000 | 169,315,000 | 247,533,000 | 273,480,000 | 299,712,000 | 310,380,000 | 253,808,000 | 272,695,000 | 333,477,000 | 314,841,000 | 364,272,000 | 343,858,000 | 337,584,000 | 333,838,000 | 320,622,000 | 364,860,000 | 264,109,000 | 300,791,000 | 338,624,000 | 365,547,000 | 406,090,000 | 437,093,000 | 431,958,000 | 392,554,000 | |
accounts receivable | 1,051,499,000 | 895,890,000 | 842,892,000 | 823,134,000 | 853,154,000 | 758,450,000 | 739,050,000 | 745,526,000 | 743,557,000 | 657,263,000 | 637,994,000 | 623,788,000 | 644,879,000 | 618,188,000 | 682,968,000 | 562,344,000 | 616,300,000 | 516,689,000 | 438,170,000 | 397,357,000 | 481,994,000 | 356,182,000 | 420,250,000 | 351,522,000 | 308,809,000 | 276,116,000 | 302,680,000 | 244,081,000 | 307,598,000 | 247,736,000 | 316,310,000 | 220,190,000 | 266,299,000 | 198,345,000 | 169,516,000 | 244,975,000 | 148,758,000 | 131,523,000 | 129,486,000 | 101,280,000 | 114,450,000 | 86,966,000 | 75,122,000 | 69,604,000 | 109,599,000 | 47,205,000 | 46,394,000 | 33,197,000 | 27,522,000 | 28,041,000 | 16,540,000 | 13,841,000 | 13,010,000 | 2,462,000 | 2,376,000 | 16,579,000 | 4,735,000 | 6,360,000 | 5,253,000 | 862,000 | 807,000 | 739,000 | 879,000 | 787,000 | 840,000 | 1,276,000 | 1,267,000 | 1,440,000 | 2,073,000 | 1,390,000 | 1,346,000 | 1,584,000 | 1,423,000 | 1,045,000 | 931,000 | 2,547,000 | 2,143,000 | 2,679,000 | 3,336,000 | 3,909,000 | 5,733,000 | 10,179,000 | 7,515,000 | 8,024,000 | 8,485,000 | 14,780,000 | 25,129,000 | 27,691,000 | |
inventory | 115,624,000 | 83,447,000 | 83,423,000 | 63,975,000 | 58,872,000 | 70,442,000 | 100,704,000 | 63,642,000 | 62,972,000 | 57,200,000 | 35,937,000 | 40,876,000 | 41,995,000 | 45,869,000 | 54,502,000 | 35,457,000 | 27,904,000 | 21,303,000 | 16,675,000 | 16,700,000 | 16,425,000 | 17,012,000 | 16,335,000 | 13,977,000 | 11,400,000 | 7,365,000 | 6,527,000 | 7,129,000 | 6,967,000 | 5,993,000 | 5,869,000 | 4,632,000 | 6,482,000 | 3,261,000 | 2,930,000 | 3,961,000 | 4,106,000 | 4,078,000 | 6,124,000 | 1,309,000 | 1,783,000 | 2,428,000 | 1,897,000 | 2,414,000 | 402,000 | 269,000 | 347,000 | 359,000 | 133,000 | 189,000 | 190,000 | 188,000 | 3,513,000 | ||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 301,312,000 | 368,732,000 | 295,648,000 | 211,654,000 | 168,912,000 | 205,128,000 | 207,956,000 | 189,235,000 | 182,830,000 | 171,749,000 | 167,136,000 | 194,257,000 | 167,011,000 | 179,932,000 | 165,950,000 | 146,130,000 | 126,278,000 | 101,730,000 | 84,248,000 | 73,519,000 | 60,098,000 | 51,431,000 | 51,554,000 | 48,078,000 | 43,725,000 | 49,896,000 | 53,563,000 | 72,266,000 | 79,366,000 | 71,317,000 | 77,523,000 | 73,674,000 | 62,428,000 | 58,327,000 | 63,751,000 | 58,284,000 | 32,752,000 | 34,457,000 | 27,313,000 | 21,806,000 | 17,843,000 | 23,246,000 | 20,260,000 | 28,178,000 | 18,979,000 | 19,268,000 | 13,681,000 | 9,013,000 | 8,261,000 | 10,704,000 | 8,899,000 | 8,823,000 | 7,446,000 | 7,984,000 | 6,447,000 | 6,769,000 | 3,232,000 | 3,763,000 | 4,269,000 | 4,006,000 | 5,436,000 | 6,937,000 | 6,284,000 | 7,247,000 | 7,642,000 | 4,634,000 | 5,577,000 | 5,204,000 | 7,115,000 | 4,310,000 | 5,075,000 | 6,096,000 | 7,582,000 | 5,738,000 | 5,478,000 | 6,251,000 | 7,142,000 | 5,602,000 | 6,504,000 | 9,503,000 | 11,387,000 | 12,557,000 | 10,399,000 | 17,698,000 | 21,268,000 | 21,700,000 | 26,240,000 | 28,040,000 | |
total current assets | 5,484,260,000 | 4,277,889,000 | 3,643,701,000 | 3,507,421,000 | 3,239,030,000 | 2,808,708,000 | 2,567,085,000 | 4,849,091,000 | 4,645,402,000 | 4,402,665,000 | 4,264,433,000 | 3,971,633,000 | 4,092,850,000 | 3,821,111,000 | 3,625,845,000 | 3,288,091,000 | 3,118,674,000 | 2,923,797,000 | 2,620,060,000 | 2,449,969,000 | 2,359,894,000 | 2,159,425,000 | 2,077,625,000 | 1,716,169,000 | 2,481,488,000 | 2,319,595,000 | 2,058,625,000 | 1,904,500,000 | 1,832,254,000 | 1,700,359,000 | 1,598,084,000 | 1,469,555,000 | 1,504,854,000 | 1,541,322,000 | 844,803,000 | 819,175,000 | 994,178,000 | 886,660,000 | 792,130,000 | 935,581,000 | 842,375,000 | 757,914,000 | 732,990,000 | 692,145,000 | 662,614,000 | 577,145,000 | 581,170,000 | 333,743,000 | 313,369,000 | 309,113,000 | 278,728,000 | 294,158,000 | 276,162,000 | 346,418,000 | 391,923,000 | 425,968,000 | 422,545,000 | 451,293,000 | 450,807,000 | 402,657,000 | 146,718,000 | 165,365,000 | 257,024,000 | 194,055,000 | 227,595,000 | 270,854,000 | 288,312,000 | 300,422,000 | 327,761,000 | 432,001,000 | 296,167,000 | 329,179,000 | 353,976,000 | 370,821,000 | 407,858,000 | 457,492,000 | 481,313,000 | 420,843,000 | 483,395,000 | 514,119,000 | 310,927,000 | 337,834,000 | 378,553,000 | 401,906,000 | 458,771,000 | 489,309,000 | 527,520,000 | 547,441,000 | |
restricted cash | 1,836,000 | 1,843,000 | 1,844,000 | 1,665,000 | 1,622,000 | 1,737,000 | 1,631,000 | 1,627,000 | 1,845,000 | 1,717,000 | 1,719,000 | 1,717,000 | 1,698,000 | 18,994,000 | 18,993,000 | 18,980,000 | 19,045,000 | 9,544,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term equity investments | 54,582,000 | 21,870,000 | 13,313,000 | 17,463,000 | 18,814,000 | 27,566,000 | 29,668,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 720,169,000 | 798,634,000 | 798,543,000 | 765,359,000 | 763,411,000 | 773,102,000 | 762,009,000 | 719,999,000 | 751,513,000 | 733,046,000 | 749,352,000 | 741,701,000 | 739,310,000 | 715,733,000 | 721,328,000 | 729,217,000 | 723,920,000 | 686,718,000 | 661,360,000 | 594,670,000 | 559,625,000 | 498,335,000 | 453,777,000 | 410,034,000 | 377,567,000 | 347,250,000 | 339,122,000 | 338,331,000 | 319,751,000 | 300,767,000 | 267,586,000 | 264,610,000 | 259,763,000 | 246,825,000 | 218,878,000 | 193,211,000 | 167,679,000 | 151,942,000 | 138,513,000 | 92,622,000 | 86,006,000 | 83,186,000 | 81,602,000 | 80,667,000 | 75,258,000 | 55,607,000 | 38,654,000 | 6,201,000 | 6,236,000 | 6,485,000 | 6,169,000 | 6,515,000 | 6,232,000 | 6,077,000 | 5,500,000 | 4,934,000 | 2,385,000 | 2,159,000 | 1,808,000 | 1,981,000 | 2,189,000 | 2,495,000 | 2,825,000 | 3,110,000 | 3,501,000 | 3,874,000 | 4,539,000 | 5,197,000 | 5,890,000 | 5,741,000 | 6,253,000 | 6,837,000 | 7,667,000 | 8,119,000 | 8,883,000 | 9,011,000 | 9,959,000 | 10,511,000 | 11,535,000 | 22,846,000 | 27,337,000 | 30,786,000 | 32,021,000 | 33,789,000 | 31,787,000 | 44,422,000 | 45,264,000 | 45,308,000 | |
finance lease right-of-use assets | 26,669,000 | 28,155,000 | 29,001,000 | 29,892,000 | 30,803,000 | 25,072,000 | 25,535,000 | 25,533,000 | 25,535,000 | 24,880,000 | 25,631,000 | 25,849,000 | 26,298,000 | 26,679,000 | 27,349,000 | 27,392,000 | 27,548,000 | 27,133,000 | 27,683,000 | 27,987,000 | 28,451,000 | 29,123,000 | 28,133,000 | 28,622,000 | 29,058,000 | 29,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other intangible assets | 110,164,000 | 119,421,000 | 126,419,000 | 107,611,000 | 113,803,000 | 119,994,000 | 113,536,000 | 117,841,000 | 123,545,000 | 129,249,000 | 134,954,000 | 140,658,000 | 129,219,000 | 134,603,000 | 139,987,000 | 145,371,000 | 150,755,000 | 156,139,000 | 161,523,000 | 166,907,000 | 172,291,000 | 177,675,000 | 183,060,000 | 188,444,000 | 193,828,000 | 199,212,000 | 204,596,000 | 209,980,000 | 215,364,000 | 220,748,000 | 226,132,000 | 231,517,000 | 236,901,000 | 242,285,000 | 247,669,000 | 253,053,000 | 258,437,000 | 263,821,000 | 269,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 133,000,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,593,000 | 155,702,000 | 155,725,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax asset | 452,520,000 | 528,138,000 | 652,280,000 | 768,899,000 | 762,071,000 | 762,310,000 | 729,561,000 | 666,566,000 | 631,886,000 | 564,385,000 | 532,507,000 | 494,751,000 | 457,941,000 | 426,840,000 | 434,867,000 | 465,369,000 | 467,538,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 24,492,000 | 32,303,000 | 32,552,000 | 30,151,000 | 10,848,000 | 40,378,000 | 21,917,000 | 47,400,000 | 52,107,000 | 80,955,000 | 31,706,000 | 20,720,000 | 25,435,000 | 23,666,000 | 23,012,000 | 31,423,000 | 37,304,000 | 24,788,000 | 20,449,000 | 38,814,000 | 41,458,000 | 53,109,000 | 53,265,000 | 61,779,000 | 49,431,000 | 38,628,000 | 36,606,000 | 20,698,000 | 19,157,000 | 14,665,000 | 10,731,000 | 9,881,000 | 2,224,000 | 7,033,000 | 3,225,000 | 543,000 | 2,644,000 | 2,564,000 | 2,496,000 | 12,298,000 | 12,279,000 | 19,169,000 | 15,938,000 | 19,087,000 | 15,739,000 | 16,514,000 | 17,125,000 | 8,744,000 | 9,269,000 | 11,335,000 | 11,962,000 | 12,587,000 | |||||||||||||||||||||||||||||||||||||
total assets | 7,339,113,000 | 6,330,356,000 | 5,821,354,000 | 5,749,365,000 | 5,444,322,000 | 5,012,434,000 | 4,661,803,000 | 7,135,605,000 | 6,782,107,000 | 6,388,239,000 | 6,208,259,000 | 5,797,623,000 | 5,840,984,000 | 5,510,214,000 | 5,319,035,000 | 5,054,221,000 | 4,933,352,000 | 4,198,831,000 | 3,904,623,000 | 3,661,436,000 | 3,560,918,000 | 3,307,430,000 | 3,212,321,000 | 2,752,422,000 | 3,426,750,000 | 3,214,818,000 | 2,947,633,000 | 2,754,161,000 | 2,645,762,000 | 2,519,947,000 | 2,397,157,000 | 2,306,012,000 | 2,302,582,000 | 2,374,301,000 | 1,639,443,000 | 1,607,347,000 | 1,638,597,000 | 1,544,195,000 | 1,417,975,000 | 1,103,942,000 | 1,007,440,000 | 931,932,000 | 930,337,000 | 862,624,000 | 785,265,000 | 679,107,000 | 666,826,000 | 357,400,000 | 334,219,000 | 330,282,000 | 296,535,000 | 311,971,000 | 293,593,000 | 371,224,000 | 416,663,000 | 459,606,000 | 464,640,000 | 493,681,000 | 502,663,000 | 472,816,000 | 159,016,000 | 189,635,000 | 264,718,000 | 204,735,000 | 237,011,000 | 282,683,000 | 308,798,000 | 324,933,000 | 353,603,000 | 464,886,000 | 375,112,000 | 398,756,000 | 374,108,000 | 398,109,000 | 436,647,000 | 487,458,000 | 516,919,000 | 470,504,000 | 538,118,000 | 582,468,000 | 379,545,000 | 415,437,000 | 470,475,000 | 496,878,000 | 552,139,000 | 603,054,000 | 645,736,000 | 666,847,000 | |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 228,624,000 | 171,925,000 | 241,094,000 | 195,537,000 | 197,465,000 | 178,710,000 | 148,174,000 | 164,238,000 | 109,601,000 | 139,411,000 | 155,538,000 | 55,633,000 | 277,546,000 | 163,175,000 | 194,770,000 | 152,547,000 | 172,110,000 | 114,509,000 | 122,100,000 | 85,058,000 | 98,767,000 | 122,512,000 | 90,909,000 | 60,937,000 | 83,647,000 | 95,376,000 | 66,184,000 | 70,363,000 | 103,827,000 | 95,478,000 | 75,559,000 | 74,115,000 | 67,671,000 | 69,933,000 | 69,093,000 | 86,327,000 | 75,599,000 | 57,524,000 | 40,724,000 | 31,899,000 | 30,085,000 | 27,366,000 | 29,162,000 | 26,586,000 | 26,605,000 | 27,251,000 | 17,950,000 | 18,212,000 | 13,471,000 | 15,515,000 | 12,764,000 | 11,102,000 | 13,174,000 | 11,038,000 | 8,788,000 | 7,791,000 | 7,750,000 | 9,158,000 | 13,304,000 | 14,176,000 | 15,840,000 | 15,084,000 | 13,465,000 | 13,481,000 | 13,228,000 | 6,421,000 | 4,959,000 | 4,511,000 | 5,916,000 | 3,704,000 | 5,377,000 | 5,909,000 | 3,573,000 | 4,372,000 | 4,183,000 | 2,322,000 | 2,321,000 | 2,950,000 | 5,010,000 | 5,490,000 | 6,450,000 | 7,157,000 | 5,416,000 | 7,466,000 | 9,073,000 | 7,216,000 | 8,447,000 | 6,485,000 | |
accrued compensation | 124,920,000 | 168,250,000 | 129,114,000 | 102,820,000 | 188,677,000 | 150,722,000 | 113,536,000 | 89,109,000 | 153,348,000 | 124,783,000 | 111,708,000 | 84,717,000 | 138,761,000 | 106,309,000 | 93,145,000 | 83,657,000 | 108,962,000 | 105,705,000 | 82,762,000 | 75,718,000 | 113,340,000 | 96,391,000 | 67,396,000 | 57,779,000 | 90,706,000 | 80,638,000 | 53,697,000 | 48,522,000 | 60,176,000 | 58,027,000 | 41,704,000 | 51,349,000 | 74,550,000 | 61,274,000 | 50,902,000 | 54,622,000 | 50,904,000 | 47,414,000 | 31,545,000 | 23,197,000 | 38,117,000 | 30,070,000 | 25,794,000 | 24,324,000 | 26,481,000 | 19,683,000 | 14,691,000 | 17,957,000 | 14,327,000 | 11,836,000 | 15,839,000 | 13,122,000 | 11,981,000 | 13,608,000 | 10,099,000 | 9,085,000 | 10,920,000 | 8,019,000 | 7,842,000 | 9,133,000 | 6,487,000 | 6,024,000 | 8,572,000 | 5,954,000 | 5,510,000 | 7,027,000 | 4,909,000 | 4,333,000 | 6,879,000 | 6,132,000 | 4,280,000 | 4,089,000 | 7,590,000 | 6,210,000 | 5,111,000 | 4,635,000 | 7,876,000 | 6,458,000 | 5,856,000 | 7,340,000 | 12,402,000 | 12,559,000 | 11,156,000 | 9,338,000 | 14,319,000 | 13,095,000 | 14,852,000 | 13,547,000 | |
accrued and other current liabilities | 1,092,308,000 | 948,439,000 | 857,094,000 | 1,375,738,000 | 1,212,048,000 | 1,127,951,000 | 1,034,316,000 | 1,102,268,000 | 935,569,000 | 820,607,000 | 810,852,000 | 825,443,000 | 701,053,000 | 699,814,000 | 598,808,000 | 609,290,000 | 533,595,000 | 481,879,000 | 413,067,000 | 420,882,000 | 378,404,000 | 334,315,000 | 340,890,000 | 330,034,000 | 285,950,000 | 249,721,000 | 210,474,000 | 211,302,000 | 229,401,000 | 231,571,000 | 213,888,000 | 219,873,000 | 198,901,000 | 164,298,000 | 150,353,000 | 142,104,000 | 126,697,000 | 112,600,000 | 102,184,000 | 133,641,000 | 86,531,000 | 82,209,000 | 80,437,000 | 70,048,000 | 54,236,000 | 50,878,000 | 56,954,000 | 41,739,000 | 33,087,000 | 31,878,000 | 22,749,000 | 25,108,000 | 25,115,000 | 19,838,000 | 20,054,000 | 16,828,000 | 20,708,000 | 17,740,000 | 14,537,000 | 13,219,000 | 11,960,000 | 14,015,000 | 12,241,000 | 12,177,000 | 8,722,000 | 7,199,000 | 6,273,000 | 6,354,000 | 4,024,000 | 5,255,000 | 5,717,000 | 7,800,000 | 5,124,000 | 8,764,000 | 5,878,000 | 4,701,000 | 4,838,000 | 6,646,000 | 5,181,000 | 3,264,000 | 3,296,000 | 6,840,000 | 6,216,000 | 6,214,000 | 16,480,000 | 14,226,000 | |||
finance lease liabilities | 4,413,000 | 4,491,000 | 4,475,000 | 4,478,000 | 4,419,000 | 3,932,000 | 3,874,000 | 3,678,000 | 3,439,000 | 3,064,000 | 3,166,000 | 3,149,000 | 3,179,000 | 3,112,000 | 3,036,000 | 2,796,000 | 2,635,000 | 2,400,000 | 2,408,000 | 2,317,000 | 2,284,000 | 1,978,000 | 1,189,000 | 910,000 | 664,000 | 763,000 | 791,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition-related contingent consideration | 39,384,000 | 45,624,000 | 46,842,000 | 41,717,000 | 39,238,000 | 40,335,000 | 37,155,000 | 37,160,000 | 38,422,000 | 36,815,000 | 37,509,000 | 37,169,000 | 36,538,000 | 34,186,000 | 36,915,000 | 37,873,000 | 37,006,000 | 38,219,000 | 39,987,000 | 39,906,000 | 38,400,000 | 39,050,000 | 37,512,000 | 35,139,000 | 34,044,000 | 35,096,000 | 35,929,000 | 34,239,000 | 31,844,000 | 29,665,000 | 29,501,000 | 28,175,000 | 26,848,000 | 24,330,000 | 22,779,000 | 21,528,000 | 19,539,000 | 17,854,000 | 17,688,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 1,489,649,000 | 1,338,729,000 | 1,278,619,000 | 1,720,290,000 | 1,641,847,000 | 1,501,650,000 | 1,337,055,000 | 1,396,453,000 | 1,240,379,000 | 1,124,680,000 | 1,118,773,000 | 1,006,111,000 | 1,157,077,000 | 1,006,596,000 | 926,674,000 | 886,163,000 | 854,308,000 | 742,712,000 | 660,324,000 | 623,881,000 | 631,195,000 | 606,202,000 | 556,513,000 | 503,412,000 | 513,340,000 | 461,683,000 | 367,105,000 | 364,515,000 | 425,277,000 | 422,489,000 | 368,239,000 | 381,072,000 | 375,396,000 | 319,935,000 | 293,161,000 | 304,716,000 | 273,501,000 | 240,545,000 | 198,986,000 | 200,319,000 | 168,007,000 | 155,823,000 | 192,472,000 | 225,595,000 | 124,660,000 | 112,547,000 | 106,944,000 | 109,498,000 | 102,958,000 | 121,283,000 | 137,641,000 | 139,731,000 | 142,299,000 | 120,957,000 | 110,667,000 | 110,182,000 | 117,522,000 | 110,944,000 | 117,944,000 | 44,276,000 | 45,621,000 | 42,098,000 | 40,820,000 | 41,651,000 | 34,304,000 | 33,214,000 | 38,192,000 | 39,650,000 | 49,340,000 | 136,793,000 | 140,951,000 | 140,342,000 | 27,857,000 | 27,284,000 | 27,033,000 | 21,640,000 | 31,481,000 | 60,898,000 | 67,908,000 | 46,968,000 | 57,426,000 | 53,482,000 | 61,296,000 | 60,939,000 | 77,693,000 | 60,429,000 | 69,214,000 | 66,299,000 | |
other liabilities | 126,587,000 | 171,176,000 | 179,914,000 | 175,586,000 | 167,543,000 | 144,676,000 | 142,099,000 | 151,107,000 | 149,151,000 | 133,068,000 | 139,812,000 | 118,414,000 | 99,243,000 | 74,677,000 | 76,058,000 | 69,474,000 | 70,414,000 | 62,305,000 | 57,587,000 | 54,463,000 | 58,282,000 | 44,597,000 | 42,799,000 | 39,469,000 | 40,130,000 | 33,892,000 | 33,761,000 | 33,671,000 | 21,927,000 | 21,000,000 | 20,480,000 | 21,260,000 | 19,797,000 | 13,235,000 | 12,798,000 | 12,621,000 | 12,687,000 | 10,084,000 | 10,123,000 | 48,233,000 | 48,385,000 | 50,863,000 | 51,858,000 | 52,910,000 | 52,382,000 | 44,403,000 | 34,036,000 | 3,392,000 | 3,433,000 | 2,372,000 | 3,600,000 | 5,614,000 | 7,573,000 | 9,000,000 | 10,858,000 | 13,439,000 | 14,908,000 | 16,561,000 | 17,720,000 | 19,263,000 | 20,431,000 | 22,237,000 | 23,786,000 | 25,391,000 | 26,357,000 | 27,264,000 | 28,155,000 | ||||||||||||||||||||||
total liabilities | 1,716,266,000 | 1,679,162,000 | 1,650,451,000 | 2,081,802,000 | 1,996,694,000 | 1,841,214,000 | 1,664,744,000 | 1,741,334,000 | 1,592,270,000 | 1,456,792,000 | 1,467,567,000 | 1,335,055,000 | 1,470,865,000 | 1,283,563,000 | 1,233,974,000 | 1,191,149,000 | 1,163,348,000 | 1,050,174,000 | 968,762,000 | 933,592,000 | 949,650,000 | 916,597,000 | 867,717,000 | 814,701,000 | 828,344,000 | 792,291,000 | 700,442,000 | 668,594,000 | 719,795,000 | 717,048,000 | 664,234,000 | 677,968,000 | 671,953,000 | 616,551,000 | 612,608,000 | 641,413,000 | 1,219,130,000 | 1,174,209,000 | 1,120,912,000 | 876,194,000 | 836,285,000 | 843,195,000 | 875,163,000 | 904,037,000 | 874,856,000 | 850,105,000 | 829,248,000 | 328,609,000 | 362,005,000 | 493,808,000 | 516,485,000 | 529,159,000 | 542,450,000 | 552,244,000 | 552,947,000 | 563,584,000 | 593,548,000 | 598,464,000 | 617,076,000 | 672,172,000 | 450,446,000 | 446,386,000 | 442,095,000 | 441,930,000 | 434,059,000 | 424,156,000 | 428,433,000 | 429,410,000 | 438,511,000 | 531,036,000 | 429,837,000 | 436,527,000 | 393,505,000 | 394,594,000 | 402,896,000 | 427,590,000 | 438,402,000 | 439,744,000 | 485,486,000 | 464,650,000 | 225,212,000 | 221,372,000 | 233,119,000 | 232,869,000 | 249,729,000 | 232,572,000 | 241,464,000 | 245,436,000 | |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 200,000 | 196,000 | 194,000 | 193,000 | 193,000 | 192,000 | 191,000 | 224,000 | 224,000 | 224,000 | 223,000 | 223,000 | 223,000 | 222,000 | 222,000 | 221,000 | 221,000 | 221,000 | 220,000 | 220,000 | 219,000 | 219,000 | 218,000 | 217,000 | 216,000 | 215,000 | 215,000 | 214,000 | 213,000 | 213,000 | 212,000 | 212,000 | 211,000 | 211,000 | 205,000 | 205,000 | 189,000 | 188,000 | 188,000 | 187,000 | 187,000 | 186,000 | 180,000 | 173,000 | 169,000 | 168,000 | 167,000 | 161,000 | 153,000 | 136,000 | 131,000 | 130,000 | 128,000 | 126,000 | 126,000 | 124,000 | 122,000 | 122,000 | 121,000 | 119,000 | 98,000 | 97,000 | 97,000 | 85,000 | 85,000 | 84,000 | 84,000 | 84,000 | 84,000 | 84,000 | 84,000 | 84,000 | 84,000 | 83,000 | 83,000 | 83,000 | 83,000 | 73,000 | 67,000 | ||||||||||
additional paid-in capital | 5,083,234,000 | 4,721,953,000 | 4,666,949,000 | 4,588,286,000 | 4,533,437,000 | 4,429,466,000 | 4,382,734,000 | 5,070,286,000 | 5,016,122,000 | 4,949,023,000 | 4,925,626,000 | 4,856,914,000 | 4,792,041,000 | 4,721,166,000 | 4,688,985,000 | 4,625,780,000 | 4,567,111,000 | 4,508,807,000 | 4,477,378,000 | 4,420,902,000 | 4,352,864,000 | 4,276,667,000 | 4,217,911,000 | 4,102,011,000 | 4,044,490,000 | 3,972,689,000 | 3,925,975,000 | 3,869,952,000 | 3,813,678,000 | 3,759,030,000 | 3,718,518,000 | 3,666,346,000 | 3,627,433,000 | 3,585,403,000 | 2,892,092,000 | 2,824,298,000 | 2,096,929,000 | 2,053,046,000 | 2,016,728,000 | 1,982,104,000 | 1,950,764,000 | 1,922,989,000 | 1,847,626,000 | 1,760,033,000 | 1,656,901,000 | 1,634,621,000 | 1,606,365,000 | 1,720,788,000 | 1,642,198,000 | 1,503,898,000 | 1,450,439,000 | 1,431,921,000 | 1,404,076,000 | 1,371,524,000 | 1,363,052,000 | 1,343,351,000 | 1,324,611,000 | 1,317,169,000 | 1,311,181,000 | 1,102,765,000 | 967,964,000 | 964,574,000 | 956,798,000 | 850,692,000 | 845,184,000 | 837,392,000 | 834,686,000 | 831,242,000 | 828,936,000 | 826,255,000 | 824,173,000 | 821,204,000 | 818,638,000 | 818,103,000 | 818,016,000 | 817,062,000 | 817,150,000 | 730,934,000 | 729,797,000 | 727,771,000 | 726,962,000 | 726,113,000 | 726,672,000 | 725,563,000 | 708,163,000 | 712,720,000 | 712,098,000 | 710,306,000 | |
accumulated other comprehensive income | 22,314,000 | 14,555,000 | 13,439,000 | -13,121,000 | 15,655,000 | -5,420,000 | -6,172,000 | 13,106,000 | 22,894,000 | 26,806,000 | 20,942,000 | 15,069,000 | 12,512,000 | 10,968,000 | 5,377,000 | 390,000 | 662,000 | 397,000 | -809,000 | -275,000 | 1,949,000 | 2,258,000 | 521,000 | 1,228,000 | -300,000 | -566,000 | -85,000 | 571,000 | 1,931,000 | 2,454,000 | -736,000 | -3,005,000 | -748,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
retained earnings | 517,099,000 | 329,933,000 | 160,385,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 5,622,847,000 | 4,651,194,000 | 4,170,903,000 | 3,667,563,000 | 3,447,628,000 | 3,171,220,000 | 2,997,059,000 | 5,394,271,000 | 5,189,837,000 | 4,931,447,000 | 4,740,692,000 | 4,462,568,000 | 4,370,119,000 | 4,226,651,000 | 4,085,061,000 | 3,863,072,000 | 3,770,004,000 | 3,148,657,000 | 2,935,861,000 | 2,727,844,000 | 2,611,268,000 | 2,390,833,000 | 2,344,604,000 | 1,937,721,000 | 2,598,406,000 | 2,422,527,000 | 2,247,191,000 | 2,085,567,000 | 1,925,967,000 | 1,802,899,000 | 1,732,923,000 | 1,628,044,000 | 1,630,629,000 | 1,757,750,000 | 1,026,835,000 | 965,934,000 | 419,467,000 | 369,986,000 | 297,063,000 | 227,748,000 | 171,155,000 | 88,737,000 | 55,174,000 | 28,791,000 | 3,515,000 | 33,751,000 | 59,868,000 | 78,517,000 | 30,760,000 | 52,632,000 | 117,818,000 | 154,333,000 | 194,065,000 | 237,356,000 | 264,009,000 | 302,410,000 | 370,482,000 | 404,272,000 | 421,411,000 | ||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 7,339,113,000 | 6,330,356,000 | 5,821,354,000 | 5,749,365,000 | 5,444,322,000 | 5,012,434,000 | 4,661,803,000 | 7,135,605,000 | 6,782,107,000 | 6,388,239,000 | 6,208,259,000 | 5,797,623,000 | 5,840,984,000 | 5,510,214,000 | 5,319,035,000 | 5,054,221,000 | 4,933,352,000 | 4,198,831,000 | 3,904,623,000 | 3,661,436,000 | 3,560,918,000 | 3,307,430,000 | 3,212,321,000 | 2,752,422,000 | 3,426,750,000 | 3,214,818,000 | 2,947,633,000 | 2,754,161,000 | 2,645,762,000 | 2,519,947,000 | 2,397,157,000 | 2,306,012,000 | 2,302,582,000 | 2,374,301,000 | 1,639,443,000 | 1,607,347,000 | 1,638,597,000 | 1,544,195,000 | 1,417,975,000 | 1,103,942,000 | 1,007,440,000 | 931,932,000 | 374,108,000 | 398,109,000 | 436,647,000 | 487,458,000 | 516,919,000 | 470,504,000 | 538,118,000 | 582,468,000 | 379,545,000 | 415,437,000 | 470,475,000 | 496,878,000 | 552,139,000 | 603,054,000 | 645,736,000 | 666,847,000 | |||||||||||||||||||||||||||||||
accumulated deficit | -85,510,000 | -509,679,000 | -914,678,000 | -40,694,000 | -211,963,000 | -415,511,000 | -437,214,000 | -465,675,000 | -578,450,000 | -739,882,000 | -777,874,000 | -1,341,725,000 | -1,523,464,000 | -1,672,920,000 | -1,726,455,000 | -1,876,305,000 | -1,861,102,000 | -2,151,400,000 | -1,430,758,000 | -1,541,763,000 | -1,670,034,000 | -1,775,352,000 | -1,877,759,000 | -1,946,822,000 | -1,975,998,000 | -2,028,392,000 | -1,990,005,000 | -1,840,376,000 | -1,876,430,000 | -1,863,946,000 | -1,674,765,000 | -1,683,638,000 | -1,720,515,000 | -1,754,940,000 | -1,778,987,000 | -1,834,163,000 | -756,435,000 | -736,304,000 | -698,778,000 | -672,802,000 | -609,202,000 | -571,487,000 | -530,720,000 | -487,708,000 | -460,808,000 | -405,024,000 | -337,532,000 | -299,121,000 | -281,580,000 | ||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -6,238,000 | -29,062,000 | -25,696,000 | -23,047,000 | -19,454,000 | -18,646,000 | -18,273,000 | -20,358,000 | -15,360,000 | -9,748,000 | -12,423,000 | -13,107,000 | -15,542,000 | -8,614,000 | -8,965,000 | -9,247,000 | -10,165,000 | -9,522,000 | -9,809,000 | -10,122,000 | -7,010,000 | -2,886,000 | -707,000 | -2,226,000 | -1,188,000 | -4,034,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(accumulated deficit) retained earnings | -1,072,881,000 | -1,274,093,000 | -1,380,446,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short term equity investments | 3,344,000 | 69,875,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term investments | 287,663,000 | 187,716,000 | 153,663,000 | 170,316,000 | 128,313,000 | 133,676,000 | 149,124,000 | 149,784,000 | 174,681,000 | 221,266,000 | 192,096,000 | 220,691,000 | 202,174,000 | 222,301,000 | 222,810,000 | 248,731,000 | 180,993,000 | 133,657,000 | 117,902,000 | 115,563,000 | 120,188,000 | 99,199,000 | 121,381,000 | 131,330,000 | 165,972,000 | 134,356,000 | 169,020,000 | 144,425,000 | 158,322,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and investments | 1,601,000 | 1,644,000 | 1,700,000 | 1,720,000 | 1,682,000 | 1,679,000 | 1,643,000 | 1,757,000 | 2,663,000 | 2,583,000 | 2,548,000 | 1,023,000 | 995,000 | 1,014,000 | 995,000 | 1,006,000 | 1,009,000 | 1,000,000 | 947,000 | 925,000 | 926,000 | 943,000 | 902,000 | 16,000 | 17,000 | 16,000 | 517,000 | 516,000 | 517,000 | 9,500,000 | 9,499,000 | 19,295,000 | 18,997,000 | 18,990,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 11,900,000 | 18,588,000 | 18,524,000 | 18,300,000 | 18,080,000 | 17,862,000 | 17,647,000 | 7,648,000 | 7,554,000 | 7,460,000 | 7,393,000 | 23,711,000 | 23,428,000 | 41,604,000 | 651,481,000 | 643,434,000 | 635,491,000 | 627,642,000 | 5,000 | 42,940,000 | 87,337,000 | 681,313,000 | 673,315,000 | 665,222,000 | 187,136,000 | 214,530,000 | 328,354,000 | 315,874,000 | 309,844,000 | 303,952,000 | 292,566,000 | 287,067,000 | 281,694,000 | 271,315,000 | 266,304,000 | 261,408,000 | 311,503,000 | 135,598,000 | 133,263,000 | 128,714,000 | 126,498,000 | 124,320,000 | 120,076,000 | 118,009,000 | 115,977,000 | 113,981,000 | 112,018,000 | ||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable | 56,000 | 29,000 | 89,000 | 29,000 | 89,000 | 30,000 | 89,000 | 29,000 | 100,000 | 33,000 | 100,000 | 33,000 | 100,000 | 34,000 | 135,000 | 762,000 | 2,285,000 | 762,000 | 2,285,000 | 762,000 | 3,316,000 | 1,282,000 | 4,443,000 | 4,456,000 | 1,850,000 | 4,462,000 | 6,087,000 | 3,044,000 | 9,500,000 | 9,500,000 | 4,750,000 | 9,500,000 | 9,500,000 | 4,750,000 | 9,500,000 | 9,500,000 | 4,750,000 | 9,553,000 | 987,000 | 5,273,000 | 1,758,000 | 1,758,000 | 5,273,000 | 1,758,000 | 1,758,000 | 5,273,000 | 1,758,000 | 4,668,000 | 2,009,000 | 5,382,000 | 1,935,000 | 5,382,000 | 1,935,000 | 5,553,000 | 2,268,000 | 6,217,000 | 2,346,000 | 7,077,000 | 2,601,000 | 3,816,000 | 3,903,000 | 1,561,000 | 3,903,000 | ||||||||||||||||||||||||||
finance lease right-of use assets | 30,348,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term investment | 31,987,000 | 55,745,000 | 31,444,000 | 32,298,000 | 35,248,000 | 35,714,000 | 67,003,000 | 39,829,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue—collaborative agreements | 2,868,000 | 6,083,000 | 9,297,000 | 12,512,000 | 12,857,000 | 12,857,000 | 12,857,000 | 12,882,000 | 12,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 9,712,000 | 7,725,000 | 6,025,000 | 775,000 | 900,000 | 892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted investments | 517,000 | 500,000 | 500,000 | 750,000 | 625,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’equity | 930,337,000 | 357,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’deficit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’deficit | 862,624,000 | 785,265,000 | 679,107,000 | 666,826,000 | 334,219,000 | 330,282,000 | 311,971,000 | 293,593,000 | 371,224,000 | 416,663,000 | 459,606,000 | 493,681,000 | 502,663,000 | 472,816,000 | 159,016,000 | 189,635,000 | 264,718,000 | 204,735,000 | 237,011,000 | 324,933,000 | 398,756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | 1,914,000 | 2,080,000 | 2,040,000 | 2,008,000 | 1,993,000 | 1,999,000 | 2,149,000 | 1,720,000 | 1,935,000 | 1,821,000 | 1,951,000 | 2,089,000 | 1,930,000 | 1,795,000 | 1,198,000 | 502,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue-collaborative agreements | 12,887,000 | 25,503,000 | 39,029,000 | 52,554,000 | 66,973,000 | 66,976,000 | 66,978,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible and other assets | 2,508,000 | 3,204,000 | 5,543,000 | 6,620,000 | 7,154,000 | 7,686,000 | 9,793,000 | 14,641,000 | 3,099,000 | 3,837,000 | 4,837,000 | 5,559,000 | 5,876,000 | 7,038,000 | 7,610,000 | 8,204,000 | 8,715,000 | 9,354,000 | 9,785,000 | 10,408,000 | 11,097,000 | 11,783,000 | 12,519,000 | 13,607,000 | 14,220,000 | 27,395,000 | 30,030,000 | 32,231,000 | 25,085,000 | 28,609,000 | 28,543,000 | 27,434,000 | 26,066,000 | 24,679,000 | 27,262,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible subordinated note | 9,287,000 | 9,159,000 | 9,816,000 | 9,680,000 | 9,546,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue-product revenues | 8,993,000 | 6,005,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 296,535,000 | 464,640,000 | 282,683,000 | 308,798,000 | 353,603,000 | 464,886,000 | 375,112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 66,973,000 | 66,976,000 | 66,978,000 | 66,980,000 | 67,000,000 | 67,020,000 | 32,000 | 52,000 | 72,000 | 32,000 | 52,000 | 72,000 | 5,995,000 | 11,630,000 | 17,687,000 | 22,883,000 | 22,935,000 | 22,934,000 | 22,997,000 | 604,000 | 742,000 | 751,000 | 2,225,000 | 1,807,000 | 4,172,000 | 3,523,000 | 4,030,000 | 6,401,000 | 8,922,000 | 15,071,000 | 13,048,000 | 11,662,000 | 15,516,000 | 16,857,000 | 20,531,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring | 1,664,000 | 4,277,000 | 5,688,000 | 6,729,000 | 6,009,000 | 5,145,000 | 4,752,000 | 4,714,000 | 5,014,000 | 5,007,000 | 4,970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible subordinated notes | 17,711,000 | 17,467,000 | 17,225,000 | 16,753,000 | 16,521,000 | 16,292,000 | 165,916,000 | 265,627,000 | 265,411,000 | 264,988,000 | 264,781,000 | 264,577,000 | 257,427,000 | 257,324,000 | 257,222,000 | 257,122,000 | 91,690,000 | 91,747,000 | 91,804,000 | 341,862,000 | 341,919,000 | 349,506,000 | 378,686,000 | 378,766,000 | 378,846,000 | 417,578,000 | 417,682,000 | 167,786,000 | 167,890,000 | 171,823,000 | 171,930,000 | 172,036,000 | 172,143,000 | 172,250,000 | 179,137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
embedded derivative liability on 4.75% convertible senior notes | 148,105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on certain derivative financial instruments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on redemption/repurchase of convertible subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from discontinued operation, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted per share data: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares used in computing basic and diluted net income per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring and acquisition costs | 4,814,000 | 5,148,000 | 5,068,000 | 5,514,000 | 5,808,000 | 5,584,000 | 5,261,000 | 5,557,000 | 5,489,000 | 5,873,000 | 38,326,000 | 41,261,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investments | 1,404,000 | 1,368,000 | 7,386,000 | 7,387,000 | 7,348,000 | 11,427,000 | 11,755,000 | 13,158,000 | 13,272,000 | 16,196,000 | 18,208,000 | 31,358,000 | 33,749,000 | 35,515,000 | 44,644,000 | 45,690,000 | 49,297,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets of discontinued operation | 2,264,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operation | 2,549,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred stock-based compensation | -135,000 | -186,000 | -649,000 | -2,749,000 | -3,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 73,000 | 73,000 | 73,000 | 72,000 | 72,000 | 72,000 | 68,000 | 67,000 | 67,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation | -281,000 | -402,000 | -524,000 | -1,315,000 | -2,251,000 | -4,038,000 | -5,767,000 | -6,634,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
royalties payable | 979,000 | 1,025,000 | 926,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued restructuring charges | 21,634,000 | 22,702,000 | 16,024,000 | 18,014,000 | 19,793,000 | 31,596,000 | 8,122,000 | 11,016,000 | 11,510,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued acquisition costs | 1,630,000 | 1,334,000 | 1,980,000 | 2,964,000 | 3,517,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and other liabilities | 4,772,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 18,042,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 2,786,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits and other assets | 22,015,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 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 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 303,330,000 | 424,169,000 | 404,999,000 | 158,203,000 | 201,212,000 | 106,456,000 | -444,601,000 | 169,548,000 | 201,079,000 | 171,269,000 | 203,548,000 | 21,703,000 | 28,461,000 | 112,775,000 | 161,432,000 | 37,992,000 | 563,851,000 | 181,739,000 | 149,456,000 | 53,535,000 | 149,850,000 | -15,203,000 | 290,298,000 | -720,642,000 | 111,005,000 | 128,271,000 | 105,318,000 | 102,312,000 | 69,063,000 | 29,176,000 | -149,629,000 | 36,054,000 | -12,484,000 | -187,083,000 | 8,873,000 | 36,877,000 | 34,425,000 | 24,047,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 23,802,000 | 24,023,000 | 22,919,000 | 22,362,000 | 22,733,000 | 22,520,000 | 22,048,000 | 21,947,000 | 21,762,000 | 21,390,000 | 20,297,000 | 19,211,000 | 18,218,000 | 16,692,000 | 16,507,000 | 16,438,000 | 14,858,000 | 14,691,000 | 14,457,000 | 13,838,000 | 13,166,000 | 12,949,000 | 12,594,000 | 13,098,000 | 13,345,000 | 13,862,000 | 13,435,000 | 13,891,000 | 14,226,000 | 13,818,000 | 13,501,000 | 13,424,000 | 12,859,000 | 11,940,000 | 12,352,000 | 15,027,000 | 17,566,000 | 16,951,000 | 6,871,000 | 6,647,000 | 6,430,000 | 5,378,000 | 5,885,000 | 6,396,000 | 4,273,000 | 2,636,000 | 2,509,000 | 3,250,000 | 3,272,000 | 3,288,000 | 3,253,000 | 3,261,000 | 3,199,000 | 3,271,000 | 1,302,000 | 1,229,000 | 1,609,000 | 1,676,000 | 3,955,000 | 708,000 | 1,853,000 | 2,928,000 | 4,143,000 | 3,597,000 | 3,245,000 | 4,242,000 | 4,504,000 | 4,482,000 | 4,457,000 | 6,343,000 | 5,609,000 | 5,885,000 | 5,369,000 | |||||||||||||||
stock-based compensation | 64,126,000 | 61,598,000 | 64,609,000 | 60,982,000 | 71,718,000 | 77,922,000 | 56,640,000 | 59,778,000 | 59,990,000 | 48,000,000 | 54,520,000 | 53,379,000 | 52,679,000 | 45,404,000 | 46,496,000 | 43,841,000 | 48,222,000 | 42,694,000 | 44,732,000 | 47,358,000 | 45,261,000 | 43,800,000 | 46,303,000 | 42,513,000 | 42,023,000 | 43,359,000 | 40,615,000 | 40,592,000 | 37,323,000 | 38,001,000 | 36,605,000 | 36,224,000 | 33,768,000 | 34,929,000 | 33,745,000 | 30,613,000 | 27,603,000 | 26,527,000 | 21,302,000 | 20,769,000 | 17,097,000 | 17,625,000 | 17,592,000 | 17,558,000 | 15,428,000 | 15,478,000 | 15,347,000 | 9,447,000 | 9,933,000 | 9,197,000 | 9,583,000 | 9,911,000 | 9,932,000 | 7,399,000 | 7,191,000 | 6,946,000 | 4,059,000 | 3,555,000 | 3,121,000 | 2,196,000 | 2,497,000 | 3,360,000 | 3,857,000 | 3,945,000 | 3,345,000 | 2,631,000 | 2,601,000 | 2,210,000 | 2,250,000 | 2,059,000 | 2,254,000 | 2,327,000 | 34,000 | 50,000 | 51,000 | 51,000 | ||||||||||||
deferred income taxes | 63,416,000 | 124,117,000 | 116,777,000 | -6,706,000 | 56,000 | -33,876,000 | -17,482,000 | -34,251,000 | -65,979,000 | -31,055,000 | -39,701,000 | -22,163,000 | 16,659,000 | 7,957,000 | 30,369,000 | 2,106,000 | -465,426,000 | -18,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 12,772,000 | 6,665,000 | -8,512,000 | 5,292,000 | -4,229,000 | -7,412,000 | -366,000 | 2,954,000 | 23,122,000 | 3,127,000 | -1,019,000 | -2,651,000 | 6,630,000 | 6,376,000 | 2,091,000 | -3,851,000 | 2,054,000 | -1,408,000 | 4,622,000 | -8,152,000 | 131,000 | 8,422,000 | 145,000 | 130,000 | 129,000 | 123,000 | 104,000 | 86,000 | 86,000 | 85,000 | 87,000 | 74,000 | 70,000 | 75,000 | 71,000 | 147,000 | 74,000 | 73,000 | 178,000 | 1,223,000 | -1,150,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss on equity investments | -6,591,000 | 4,151,000 | 1,343,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on change in fair value of acquisition-related contingent consideration | -168,000 | -12,204,000 | 22,761,000 | 11,572,000 | -4,044,000 | 23,410,000 | 893,000 | -456,000 | 15,058,000 | -426,000 | 8,374,000 | 6,196,000 | 24,347,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -27,027,000 | -53,001,000 | -20,229,000 | 30,955,000 | -96,693,000 | -19,400,000 | 6,476,000 | -1,969,000 | -86,294,000 | -19,269,000 | -14,206,000 | 21,091,000 | -26,691,000 | 64,780,000 | -120,624,000 | 53,956,000 | -99,611,000 | -78,519,000 | -40,813,000 | 84,637,000 | -117,529,000 | 64,068,000 | -77,011,000 | -42,713,000 | -32,693,000 | 26,564,000 | -58,599,000 | 63,517,000 | -59,862,000 | 68,574,000 | -96,120,000 | 46,109,000 | -67,954,000 | -28,829,000 | 75,459,000 | -96,217,000 | -17,235,000 | -3,894,000 | -15,988,000 | 13,170,000 | -27,484,000 | -5,675,000 | 519,000 | 42,910,000 | -86,000 | 1,625,000 | -1,107,000 | 158,408,000 | -54,000 | -68,000 | 311,000 | -92,000 | 53,000 | 711,000 | -9,000 | 173,000 | 633,000 | -44,000 | -376,000 | -115,000 | 1,616,000 | -404,000 | 31,000 | 657,000 | 573,000 | 1,824,000 | 4,446,000 | -2,664,000 | 318,000 | 652,000 | 6,295,000 | 10,349,000 | 2,562,000 | 26,347,000 | ||||||||||||||
prepaid expenses and other assets | 9,193,000 | -72,835,000 | -86,395,000 | -62,045,000 | 65,746,000 | -15,633,000 | -38,050,000 | -1,698,000 | 19,590,000 | -53,862,000 | 16,135,000 | -24,354,000 | 9,277,000 | -14,636,000 | -11,409,000 | -13,971,000 | -39,296,000 | -21,803,000 | 7,796,000 | -10,777,000 | 3,334,000 | 279,000 | 5,038,000 | -16,701,000 | -4,255,000 | 1,645,000 | 2,795,000 | 5,559,000 | -12,082,000 | 2,259,000 | -4,667,000 | -18,922,000 | 684,000 | 1,441,000 | -8,398,000 | -25,094,000 | 254,000 | -5,863,000 | -3,793,000 | -3,667,000 | 5,501,000 | -2,864,000 | -832,000 | -78,000 | 8,419,000 | 29,000 | -1,638,000 | 1,142,000 | -113,000 | 2,553,000 | 380,000 | 1,037,000 | -254,000 | 1,949,000 | -2,781,000 | 643,000 | 1,130,000 | 1,594,000 | -1,810,000 | -349,000 | 1,284,000 | 877,000 | -4,293,000 | 807,000 | 3,098,000 | 901,000 | -1,737,000 | -3,980,000 | 4,671,000 | -1,184,000 | -3,688,000 | -2,189,000 | -2,046,000 | -2,138,000 | ||||||||||||||
inventory | -12,226,000 | -5,555,000 | -19,525,000 | -28,574,000 | -34,281,000 | -8,376,000 | -27,779,000 | -57,197,000 | -92,958,000 | -23,757,000 | -20,116,000 | -33,320,000 | -19,188,000 | -11,126,000 | -23,287,000 | -13,903,000 | -4,750,000 | 72,000 | -11,881,000 | -4,406,000 | -10,264,000 | 180,000 | -3,672,000 | -5,712,000 | -3,187,000 | -625,000 | -1,688,000 | -600,000 | 1,013,000 | 1,152,000 | -1,000 | 1,879,000 | 110,000 | 279,000 | 3,672,000 | 790,000 | -392,000 | 2,757,000 | 930,000 | 752,000 | 928,000 | 1,000 | 23,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 23,449,000 | -44,166,000 | 19,911,000 | -2,159,000 | 19,050,000 | 30,536,000 | -16,064,000 | 54,637,000 | -29,810,000 | -16,127,000 | 99,905,000 | -221,913,000 | 114,371,000 | -31,595,000 | 42,223,000 | -19,563,000 | 57,601,000 | -7,591,000 | 37,042,000 | -13,709,000 | -23,745,000 | 31,603,000 | 29,972,000 | -22,710,000 | -11,729,000 | 23,792,000 | 1,221,000 | -33,464,000 | 8,349,000 | 19,919,000 | 1,444,000 | 6,444,000 | -2,262,000 | 840,000 | -17,234,000 | 10,728,000 | 18,075,000 | 16,800,000 | 7,069,000 | 1,814,000 | 2,719,000 | -1,796,000 | 2,576,000 | 2,124,000 | -646,000 | 1,554,000 | -16,000 | 253,000 | 5,422,000 | 2,212,000 | -1,673,000 | -532,000 | 2,336,000 | -799,000 | 189,000 | 1,861,000 | 1,000 | -651,000 | -2,060,000 | -480,000 | -960,000 | -707,000 | 1,741,000 | -2,050,000 | -2,415,000 | 1,857,000 | -1,231,000 | 1,962,000 | -862,000 | |||||||||||||||||||
accrued and other liabilities | -84,725,000 | 115,136,000 | -476,725,000 | 74,842,000 | 129,769,000 | 121,742,000 | -78,037,000 | 105,465,000 | 116,223,000 | 21,891,000 | 20,600,000 | 71,900,000 | 47,812,000 | 120,733,000 | -2,136,000 | 53,787,000 | 46,402,000 | 91,419,000 | -4,144,000 | -2,238,000 | 51,646,000 | 23,992,000 | 23,658,000 | 14,546,000 | 29,989,000 | 32,476,000 | 38,507,000 | -21,930,000 | -3,466,000 | 11,494,000 | -12,782,000 | -7,273,000 | 51,533,000 | 23,787,000 | 2,209,000 | 10,227,000 | 11,458,000 | 24,546,000 | -39,207,000 | 29,679,000 | 8,776,000 | 8,603,000 | 6,676,000 | 1,190,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 369,351,000 | 559,389,000 | 44,741,000 | 266,067,000 | 381,218,000 | 310,871,000 | -575,563,000 | 218,811,000 | 147,729,000 | 147,835,000 | 306,526,000 | -105,603,000 | 283,662,000 | 296,381,000 | 174,157,000 | 215,741,000 | 115,351,000 | 255,098,000 | 172,944,000 | 206,095,000 | 107,321,000 | 182,115,000 | 269,382,000 | -683,417,000 | 131,618,000 | 270,415,000 | 152,960,000 | 155,663,000 | 83,838,000 | 199,148,000 | 32,403,000 | 20,838,000 | -89,267,000 | 53,123,000 | 116,794,000 | -173,638,000 | 94,378,000 | 95,271,000 | 17,572,000 | 97,535,000 | 70,009,000 | 7,723,000 | -11,950,000 | 8,081,000 | 24,738,000 | 15,602,000 | -26,273,000 | -27,489,000 | -24,734,000 | -25,935,000 | -36,509,000 | -19,959,000 | -40,000,000 | -15,623,000 | -42,750,000 | -19,602,000 | -23,837,000 | -8,807,000 | -6,020,000 | |||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of equity investments | 1,000 | -1,000 | 8,000 | 1,915,000 | 55,609,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -10,200,000 | -14,747,000 | -19,074,000 | -3,169,000 | -17,384,000 | -5,187,000 | -54,143,000 | -9,549,000 | -2,267,000 | -10,976,000 | -7,337,000 | -11,906,000 | -21,273,000 | -27,811,000 | -11,743,000 | -17,006,000 | -34,463,000 | -32,153,000 | -66,307,000 | -48,083,000 | -51,433,000 | -52,821,000 | -43,860,000 | -39,265,000 | -29,315,000 | 16,812,000 | -47,294,000 | -18,267,000 | -25,281,000 | -24,821,000 | -10,791,000 | -12,590,000 | -25,251,000 | -34,304,000 | -30,499,000 | -20,967,000 | -15,872,000 | -16,629,000 | -82,214,000 | -5,562,000 | -6,896,000 | 0 | 0 | 0 | 0 | 0 | -95,000 | -569,000 | -362,000 | -342,000 | -118,000 | -1,042,000 | -1,737,000 | -1,375,000 | -5,584,000 | -1,403,000 | -3,776,000 | -4,716,000 | -1,995,000 | |||||||||||||||||||||||||||||
free cash flows | 359,151,000 | 544,642,000 | 25,667,000 | 262,898,000 | 363,834,000 | 305,684,000 | -629,706,000 | 209,262,000 | 145,462,000 | 136,859,000 | 299,189,000 | -117,509,000 | 262,389,000 | 268,570,000 | 162,414,000 | 198,735,000 | 80,888,000 | 222,945,000 | 106,637,000 | 158,012,000 | 55,888,000 | 129,294,000 | 225,522,000 | -722,682,000 | 102,303,000 | 287,227,000 | 105,666,000 | 137,396,000 | 58,557,000 | 174,327,000 | 21,612,000 | 8,248,000 | -114,518,000 | 18,819,000 | 86,295,000 | -194,605,000 | 78,506,000 | 78,642,000 | -64,642,000 | 91,973,000 | 63,113,000 | 7,723,000 | -11,950,000 | 8,081,000 | 24,738,000 | 15,602,000 | -26,368,000 | -28,058,000 | -25,096,000 | -26,277,000 | -36,627,000 | -21,001,000 | -41,737,000 | -16,998,000 | -48,334,000 | -21,005,000 | -27,613,000 | -13,523,000 | -8,015,000 | |||||||||||||||||||||||||||||
payments for intangible assets | -5,000,000 | 0 | -12,500,000 | 0 | 0 | 0 | -15,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -142,703,000 | -115,506,000 | -56,110,000 | -41,236,000 | -29,384,000 | -24,895,000 | -38,283,000 | -165,808,000 | -233,792,000 | -69,951,000 | -97,390,000 | -54,887,000 | -20,802,000 | -15,070,000 | -6,997,000 | -125,882,000 | -62,987,000 | -39,301,000 | -98,176,000 | -131,279,000 | -140,016,000 | -147,403,000 | -152,652,000 | -118,187,000 | -69,396,000 | -34,574,000 | -55,704,000 | -45,401,000 | -20,794,000 | -38,033,000 | -128,861,000 | -16,665,000 | -8,983,000 | -106,271,000 | -30,451,000 | -9,126,000 | -1,000,000 | -16,795,000 | -13,776,000 | 6,000 | -23,000 | -1,189,000 | 1,241,000 | -86,155,000 | -211,321,000 | -148,917,000 | -46,642,000 | -423,614,000 | -70,637,000 | -169,148,000 | -201,290,000 | -134,408,000 | -175,942,000 | -205,096,000 | -248,092,000 | -120,222,000 | ||||||||||||||||||||||||||||||||
maturities of marketable securities | 69,700,000 | 107,836,000 | 21,250,000 | 19,274,000 | 134,000 | 157,000 | 90,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -88,203,000 | -47,416,000 | -18,872,000 | 1,097,000 | -21,465,000 | 38,274,000 | 213,820,000 | -73,112,000 | -154,500,000 | -17,189,000 | -7,429,000 | -28,559,000 | -20,912,000 | -28,402,000 | -12,480,000 | -16,748,000 | -66,047,000 | -32,754,000 | -49,145,000 | -59,753,000 | -102,730,000 | -14,453,000 | -43,258,000 | -108,560,000 | -30,028,000 | 12,284,000 | -45,147,000 | -24,563,000 | -36,097,000 | -17,876,000 | -3,922,000 | -28,528,000 | -143,002,000 | -30,839,000 | -37,318,000 | -138,819,000 | -36,012,000 | -9,952,000 | -215,281,000 | 28,757,000 | -4,529,000 | 24,000 | 855,000 | 9,674,000 | 6,516,000 | 5,995,000 | 85,648,000 | 7,458,000 | 11,470,000 | -1,117,000 | -5,288,000 | -12,207,000 | 40,999,000 | -100,664,000 | 34,588,000 | 35,285,000 | 25,889,000 | 30,589,000 | 31,259,000 | 59,061,000 | ||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under stock plans | 97,925,000 | 43,430,000 | 14,884,000 | 3,239,000 | 33,059,000 | 1,282,000 | 14,483,000 | 477,000 | 7,517,000 | -48,000 | 14,379,000 | 13,988,000 | 18,126,000 | 5,297,000 | 21,294,000 | 16,398,000 | 11,016,000 | 20,028,000 | 18,709,000 | 7,783,000 | 69,194,000 | 14,619,000 | 29,516,000 | 3,111,000 | 15,191,000 | 15,481,000 | 9,462,000 | 2,437,000 | 15,448,000 | 2,595,000 | 8,210,000 | 9,093,000 | 15,725,000 | 33,736,000 | 17,505,000 | 8,363,000 | 13,886,000 | 10,219,000 | 9,565,000 | 13,913,000 | 33,778,000 | 29,180,000 | 6,539,000 | 12,779,000 | 44,833,000 | 28,364,000 | 9,780,000 | 17,777,000 | 8,914,000 | 17,894,000 | 13,421,000 | 1,073,000 | 12,512,000 | 4,129,000 | 3,383,000 | 2,434,000 | 4,227,000 | 282,000 | 550,000 | 1,562,000 | 520,000 | 74,000 | 844,000 | 95,000 | 431,000 | 23,000 | 716,000 | 238,000 | 536,000 | 86,000 | 819,000 | 48,000 | 2,907,000 | 1,137,000 | 2,026,000 | 761,000 | 789,000 | 91,000 | 1,109,000 | 8,000 | 1,266,000 | 1,271,000 | 1,774,000 | 2,871,000 | ||||
tax withholdings related to restricted and performance share vesting | -6,956,000 | -50,103,000 | -912,000 | -9,454,000 | -886,000 | -32,551,000 | -691,000 | -6,174,000 | -489,000 | -24,633,000 | -675,000 | -2,753,000 | -577,000 | -18,870,000 | -4,693,000 | -2,161,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of finance lease liabilities | -1,184,000 | -1,141,000 | -1,155,000 | -1,090,000 | -1,037,000 | -979,000 | -911,000 | -871,000 | -837,000 | -885,000 | -836,000 | -802,000 | -756,000 | -738,000 | -700,000 | -668,000 | -629,000 | -615,000 | -600,000 | -573,000 | -217,000 | -232,000 | -200,000 | -187,000 | -196,000 | -217,000 | -214,000 | -195,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of contingent consideration | -4,963,000 | -4,964,000 | -4,963,000 | -5,371,000 | -10,742,000 | 0 | -5,371,000 | -5,845,000 | -5,845,000 | -11,690,000 | 0 | -6,424,000 | -19,273,000 | 0 | 0 | -13,473,000 | 0 | -6,736,000 | -6,737,000 | -6,620,000 | -6,620,000 | -6,620,000 | -12,587,000 | -11,933,000 | 0 | 0 | -5,967,000 | -10,799,000 | -5,399,000 | 0 | -4,486,000 | -4,486,000 | -4,356,000 | -3,679,000 | -3,680,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 84,822,000 | -12,778,000 | -11,246,000 | -12,676,000 | 20,394,000 | -32,351,000 | -1,997,177,000 | -12,413,000 | 346,000 | -37,256,000 | 12,868,000 | 4,009,000 | -2,480,000 | -14,311,000 | 15,901,000 | 96,000 | 9,005,000 | -19,343,000 | 3,679,000 | 12,835,000 | 11,872,000 | 931,000 | 56,407,000 | 2,499,000 | 29,320,000 | 2,894,000 | 9,010,000 | 4,487,000 | 4,063,000 | 2,437,000 | 5,562,000 | 2,595,000 | 3,725,000 | 654,011,000 | 10,491,000 | 21,944,000 | 13,872,000 | 7,126,000 | 27,763,000 | 9,884,000 | 10,158,000 | 32,686,000 | 6,644,000 | 12,779,000 | 44,537,000 | 26,873,000 | 9,000 | 17,777,000 | 8,914,000 | 17,894,000 | 13,421,000 | 1,073,000 | 12,512,000 | 4,129,000 | 281,034,000 | 74,000 | 111,930,000 | 716,000 | 10,238,000 | 48,000 | 86,226,000 | -37,275,000 | 2,026,000 | 243,261,000 | 789,000 | -97,000 | -4,458,000 | 1,271,000 | -2,898,000 | 2,926,000 | ||||||||||||||||||
effect of exchange rates on cash, cash equivalents, and restricted cash | -2,689,000 | 841,000 | -1,197,000 | -552,000 | 3,458,000 | 128,000 | 13,000 | -676,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | 363,281,000 | 500,036,000 | 13,426,000 | 253,936,000 | 383,605,000 | 316,922,000 | -2,358,907,000 | 132,610,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 3,099,669,000 | 0 | 0 | 1,689,451,000 | 0 | 0 | 0 | 3,215,221,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 3,462,950,000 | 500,036,000 | 13,426,000 | 1,943,387,000 | 383,605,000 | 316,922,000 | -2,358,907,000 | 3,347,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of | -8,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unpaid excise tax on repurchase of common stock | 19,185,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unpaid purchases of property and equipment | 1,633,000 | 112,000 | 1,156,000 | 2,890,000 | -941,000 | 2,738,000 | 417,000 | 383,000 | 5,041,000 | -4,409,000 | 1,361,000 | 3,059,000 | -5,343,000 | -116,000 | -6,812,000 | 15,764,000 | 3,206,000 | -6,931,000 | 9,561,000 | 21,262,000 | 9,971,000 | -1,981,000 | 1,235,000 | 13,582,000 | 8,414,000 | -5,131,000 | -92,000 | 1,727,000 | 9,139,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leased assets obtained in exchange for new operating lease liabilities | 572,000 | 1,395,000 | 597,000 | 1,171,000 | 7,238,000 | 248,000 | 0 | 0 | 4,466,000 | 809,000 | 3,095,000 | 1,625,000 | 407,000 | 1,618,000 | 5,348,000 | 1,851,000 | 5,319,000 | 1,898,000 | 6,888,000 | 4,300,000 | 6,736,000 | 1,984,000 | 921,000 | 4,328,000 | 1,426,000 | 932,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leased assets obtained in exchange for new finance lease liabilities | 279,000 | 134,000 | 84,000 | 220,000 | 6,947,000 | 491,000 | 918,000 | 550,000 | 1,081,000 | 152,000 | 639,000 | 385,000 | 414,000 | 140,000 | 724,000 | 584,000 | 1,058,000 | 47,000 | 340,000 | 68,000 | 0 | 1,631,000 | 149,000 | 0 | 29,095,000 | 645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) on equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -103,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excise tax paid on repurchase of common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 7,302,000 | 177,075,000 | 844,000 | 70,196,000 | 73,186,000 | 226,983,000 | 2,691,000 | 125,026,000 | 115,867,000 | 130,206,000 | 7,107,000 | 19,705,000 | 40,073,000 | 72,992,000 | 3,472,000 | 21,859,000 | 9,876,000 | 35,657,000 | 339,000 | 13,955,000 | 32,592,000 | 23,310,000 | 855,000 | 21,155,000 | 5,959,000 | 5,991,000 | 448,000 | 2,485,000 | 988,000 | 1,892,000 | 52,000 | 118,000 | 626,000 | 3,317,000 | 2,244,000 | 210,000 | 488,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for contract dispute settlement | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unpaid purchase of intangible asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale and maturities of marketable securities | 45,494,000 | 23,388,000 | 25,247,000 | 80,389,000 | 102,245,000 | 81,559,000 | 73,738,000 | 97,298,000 | 53,189,000 | 21,163,000 | 14,479,000 | 43,251,000 | 258,000 | 261,000 | 124,136,000 | 71,901,000 | 35,213,000 | 46,879,000 | 156,933,000 | 136,082,000 | 173,576,000 | 151,939,000 | 113,659,000 | 71,543,000 | 28,278,000 | 44,888,000 | 52,346,000 | 27,662,000 | 31,032,000 | 11,110,000 | 20,130,000 | 2,164,000 | 112,310,000 | 10,202,000 | 13,923,000 | 12,778,000 | 51,114,000 | 16,143,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized loss on equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long term investments | 0 | -24,848,000 | 0 | 0 | 0 | 0 | -95,468,000 | 0 | 0 | 1,000 | -8,937,000 | 0 | 0 | 0 | -123,891,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | 0 | 0 | -105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized and unrealized gain on equity investments | 12,982,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on long term investments | -99,947,000 | -34,054,000 | 26,654,000 | -41,811,000 | 5,318,000 | 15,448,000 | 660,000 | 24,897,000 | 46,585,000 | -4,322,000 | 27,450,000 | -26,765,000 | 27,709,000 | 48,132,000 | -15,755,000 | -2,339,000 | 22,182,000 | 9,949,000 | 34,641,000 | -22,679,000 | 21,932,000 | -23,045,000 | 19,574,000 | 5,814,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of long term investments | 0 | 0 | 0 | 45,000 | 0 | 1,145,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash, cash equivalents, restricted cash and investments | 2,715,000 | -1,891,000 | -199,000 | 1,530,000 | 988,000 | 210,000 | 148,000 | -1,559,000 | 172,000 | -2,331,000 | -2,136,000 | 2,532,000 | 993,000 | 1,560,000 | -221,000 | 187,000 | -284,000 | 126,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, restricted cash and investments | 96,105,000 | 310,074,000 | -130,352,000 | 255,198,000 | 178,566,000 | 199,299,000 | 58,457,000 | 201,442,000 | 127,650,000 | 156,846,000 | 14,327,000 | 171,125,000 | 283,524,000 | -787,918,000 | 130,689,000 | 285,780,000 | 116,539,000 | 135,713,000 | 51,798,000 | 183,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and investments at beginning of period | 0 | 0 | 2,953,120,000 | 0 | 0 | 2,059,160,000 | 0 | 0 | 0 | 1,514,765,000 | 0 | 0 | 0 | 1,833,707,000 | 0 | 0 | 0 | 1,164,986,000 | 0 | 0 | 0 | 900,434,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, restricted cash and investments at end of period | 96,105,000 | 310,074,000 | 2,822,768,000 | 260,897,000 | 255,198,000 | 178,566,000 | 2,258,459,000 | 58,457,000 | 201,442,000 | 127,650,000 | 1,671,611,000 | 14,327,000 | 171,125,000 | 283,524,000 | 1,045,789,000 | 130,689,000 | 285,780,000 | 116,539,000 | 1,300,699,000 | 51,798,000 | 183,671,000 | 34,143,000 | 895,374,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign exchange losses and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to common stock and additional paid in capital in connection with conversions of 1.25% convertible senior notes due 2020 | 12,007,000 | 6,830,000 | 0 | 1,000 | 1,628,000 | 328,382,000 | 0 | 0 | 0 | 4,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of acquisition-related contingent consideration | 3,313,000 | 6,382,000 | 1,673,000 | 2,910,000 | 4,632,000 | 5,526,000 | 3,595,000 | 7,109,000 | 6,054,000 | 6,627,000 | 3,122,000 | 3,281,000 | 6,608,000 | 6,671,000 | 7,465,000 | 4,720,000 | 7,303,000 | 6,685,000 | 9,618,000 | -16,343,000 | 7,073,000 | 7,356,000 | 7,139,000 | 8,012,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid | 75,000 | 0 | 120,000 | 0 | 134,000 | 0 | 134,000 | 0 | 3,326,000 | 0 | 3,046,000 | 846,000 | 5,048,000 | 6,028,000 | 831,000 | 839,000 | 4,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under stock plans net of tax withholding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long term investment | -8,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of long term investment | 1,080,000 | 0 | 12,714,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to common stock and additional paid in capital in connection with conversions of 0.375% convertible senior notes due 2018 | 7,664,000 | 2,000 | 2,000 | 27,000 | 3,000 | 7,000 | 16,872,000 | 334,162,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on long term investments | 13,207,000 | -20,989,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development impairment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense related to senior note conversions | 0 | 0 | 751,000 | 54,130,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid in connection with senior note conversions | 0 | 0 | -837,000 | -8,097,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue—collaborative agreements | -2,868,000 | -3,215,000 | -3,214,000 | -3,215,000 | -3,214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | 109,000 | 1,880,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct financing arrangements repayments | 0 | 0 | 0 | -445,000 | -320,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rates on cash and cash equivalents | -38,000 | 100,000 | 35,000 | 7,000 | -3,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -41,140,000 | 55,176,000 | -39,582,000 | 9,296,000 | -18,359,000 | 59,292,000 | -36,873,000 | -33,957,000 | -22,036,000 | -2,571,000 | -15,669,000 | -21,710,000 | 4,037,000 | -45,426,000 | -53,078,000 | -51,871,000 | -26,512,000 | -31,702,000 | 3,044,000 | -35,729,000 | -43,357,000 | -40,035,000 | -40,036,000 | -44,794,000 | -45,564,000 | -40,157,000 | -24,494,000 | -18,439,000 | -22,147,000 | -15,837,000 | -20,520,000 | -17,306,000 | -30,211,000 | -25,145,000 | -20,131,000 | -37,526,000 | -25,976,000 | -63,600,000 | -37,715,000 | -40,767,000 | -43,012,000 | -26,900,000 | -55,784,000 | -67,492,000 | -38,411,000 | -17,541,000 | -13,441,000 | |||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, restricted cash and investments | -5,060,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted investments | 1,000 | 17,000 | -41,000 | -16,000 | 47,000 | -11,000 | 13,877,000 | 110,000 | 135,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -228,537,000 | -290,520,000 | 72,244,000 | 136,176,000 | 13,920,000 | -7,612,000 | 41,757,000 | 72,885,000 | -28,029,000 | 53,887,000 | 61,694,000 | 13,637,000 | 1,437,000 | -27,344,000 | 53,456,000 | -74,209,000 | 17,086,000 | 106,149,000 | 11,378,000 | -12,291,000 | -54,963,000 | 55,788,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 652,343,000 | 0 | 0 | 0 | 521,439,000 | 0 | 0 | 0 | 452,297,000 | 0 | 0 | 471,429,000 | 0 | 0 | 224,057,000 | 0 | 0 | 273,164,000 | 0 | 0 | 417,912,000 | 0 | 0 | 449,824,000 | 0 | 0 | 178,767,000 | 0 | 0 | 108,854,000 | 0 | 0 | 18,861,000 | 0 | 0 | 11,494,000 | 0 | 0 | 0 | 132,180,000 | 0 | 0 | 0 | 29,698,000 | 0 | 0 | 0 | 22,928,000 | 0 | 0 | 0 | 43,368,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -228,537,000 | 676,292,000 | 89,931,000 | 361,823,000 | 72,244,000 | 92,445,000 | -169,961,000 | 657,615,000 | 75,638,000 | 6,120,000 | 17,859,000 | 421,822,000 | -24,260,000 | -30,321,000 | 436,585,000 | 13,920,000 | -7,612,000 | 265,814,000 | -18,480,000 | 25,708,000 | 231,855,000 | -46,746,000 | -18,769,000 | 377,843,000 | -25,284,000 | 9,342,000 | 404,746,000 | 253,189,000 | -24,809,000 | 139,098,000 | 72,885,000 | -28,029,000 | 162,741,000 | 61,694,000 | 13,637,000 | 20,298,000 | 79,983,000 | -12,866,000 | 48,804,000 | -37,703,000 | 12,020,000 | -67,659,000 | 104,836,000 | 53,456,000 | -74,209,000 | 17,086,000 | 135,847,000 | 15,391,000 | -7,708,000 | 11,378,000 | 10,637,000 | 7,192,000 | -28,457,000 | -54,963,000 | 99,156,000 | |||||||||||||||||||||||||||||||||
reclassification to common stock and additional paid in capital in connection with conversions of 4.75% convertible senior notes due 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 75,638,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt exchange expense on senior note conversions | 0 | 0 | 265,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on long term investment | 23,758,000 | -24,301,000 | 854,000 | 2,950,000 | 466,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax provision from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid in connection with exchange of 4.75% convertible senior notes due 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to additional paid in capital in connection with conversions or exchanges of 4.75% convertible senior notes due 2015 | 43,635,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment financed by direct financing lease | 8,565,000 | 10,444,000 | 7,806,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to additional paid in capital in connection with conversions or exchange of 4.75% convertible senior notes due 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization of debt discounts | 11,058,000 | 10,604,000 | 11,178,000 | 11,266,000 | 11,835,000 | 9,871,000 | 9,698,000 | 9,623,000 | 4,568,000 | 8,053,000 | 7,734,000 | 7,576,000 | 7,404,000 | 7,234,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
incomes taxes paid | 14,000 | -24,000 | 3,000 | 70,000 | 13,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax provision from stock based compensation | -4,966,000 | 21,000 | -1,760,000 | 3,833,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible senior notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency translation change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to common stock and additional paid in capital in connection with conversion of pfizer convertible subordinated note due 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to common stock and additional paid in capital in connection with conversions or exchanges of 4.75% convertible senior notes due 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to additional paid in capital in connection with repurchase of 4.75% convertible senior notes due 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock based compensation | 43,000 | 0 | 31,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on long term investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue — collaborative agreements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
direct financing arrangement repayments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | 102,261,000 | 1,562,000 | 520,000 | 95,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of restricted investments | 125,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to additional paid in capital in connection with exchange of 4.75% convertible senior notes due 2015 | 210,000 | 0 | 4,446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification to additional paid in capital in connection with conversion of pfizer convertible subordinated note due 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on restricted cash and investments and marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt exchange expense | 1,491,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued and other current liabilities | -9,080,000 | 10,968,000 | -8,264,000 | -7,127,000 | 8,184,000 | -2,416,000 | 989,000 | -20,893,000 | 20,413,000 | -6,213,000 | 4,627,000 | -15,433,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue — product revenues | 2,988,000 | 3,673,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of marketable securities | 136,000 | 157,000 | 97,000 | 167,000 | 339,000 | 530,000 | 576,000 | 1,321,000 | 10,272,000 | 6,822,000 | 6,123,000 | 4,024,000 | 3,161,000 | 9,537,000 | 4,184,000 | 89,630,000 | 94,549,000 | 60,045,000 | 30,879,000 | 118,515,000 | 67,803,000 | 322,192,000 | 102,679,000 | 129,894,000 | 85,074,000 | 136,305,000 | 87,136,000 | 323,068,000 | 206,350,000 | 227,321,000 | 174,113,000 | 202,864,000 | 207,791,000 | 186,724,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash reclassification to additional paid in capital in connection with conversion of pfizer convertible subordinated note due 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash reclassification to additional paid in capital in connection with exchange of 4.75% convertible senior notes due 2015 | 31,322,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paid in connection with exchange of 4.75% convertible senior notes due 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges | 0 | 1,125,000 | 406,000 | 509,000 | 123,000 | -73,000 | 107,000 | 201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt redemption | 0 | 0 | 3,988,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 10,000 | -5,642,000 | -5,589,000 | -5,653,000 | 36,278,000 | 418,000 | -499,000 | 649,000 | -507,000 | -2,371,000 | -2,521,000 | -6,149,000 | 2,023,000 | 1,386,000 | -3,854,000 | -1,341,000 | -3,674,000 | -3,514,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of marketable securities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in) operating activities | 102,823,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of offering costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes, net of offering costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt repurchases | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of convertible senior notes and convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by investing activities | 3,066,000 | 9,372,000 | 2,927,000 | 90,749,000 | 26,694,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash and cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation expense on executive loans | 0 | 0 | 0 | 18,000 | 57,000 | 0 | 0 | 18,000 | 19,000 | 18,000 | 19,000 | 19,000 | 18,000 | 98,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on long-term investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-term investments | 0 | 2,500,000 | 0 | 2,747,000 | 1,900,000 | 13,350,000 | 814,000 | 1,900,000 | 9,326,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes and convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on long-term investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of short-term investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of pfizer convertible subordinated note | 0 | 10,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of short term investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from discontinued operations | -153,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring charges and impairment of long-lived assets | 1,236,000 | 299,000 | 447,000 | 342,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on derivative financial instruments | 17,000 | 2,000 | -39,000 | 126,000 | -16,000 | 216,000 | 77,000 | 177,000 | 112,000 | -200,000 | -108,000 | 45,000 | 1,464,000 | -155,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on long-term investments | 0 | 0 | 0 | -809,000 | -434,000 | -22,000 | -123,000 | 42,000 | -125,000 | -981,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from continuing operating activities | 15,602,000 | -26,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from discontinued activities | -191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of long-term investments | 0 | 0 | 0 | 809,000 | 0 | 105,000 | 1,828,000 | 704,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of equipment | 137,000 | 767,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by (used in) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption/repurchase of convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of convertible senior and subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by (used in) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate on cash and cash equivalents | -2,000 | 7,000 | 7,000 | -4,000 | 61,000 | -27,000 | -25,000 | 3,000 | -33,000 | -7,000 | 12,000 | -69,000 | -179,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | -12,866,000 | 37,310,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring (credits) charges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchase of convertible subordinated notes | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of proteome facility and equipment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible subordinated notes | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on long-term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash purchased in-process research and development | -414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used) in discontinued activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of maxia pharmaceuticals, inc. | -3,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of convertible subordinated notes | 0 | 0 | 0 | 242,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of deferred compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on long term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of long term investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities of discontinued operation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used in) investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain on long term investments. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of proteome facility | 59,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | 199,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt instruments and equity received in exchange for goods or services provided | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of long-term investments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans to executive officers | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash other expenses | -17,003,000 | 39,553,000 | 2,626,000 | 0 | 0 | 393,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation | 121,000 | 122,000 | 125,000 | 286,000 | 498,000 | 501,000 | 1,081,000 | 867,000 | 1,461,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of maxia pharmaceuticals, net of cash acquired | -989,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of accounting change | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation on restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of prepaid and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity received in exchange for goods or services provided | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in certain assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased in-process research and development | 0 | 28,116,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
compensation expense on loans to executive officers | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term investments | 0 | -5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses from joint venture | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private equity offering | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of convertible subordinated notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations and note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flow for acquisition of subsidiaries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tangible assets acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and other intangible assets acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs incurred | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred compensation assumed | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) in investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain/loss on derivative financial instruments | -140,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt instruments or equity received in exchange for goods or services provided | -2,688,000 |
