Quarterly
Annual
| Unit: USD | 2025-07-25 | 2025-04-25 | 2025-01-24 | 2024-10-25 | 2024-07-26 | 2024-04-26 | 2024-01-26 | 2023-10-27 | 2023-07-28 | 2023-04-28 | 2023-01-27 | 2022-10-28 | 2022-07-29 | 2022-04-29 | 2022-01-28 | 2021-10-29 | 2021-07-30 | 2021-04-30 | 2021-01-29 | 2020-10-30 | 2020-07-31 | 2020-04-24 | 2020-01-24 | 2019-10-25 | 2019-07-26 | 2019-04-26 | 2019-01-25 | 2018-10-26 | 2018-07-27 | 2018-04-27 | 2018-01-26 | 2017-10-27 | 2017-07-28 | 2017-04-28 | 2017-01-27 | 2016-10-28 | 2016-07-29 | 2016-04-29 | 2016-01-29 | 2015-10-30 | 2015-07-31 | 2015-04-24 | 2015-01-23 | 2014-10-24 | 2014-07-25 | 2014-04-25 | 2014-01-24 | 2013-10-25 | 2013-07-26 | 2013-04-26 | 2013-01-25 | 2012-10-26 | 2012-07-27 | 2012-04-27 | 2012-01-27 | 2011-10-28 | 2011-07-29 | 2011-04-29 | 2011-01-28 | 2010-10-29 | 2010-07-30 | 2010-04-30 | 2010-01-29 | 2009-10-30 | 2009-07-31 | 2009-04-24 | 2009-01-23 | 2008-10-24 | 2008-07-25 | 2008-04-25 | 2008-01-25 | 2007-10-26 | 2007-07-27 | 2007-04-27 | 2007-01-26 | 2006-10-27 | 2006-07-28 | 2006-04-30 | 2006-01-27 | 2005-10-28 | 2005-07-29 | 2005-04-30 | 2004-07-30 | 2004-04-30 | 2004-01-30 | 2003-10-31 | 2003-08-01 | 2003-04-30 | 2003-01-24 | 2002-10-25 | 2002-07-26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 233,000,000 | 340,000,000 | 299,000,000 | 299,000,000 | 248,000,000 | 291,000,000 | 313,000,000 | 233,000,000 | 149,000,000 | 245,000,000 | 65,000,000 | 750,000,000 | 214,000,000 | 259,000,000 | 252,000,000 | 224,000,000 | 202,000,000 | 334,000,000 | 182,000,000 | 137,000,000 | 77,000,000 | 196,000,000 | 277,000,000 | 243,000,000 | 103,000,000 | 396,000,000 | 249,000,000 | 241,000,000 | 283,000,000 | 271,000,000 | -506,000,000 | 175,000,000 | 136,000,000 | 190,000,000 | 146,000,000 | 109,000,000 | 64,000,000 | -8,000,000 | 153,000,000 | 114,000,000 | -30,000,000 | 134,900,000 | 176,800,000 | 159,800,000 | 88,400,000 | 197,000,000 | 192,100,000 | 166,800,000 | 81,600,000 | 173,800,000 | 158,100,000 | 109,600,000 | 63,800,000 | 180,700,000 | 119,600,000 | 165,600,000 | 139,500,000 | 194,200,000 | 172,500,000 | 164,600,000 | 141,800,000 | 145,179,000 | 107,880,000 | 95,677,000 | 51,664,000 | 75,084,000 | -75,392,000 | 49,181,000 | 37,672,000 | 89,820,000 | 101,823,000 | 83,758,000 | 34,337,000 | 89,621,000 | 66,514,000 | 86,930,000 | 54,670,000 | 59,221,000 | 76,393,000 | 70,718,000 | 60,120,000 | 63,436,000 | 46,862,000 | 36,449,000 | 40,152,000 | 48,413,000 | 27,073,000 | 24,823,000 | 19,671,000 | 15,813,000 | 16,165,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 51,000,000 | 53,000,000 | 64,000,000 | 63,000,000 | 63,000,000 | 64,000,000 | 63,000,000 | 64,000,000 | 64,000,000 | 66,000,000 | 65,000,000 | 59,000,000 | 58,000,000 | 51,000,000 | 51,000,000 | 46,000,000 | 46,000,000 | 48,000,000 | 54,000,000 | 56,000,000 | 49,000,000 | 47,000,000 | 47,000,000 | 50,000,000 | 49,000,000 | 48,000,000 | 51,000,000 | 49,000,000 | 49,000,000 | 48,000,000 | 48,000,000 | 51,000,000 | 51,000,000 | 53,000,000 | 56,000,000 | 57,000,000 | 60,000,000 | 77,000,000 | 66,000,000 | 67,000,000 | 69,000,000 | 72,600,000 | 79,500,000 | 77,600,000 | 77,500,000 | 82,100,000 | 83,600,000 | 82,500,000 | 85,900,000 | 89,100,000 | 86,400,000 | 86,700,000 | 82,400,000 | 82,600,000 | 73,600,000 | 68,400,000 | 68,500,000 | 42,300,000 | 41,000,000 | 41,600,000 | 40,700,000 | 40,037,000 | 40,774,000 | 42,148,000 | 43,041,000 | ||||||||||||||||||||||||||
non-cash operating lease cost | 11,000,000 | 10,000,000 | 10,000,000 | 11,000,000 | 10,000,000 | 11,000,000 | 11,000,000 | 12,000,000 | 11,000,000 | 12,000,000 | 13,000,000 | 13,000,000 | 14,000,000 | 15,000,000 | 12,000,000 | 15,000,000 | 13,000,000 | 14,000,000 | 12,000,000 | 13,000,000 | 13,000,000 | 12,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 83,000,000 | 95,000,000 | 103,000,000 | 103,000,000 | 85,000,000 | 88,000,000 | 89,000,000 | 93,000,000 | 87,000,000 | 74,000,000 | 93,000,000 | 78,000,000 | 67,000,000 | 66,000,000 | 64,000,000 | 62,000,000 | 53,000,000 | 48,000,000 | 46,000,000 | 49,000,000 | 54,000,000 | 35,000,000 | 36,000,000 | 40,000,000 | 42,000,000 | 37,000,000 | 43,000,000 | 38,000,000 | 40,000,000 | 36,000,000 | 38,000,000 | 39,000,000 | 48,000,000 | 46,000,000 | 46,000,000 | 51,000,000 | 52,000,000 | 61,000,000 | 63,000,000 | 59,000,000 | 77,000,000 | 63,200,000 | 66,000,000 | 67,800,000 | 62,300,000 | 67,200,000 | 71,900,000 | 67,600,000 | 66,300,000 | 65,100,000 | 67,300,000 | 65,000,000 | 79,200,000 | 59,800,000 | 76,700,000 | 63,000,000 | 58,100,000 | 48,200,000 | 45,000,000 | 37,700,000 | 44,300,000 | 37,713,000 | 36,658,000 | 33,245,000 | 52,184,000 | 42,157,000 | 34,430,000 | 27,762,000 | 36,405,000 | 34,887,000 | 34,296,000 | 38,370,000 | 40,411,000 | ||||||||||||||||||
deferred income taxes | 9,000,000 | 10,000,000 | -41,000,000 | -52,000,000 | -17,000,000 | 55,000,000 | 11,000,000 | -7,000,000 | -6,000,000 | -29,000,000 | -7,000,000 | -555,000,000 | -15,000,000 | -78,000,000 | -34,000,000 | -17,000,000 | -15,000,000 | -5,000,000 | 6,000,000 | 0 | -16,000,000 | -7,000,000 | 18,000,000 | 4,000,000 | 1,000,000 | -26,000,000 | 19,000,000 | 214,000,000 | 42,000,000 | 2,000,000 | 17,000,000 | 45,000,000 | 9,000,000 | 19,000,000 | -9,000,000 | -25,000,000 | -28,000,000 | -51,000,000 | -4,800,000 | 3,700,000 | -9,800,000 | 8,200,000 | -45,100,000 | -22,500,000 | 1,700,000 | -10,100,000 | -18,000,000 | 3,100,000 | 7,200,000 | -47,800,000 | -23,400,000 | 14,100,000 | -10,800,000 | -37,000,000 | 7,400,000 | -8,894,000 | -487,000 | 163,000 | -2,082,000 | -36,891,000 | -30,634,000 | -31,718,000 | -9,128,000 | 21,784,000 | -39,306,000 | -17,706,000 | -17,803,000 | 1,531,000 | |||||||||||||||||||||||
other items | 46,000,000 | -60,000,000 | 54,000,000 | -19,000,000 | -17,000,000 | 31,000,000 | -25,000,000 | -2,000,000 | 2,000,000 | 58,000,000 | -61,000,000 | -66,000,000 | -19,000,000 | -23,000,000 | -16,000,000 | 4,000,000 | -11,000,000 | 7,000,000 | 3,000,000 | 25,000,000 | 17,000,000 | -29,000,000 | 7,000,000 | 6,000,000 | -6,000,000 | -3,000,000 | 3,000,000 | 8,000,000 | -19,000,000 | -3,000,000 | -10,000,000 | 5,000,000 | 2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisitions of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 466,000,000 | -323,000,000 | -34,000,000 | -197,000,000 | 335,000,000 | -228,000,000 | 10,000,000 | -147,000,000 | 332,000,000 | -165,000,000 | 112,000,000 | -51,000,000 | 364,000,000 | -450,000,000 | -155,000,000 | 5,000,000 | 287,000,000 | -146,000,000 | 11,000,000 | -194,000,000 | 391,000,000 | -156,000,000 | -41,000,000 | -237,000,000 | 672,000,000 | -350,000,000 | -104,000,000 | -154,000,000 | 423,000,000 | -264,000,000 | -157,000,000 | -69,000,000 | 218,000,000 | -127,000,000 | -56,000,000 | -47,000,000 | 311,000,000 | -206,000,000 | 1,000,000 | -172,000,000 | 361,000,000 | -111,900,000 | -35,700,000 | -49,100,000 | 271,500,000 | -270,000,000 | 4,100,000 | -55,900,000 | 265,200,000 | -170,000,000 | -19,800,000 | -31,300,000 | 244,200,000 | -146,200,000 | -59,800,000 | -29,400,000 | 145,000,000 | -195,000,000 | -95,000,000 | -72,700,000 | 100,000,000 | -13,354,000 | -139,663,000 | 14,462,000 | 117,255,000 | -101,575,000 | 19,060,000 | 60,916,000 | 150,291,000 | -114,250,000 | -79,199,000 | -22,364,000 | 188,072,000 | -152,235,000 | -38,376,000 | -22,807,000 | 38,187,000 | -46,663,000 | -41,882,000 | ||||||||||||
inventories | 54,000,000 | 81,000,000 | 50,000,000 | -103,000,000 | -29,000,000 | -55,000,000 | -9,000,000 | 9,000,000 | 37,000,000 | 8,000,000 | 69,000,000 | -12,000,000 | -28,000,000 | -37,000,000 | -12,000,000 | -47,000,000 | 6,000,000 | -8,000,000 | 10,000,000 | 20,000,000 | 9,000,000 | -32,000,000 | -2,000,000 | 5,000,000 | 15,000,000 | -31,000,000 | -14,000,000 | 11,000,000 | 25,000,000 | -28,000,000 | 10,000,000 | 35,000,000 | 20,000,000 | -38,000,000 | -28,000,000 | -16,000,000 | 17,000,000 | 5,000,000 | 23,000,000 | 68,000,000 | -47,000,000 | -28,700,000 | -10,300,000 | -3,200,000 | 18,100,000 | -4,300,000 | -2,300,000 | 700,000 | 22,900,000 | 33,400,000 | 40,300,000 | -9,500,000 | -42,200,000 | -7,700,000 | 9,500,000 | -25,100,000 | 6,800,000 | -11,300,000 | -12,500,000 | 5,700,000 | 22,500,000 | -41,203,000 | -11,231,000 | 774,000 | -440,000 | 21,085,000 | -3,945,000 | -14,756,000 | 6,742,000 | -10,198,000 | 2,519,000 | -4,558,000 | -3,145,000 | 6,413,000 | -4,700,000 | 8,715,000 | -520,000 | -7,850,000 | -24,832,000 | ||||||||||||
other operating assets | 110,000,000 | -19,000,000 | 39,000,000 | -156,000,000 | 49,000,000 | 9,000,000 | -45,000,000 | -83,000,000 | 57,000,000 | -55,000,000 | 16,000,000 | -25,000,000 | 1,000,000 | 5,000,000 | 29,000,000 | -25,000,000 | -43,000,000 | 1,000,000 | 7,000,000 | 6,000,000 | 37,000,000 | -18,000,000 | 59,000,000 | -31,000,000 | -23,000,000 | -24,000,000 | 5,000,000 | -35,000,000 | -10,000,000 | -33,000,000 | 71,000,000 | -15,000,000 | -33,000,000 | 17,000,000 | 32,000,000 | 27,000,000 | 23,000,000 | 42,000,000 | 17,000,000 | 2,700,000 | -12,500,000 | 35,900,000 | -13,100,000 | -3,700,000 | -14,600,000 | 39,100,000 | 53,800,000 | -18,000,000 | -42,400,000 | 10,200,000 | -27,100,000 | 12,200,000 | -36,700,000 | -2,100,000 | -10,400,000 | 900,000 | -900,000 | -3,900,000 | 9,900,000 | ||||||||||||||||||||||||||||||||
accounts payable | -107,000,000 | 69,000,000 | -113,000,000 | 113,000,000 | -77,000,000 | 120,000,000 | -11,000,000 | 70,000,000 | -56,000,000 | -34,000,000 | -145,000,000 | 62,000,000 | -90,000,000 | 171,000,000 | -1,000,000 | 62,000,000 | -51,000,000 | 81,000,000 | -33,000,000 | -30,000,000 | -29,000,000 | 41,000,000 | -1,000,000 | 38,000,000 | -195,000,000 | 44,000,000 | 26,000,000 | 50,000,000 | -177,000,000 | 147,000,000 | 81,000,000 | 92,000,000 | -58,000,000 | 81,000,000 | 26,000,000 | 17,000,000 | -30,000,000 | 60,000,000 | -53,000,000 | -27,000,000 | -33,000,000 | 84,500,000 | -13,800,000 | 30,200,000 | -62,300,000 | 57,700,000 | -29,000,000 | -2,900,000 | -37,900,000 | 41,100,000 | -29,900,000 | -28,000,000 | 41,900,000 | 21,800,000 | -56,000,000 | 22,800,000 | 22,800,000 | 41,000,000 | 16,300,000 | 15,800,000 | -34,400,000 | 43,060,000 | 16,498,000 | -2,357,000 | -14,501,000 | 15,187,000 | -25,823,000 | 13,740,000 | -30,073,000 | 53,896,000 | 6,312,000 | -26,095,000 | -14,082,000 | 32,143,000 | -2,759,000 | 8,344,000 | -1,139,000 | 1,333,000 | 6,300,000 | ||||||||||||
accrued expenses | -240,000,000 | 156,000,000 | -10,000,000 | 137,000,000 | -221,000,000 | 129,000,000 | -64,000,000 | 137,000,000 | -89,000,000 | 14,000,000 | -9,000,000 | 100,000,000 | -208,000,000 | 96,000,000 | -1,000,000 | 36,000,000 | -242,000,000 | 195,000,000 | 8,000,000 | 117,000,000 | -186,000,000 | 96,000,000 | 42,000,000 | -38,000,000 | -277,000,000 | 127,000,000 | 77,000,000 | 59,000,000 | -221,000,000 | 104,000,000 | 126,000,000 | 67,000,000 | -135,000,000 | 35,000,000 | 17,000,000 | 60,000,000 | -198,000,000 | 108,000,000 | 10,000,000 | 31,000,000 | -119,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue and financed unearned services revenue | -48,000,000 | 300,000,000 | 72,000,000 | -72,000,000 | -92,000,000 | 146,000,000 | 81,000,000 | -108,000,000 | -133,000,000 | 93,000,000 | 46,000,000 | -61,000,000 | -32,000,000 | 338,000,000 | 143,000,000 | -15,000,000 | -82,000,000 | 183,000,000 | 128,000,000 | 40,000,000 | -158,000,000 | 147,000,000 | 104,000,000 | -43,000,000 | -154,000,000 | 326,000,000 | 146,000,000 | -42,000,000 | -87,000,000 | 226,000,000 | 81,000,000 | -76,000,000 | -107,000,000 | 111,000,000 | 31,000,000 | -96,000,000 | -83,000,000 | 238,000,000 | 85,000,000 | -16,000,000 | -121,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
long-term taxes payable | 2,000,000 | -123,000,000 | 7,000,000 | -95,000,000 | 4,000,000 | 1,000,000 | 3,000,000 | -111,000,000 | 1,000,000 | 6,000,000 | 2,000,000 | -85,000,000 | 1,000,000 | 21,000,000 | -1,000,000 | -57,000,000 | -8,000,000 | -6,000,000 | -5,000,000 | -52,000,000 | 6,000,000 | -30,000,000 | -84,000,000 | -46,000,000 | -3,000,000 | -104,000,000 | 3,000,000 | -68,000,000 | 5,000,000 | -9,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating liabilities | 3,000,000 | 1,000,000 | -1,000,000 | 0 | 2,000,000 | -2,000,000 | 1,000,000 | -1,000,000 | 2,000,000 | 1,000,000 | -1,000,000 | -1,000,000 | 13,000,000 | -3,000,000 | 1,000,000 | -18,000,000 | -2,000,000 | -2,000,000 | -1,000,000 | -2,000,000 | -1,000,000 | 10,000,000 | -12,000,000 | 5,000,000 | -9,000,000 | 3,000,000 | 6,000,000 | -5,000,000 | -9,000,000 | -4,700,000 | -4,300,000 | -7,300,000 | 23,600,000 | 28,500,000 | 7,700,000 | 3,200,000 | 5,000,000 | 18,500,000 | 9,700,000 | 1,700,000 | 4,100,000 | -19,800,000 | 6,500,000 | 6,100,000 | 12,200,000 | -10,400,000 | -7,600,000 | 1,800,000 | 18,100,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 673,000,000 | 675,000,000 | 385,000,000 | 105,000,000 | 341,000,000 | 613,000,000 | 484,000,000 | 135,000,000 | 453,000,000 | 235,000,000 | 377,000,000 | 214,000,000 | 281,000,000 | 411,000,000 | 260,000,000 | 298,000,000 | 242,000,000 | 559,000,000 | 373,000,000 | 161,000,000 | 240,000,000 | 383,000,000 | 420,000,000 | -53,000,000 | 310,000,000 | 399,000,000 | 451,000,000 | 165,000,000 | 326,000,000 | 494,000,000 | 420,000,000 | 314,000,000 | 250,000,000 | 365,000,000 | 235,000,000 | 158,000,000 | 228,000,000 | 345,000,000 | 355,000,000 | 145,000,000 | 129,000,000 | 396,600,000 | 274,600,000 | 381,400,000 | 215,500,000 | 369,500,000 | 331,800,000 | 362,500,000 | 285,800,000 | 455,600,000 | 365,100,000 | 336,400,000 | 229,200,000 | 582,600,000 | 269,200,000 | 370,200,000 | 240,600,000 | 440,800,000 | 363,500,000 | 364,700,000 | 177,300,000 | 474,558,000 | 194,913,000 | 267,295,000 | 38,234,000 | 195,595,000 | 236,000,000 | 207,440,000 | 250,195,000 | 293,301,000 | 287,014,000 | 227,672,000 | 200,899,000 | 210,747,000 | 250,307,000 | 238,838,000 | 164,564,000 | 171,928,000 | 140,919,000 | ||||||||||||
capex | -53,000,000 | -35,000,000 | -47,000,000 | -45,000,000 | -41,000,000 | -46,000,000 | -36,000,000 | -38,000,000 | -35,000,000 | -39,000,000 | -58,000,000 | -77,000,000 | -65,000,000 | -68,000,000 | -61,000,000 | -46,000,000 | -51,000,000 | -38,000,000 | -32,000,000 | -40,000,000 | -52,000,000 | -24,000,000 | -32,000,000 | -36,000,000 | -32,000,000 | -35,000,000 | -31,000,000 | -43,000,000 | -64,000,000 | -48,000,000 | -32,000,000 | -29,000,000 | -36,000,000 | -38,000,000 | -45,000,000 | -56,000,000 | -36,000,000 | -35,000,000 | -41,000,000 | -46,000,000 | -38,000,000 | -37,200,000 | -28,600,000 | -51,100,000 | -58,400,000 | -56,000,000 | -57,900,000 | -42,200,000 | -65,300,000 | -63,600,000 | -110,700,000 | -67,100,000 | -61,900,000 | -124,200,000 | -91,300,000 | -93,300,000 | -98,300,000 | -72,900,000 | -66,300,000 | -43,300,000 | -40,200,000 | -38,378,000 | -44,557,000 | -24,467,000 | -15,900,000 | -134,756,000 | -64,921,000 | -16,835,000 | -65,812,000 | -63,433,000 | -63,334,000 | -30,942,000 | -14,722,000 | -53,417,000 | -24,484,000 | -54,238,000 | -16,532,000 | -36,439,000 | -28,431,000 | ||||||||||||
free cash flows | 620,000,000 | 640,000,000 | 338,000,000 | 60,000,000 | 300,000,000 | 567,000,000 | 448,000,000 | 97,000,000 | 418,000,000 | 196,000,000 | 319,000,000 | 137,000,000 | 216,000,000 | 343,000,000 | 199,000,000 | 252,000,000 | 191,000,000 | 521,000,000 | 341,000,000 | 121,000,000 | 188,000,000 | 359,000,000 | 388,000,000 | -89,000,000 | 278,000,000 | 364,000,000 | 420,000,000 | 122,000,000 | 262,000,000 | 446,000,000 | 388,000,000 | 285,000,000 | 214,000,000 | 327,000,000 | 190,000,000 | 102,000,000 | 192,000,000 | 310,000,000 | 314,000,000 | 99,000,000 | 91,000,000 | 359,400,000 | 246,000,000 | 330,300,000 | 157,100,000 | 313,500,000 | 273,900,000 | 320,300,000 | 220,500,000 | 392,000,000 | 254,400,000 | 269,300,000 | 167,300,000 | 458,400,000 | 177,900,000 | 276,900,000 | 142,300,000 | 367,900,000 | 297,200,000 | 321,400,000 | 137,100,000 | 436,180,000 | 150,356,000 | 242,828,000 | 22,334,000 | 60,839,000 | 171,079,000 | 190,605,000 | 184,383,000 | 229,868,000 | 223,680,000 | 196,730,000 | 186,177,000 | 157,330,000 | 225,823,000 | 184,600,000 | 148,032,000 | 135,489,000 | 112,488,000 | ||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investments | -741,000,000 | -494,000,000 | -406,000,000 | -402,000,000 | -480,000,000 | -972,000,000 | -803,000,000 | -289,000,000 | -571,000,000 | -507,000,000 | -342,000,000 | -287,000,000 | -133,000,000 | -11,000,000 | -1,000,000 | -1,000,000 | -5,000,000 | -1,000,000 | -1,000,000 | -1,000,000 | -2,000,000 | -1,000,000 | -3,000,000 | -5,000,000 | -4,000,000 | -19,000,000 | -2,000,000 | -1,000,000 | -19,000,000 | -127,000,000 | -653,000,000 | -334,000,000 | -275,000,000 | -594,000,000 | -588,000,000 | -510,000,000 | -285,000,000 | -420,000,000 | -283,000,000 | -648,000,000 | -238,000,000 | -1,165,300,000 | -828,900,000 | -270,900,000 | -331,700,000 | -317,200,000 | -225,200,000 | -241,200,000 | -234,900,000 | -739,400,000 | -305,300,000 | -615,000,000 | -628,000,000 | -1,853,500,000 | -412,300,000 | -741,700,000 | -564,900,000 | -500,000 | -540,300,000 | -924,000,000 | -726,100,000 | -1,297,659,000 | -451,710,000 | -722,334,000 | -160,897,000 | -441,017,000 | -227,526,000 | -219,024,000 | -264,938,000 | -123,467,000 | -489,993,000 | -111,097,000 | -328,893,000 | -692,159,000 | -410,623,000 | -653,152,000 | -874,416,000 | -578,857,000 | -116,758,000 | -111,010,000 | -222,787,000 | ||||||||||
maturities, sales and collections of investments | 598,000,000 | 149,000,000 | 399,000,000 | 1,009,000,000 | 470,000,000 | 721,000,000 | 402,000,000 | 553,000,000 | 379,000,000 | 262,000,000 | 210,000,000 | 76,000,000 | 2,000,000 | 20,000,000 | 11,000,000 | 16,000,000 | 16,000,000 | 21,000,000 | 34,000,000 | 23,000,000 | 87,000,000 | 83,000,000 | 145,000,000 | 124,000,000 | 1,031,000,000 | 234,000,000 | 174,000,000 | 242,000,000 | 267,000,000 | 295,000,000 | 427,000,000 | 270,000,000 | 387,000,000 | 549,000,000 | 400,000,000 | 387,000,000 | 598,000,000 | 523,000,000 | 374,000,000 | 658,000,000 | 1,016,000,000 | 478,900,000 | 509,400,000 | 440,800,000 | 522,900,000 | 529,500,000 | 315,800,000 | ||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -53,000,000 | -35,000,000 | -47,000,000 | -45,000,000 | -41,000,000 | -46,000,000 | -36,000,000 | -38,000,000 | -35,000,000 | -39,000,000 | -58,000,000 | -77,000,000 | -65,000,000 | -68,000,000 | -61,000,000 | -46,000,000 | -51,000,000 | -38,000,000 | -32,000,000 | -40,000,000 | -52,000,000 | -24,000,000 | -32,000,000 | -36,000,000 | -32,000,000 | -35,000,000 | -31,000,000 | -43,000,000 | -64,000,000 | -48,000,000 | -32,000,000 | -29,000,000 | -36,000,000 | -38,000,000 | -45,000,000 | -56,000,000 | -36,000,000 | -35,000,000 | -41,000,000 | -46,000,000 | -38,000,000 | -37,200,000 | -28,600,000 | -51,100,000 | -58,400,000 | -56,000,000 | -57,900,000 | -42,200,000 | -65,300,000 | -63,600,000 | -110,700,000 | -67,100,000 | -61,900,000 | -124,200,000 | -91,300,000 | -93,300,000 | -98,300,000 | -72,900,000 | -66,300,000 | -43,300,000 | -40,200,000 | -38,378,000 | -49,732,000 | -22,776,000 | -24,714,000 | -134,756,000 | -50,934,000 | -27,354,000 | -76,613,000 | -63,433,000 | -53,689,000 | -37,572,000 | -33,586,000 | -53,417,000 | -36,398,000 | -52,957,000 | -23,056,000 | -36,439,000 | -33,464,000 | -29,474,000 | -33,538,000 | -33,285,000 | -12,992,000 | -13,568,000 | -9,723,000 | -12,318,000 | -15,364,000 | -14,417,000 | -17,063,000 | -14,425,000 | |
other investing activities | 15,000,000 | 67,000,000 | 1,000,000 | -1,000,000 | -1,000,000 | 1,000,000 | 0 | 59,000,000 | -6,000,000 | 0 | 1,000,000 | -1,000,000 | -1,000,000 | 3,000,000 | -1,000,000 | 0 | 2,000,000 | 0 | -6,000,000 | 0 | 5,000,000 | 4,000,000 | 3,000,000 | 0 | -1,000,000 | 4,000,000 | 2,000,000 | -1,000,000 | 3,400,000 | -1,100,000 | 200,000 | 4,200,000 | -800,000 | 2,200,000 | 1,200,000 | 1,200,000 | 200,000 | 1,500,000 | 1,300,000 | 1,600,000 | -2,000,000 | 300,000 | 1,700,000 | -300,000 | 800,000 | -100,000 | 100,000 | ||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -181,000,000 | -313,000,000 | -53,000,000 | 564,000,000 | -51,000,000 | -297,000,000 | -437,000,000 | 227,000,000 | -228,000,000 | -285,000,000 | -189,000,000 | -288,000,000 | -628,000,000 | -80,000,000 | -396,000,000 | -31,000,000 | -54,000,000 | 341,000,000 | 1,000,000 | -10,000,000 | -311,000,000 | 42,000,000 | 111,000,000 | 178,000,000 | 938,000,000 | 183,000,000 | 140,000,000 | 195,000,000 | 186,000,000 | 120,000,000 | -54,000,000 | -144,000,000 | 57,000,000 | -87,000,000 | -230,000,000 | -179,000,000 | 276,000,000 | -668,000,000 | 49,000,000 | -38,000,000 | 742,000,000 | -724,600,000 | -429,300,000 | 117,700,000 | 133,000,000 | 160,500,000 | 31,900,000 | 242,100,000 | 325,900,000 | -106,600,000 | -89,200,000 | 93,900,000 | -126,700,000 | -1,526,300,000 | -154,900,000 | -298,400,000 | -330,800,000 | 282,200,000 | -306,200,000 | -344,300,000 | -408,900,000 | -803,165,000 | -38,275,000 | -354,740,000 | 208,480,000 | -425,892,000 | 343,342,000 | -687,252,000 | -233,519,000 | 5,304,000 | -31,593,000 | 35,523,000 | 93,671,000 | 2,415,000 | -188,012,000 | -97,121,000 | |||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock award plans | 54,000,000 | 0 | 53,000,000 | 0 | 55,000,000 | 0 | 48,000,000 | 0 | 52,000,000 | 0 | 54,000,000 | 0 | 54,000,000 | 0 | 52,000,000 | 0 | 53,000,000 | 6,000,000 | 43,000,000 | 1,000,000 | 48,000,000 | 0 | 47,000,000 | 1,000,000 | 54,000,000 | 3,000,000 | 53,000,000 | 2,000,000 | 63,000,000 | 16,000,000 | 100,000,000 | 9,000,000 | 48,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for taxes related to net share settlement of stock awards | -57,000,000 | -31,000,000 | -36,000,000 | -35,000,000 | -97,000,000 | -19,000,000 | -23,000,000 | -20,000,000 | -65,000,000 | -10,000,000 | -11,000,000 | -11,000,000 | -52,000,000 | -5,000,000 | -6,000,000 | -6,000,000 | -57,000,000 | -4,000,000 | -4,000,000 | -1,000,000 | -33,000,000 | -2,000,000 | -3,000,000 | -3,000,000 | -71,000,000 | -4,000,000 | -3,000,000 | -5,000,000 | -84,000,000 | -8,000,000 | -7,000,000 | -3,000,000 | -57,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -300,000,000 | -250,000,000 | -200,000,000 | -300,000,000 | -400,000,000 | -100,000,000 | -100,000,000 | -300,000,000 | -400,000,000 | -150,000,000 | -200,000,000 | -150,000,000 | -350,000,000 | -250,000,000 | -125,000,000 | -125,000,000 | -100,000,000 | -75,000,000 | -161,000,000 | -500,000,000 | -500,000,000 | -250,000,000 | -500,000,000 | -550,000,000 | -561,000,000 | -500,000,000 | -344,000,000 | -150,000,000 | -150,000,000 | -150,000,000 | -129,000,000 | -284,000,000 | -117,000,000 | -175,000,000 | -85,000,000 | -183,000,000 | -430,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments and extinguishment of debt | -750,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | -100,000,000 | -589,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -104,000,000 | -105,000,000 | -106,000,000 | -106,000,000 | -107,000,000 | -104,000,000 | -103,000,000 | -103,000,000 | -106,000,000 | -106,000,000 | -108,000,000 | -108,000,000 | -110,000,000 | -111,000,000 | -111,000,000 | -112,000,000 | -112,000,000 | -106,000,000 | -107,000,000 | -107,000,000 | -107,000,000 | -105,000,000 | -108,000,000 | -111,000,000 | -115,000,000 | -97,000,000 | -99,000,000 | -102,000,000 | -105,000,000 | -53,000,000 | -53,000,000 | -54,000,000 | -54,000,000 | -51,000,000 | -52,000,000 | -52,000,000 | -53,000,000 | -51,000,000 | -52,000,000 | -53,000,000 | -54,000,000 | -50,500,000 | -51,400,000 | -52,100,000 | -53,400,000 | -49,200,000 | -50,400,000 | -51,300,000 | -51,400,000 | ||||||||||||||||||||||||||||||||||||||||||
other financing activities | 1,000,000 | -2,000,000 | -3,000,000 | 0 | -1,000,000 | -1,000,000 | 0 | 0 | 0 | -2,000,000 | -1,000,000 | -4,000,000 | 0 | -3,000,000 | -2,000,000 | -2,000,000 | 0 | -2,000,000 | -1,000,000 | -3,000,000 | -1,000,000 | -1,000,000 | 0 | -5,000,000 | 0 | -4,000,000 | -1,000,000 | -2,000,000 | -4,000,000 | -5,000,000 | -2,000,000 | -1,000,000 | -1,800,000 | -4,100,000 | -1,700,000 | -1,800,000 | -1,700,000 | -1,800,000 | -15,200,000 | 9,500,000 | -1,200,000 | -400,000 | 1,700,000 | -2,000,000 | -2,100,000 | 1,500,000 | 1,300,000 | 300,000 | -1,400,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -1,157,000,000 | 851,000,000 | -289,000,000 | -842,000,000 | -548,000,000 | -224,000,000 | -178,000,000 | -421,000,000 | -521,000,000 | -269,000,000 | -265,000,000 | -520,000,000 | -459,000,000 | -366,000,000 | -190,000,000 | -243,000,000 | -218,000,000 | -180,000,000 | -122,000,000 | -257,000,000 | 1,003,000,000 | -440,000,000 | -372,000,000 | -545,000,000 | -603,000,000 | -514,000,000 | -688,000,000 | -617,000,000 | -812,000,000 | -636,000,000 | -951,000,000 | 420,000,000 | 181,000,000 | -51,000,000 | 97,000,000 | -154,000,000 | -1,071,000,000 | 681,000,000 | -96,000,000 | -230,000,000 | -464,000,000 | -285,900,000 | -176,700,000 | -604,200,000 | 391,600,000 | -396,700,000 | -467,400,000 | -155,200,000 | -2,084,700,000 | -146,200,000 | 985,000,000 | -147,800,000 | -112,100,000 | 71,600,000 | 46,600,000 | -340,800,000 | -121,000,000 | 93,200,000 | 90,900,000 | 126,900,000 | 139,900,000 | 96,187,000 | 28,245,000 | 33,276,000 | 18,440,000 | -38,473,000 | -32,382,000 | 749,015,000 | -153,018,000 | -98,266,000 | -250,736,000 | -160,372,000 | -208,877,000 | -179,883,000 | -150,972,000 | -207,526,000 | 291,991,000 | -76,539,000 | |||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 7,000,000 | 18,000,000 | -12,000,000 | 1,000,000 | 8,000,000 | -9,000,000 | 16,000,000 | -5,000,000 | 47,000,000 | -25,000,000 | -18,000,000 | -23,000,000 | -13,000,000 | -8,000,000 | -5,000,000 | 1,000,000 | 26,000,000 | 1,000,000 | 43,000,000 | -30,000,000 | 1,000,000 | -2,000,000 | -3,000,000 | -13,000,000 | 8,000,000 | -11,000,000 | -14,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash, cash equivalents and restricted cash | -658,000,000 | 1,231,000,000 | 31,000,000 | -172,000,000 | -250,000,000 | 83,000,000 | -115,000,000 | -85,000,000 | -296,000,000 | -324,000,000 | -30,000,000 | -619,000,000 | -824,000,000 | -58,000,000 | -339,000,000 | 16,000,000 | -35,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 2,749,000,000 | 0 | 0 | 0 | 1,909,000,000 | 0 | 0 | 0 | 2,322,000,000 | 0 | 0 | 0 | 4,119,000,000 | 0 | 0 | 0 | 4,535,000,000 | 0 | 0 | 0 | 2,666,000,000 | 0 | 0 | 0 | 2,331,000,000 | 0 | 0 | 0 | 2,947,000,000 | 0 | 0 | 0 | 2,444,000,000 | 0 | 0 | 0 | 2,868,000,000 | 0 | 0 | 0 | 1,922,000,000 | 0 | 0 | 2,291,000,000 | 0 | 0 | 3,277,100,000 | 0 | 0 | 1,549,800,000 | 0 | 0 | 2,757,300,000 | 0 | 0 | 1,705,000,000 | 0 | 0 | 1,494,153,000 | 0 | 0 | 0 | 936,479,000 | 0 | 0 | 0 | 489,079,000 | 0 | 0 | 461,256,000 | 0 | 0 | 193,542,000 | 241,149,000 | 0 | 0 | 284,161,000 | 0 | 0 | 210,756,000 | |||||||||||
end of period | 2,091,000,000 | 1,231,000,000 | 31,000,000 | -172,000,000 | 1,659,000,000 | 83,000,000 | -115,000,000 | -85,000,000 | 2,026,000,000 | -324,000,000 | -30,000,000 | -619,000,000 | 3,295,000,000 | -58,000,000 | -339,000,000 | 16,000,000 | 4,500,000,000 | 721,000,000 | 278,000,000 | -105,000,000 | 3,641,000,000 | -45,000,000 | 160,000,000 | -422,000,000 | 2,973,000,000 | 55,000,000 | -89,000,000 | -268,000,000 | 2,633,000,000 | -33,000,000 | -561,000,000 | 584,000,000 | 2,951,000,000 | 231,000,000 | 100,000,000 | -181,000,000 | 2,294,000,000 | 373,000,000 | 297,000,000 | -126,000,000 | 2,324,000,000 | -365,500,000 | -126,400,000 | 3,031,600,000 | -107,800,000 | 463,700,000 | 1,796,800,000 | 1,264,900,000 | 287,400,000 | 1,529,400,000 | 151,900,000 | -274,200,000 | 2,543,200,000 | 148,300,000 | 159,100,000 | 1,612,000,000 | 246,985,000 | -55,547,000 | 1,784,388,000 | -214,047,000 | 537,171,000 | -531,366,000 | 1,702,395,000 | 160,120,000 | 150,652,000 | 1,717,000 | 623,990,000 | -33,122,000 | 81,009,000 | 442,329,000 | -33,588,000 | -9,872,000 | 231,585,000 | 228,045,000 | -51,416,000 | -5,619,000 | 320,679,000 | 92,000 | -21,740,000 | 251,737,000 | |||||||||||
acquisition of businesses, net of cash acquired | 0 | -480,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuances of debt, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses, net of cash acquired | 0 | 0 | 0 | -491,000,000 | -21,000,000 | -345,000,000 | 0 | -14,000,000 | 0 | 0 | 0 | -350,000,000 | -17,000,000 | 0 | 0 | -56,000,000 | 0 | 0 | 0 | 0 | -17,100,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale or derecognition of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of properties | 365,000,000 | 0 | 0 | 6,000,000 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of commercial paper notes, original maturities of three months or less | -370,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayments of) proceeds from commercial paper notes, original maturities of three months or less | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of debt, net of issuance costs | 0 | 0 | 2,057,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 721,000,000 | 278,000,000 | -105,000,000 | 975,000,000 | -45,000,000 | 160,000,000 | -422,000,000 | 642,000,000 | 55,000,000 | -89,000,000 | -268,000,000 | -314,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) commercial paper notes, original maturities of three months or less | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (repayments of) commercial paper notes | 194,000,000 | 85,000,000 | -86,000,000 | 50,000,000 | -185,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,264,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of commercial paper notes | -219,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of long-term debt | 0 | 0 | 0 | 0 | 0 | 494,700,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of short-term loan | 0 | 0 | 0 | -850,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of properties | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-leaseback financing transactions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from short-term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -11,000,000 | 24,000,000 | -6,000,000 | 19,000,000 | 4,000,000 | -2,000,000 | -6,000,000 | -7,000,000 | 15,000,000 | -11,000,000 | -3,000,000 | -5,000,000 | -4,300,000 | -34,100,000 | -21,300,000 | 500,000 | 5,000,000 | -4,100,000 | 14,300,000 | -7,300,000 | -7,400,000 | 4,000,000 | 4,900,000 | -10,800,000 | 1,000,000 | -9,000,000 | -5,200,000 | -2,900,000 | 21,700,000 | 100,000 | 11,800,000 | -1,300,000 | -4,458,000 | -5,840,000 | 3,653,000 | 10,245,000 | -2,190,000 | -3,698,000 | -19,172,000 | 225,000 | 14,533,000 | -6,503,000 | -10,742,000 | 713,000 | -5,422,000 | -736,000 | 885,000 | -324,000 | -2,776,000 | -847,000 | 104,000 | 178,000 | |||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -33,000,000 | -561,000,000 | 584,000,000 | 507,000,000 | 231,000,000 | 100,000,000 | -181,000,000 | -574,000,000 | 373,000,000 | 297,000,000 | -126,000,000 | 402,000,000 | -618,200,000 | -365,500,000 | -126,400,000 | 740,600,000 | 138,300,000 | -107,800,000 | 195,400,000 | 1,264,900,000 | -871,100,000 | 151,900,000 | 837,900,000 | 148,300,000 | 159,100,000 | -93,000,000 | -270,873,000 | 246,985,000 | -55,547,000 | 290,235,000 | -214,047,000 | 537,171,000 | -531,366,000 | 765,916,000 | 160,120,000 | 150,652,000 | 1,717,000 | 134,911,000 | -1,137,000 | -33,122,000 | 81,009,000 | -18,927,000 | 273,131,000 | -33,588,000 | -9,872,000 | 38,043,000 | 12,169,000 | -13,104,000 | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of commercial paper notes | -86,000,000 | -176,000,000 | 394,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition of business: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business, net of cash acquired | -24,000,000 | 0 | 0 | -74,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | 0 | -1,000,000 | -2,000,000 | -2,000,000 | -1,400,000 | -4,400,000 | -6,800,000 | -42,600,000 | -19,100,000 | -23,900,000 | -9,400,000 | -100,000 | -19,900,000 | -9,400,000 | -38,700,000 | -4,900,000 | -32,600,000 | 4,000,000 | -52,600,000 | -32,100,000 | -82,400,000 | -12,600,000 | -7,573,000 | 323,000 | -1,774,000 | -617,000 | -24,169,000 | -10,142,000 | 1,716,000 | -31,521,000 | -7,247,000 | -8,339,000 | -19,696,000 | -19,618,000 | -19,356,000 | -4,489,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock award plans, net of tax withholdings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under employee stock award plans | 45,000,000 | 16,000,000 | 9,000,000 | 0 | 45,000,000 | 6,000,000 | 19,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in commercial paper notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | -8,000,000 | -7,000,000 | 40,000,000 | 4,000,000 | 14,000,000 | 17,000,000 | 4,400,000 | -24,000,000 | 14,600,000 | 36,900,000 | 18,300,000 | 15,800,000 | 8,800,000 | -25,300,000 | 21,000,000 | 39,500,000 | 16,100,000 | -6,000,000 | -2,400,000 | -4,700,000 | -2,700,000 | -500,000 | -8,900,000 | 2,000,000 | 8,100,000 | 3,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock and forward contract | -246,300,000 | -200,000,000 | -600,000,000 | -118,900,000 | -374,500,000 | -507,000,000 | -150,500,000 | -849,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions of businesses | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount and issuance costs on long-term debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 87,700,000 | 79,200,000 | -18,300,000 | -26,500,000 | 133,600,000 | 40,600,000 | -13,300,000 | -54,300,000 | 135,400,000 | 105,300,000 | 4,400,000 | -47,000,000 | 271,900,000 | 107,600,000 | 60,200,000 | 66,700,000 | 160,400,000 | 140,900,000 | 48,400,000 | 33,200,000 | 116,615,000 | 74,300,000 | -4,371,000 | -9,844,000 | 81,303,000 | 49,855,000 | 35,249,000 | 52,894,000 | 163,998,000 | 124,619,000 | 65,849,000 | 46,548,000 | 157,879,000 | 125,767,000 | 75,700,000 | 61,982,000 | 88,492,000 | 58,962,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt | -28,790,000 | -18,980,000 | -21,380,000 | -15,960,000 | -66,021,000 | -42,297,000 | -78,706,000 | -27,866,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued compensation and other current liabilities | -25,600,000 | 90,600,000 | -227,100,000 | 126,800,000 | 7,900,000 | 73,000,000 | -175,400,000 | 88,600,000 | -19,200,000 | 130,800,000 | -146,700,000 | 112,200,000 | 12,600,000 | 75,200,000 | -248,300,000 | 165,200,000 | 49,700,000 | 125,500,000 | -221,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock under employee stock plans | 74,400,000 | 42,800,000 | 28,400,000 | 9,600,000 | 67,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount and issuance costs on debt | 600,000 | 500,000 | 400,000 | 600,000 | 8,200,000 | 16,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities and sales of investments | 624,900,000 | 712,300,000 | 416,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 71,500,000 | 15,100,000 | 50,400,000 | 10,100,000 | 35,000,000 | 41,100,000 | 49,100,000 | 5,300,000 | 46,600,000 | 12,200,000 | 75,900,000 | 96,200,000 | 139,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -1,480,300,000 | -20,400,000 | -214,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | -18,700,000 | -7,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase and retirement of common stock | -180,000,000 | -61,700,000 | -198,300,000 | -150,000,000 | 0 | 0 | -400,000,000 | -200,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount and issuance costs on notes | 14,400,000 | 14,300,000 | 14,200,000 | 13,500,000 | 11,500,000 | 13,700,000 | 13,900,000 | 13,300,000 | 13,000,000 | 12,900,000 | 13,045,000 | 12,464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock-based compensation | -4,400,000 | 16,500,000 | -17,135,000 | -4,638,000 | 19,048,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of business | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit (charge) from stock-based compensation | -8,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemptions of investments | 561,900,000 | 449,800,000 | 350,700,000 | 536,300,000 | 810,700,000 | 417,500,000 | 299,600,000 | 623,100,000 | 432,200,000 | 528,804,000 | 462,688,000 | 386,288,000 | 394,520,000 | 627,948,000 | 144,131,000 | 155,711,000 | 107,932,000 | 344,945,000 | 492,816,000 | 145,116,000 | 447,022,000 | 682,600,000 | 463,169,000 | 638,134,000 | 906,423,000 | 429,108,000 | 53,182,000 | 204,596,000 | 213,977,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit (charges) from stock-based compensation | 28,700,000 | -12,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of note hedge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of acquisition of businesses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses (gains) on derivative activities | -6,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized losses on derivative activities | -2,500,000 | 5,700,000 | -4,100,000 | 10,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification from cash and cash equivalents to short-term investments | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | 0 | 1,000 | 0 | -399,982,000 | -59,453,000 | -144,278,000 | -499,973,000 | -200,000,000 | -200,000,000 | -241,800,000 | -143,908,000 | -220,000,000 | -98,761,000 | -145,583,000 | -149,021,000 | -95,543,000 | -47,742,000 | -91,310,000 | 0 | -18,037,000 | -26,825,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of common stock warrants | 0 | 0 | 0 | 163,059,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement (purchase) of note hedge | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on financing arrangements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided (used in) by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on investments | 108,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment and write-offs | 577,000 | 846,000 | 294,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance for doubtful accounts | 239,000 | 144,000 | -135,000 | -757,000 | 199,000 | 1,740,000 | -36,000 | 463,000 | 107,000 | 164,000 | 84,000 | 742,000 | -8,000 | -875,000 | 575,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | -2,010,000 | -434,000 | -395,000 | 1,752,000 | 26,000 | 2,184,000 | 827,000 | 3,280,000 | 120,000 | 113,000 | 399,000 | 54,000 | 239,000 | 541,000 | 199,000 | 368,000 | -68,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -26,234,000 | -13,347,000 | 12,276,000 | 928,000 | 20,796,000 | -28,260,000 | 10,132,000 | -27,025,000 | 40,695,000 | 6,173,000 | -27,392,000 | -5,385,000 | -4,123,000 | -2,248,000 | 5,390,000 | -6,374,000 | -3,525,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued compensation and related benefits | 51,885,000 | 82,579,000 | -73,018,000 | 18,968,000 | 24,662,000 | 23,683,000 | -54,439,000 | 23,776,000 | 24,862,000 | 40,005,000 | -69,889,000 | 26,742,000 | 23,197,000 | 32,637,000 | -38,964,000 | 15,361,000 | 24,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other accrued liabilities | 25,504,000 | 7,174,000 | -26,630,000 | 31,579,000 | 13,807,000 | 6,312,000 | -1,403,000 | -20,000 | 13,532,000 | 10,942,000 | -20,480,000 | 4,511,000 | 17,144,000 | 5,963,000 | -10,980,000 | 7,601,000 | 3,849,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrual for gsa settlement | 0 | 0 | -128,715,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 3,727,000 | 970,000 | -2,578,000 | -1,770,000 | 863,000 | 1,857,000 | -2,393,000 | -58,345,000 | 2,348,000 | -9,737,000 | 18,434,000 | 18,557,000 | 19,268,000 | 19,215,000 | -6,914,000 | 33,063,000 | 15,462,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term other liabilities | 20,736,000 | 6,234,000 | -12,568,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | 173,000 | 967,000 | -1,794,000 | 780,000 | -1,126,000 | 457,000 | 225,000 | 607,000 | 43,000 | 324,000 | -1,767,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of nonmarketable securities | -50,000 | 0 | -125,000 | -125,000 | 0 | -200,000 | 0 | -4,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from nonmarketable securities | 306,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock related to employee stock transactions | 103,491,000 | 27,385,000 | 38,503,000 | 17,596,000 | 27,852,000 | 10,038,000 | 35,528,000 | 14,510,000 | 34,120,000 | 16,076,000 | 49,991,000 | 38,028,000 | 84,965,000 | 55,629,000 | 36,831,000 | 91,020,000 | 69,236,000 | 21,726,000 | 50,763,000 | 23,202,000 | 10,335,000 | 17,998,000 | 28,959,000 | 24,256,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax withholding payments reimbursed by employee stock transactions | -6,981,000 | -490,000 | -5,227,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes | 0 | 0 | 0 | 1,265,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of note hedges | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility | -65,349,000 | -65,416,000 | -41,835,000 | -133,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment on account | 5,175,000 | -1,691,000 | 8,814,000 | -13,987,000 | 10,519,000 | 10,801,000 | -9,645,000 | 6,630,000 | 18,864,000 | 11,914,000 | -1,281,000 | 6,524,000 | 5,033,000 | 2,564,000 | 3,561,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 4,695,000 | 7,499,000 | 8,984,000 | 9,002,000 | 7,203,000 | 6,491,000 | 4,663,000 | 5,473,000 | 6,376,000 | 3,150,000 | 4,657,000 | 22,453,000 | 1,936,000 | 1,675,000 | 2,014,000 | 6,826,000 | 4,547,000 | 3,277,000 | 1,456,000 | 1,492,000 | 2,376,000 | 1,697,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes refunded | 1,289,000 | 28,000 | 839,000 | 4,000 | 336,000 | 6,322,000 | 714,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid on debt | 11,069,000 | 0 | 11,069,000 | 10,892,000 | 727,000 | 1,053,000 | 3,881,000 | 872,000 | 1,075,000 | 2,520,000 | 3,590,000 | 2,666,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of financing costs | 0 | 0 | -1,136,000 | -25,445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on investments | 298,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accretion of discount and issue costs on notes | 13,080,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (purchases of) nonmarketable securities | 1,365,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment gain of investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long term other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of nonmarketable and marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses, net of cash acquired | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax withholding payments reimbursed by restricted stock | -930,000 | -1,594,000 | -37,000 | -2,554,000 | -169,000 | -649,000 | -2,460,000 | -2,742,000 | -580,000 | -369,000 | -3,343,000 | -980,000 | -268,000 | -192,000 | -183,000 | -419,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | 56,000,000 | 13,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of revolving credit facility and debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 37,108,000 | 35,866,000 | 33,197,000 | 31,329,000 | 28,905,000 | 28,282,000 | 26,734,000 | 25,075,000 | 22,936,000 | 20,666,000 | 18,714,000 | 17,504,000 | 16,091,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets and patents | 7,259,000 | 8,052,000 | 8,352,000 | 8,503,000 | 6,743,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net gain on investments | 1,691,000 | 0 | 1,005,000 | 422,000 | -884,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment on investments | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset impairment and other write-off | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on disposal of equipment | 1,340,000 | 581,000 | 179,000 | 1,013,000 | 384,000 | 221,000 | 81,000 | 158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from stock-based compensation | -4,816,000 | 25,503,000 | 19,717,000 | -48,795,000 | 48,571,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gsa contingency accrual | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 11,966,000 | 402,000 | -1,220,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
partial redemptions of reserve primary fund | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of marketable securities | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of nonmarketable securities | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of note hedge | 0 | 0 | -254,898,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income on investments | 2,621,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of businesses, net of cash acquired/ | -99,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemptions of restricted investments | 18,321,000 | 20,496,000 | 14,930,000 | 64,645,000 | 10,598,000 | 36,316,000 | 16,322,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
options assumed for acquired business | 0 | 36,142,000 | 2,314,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stocks received from sale of assets | 1,160,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of equipment | 128,000 | 117,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of intangible assets | 6,398,000 | 6,490,000 | 5,597,000 | 4,687,000 | 4,686,000 | 4,807,000 | 4,806,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of patents | 495,000 | 496,000 | 495,000 | 496,000 | 495,000 | 495,000 | 496,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from employee stock transactions | 20,702,000 | 6,045,000 | 0 | 16,289,000 | 5,692,000 | 36,074,000 | 2,055,000 | 9,874,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of patents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for split-dollar insurance premiums | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reimbursements for split-dollar insurance premiums | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in process research and development | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation | 39,234,000 | 42,423,000 | 43,022,000 | 3,851,000 | 4,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -72,000 | 153,000 | 252,000 | 319,000 | 69,000 | -562,000 | -1,504,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of investments | 1,757,000 | 0 | 17,000 | 0 | 0 | 68,000 | 62,000 | 298,000 | 477,000 | 217,000 | 0 | 419,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of equity securities | 0 | -150,000 | -1,183,000 | -2,175,000 | -150,000 | -6,675,000 | -275,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | -7,742,000 | 24,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allowance (reduction) for doubtful accounts | 144,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of business, net of cash acquired | 0 | -41,916,000 | -11,831,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of evaluation inventory to fixed assets | 9,228,000 | 5,282,000 | 5,473,000 | 3,638,000 | 2,729,000 | 3,404,000 | 1,960,000 | 661,000 | 2,472,000 | 1,790,000 | 2,268,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred stock compensation, net of reversals | 708,000 | -445,000 | 2,634,000 | -546,000 | 775,000 | -56,000 | 1,668,000 | -124,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued for acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes refund | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short and long-term investments | -69,245,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemptions of short and long-term investments | 35,645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of short-term investments | -186,338,000 | -162,584,000 | -89,136,000 | -99,449,000 | -82,807,000 | -108,615,000 | -70,214,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemptions of short-term investments | 80,077,000 | 85,023,000 | 92,581,000 | 70,853,000 | 46,715,000 | 64,801,000 | 88,744,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of fixed assets | 0 | 0 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of patents | 0 | 0 | -9,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity securities | 0 | 0 | -325,000 | -175,000 | -150,000 | -325,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -51,416,000 | -5,619,000 | 36,518,000 | 92,000 | -21,740,000 | 40,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of businesses, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock | 4,912,000 | 12,368,000 | 1,659,000 | 10,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
milestone shares issued | 653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reversal of deferred stock compensation related to forfeited awards | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of deposits |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
