Regeneron Pharmaceuticals, Inc(NASDAQ:REGN)

Regeneron Pharmaceuticals, Inc. discovers, invents, develops, manufactures, and commercializes medicines for treating various medical conditions worldwide. The company's products include EYLEA injection to treat wet age-related macular degeneration and diabetic macular edema; myopic choroidal neovas...
Website: http://www.regeneron.com
Founded: 1988
Full Time Employees: 8,314
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
statements of operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net product sales | 1,534,500,000 | 1,674,800,000 | 1,587,700,000 | 1,631,000,000 | 1,415,600,000 | 2,002,900,000 | 1,946,400,000 | 1,918,600,000 | 1,761,300,000 | 1,851,800,000 | 1,786,100,000 | 1,772,100,000 | 1,668,000,000 | 1,699,300,000 | 1,801,400,000 | 1,754,400,000 | 1,638,600,000 | 3,975,200,000 | 2,279,900,000 | 4,137,800,000 | 1,724,300,000 | 1,621,800,000 | 1,482,200,000 | 1,226,900,000 | 1,236,700,000 | 1,286,400,000 | 1,238,300,000 | 1,205,300,000 | 1,104,400,000 | 1,096,421,000 | 1,025,488,000 | 996,382,000 | 987,909,000 | 978,718,000 | 957,367,000 | 924,133,000 | 858,245,000 | 862,521,000 | 857,468,000 | 834,219,000 | 784,182,000 | 749,524,000 | 737,562,000 | 657,819,000 | 544,573,000 | 521,518,000 | 448,844,000 | 418,022,000 | 362,378,000 | 406,088,000 | 367,118,000 | 333,893,000 | 318,740,000 | 281,471,000 | 249,172,000 | 199,519,000 | 127,931,000 | 29,752,000 | 5,468,000 | 5,039,000 | 4,427,000 | 5,269,000 | 4,936,000 | 5,197,000 | 9,852,000 | 5,000,000 | 4,973,000 | 4,500,000 | 3,891,000 | 3,543,000 | 2,706,000 | ||||||||||||||||||||
yoy | 8.40% | -16.38% | -18.43% | -14.99% | -19.63% | 8.16% | 8.97% | 8.27% | 5.59% | 8.97% | -0.85% | 1.01% | 1.79% | -57.25% | -20.99% | -57.60% | -4.97% | 145.11% | 53.82% | 237.26% | 39.43% | 26.07% | 19.70% | 1.79% | 11.98% | 17.33% | 20.75% | 20.97% | 11.79% | 12.03% | 7.12% | 7.82% | 15.11% | 13.47% | 11.65% | 10.78% | 9.44% | 15.08% | 16.26% | 26.82% | 44.00% | 43.72% | 64.32% | 57.36% | 50.28% | 28.42% | 22.26% | 25.20% | 13.69% | 44.27% | 47.34% | 67.35% | 149.15% | 846.06% | 4456.91% | 3859.50% | 2789.79% | 464.66% | 10.78% | -3.04% | -55.06% | 5.38% | -0.74% | 15.49% | 153.20% | 41.12% | 83.78% | ||||||||||||||||||||||||
qoq | -8.38% | 5.49% | -2.65% | 15.22% | -29.32% | 2.90% | 1.45% | 8.93% | -4.89% | 3.68% | 0.79% | 6.24% | -1.84% | -5.67% | 2.68% | 7.07% | -58.78% | 74.36% | -44.90% | 139.97% | 6.32% | 9.42% | 20.81% | -0.79% | -3.86% | 3.88% | 2.74% | 9.14% | 0.73% | 6.92% | 2.92% | 0.86% | 0.94% | 2.23% | 3.60% | 7.68% | -0.50% | 0.59% | 2.79% | 6.38% | 4.62% | 1.62% | 12.12% | 20.80% | 4.42% | 16.19% | 7.37% | 15.36% | -10.76% | 10.62% | 9.95% | 4.75% | 13.24% | 12.96% | 24.89% | 55.96% | 329.99% | 444.11% | 8.51% | 13.82% | -15.98% | 6.75% | -5.02% | -47.25% | 97.04% | 0.54% | 10.51% | 15.65% | 9.82% | 30.93% | |||||||||||||||||||||
collaboration revenue | 1,899,700,000 | 1,970,900,000 | 1,968,400,000 | 1,860,700,000 | 1,531,200,000 | 1,606,900,000 | 1,660,100,000 | 1,524,000,000 | 1,266,800,000 | 1,370,000,000 | 1,438,300,000 | 1,316,700,000 | 1,378,100,000 | 831,675,000 | 1,050,600,000 | 1,043,600,000 | 1,232,500,000 | 695,750,000 | 1,073,900,000 | 954,700,000 | 754,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other revenue | 171,200,000 | 238,600,000 | 198,200,000 | 183,900,000 | 81,900,000 | 179,400,000 | 114,200,000 | 104,500,000 | 116,900,000 | 212,500,000 | 138,300,000 | 69,300,000 | 116,000,000 | 127,700,000 | 84,200,000 | 59,200,000 | 94,000,000 | 86,200,000 | 99,000,000 | 46,000,000 | 50,000,000 | 123,400,000 | 158,600,000 | 211,800,000 | 63,200,000 | 135,200,000 | 103,100,000 | 90,300,000 | 84,800,000 | 102,248,000 | 117,370,000 | 111,024,000 | 86,158,000 | 107,073,000 | 61,506,000 | 113,500,000 | 56,440,000 | 51,657,000 | 26,964,000 | 23,100,000 | 17,381,000 | 787,000 | 1,074,000 | 1,223,000 | 851,000 | ||||||||||||||||||||||||||||||||||||||||||||||
expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 1,543,500,000 | 1,626,100,000 | 1,475,000,000 | 1,421,700,000 | 1,327,400,000 | 1,412,100,000 | 1,271,500,000 | 1,200,000,000 | 1,248,400,000 | 1,177,200,000 | 1,075,300,000 | 1,085,300,000 | 1,101,200,000 | 1,043,100,000 | 911,300,000 | 794,300,000 | 843,800,000 | 785,600,000 | 665,400,000 | 714,200,000 | 742,900,000 | 744,500,000 | 684,600,000 | 722,000,000 | 583,900,000 | 683,100,000 | 663,400,000 | 1,048,300,000 | 641,800,000 | 601,253,000 | 556,972,000 | 529,289,000 | 498,586,000 | 527,983,000 | 529,749,000 | 509,975,000 | 507,435,000 | 479,206,000 | 543,047,000 | 559,930,000 | 470,112,000 | 461,210,000 | 425,924,000 | 390,330,000 | 343,113,000 | 351,745,000 | 337,728,000 | 294,501,000 | 287,379,000 | 268,140,000 | 224,045,000 | 187,463,000 | 180,299,000 | 181,024,000 | 158,295,000 | 147,373,000 | 138,862,000 | 129,041,000 | 127,924,000 | 143,149,000 | 129,392,000 | 125,212,000 | 122,043,000 | 124,526,000 | 117,471,000 | 118,790,000 | 105,434,000 | 94,231,000 | 82,146,000 | 76,314,000 | 73,855,000 | 66,577,000 | 61,270,000 | 51,689,000 | 43,864,000 | 41,235,000 | 35,774,000 | 34,808,000 | 34,398,000 | 32,084,000 | 37,911,000 | 41,116,000 | 40,642,000 | 35,912,000 | 34,789,000 | 32,828,000 | 36,297,000 | 32,181,000 | 33,267,000 | 34,650,000 | 33,717,000 |
acquired in-process research and development | 101,900,000 | 18,700,000 | 83,100,000 | 10,000,000 | 12,300,000 | 13,800,000 | 56,200,000 | 23,900,000 | 7,100,000 | 30,000,000 | 100,000,000 | 56,100,000 | 30,000,000 | 197,000,000 | 28,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
selling, general, and administrative | 647,700,000 | 775,000,000 | 657,800,000 | 634,200,000 | 633,000,000 | 792,200,000 | 714,400,000 | 758,800,000 | 689,000,000 | 737,700,000 | 640,500,000 | 652,000,000 | 601,100,000 | 660,500,000 | 529,100,000 | 476,300,000 | 450,000,000 | 559,600,000 | 445,000,000 | 414,700,000 | 405,600,000 | 303,500,000 | 326,900,000 | 348,300,000 | 367,300,000 | 586,800,000 | 419,900,000 | 417,300,000 | 410,800,000 | 491,314,000 | 369,232,000 | 364,884,000 | 330,770,000 | 409,913,000 | 306,766,000 | 306,908,000 | 296,846,000 | 325,937,000 | 270,045,000 | 292,038,000 | 289,677,000 | 294,954,000 | 209,993,000 | 174,588,000 | 158,991,000 | 143,743,000 | 149,748,000 | 102,414,000 | 108,850,000 | 82,085,000 | 97,607,000 | 72,463,000 | 77,260,000 | 57,739,000 | 46,883,000 | 47,705,000 | 58,428,000 | 36,349,000 | 32,916,000 | 24,585,000 | 23,411,000 | 20,641,000 | 15,658,000 | 14,679,000 | 14,005,000 | 17,031,000 | 12,840,000 | 11,632,000 | 11,674,000 | 13,491,000 | 11,368,000 | 13,465,000 | 11,024,000 | ||||||||||||||||||
cost of goods sold | 373,400,000 | 318,700,000 | 281,000,000 | 275,600,000 | 265,500,000 | 326,800,000 | 262,300,000 | 257,800,000 | 240,400,000 | 306,800,000 | 224,500,000 | 192,400,000 | 208,400,000 | 302,200,000 | 141,300,000 | 149,200,000 | 207,300,000 | 811,700,000 | 238,800,000 | 539,400,000 | 183,200,000 | 179,600,000 | 131,000,000 | 102,500,000 | 78,800,000 | 108,500,000 | 115,900,000 | 67,000,000 | 70,900,000 | 43,990,000 | 30,817,000 | 35,950,000 | 69,243,000 | 52,733,000 | 46,388,000 | 42,133,000 | 61,253,000 | 44,534,000 | 29,901,000 | 41,247,000 | 78,942,000 | 71,078,000 | 67,199,000 | 60,855,000 | 42,570,000 | 37,957,000 | 33,655,000 | 29,945,000 | 27,473,000 | 34,491,000 | 28,253,000 | 27,283,000 | 29,055,000 | 30,169,000 | 20,145,000 | 21,843,000 | 12,298,000 | 2,989,000 | 450,000 | 395,000 | 382,000 | 599,000 | 372,000 | 405,000 | 717,000 | 387,000 | 472,000 | 435,000 | 392,000 | 631,000 | 292,000 | ||||||||||||||||||||
cost of collaboration and contract manufacturing | 296,000,000 | 265,900,000 | 240,600,000 | 254,600,000 | 198,800,000 | 238,600,000 | 228,800,000 | 222,400,000 | 193,400,000 | 210,200,000 | 211,900,000 | 212,500,000 | 249,100,000 | 238,400,000 | 176,500,000 | 147,900,000 | 197,600,000 | 170,900,000 | 214,400,000 | 154,300,000 | 124,800,000 | 173,500,000 | 143,000,000 | 173,000,000 | 138,500,000 | 115,400,000 | 110,700,000 | 85,500,000 | 108,300,000 | 73,182,000 | 79,552,000 | 55,711,000 | 45,655,000 | 53,007,000 | 57,844,000 | 60,788,000 | 22,915,000 | 30,147,000 | 14,327,000 | 27,786,000 | 32,810,000 | 39,753,000 | 41,884,000 | 27,985,000 | 41,385,000 | ||||||||||||||||||||||||||||||||||||||||||||||
income from operations | 642,900,000 | 879,900,000 | 1,026,800,000 | 1,079,500,000 | 591,700,000 | 990,200,000 | 1,179,500,000 | 1,069,600,000 | 751,400,000 | 972,900,000 | 1,111,000,000 | 1,016,500,000 | 946,700,000 | 1,146,800,000 | 1,223,700,000 | 1,109,900,000 | 1,258,500,000 | 2,639,700,000 | 1,847,200,000 | 3,347,200,000 | 1,112,700,000 | 1,167,000,000 | 1,053,100,000 | 656,400,000 | 700,100,000 | 675,700,000 | 738,500,000 | 315,600,000 | 480,000,000 | 718,058,000 | 626,923,000 | 622,188,000 | 567,231,000 | 538,811,000 | 559,926,000 | 550,312,000 | 430,542,000 | 347,003,000 | 362,802,000 | 291,628,000 | 329,308,000 | 231,082,000 | 392,422,000 | 344,859,000 | 283,553,000 | 247,367,000 | 182,719,000 | 222,406,000 | 185,939,000 | 212,073,000 | 236,802,000 | 158,103,000 | 153,050,000 | 145,670,000 | 202,364,000 | 87,478,000 | 22,201,000 | -45,402,000 | -58,457,000 | -60,319,000 | -40,981,000 | -12,777,000 | -32,094,000 | -23,724,000 | -28,659,000 | -39,408,000 | -1,291,000 | -16,266,000 | -19,231,000 | -34,599,000 | -19,931,000 | -19,389,000 | -15,911,000 | -38,667,000 | -30,604,000 | -33,649,000 | -33,486,000 | -28,257,000 | -24,249,000 | -21,663,000 | -29,527,000 | -34,387,000 | -32,167,000 | -28,340,000 | 3,974,000 | -9,479,000 | -12,643,000 | 23,794,000 | -17,139,000 | -25,703,000 | -26,932,000 |
yoy | 8.65% | -11.14% | -12.95% | 0.93% | -21.25% | 1.78% | 6.17% | 5.22% | -20.63% | -15.16% | -9.21% | -8.42% | -24.78% | -56.56% | -33.75% | -66.84% | 13.10% | 126.20% | 75.41% | 409.93% | 58.93% | 72.71% | 42.60% | 107.98% | 45.85% | -5.90% | 17.80% | -49.28% | -15.38% | 33.27% | 11.97% | 13.06% | 31.75% | 55.28% | 54.33% | 88.70% | 30.74% | 50.16% | -7.55% | -15.44% | 16.14% | -6.58% | 114.77% | 55.06% | 52.50% | 16.64% | -22.84% | 40.67% | 21.49% | 45.58% | 17.02% | 80.73% | 589.38% | -420.84% | -446.18% | -245.03% | -154.17% | 255.34% | 82.14% | 154.25% | 43.00% | -67.58% | 2385.98% | 45.85% | 49.03% | 13.90% | -93.52% | -16.11% | 20.87% | -10.52% | -34.87% | -42.38% | -52.48% | 36.84% | 26.21% | 55.33% | 13.41% | -17.83% | -24.62% | -23.56% | -843.00% | 262.77% | 154.43% | -219.11% | -123.19% | -63.12% | -53.06% | ||||
qoq | -26.93% | -14.31% | -4.88% | 82.44% | -40.24% | -16.05% | 10.27% | 42.35% | -22.77% | -12.43% | 9.30% | 7.37% | -17.45% | -6.28% | 10.25% | -11.81% | -52.32% | 42.90% | -44.81% | 200.82% | -4.65% | 10.82% | 60.44% | -6.24% | 3.61% | -8.50% | 134.00% | -34.25% | -33.15% | 14.54% | 0.76% | 9.69% | 5.27% | -3.77% | 1.75% | 27.82% | 24.07% | -4.35% | 24.41% | -11.44% | 42.51% | -41.11% | 13.79% | 21.62% | 14.63% | 35.38% | -17.84% | 19.61% | -12.32% | -10.44% | 49.78% | 3.30% | 5.07% | -28.02% | 131.33% | 294.03% | -148.90% | -22.33% | -3.09% | 47.19% | 220.74% | -60.19% | 35.28% | -17.22% | -27.28% | 2952.52% | -92.06% | -15.42% | -44.42% | 73.59% | 2.80% | 21.86% | -58.85% | 26.35% | -9.05% | 0.49% | 18.51% | 16.53% | 11.94% | -26.63% | -14.13% | 6.90% | 13.50% | -813.14% | -141.92% | -25.03% | -153.14% | -238.83% | -33.32% | -4.56% | |
operating margin % | 41.90% | 52.54% | 64.67% | 66.19% | 41.80% | 49.44% | 60.60% | 55.75% | 42.66% | 52.54% | 62.20% | 57.36% | 56.76% | 67.49% | 67.93% | 63.26% | 76.80% | 66.40% | 81.02% | 80.89% | 64.53% | 71.96% | 71.05% | 53.50% | 56.61% | 52.53% | 59.64% | 26.18% | 43.46% | 65.49% | 61.13% | 62.44% | 57.42% | 55.05% | 58.49% | 59.55% | 50.17% | 40.23% | 42.31% | 34.96% | 41.99% | 30.83% | 53.21% | 52.42% | 52.07% | 47.43% | 40.71% | 53.20% | 51.31% | 52.22% | 64.50% | 47.35% | 48.02% | 51.75% | 81.21% | 43.84% | 17.35% | -152.60% | -1069.07% | -1197.04% | -925.71% | -242.49% | -650.20% | -456.49% | -290.90% | -788.16% | -25.96% | -361.47% | -494.24% | -976.55% | -736.55% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 201,200,000 | 176,000,000 | 755,800,000 | 442,800,000 | 322,000,000 | -21,600,000 | 327,300,000 | 573,300,000 | -34,600,000 | 193,000,000 | 17,600,000 | 85,300,000 | -70,700,000 | 195,300,000 | 301,400,000 | -133,600,000 | -183,800,000 | -122,200,000 | -16,400,000 | 420,000,000 | 154,900,000 | 72,400,000 | -28,500,000 | 272,200,000 | -25,400,000 | 220,800,000 | 37,800,000 | -82,900,000 | 73,800,000 | -62,742,000 | 16,432,000 | 40,804,000 | 24,606,000 | -3,128,000 | 11,861,000 | -19,061,000 | 9,248,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -12,900,000 | -12,200,000 | -19,300,000 | -3,600,000 | -8,700,000 | -10,500,000 | -13,800,000 | -14,800,000 | -16,100,000 | -18,300,000 | -17,800,000 | -18,900,000 | -18,000,000 | -17,400,000 | -15,300,000 | -13,100,000 | -13,600,000 | -14,100,000 | -14,200,000 | -14,400,000 | -14,600,000 | -14,800,000 | -26,300,000 | -9,700,000 | -6,100,000 | -6,700,000 | -7,800,000 | -8,000,000 | -7,700,000 | -5,212,750 | -7,494,000 | -6,918,000 | -6,439,000 | -4,771,000 | -6,182,000 | -5,401,000 | -7,501,000 | -3,609,000 | -1,715,000 | -2,748,000 | -6,169,000 | -7,755,500 | -9,232,000 | -10,177,000 | -11,613,000 | -8,694,000 | -11,736,000 | -11,365,000 | -11,675,000 | -8,452,250 | -11,413,000 | -11,236,000 | -11,160,000 | -9,455,000 | -4,061,000 | -4,047,000 | -3,719,000 | -2,458,000 | -2,234,000 | -2,342,000 | -2,084,000 | -1,756,000 | -581,000 | -295,000 | -1,772,000 | -2,674,000 | -3,011,000 | -3,011,000 | -3,011,000 | -3,011,000 | -3,010,000 | -3,011,000 | -3,011,000 | -3,011,000 | -3,011,000 | -3,011,000 | -3,011,000 | -3,013,000 | -3,014,000 | -3,014,000 | -3,011,000 | -3,136,000 | -3,106,000 | -2,982,000 | -2,905,000 | ||||||
income before income taxes | 831,200,000 | 1,043,700,000 | 1,763,300,000 | 1,518,700,000 | 905,000,000 | 958,100,000 | 1,493,000,000 | 1,628,100,000 | 700,700,000 | 1,147,600,000 | 1,110,800,000 | 1,082,900,000 | 858,000,000 | 1,324,700,000 | 1,509,800,000 | 963,200,000 | 1,061,100,000 | 2,503,400,000 | 1,816,600,000 | 3,752,800,000 | 1,253,000,000 | 1,224,600,000 | 998,300,000 | 918,900,000 | 668,600,000 | 889,800,000 | 768,500,000 | 224,700,000 | 546,100,000 | 676,167,000 | 635,861,000 | 656,074,000 | 585,398,000 | 554,767,000 | 565,605,000 | 525,850,000 | 432,289,000 | 341,527,000 | 365,881,000 | 292,256,000 | 330,151,000 | 227,289,000 | 393,289,000 | 327,996,000 | 276,523,000 | 221,287,000 | 176,078,000 | 203,119,000 | 175,263,000 | 198,153,000 | 225,684,000 | 147,692,000 | 141,831,000 | 134,559,000 | 191,468,000 | ||||||||||||||||||||||||||||||||||||
income tax expense | 104,000,000 | 199,100,000 | 303,300,000 | 127,100,000 | 96,300,000 | 40,400,000 | 152,400,000 | 195,800,000 | -21,300,000 | -12,000,000 | 103,000,000 | 114,500,000 | 40,200,000 | 127,600,000 | 194,100,000 | 111,100,000 | 87,600,000 | 274,400,000 | 184,400,000 | 653,900,000 | 137,800,000 | 75,400,000 | 156,200,000 | 21,600,000 | 44,000,000 | -97,800,000 | -98,900,000 | -31,600,000 | -85,000,000 | 144,186,000 | -41,206,000 | -104,662,000 | -107,418,000 | -381,248,000 | -177,288,000 | -138,106,000 | -183,358,000 | -86,470,250 | -101,077,000 | -96,038,000 | -164,415,000 | -72,295,000 | -182,891,000 | -133,353,000 | -200,502,000 | -79,140,500 | -96,358,000 | -110,384,000 | -109,820,000 | -46,912,750 | -84,378,000 | -60,316,000 | -42,957,000 | -129,250 | 562,000 | 218,000 | -728,000 | 3,079,000 | |||||||||||||||||||||||||||||||||
net income | 727,200,000 | 844,600,000 | 1,460,000,000 | 1,391,600,000 | 808,700,000 | 917,700,000 | 1,340,600,000 | 1,432,300,000 | 722,000,000 | 1,159,600,000 | 1,007,800,000 | 968,400,000 | 817,800,000 | 1,197,100,000 | 1,315,700,000 | 852,100,000 | 973,500,000 | 2,229,000,000 | 1,632,200,000 | 3,098,900,000 | 1,115,200,000 | 1,149,200,000 | 842,100,000 | 897,300,000 | 624,600,000 | 792,000,000 | 669,600,000 | 193,100,000 | 461,100,000 | 820,353,000 | 594,655,000 | 551,412,000 | 477,980,000 | 173,519,000 | 388,317,000 | 387,744,000 | 248,931,000 | 253,115,000 | 264,804,000 | 196,218,000 | 165,736,000 | 154,994,000 | 210,398,000 | 194,643,000 | 76,021,000 | 110,176,000 | 79,720,000 | 92,735,000 | 65,443,000 | 96,806,000 | 141,306,000 | 87,376,000 | 98,874,000 | 470,407,000 | 191,468,000 | 76,743,000 | 11,651,000 | -53,443,000 | -62,365,000 | -62,505,000 | -43,447,000 | -14,597,000 | -33,875,000 | -25,474,000 | -30,522,000 | -36,489,000 | -1,015,000 | -14,938,000 | -17,481,000 | -31,518,000 | -21,115,000 | -18,459,000 | -11,618,000 | -35,838,000 | -26,774,000 | -29,917,000 | -30,971,000 | -27,410,000 | -23,576,000 | -20,380,000 | -29,672,000 | -34,652,000 | 26,999,000 | -4,123,000 | 2,792,000 | -11,076,000 | -14,549,000 | 64,532,000 | -19,377,000 | -27,400,000 | -28,736,000 |
yoy | -10.08% | -7.97% | 8.91% | -2.84% | 12.01% | -20.86% | 33.02% | 47.90% | -11.71% | -3.13% | -23.40% | 13.65% | -15.99% | -46.29% | -19.39% | -72.50% | -12.71% | 93.96% | 93.82% | 245.36% | 78.55% | 45.10% | 25.76% | 364.68% | 35.46% | -3.46% | 12.60% | -64.98% | -3.53% | 372.77% | 53.14% | 42.21% | 92.01% | -31.45% | 46.64% | 97.61% | 50.20% | 63.31% | 25.86% | 0.81% | 118.01% | 40.68% | 163.92% | 109.89% | 16.16% | 13.81% | -43.58% | 6.13% | -33.81% | -79.42% | -26.20% | 13.86% | 748.63% | -980.20% | -407.01% | -222.78% | -126.82% | 266.12% | 84.10% | 145.37% | 42.35% | -60.00% | 3237.44% | 70.53% | 74.60% | 15.77% | -95.19% | -19.07% | 50.46% | -12.05% | -21.14% | -38.30% | -62.49% | 30.75% | 13.56% | 46.80% | 4.38% | -20.90% | -187.32% | 394.30% | -1162.75% | 212.86% | -285.57% | -106.39% | -114.41% | -59.58% | -49.37% | ||||
qoq | -13.90% | -42.15% | 4.92% | 72.08% | -11.88% | -31.55% | -6.40% | 98.38% | -37.74% | 15.06% | 4.07% | 18.42% | -31.68% | -9.01% | 54.41% | -12.47% | -56.33% | 36.56% | -47.33% | 177.88% | -2.96% | 36.47% | -6.15% | 43.66% | -21.14% | 18.28% | 246.76% | -58.12% | -43.79% | 37.95% | 7.84% | 15.36% | 175.46% | -55.32% | 0.15% | 55.76% | -1.65% | -4.41% | 34.95% | 18.39% | 6.93% | -26.33% | 8.09% | 156.04% | -31.00% | 38.20% | -14.03% | 41.70% | -32.40% | -31.49% | 61.72% | -11.63% | -78.98% | 145.68% | 149.49% | 558.68% | -121.80% | -14.31% | -0.22% | 43.86% | 197.64% | -56.91% | 32.98% | -16.54% | -16.35% | 3494.98% | -93.21% | -14.55% | -44.54% | 49.27% | 14.39% | 58.88% | -67.58% | 33.85% | -10.51% | -3.40% | 12.99% | 16.26% | 15.68% | -31.32% | -14.37% | -228.35% | -754.84% | -247.67% | -125.21% | -23.87% | -122.55% | -433.03% | -29.28% | -4.65% | |
net income margin % | 47.39% | 50.43% | 91.96% | 85.32% | 57.13% | 45.82% | 68.88% | 74.65% | 40.99% | 62.62% | 56.42% | 54.65% | 49.03% | 70.45% | 73.04% | 48.57% | 59.41% | 56.07% | 71.59% | 74.89% | 64.68% | 70.86% | 56.81% | 73.14% | 50.51% | 61.57% | 54.07% | 16.02% | 41.75% | 74.82% | 57.99% | 55.34% | 48.38% | 17.73% | 40.56% | 41.96% | 29.00% | 29.35% | 30.88% | 23.52% | 21.13% | 20.68% | 28.53% | 29.59% | 13.96% | 21.13% | 17.76% | 22.18% | 18.06% | 23.84% | 38.49% | 26.17% | 31.02% | 167.12% | 76.84% | 38.46% | 9.11% | -179.63% | -1140.54% | -1240.42% | -981.41% | -277.04% | -686.28% | -490.17% | -309.81% | -729.78% | -20.41% | -331.96% | -449.27% | -889.59% | -780.30% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% |
net income per share | 6.99 | 8.24 | 14.09 | 13.24 | 7.58 | 8.54 | 12.4 | 13.25 | 6.7 | 10.89 | 9.48 | 9.05 | 7.64 | 11.21 | 12.31 | 7.9 | 9.12 | 20.98 | 15.37 | 29.51 | 10.58 | 10.82 | 7.98 | 8.19 | 5.69 | 7.26 | 6.12 | 1.77 | 4.23 | 7.59 | 5.5 | 5.12 | 4.44 | 1.61 | 3.64 | 3.66 | 2.36 | 2.41 | 2.53 | 1.88 | 1.59 | 1.49 | 2.04 | 1.89 | 0.74 | 1.09 | 0.79 | 0.92 | 0.66 | 0.97 | 1.44 | 0.89 | 1.02 | 4.95 | 2.02 | 0.81 | 0.12 | -0.58 | -0.68 | -0.69 | -0.49 | -0.275 | -0.41 | -0.31 | -0.38 | -0.098 | -0.01 | -0.19 | -0.22 | -0.4 | -0.27 | -0.23 | -0.15 | -0.33 | -0.52 | -0.58 | |||||||||||||||
weighted-average shares outstanding - basic | 104 | 104.6 | 103.6 | 105.1 | 106.7 | 107.9 | 108.1 | 108.1 | 107.8 | 106.7 | 106.3 | 107 | 107.1 | 107.1 | 106.9 | 107.9 | 106.8 | 105.7 | 106.2 | 105 | 105.4 | 107.6 | 105.5 | 109.6 | 109.8 | 109.2 | 109.4 | 109.2 | 108.9 | 108,033 | 107,800 | 107,648 | 106,706 | 106,034 | 105,572 | 104,833 | 104,633 | 104,290 | 103,061 | 103,348 | 102,886 | 102,227 | 100,796 | 100,391 | 98,709 | 98,226 | 97,700 | 96,878 | 95,012 | 94,589 | 93,446 | ||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding - diluted | 107.7 | 108.6 | 107.2 | 108.6 | 111.2 | 115.1 | 116.2 | 115.4 | 115.1 | 113.7 | 113.4 | 113.9 | 114 | 113.5 | 112.8 | 114 | 113.1 | 112.2 | 113.9 | 110.8 | 110.5 | 115.1 | 113.9 | 117.9 | 115.1 | 114.6 | 114.2 | 114.6 | 115.5 | 115,088 | 114,477 | 114,906 | 117,028 | 116,137 | 115,106 | 116,466 | 116,231 | 114,228 | 115,230 | 115,944 | 115,259 | 114,519 | 117,423 | 113,032 | 112,151 | 116,713 | 111,060 | 109,369 | 115,830 | 110,167 | 107,734 | ||||||||||||||||||||||||||||||||||||||||
statements of comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income, net of tax: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on debt securities | -65.8 | 7.1 | 15.7 | 22.1 | 38.1 | -66 | 128.2 | 7.9 | 3.5 | 95.4 | 21.3 | -15.7 | 57.2 | -35.9 | -6.4 | -0.8 | -1.8 | -4.9 | 44.6 | -28.8 | 7.875 | 1 | 14.4 | 16.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency translation | 0.2 | 1.4 | 0.8 | 1.3 | -1.1 | 0.375 | 1.9 | 0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | 661.6 | 853.1 | 1,476.5 | 1,415 | 845.7 | 849.6 | 1,470.7 | 1,439.6 | 725.7 | 1,255.5 | 1,028.7 | 952.3 | 875 | 1,233.4 | 1,264.4 | 798.4 | 829.6 | 2,193.3 | 1,626 | 3,098.4 | 1,102.1 | 1,147.7 | 837.4 | 941.9 | 594.4 | 796.6 | 670.3 | 206.1 | 476.2 | 404,870.25 | 595,748 | 555,394 | 468,339 | 265,416.75 | 409,804 | 395,976 | 255,887 | 157,734 | 256,701 | 197,058 | 161,528 | 155,845 | 198,966 | 165,892 | 71,674 | 66,495.25 | 102,352 | 95,533 | 68,096 | 81,467.75 | 141,884 | 85,591 | 98,396 | 69,955 | 191,935 | 75,709 | 12,176 | ||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of the financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating expense | -10,000,000 | 15,500,000 | 8,000,000 | 14,600,000 | 15,300,000 | -500,000 | -500,000 | -600,000 | -500,000 | -6,600,000 | -45,700,000 | -17,400,000 | -20,200,000 | -15,800,000 | 42,000,000 | -31,300,000 | -40,500,000 | -145,200,000 | -44,600,000 | -50,200,000 | -40,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on foreign currency translation | -0.6 | 0.5 | -0.4 | -0.4 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on cash flow hedges | 1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | -0.3 | -1.4 | -1 | 597 | 341 | 608 | 1,439 | 7.5 | 2 | 28 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on debt securities | -62.475 | -51.3 | -53.7 | -144.9 | -13.3 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sanofi collaboration revenue | 317,100,000 | 353,300,000 | 269,100,000 | 246,900,000 | 427,100,000 | 404,200,000 | 349,100,000 | 246,400,000 | 170,877,000 | 256,265,000 | 237,753,000 | 189,490,000 | 169,417,500 | 245,175,000 | 222,128,000 | 210,367,000 | 131,875,000 | 144,392,000 | 163,414,000 | 219,694,000 | 165,672,000 | 224,735,000 | 195,110,000 | 173,356,000 | 101,507,000 | 132,925,000 | 142,595,000 | 130,508,000 | 79,790,250 | 134,359,000 | 85,529,000 | 99,273,000 | 79,758,750 | 145,042,000 | 88,988,000 | 85,005,000 | 62,394,250 | 79,802,000 | 84,446,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
bayer collaboration revenue | 360,600,000 | 299,900,000 | 244,200,000 | 281,400,000 | 320,800,000 | 302,800,000 | 289,000,000 | 276,200,000 | 193,791,000 | 264,373,000 | 262,863,000 | 247,928,000 | 160,229,750 | 236,625,000 | 210,355,000 | 193,939,000 | 140,696,500 | 191,298,000 | 191,896,000 | 179,592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on cash flow hedges | -1.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues: - sum | 1,195,750,750 | 1,663,496,000 | 1,608,022,000 | 1,511,485,000 | 1,582,447,000 | 1,500,673,000 | 1,470,116,000 | 1,318,991,000 | 1,226,827,000 | 1,220,122,000 | 1,200,849,000 | 751,412,750 | 1,137,422,000 | 869,612,000 | 802,329,000 | 725,788,000 | 665,700,000 | 625,740,000 | 610,412,000 | 597,027,000 | 457,642,000 | 439,664,000 | 414,602,000 | 427,687,000 | 304,399,000 | 231,789,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses: - sum | 741,665,250 | 1,036,573,000 | 985,834,000 | 944,254,000 | 1,043,636,000 | 940,747,000 | 919,804,000 | 888,449,000 | 879,824,000 | 857,320,000 | 871,541,000 | 496,204,250 | 745,000,000 | 586,059,000 | 554,962,000 | 543,069,000 | 443,294,000 | 439,801,000 | 398,339,000 | 360,225,000 | 299,539,000 | 286,614,000 | 268,932,000 | 225,323,000 | 216,921,000 | 209,588,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: - sum | 15,247,750 | 8,938,000 | 33,886,000 | 18,167,000 | -4,259,000 | 5,679,000 | -24,462,000 | 1,747,000 | 1,137,500 | 3,079,000 | 843,000 | -5,756,500 | 867,000 | -7,030,000 | -9,151,000 | -6,641,000 | -19,287,000 | -10,676,000 | -8,187,000 | -11,118,000 | -10,411,000 | -11,219,000 | -8,045,250 | -10,896,000 | -10,735,000 | -10,550,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | -1,738.5 | 752 | 3,374 | -11,080 | 9,161.25 | 21,485 | 8,204 | 2,653 | -421.25 | 578 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities, net of tax | 6,956 | 840 | 851 | -11,432 | -28,751 | -4,347 | 7,020.75 | 22,632 | 2,798 | -478 | -10.5 | 467 | -1,034 | 525 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment income | 2,087,750 | 3,301,000 | 2,801,000 | 2,249,000 | 1,677,000 | 937,000 | 507,000 | 618,000 | 954,000 | 456,000 | 407,000 | 517,000 | 501,000 | 610,000 | 799,000 | 715,000 | 998,000 | 1,037,000 | 638,000 | 453,000 | 592,000 | 439,000 | 553,000 | 857,000 | 1,328,000 | 1,750,000 | 2,648,000 | 3,674,000 | 4,535,000 | 7,304,000 | 5,840,000 | 6,841,000 | 6,743,000 | 5,525,000 | 3,858,000 | 3,684,000 | 3,481,000 | 2,866,000 | 2,746,000 | 2,539,000 | 2,230,000 | 1,832,000 | 1,417,000 | 1,105,000 | 1,124,000 | 868,000 | 1,285,000 | 1,101,000 | |||||||||||||||||||||||||||||||||||||||||||
interest and other expense | -950,250 | -222,000 | -2,173,000 | -1,406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on marketable securities, net of tax | -2,867.75 | -8,103 | -4,208 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
bayer healthcare collaboration revenue | 164,809,000 | 157,596,000 | 134,237,000 | 123,846,000 | 89,615,000 | 135,853,000 | 97,295,000 | 125,312,000 | 33,648,500 | 88,583,000 | 31,104,000 | 14,907,000 | 12,077,000 | 26,701,000 | 9,124,000 | 12,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
technology licensing and other revenue | 14,204,250 | 17,529,000 | 11,451,000 | 27,837,000 | 8,445,000 | 8,166,000 | 7,788,000 | 7,542,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment and other income | 1,750,000 | 2,603,000 | 1,849,000 | 81,000 | 1,301,250 | 2,591,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -1,934,000 | -21,000 | -15,964,000 | -942,000 | -2,696,750 | -10,787,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of collaboration manufacturing | 21,517,000 | 21,938,000 | 16,434,000 | 16,099,000 | 13,623,000 | 10,320,000 | 12,330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
technology licensing | 4,419,750 | 5,893,000 | 5,893,000 | 5,893,000 | 4,419,750 | 5,893,000 | 5,893,000 | 5,893,000 | 5,892,000 | 5,893,000 | 5,228,000 | 7,845,000 | 10,038,000 | 10,037,000 | 10,037,000 | 10,038,000 | 10,013,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 6,278,000 | 2,143,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss on marketable securities | -1,785 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed statements of operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract research and other | 557,750 | 879,000 | 875,000 | 477,000 | 927,000 | 1,576,000 | 1,974,000 | 2,122,000 | 1,321,000 | 1,662,000 | 2,076,000 | 1,886,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -863,000 | -216,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
condensed statements of comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income tax benefit | 76,743,000 | 11,651,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other collaboration revenue | 8,424,500 | 10,094,000 | 11,123,000 | 12,481,000 | 10,120,750 | 13,761,000 | 13,635,000 | 13,087,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues - sum | 122,977,000 | 102,833,000 | 107,810,000 | 112,204,000 | 133,675,000 | 105,979,000 | 115,886,000 | 103,534,000 | 96,800,000 | 117,455,000 | 90,032,000 | 74,981,000 | 18,219,000 | 17,424,000 | 16,194,000 | 16,366,000 | 16,209,000 | 47,090,000 | 36,519,000 | 28,418,000 | 61,990,000 | 21,272,000 | 17,392,000 | 10,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses - sum | 168,379,000 | 161,290,000 | 168,129,000 | 153,185,000 | 146,452,000 | 138,073,000 | 139,610,000 | 132,193,000 | 136,208,000 | 118,746,000 | 106,298,000 | 94,212,000 | 39,882,000 | 46,951,000 | 50,581,000 | 48,533,000 | 44,549,000 | 43,116,000 | 45,998,000 | 41,061,000 | 38,196,000 | 38,411,000 | 43,095,000 | 37,464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income - sum | -2,269,250 | -3,346,000 | -3,049,000 | -2,682,000 | -1,820,000 | -1,781,000 | -1,750,000 | -1,645,000 | -1,203,000 | 276,000 | 1,328,000 | 1,750,000 | 470,000 | -145,000 | -265,000 | 5,168,000 | 24,217,000 | -1,182,000 | -1,597,000 | -1,906,000 | 40,738,000 | -2,238,000 | -1,697,000 | -1,804,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax expense | -54,058,000 | -61,803,000 | -30,304,000 | -7,835,250 | -1,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding, basic and diluted | 91,046 | 90,436 | 89,162 | 81,638 | 81,492 | 81,169 | 79,866 | 79,626 | 79,498 | 78,937 | 78,689 | 78,493 | 66,069 | 65,950 | 65,563 | 57,011 | 56,915 | 56,727 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before income tax benefit | -63,368,000 | -43,663,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sanofi-aventis collaboration revenue | 85,329,000 | 57,298,750 | 75,583,000 | 84,941,000 | 68,671,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract research and development from sanofi-aventis | 44,732,000 | 68,536,000 | 60,732,000 | 49,660,000 | 29,086,500 | 42,006,000 | 38,606,000 | 35,734,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other contract research and development | 10,044,000 | 13,946,000 | 14,800,000 | 11,430,000 | 8,392,000 | 10,872,000 | 12,047,000 | 10,649,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research progress payments | 5,000,000 | 20,000,000 | 25,000,000 | 17,770,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | -7,000 | -931,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before income tax expense | -12,028,250 | -18,036,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract research and development | 12,311,000 | 15,917,000 | 13,645,000 | 10,110,000 | 11,448,000 | 14,991,000 | 14,587,000 | 13,867,000 | 11,533,000 | 13,545,000 | 13,502,000 | 18,780,000 | 25,621,000 | 27,146,000 | 41,610,000 | 19,121,000 | 10,882,000 | 9,774,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contract manufacturing | 236,000 | 4,176,000 | 4,267,000 | 3,632,000 | 3,557,000 | 4,661,000 | 2,821,000 | 2,707,000 | 3,310,000 | 10,898,000 | 1,272,000 | 2,610,000 | 2,151,000 | 6,510,000 | 758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 9,289,000 | 8,935,000 | 8,202,000 | 7,628,000 | 6,019,000 | 6,299,000 | 5,946,000 | 6,895,000 | 6,219,000 | 6,216,000 | 6,146,000 | 4,853,000 | 4,184,000 | 4,235,000 | 3,790,000 | 4,237,000 | 3,601,000 | 3,488,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before cumulative effect of a change in accounting principle | -35,838,000 | -26,774,000 | -29,917,000 | -30,971,000 | -27,410,000 | -23,576,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of adopting statement of financial accounting standards no. 123r | 813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of adopting sfas 123r | -0.01 | 0.01 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other contract income | 5,640,000 | 25,000,000 | 42,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss before cumulative effect of a change in accounting principle | -21,193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | 6.99 | 8.24 | 14.09 | 13.24 | 7.58 | 8.54 | 12.4 | 13.25 | 6.7 | 10.89 | 9.48 | 9.05 | 7.64 | 11.21 | 12.31 | 7.9 | 9.12 | 20.98 | 15.37 | 29.51 | 10.58 | 10.82 | 7.98 | 8.19 | 5.69 | 7.26 | 6.12 | 1.77 | 4.23 | 7.59 | 5.5 | 5.12 | 4.44 | 1.61 | 3.64 | 3.66 | 2.36 | 2.41 | 2.53 | 1.88 | 1.59 | 1.49 | 2.04 | 1.89 | 0.74 | 1.09 | 0.79 | 0.92 | 0.66 | 0.97 | 1.44 | 0.89 | 1.02 | 4.95 | 2.02 | 0.81 | 0.12 | -0.58 | -0.68 | -0.69 | -0.49 | -0.275 | -0.41 | -0.31 | -0.38 | -0.098 | -0.01 | -0.19 | -0.22 | -0.4 | -0.27 | -0.23 | -0.15 | -0.33 | -0.52 | -0.58 | |||||||||||||||
basic | -0.295 | -0.62 | 0.48 | -0.07 | 0.05 | -0.2 | -0.26 | 1.17 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.295 | -0.62 | 0.48 | -0.07 | 0.05 | -0.2 | -0.26 | 1.06 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares outstanding: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 57,970 | 55,978 | 55,917 | 55,815 | 55,468 | 55,383 | 55,283 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 57,970 | 55,978 | 55,917 | 55,815 | 55,468 | 55,383 | 63,620 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 2,962,600,000 | 3,118,100,000 | 2,506,400,000 | 1,995,800,000 | 3,090,200,000 | 2,488,200,000 | 2,011,800,000 | 1,920,700,000 | 2,602,000,000 | 2,730,000,000 | 2,152,300,000 | 1,937,200,000 | 3,916,300,000 | 3,105,900,000 | 3,491,300,000 | 3,395,100,000 | 3,345,700,000 | 2,885,600,000 | 3,432,400,000 | 2,072,200,000 | 1,437,900,000 | 2,193,700,000 | 1,573,000,000 | 1,992,200,000 | 2,208,200,000 | 1,617,800,000 | 1,384,800,000 | 1,045,500,000 | 1,708,500,000 | 1,467,700,000 | 1,087,843,000 | 917,876,000 | 1,019,491,000 | 812,733,000 | 792,065,000 | 744,313,000 | 811,773,000 | 535,203,000 | 920,359,000 | 646,508,000 | 604,214,000 | 809,102,000 | 654,587,000 | 390,554,000 | 507,907,000 | 648,719,000 | 646,554,000 | 600,135,000 | 461,858,000 | 535,608,000 | 263,211,000 | 381,675,000 | 180,362,000 | 230,276,000 | 118,998,000 | 171,943,000 | 394,585,000 | 483,610,000 | 206,395,000 | 254,312,000 | 135,376,000 | 112,572,000 | 325,286,000 | 112,000,000 | 117,311,000 | 207,075,000 | 250,321,000 | 271,466,000 | 199,097,000 | 247,796,000 | 314,684,000 | 292,129,000 | 520,875,000 | 97,416,000 | 109,643,000 | 156,484,000 | 237,876,000 | 167,662,000 | 114,960,000 | 182,332,000 | 184,508,000 | 176,093,000 | 145,201,000 | 147,816,000 | 101,234,000 | 105,047,000 | 122,833,000 | 174,034,000 | 118,285,000 | 298,617,000 | 129,659,000 |
marketable securities | 5,791,100,000 | 5,487,100,000 | 5,937,200,000 | 5,473,800,000 | 5,259,200,000 | 6,524,300,000 | 7,784,700,000 | 7,888,300,000 | 7,917,500,000 | 8,114,800,000 | 7,761,300,000 | 6,990,500,000 | 5,043,400,000 | 4,636,400,000 | 3,530,400,000 | 4,171,300,000 | 3,704,900,000 | 2,809,100,000 | 2,355,200,000 | 1,838,600,000 | 2,065,900,000 | 1,393,300,000 | 1,452,900,000 | 1,152,000,000 | 1,795,200,000 | 1,596,500,000 | 1,493,100,000 | 1,624,200,000 | 1,523,900,000 | 1,342,200,000 | 1,104,309,000 | 765,642,000 | 605,461,000 | 596,847,000 | 586,879,000 | 523,537,000 | 495,311,000 | 503,481,000 | 488,032,000 | 398,656,000 | 244,965,000 | 236,121,000 | 241,055,000 | 213,694,000 | 234,257,000 | 251,761,000 | 395,650,000 | 216,774,000 | 186,275,000 | 158,376,000 | 182,112,000 | 155,831,000 | 127,348,000 | 77,819,000 | 143,554,000 | 129,079,000 | 37,713,000 | 43,332,000 | 39,103,000 | 55,371,000 | 91,065,000 | 136,796,000 | 153,767,000 | 194,337,000 | 186,328,000 | 134,255,000 | 129,475,000 | 120,452,000 | 216,785,000 | 226,954,000 | 348,924,000 | 408,275,000 | 222,373,000 | 299,566,000 | 351,054,000 | 295,910,000 | 221,400,000 | 94,227,000 | 158,616,000 | 120,061,000 | 114,037,000 | 131,449,000 | 190,612,000 | 206,090,000 | 52,930,000 | 168,120,000 | 215,699,000 | 135,725,000 | 72,792,000 | 6,450,000 | 4,185,000 |
accounts receivable | 5,731,000,000 | 5,741,100,000 | 5,687,100,000 | 5,610,000,000 | 5,561,000,000 | 6,211,900,000 | 6,107,100,000 | 5,717,100,000 | 5,222,200,000 | 5,667,300,000 | 5,584,500,000 | 5,121,300,000 | 5,118,600,000 | 5,328,700,000 | 5,548,300,000 | 5,161,400,000 | 4,839,000,000 | 6,036,500,000 | 5,452,000,000 | 6,998,600,000 | 4,173,000,000 | 10,968,000 | 20,478,000 | 33,632,000 | 7,493,000 | 7,940,000 | 12,141,000 | 11,010,000 | 36,521,000 | 10,536,000 | 16,830,000 | 10,371,000 | 43,102,000 | 24,866,000 | 25,397,000 | 59,882,000 | 15,529,000 | 9,197,000 | 7,871,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 3,103,600,000 | 3,200,800,000 | 3,254,400,000 | 3,205,600,000 | 3,192,400,000 | 3,087,300,000 | 3,018,000,000 | 2,873,600,000 | 2,714,900,000 | 2,580,500,000 | 2,562,000,000 | 2,507,700,000 | 2,424,700,000 | 2,401,900,000 | 2,412,200,000 | 2,218,500,000 | 1,991,500,000 | 1,951,300,000 | 2,053,800,000 | 1,983,900,000 | 2,164,700,000 | 1,916,600,000 | 1,801,600,000 | 1,640,900,000 | 1,480,900,000 | 1,415,500,000 | 1,344,300,000 | 1,317,200,000 | 1,208,800,000 | 1,151,200,000 | 1,039,679,000 | 928,553,000 | 820,397,000 | 726,138,000 | 641,588,000 | 554,320,000 | 466,576,000 | 399,356,000 | 345,620,000 | 316,073,000 | 303,294,000 | 238,578,000 | 190,668,000 | 171,266,000 | 133,863,000 | 128,861,000 | 120,317,000 | 109,897,000 | 86,545,000 | 70,354,000 | |||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 620,900,000 | 474,800,000 | 595,600,000 | 574,300,000 | 468,900,000 | 349,200,000 | 412,000,000 | 681,900,000 | 414,900,000 | 386,600,000 | 574,700,000 | 366,300,000 | 406,200,000 | 411,200,000 | 446,400,000 | 583,600,000 | 424,900,000 | 332,400,000 | 482,000,000 | 444,300,000 | 213,600,000 | 160,800,000 | 230,600,000 | 263,800,000 | 226,600,000 | 387,100,000 | 226,900,000 | 208,200,000 | 182,200,000 | 243,300,000 | 284,807,000 | 163,599,000 | 155,451,000 | 224,972,000 | 143,761,000 | 193,334,000 | 146,055,000 | 130,528,000 | 103,806,000 | 96,017,000 | 115,685,000 | 163,501,000 | 89,494,000 | 43,099,000 | 34,099,000 | 71,486,000 | 61,732,000 | 60,674,000 | 52,252,000 | 96,141,000 | 156,839,000 | 108,913,000 | 97,142,000 | 56,663,000 | 84,780,000 | 32,791,000 | 26,270,000 | 22,898,000 | 15,927,000 | 19,026,000 | 10,904,000 | 15,142,000 | 14,379,000 | 16,217,000 | 19,947,000 | 18,610,000 | 14,032,000 | 13,068,000 | 19,700,000 | 11,480,000 | 9,726,000 | 9,151,000 | 11,297,000 | 14,070,000 | 15,806,000 | 3,137,000 | 3,215,000 | 3,920,000 | 3,211,000 | 2,990,000 | 3,422,000 | 4,043,000 | 2,923,000 | 2,490,000 | 1,642,000 | 3,391,000 | 3,033,000 | 2,568,000 | 1,898,000 | 2,810,000 | 3,063,000 |
total current assets | 18,209,200,000 | 18,021,900,000 | 17,980,700,000 | 16,859,500,000 | 17,571,700,000 | 18,660,900,000 | 19,333,600,000 | 19,081,600,000 | 18,871,500,000 | 19,479,200,000 | 18,634,800,000 | 16,923,000,000 | 16,909,200,000 | 15,884,100,000 | 15,428,600,000 | 15,529,900,000 | 14,306,000,000 | 14,014,900,000 | 13,775,400,000 | 13,337,600,000 | 10,055,100,000 | 9,779,100,000 | 9,097,600,000 | 7,860,200,000 | 8,644,100,000 | 7,689,100,000 | 7,109,100,000 | 6,651,000,000 | 6,928,600,000 | 6,447,600,000 | 5,719,583,000 | 4,814,917,000 | 4,544,732,000 | 4,335,030,000 | 4,135,742,000 | 3,860,051,000 | 3,669,263,000 | 3,180,188,000 | 3,501,689,000 | 3,209,225,000 | 3,133,379,000 | 2,915,095,000 | 2,675,640,000 | 2,283,341,000 | 2,310,714,000 | 2,167,461,000 | 2,200,512,000 | 1,918,695,000 | 1,871,049,000 | 1,796,934,000 | 1,634,160,000 | 1,561,362,000 | 1,307,122,000 | 1,206,012,000 | 948,603,000 | 769,193,000 | 696,915,000 | 652,875,000 | 339,872,000 | 413,273,000 | 325,501,000 | 357,622,000 | 575,719,000 | 417,750,000 | 395,444,000 | 425,508,000 | 461,594,000 | 465,032,000 | 483,791,000 | 521,442,000 | 715,540,000 | 742,393,000 | 787,505,000 | 422,020,000 | 496,981,000 | 489,163,000 | 469,984,000 | 273,749,000 | 291,056,000 | 319,647,000 | 341,392,000 | 324,958,000 | 359,312,000 | 369,854,000 | 311,238,000 | 383,330,000 | 392,284,000 | ||||
property, plant, and equipment | 5,266,100,000 | 5,120,400,000 | 5,002,300,000 | 4,840,700,000 | 4,694,200,000 | 4,599,700,000 | 4,439,200,000 | 4,305,900,000 | 4,225,500,000 | 4,146,400,000 | 4,006,100,000 | 3,922,600,000 | 3,880,900,000 | 3,763,000,000 | 3,704,200,000 | 3,637,700,000 | 3,556,400,000 | 3,482,200,000 | 3,395,700,000 | 3,358,500,000 | 3,262,600,000 | 3,221,600,000 | 3,138,300,000 | 3,031,400,000 | 2,944,600,000 | 2,890,400,000 | 2,771,400,000 | 2,676,600,000 | 2,612,800,000 | 2,575,800,000 | 2,524,446,000 | 2,461,614,000 | 2,394,727,000 | 2,358,605,000 | 2,274,529,000 | 2,261,702,000 | 2,277,029,000 | 2,083,421,000 | 1,872,167,000 | 1,772,923,000 | 1,666,391,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 1,286,900,000 | 1,257,400,000 | 1,380,900,000 | 1,351,700,000 | 1,167,000,000 | 1,148,600,000 | 1,120,100,000 | 1,102,200,000 | 1,058,700,000 | 1,038,600,000 | 1,017,200,000 | 953,000,000 | 928,700,000 | 915,500,000 | 804,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 4,190,900,000 | 4,077,200,000 | 3,846,700,000 | 3,572,200,000 | 3,442,900,000 | 3,314,100,000 | 3,015,100,000 | 2,880,900,000 | 2,764,900,000 | 2,575,400,000 | 2,316,800,000 | 2,138,500,000 | 1,924,900,000 | 1,723,700,000 | 1,452,100,000 | 1,352,400,000 | 1,140,300,000 | 876,900,000 | 723,200,000 | 746,600,000 | 765,100,000 | 858,900,000 | 804,200,000 | 774,000,000 | 771,200,000 | 824,200,000 | 808,300,000 | 821,600,000 | 829,300,000 | 828,700,000 | 562,818,000 | 545,077,000 | 532,268,000 | 506,291,000 | 927,023,000 | 882,980,000 | 866,291,000 | 825,303,000 | 655,552,000 | 626,191,000 | 543,689,000 | 461,945,000 | 60,521,000 | 69,603,000 | 62,126,000 | 49,235,000 | 49,005,000 | 37,291,000 | 36,623,000 | 44,677,000 | 39,174,000 | 38,927,000 | 99,632,000 | 148,134,000 | |||||||||||||||||||||||||||||||||||||
other noncurrent assets | 2,129,700,000 | 1,821,200,000 | 1,673,100,000 | 1,536,900,000 | 1,393,100,000 | 1,136,000,000 | 1,043,000,000 | 993,800,000 | 470,200,000 | 444,100,000 | 409,900,000 | 393,200,000 | 349,600,000 | 336,400,000 | 320,200,000 | 269,900,000 | 262,000,000 | 222,800,000 | 145,900,000 | 142,900,000 | 145,700,000 | 168,100,000 | 168,800,000 | 175,500,000 | 161,200,000 | 144,700,000 | 137,900,000 | 139,800,000 | 144,300,000 | 127,400,000 | 125,197,000 | 85,669,000 | 78,984,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 40,868,800,000 | 40,558,700,000 | 40,169,400,000 | 38,219,200,000 | 37,545,200,000 | 37,759,400,000 | 37,441,900,000 | 36,086,800,000 | 34,369,600,000 | 33,080,200,000 | 32,163,300,000 | 30,657,500,000 | 30,059,900,000 | 29,214,500,000 | 27,677,800,000 | 27,205,800,000 | 26,348,700,000 | 25,434,800,000 | 23,671,500,000 | 21,485,900,000 | 17,772,200,000 | 17,163,300,000 | 16,084,000,000 | 14,428,700,000 | 15,757,500,000 | 14,805,200,000 | 13,939,300,000 | 13,173,600,000 | 12,854,800,000 | 11,734,500,000 | 10,805,613,000 | 9,951,980,000 | 9,372,696,000 | 8,764,286,000 | 8,701,215,000 | 8,106,373,000 | 7,817,365,000 | 6,973,466,000 | 6,828,019,000 | 6,204,906,000 | 5,904,460,000 | 5,609,132,000 | 5,182,915,000 | 4,526,970,000 | 4,198,573,000 | 3,871,827,000 | 3,739,419,000 | 3,456,078,000 | 3,260,396,000 | 2,951,013,000 | 2,640,415,000 | 2,378,259,000 | 2,275,998,000 | 2,080,490,000 | 1,660,615,000 | 1,457,500,000 | 1,350,159,000 | 1,323,583,000 | 983,031,000 | 1,046,864,000 | 1,074,293,000 | 1,089,432,000 | 942,433,000 | 790,641,000 | 787,156,000 | 741,202,000 | 742,192,000 | 742,345,000 | 681,421,000 | 670,038,000 | 825,891,000 | 851,225,000 | 930,876,000 | 573,096,000 | 597,858,000 | 601,431,000 | 585,090,000 | 355,186,000 | 378,332,000 | 402,089,000 | 423,501,000 | 419,275,000 | 446,948,000 | 470,292,000 | 472,685,000 | 488,174,000 | 506,178,000 | ||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,027,100,000 | 939,000,000 | 903,800,000 | 723,900,000 | 705,500,000 | 789,500,000 | 497,300,000 | 561,700,000 | 671,300,000 | 606,600,000 | 536,600,000 | 547,300,000 | 599,500,000 | 589,200,000 | 535,600,000 | 534,200,000 | 470,300,000 | 564,000,000 | 427,000,000 | 476,000,000 | 542,900,000 | 475,500,000 | 443,100,000 | 380,100,000 | 347,800,000 | 418,100,000 | 335,600,000 | 244,000,000 | 239,600,000 | 218,200,000 | 172,361,000 | 171,906,000 | 207,611,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 2,724,400,000 | 2,876,400,000 | 2,975,700,000 | 2,461,200,000 | 2,241,800,000 | 2,527,100,000 | 2,536,500,000 | 2,360,900,000 | 2,392,900,000 | 2,357,900,000 | 2,644,700,000 | 2,176,000,000 | 2,074,300,000 | 2,074,200,000 | 1,796,400,000 | 1,933,400,000 | 2,046,000,000 | 2,206,800,000 | 2,061,000,000 | 2,018,000,000 | 1,492,200,000 | 1,521,800,000 | 1,303,000,000 | 1,257,000,000 | 1,143,200,000 | 1,086,800,000 | 821,100,000 | 876,700,000 | 741,100,000 | 772,100,000 | 781,924,000 | 670,709,000 | 666,216,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease liabilities | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 720,000,000 | 719,700,000 | 719,000,000 | 718,400,000 | 717,800,000 | 717,200,000 | 716,500,000 | 715,900,000 | 715,200,000 | 713,900,000 | 712,700,000 | 711,300,000 | 709,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 636,200,000 | 553,000,000 | 545,600,000 | 481,900,000 | 619,300,000 | 627,700,000 | 627,200,000 | 586,000,000 | 516,700,000 | 458,900,000 | 417,300,000 | 381,100,000 | 426,300,000 | 477,900,000 | 547,200,000 | 566,300,000 | 491,300,000 | 442,000,000 | 507,800,000 | 520,000,000 | 464,900,000 | 125,013,000 | 113,691,000 | 121,138,000 | 123,452,000 | 60,015,000 | 63,057,000 | 66,099,000 | 69,142,000 | 49,373,000 | 51,939,000 | 54,577,000 | 56,426,000 | 57,876,000 | 60,598,000 | 65,621,000 | 68,830,000 | 89,563,000 | 3,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 5,107,700,000 | 4,368,400,000 | 4,425,100,000 | 3,667,000,000 | 3,566,600,000 | 3,944,300,000 | 3,661,000,000 | 3,508,600,000 | 3,580,900,000 | 3,423,400,000 | 3,598,600,000 | 3,104,400,000 | 3,100,100,000 | 3,141,300,000 | 2,879,200,000 | 3,033,900,000 | 3,007,600,000 | 3,932,500,000 | 3,714,800,000 | 3,732,400,000 | 3,217,800,000 | 2,697,400,000 | 2,337,800,000 | 3,702,400,000 | 2,055,200,000 | 2,096,600,000 | 1,765,400,000 | 1,713,100,000 | 1,511,400,000 | 1,442,800,000 | 1,417,230,000 | 1,331,190,000 | 1,265,740,000 | 1,135,483,000 | 1,138,628,000 | 1,029,017,000 | 1,308,271,000 | 1,241,495,000 | 961,185,000 | 951,563,000 | 919,724,000 | 811,162,000 | 734,990,000 | 601,542,000 | 536,134,000 | 654,660,000 | 410,200,000 | 351,578,000 | 305,068,000 | 298,835,000 | 268,727,000 | 203,802,000 | 197,244,000 | 163,550,000 | 178,568,000 | 183,220,000 | 160,386,000 | 148,271,000 | 133,235,000 | 135,868,000 | 112,252,000 | 109,056,000 | 133,833,000 | 119,571,000 | 104,093,000 | 93,575,000 | 114,165,000 | 120,424,000 | 103,113,000 | 83,672,000 | 217,771,000 | 223,918,000 | 285,954,000 | 96,686,000 | 104,831,000 | 83,604,000 | 45,014,000 | 32,698,000 | 31,508,000 | 33,667,000 | 40,357,000 | 33,521,000 | 29,949,000 | 29,931,000 | 35,900,000 | 37,372,000 | 36,335,000 | ||||
long-term debt | 1,986,200,000 | 1,985,900,000 | 1,985,500,000 | 1,985,100,000 | 1,984,800,000 | 1,984,400,000 | 1,984,000,000 | 1,983,600,000 | 1,983,300,000 | 1,982,900,000 | 1,982,600,000 | 1,982,200,000 | 1,981,800,000 | 1,981,400,000 | 1,981,100,000 | 1,980,700,000 | 1,980,400,000 | 1,980,000,000 | 1,979,600,000 | 1,979,200,000 | 1,978,900,000 | 1,978,500,000 | 1,978,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent liabilities | 2,126,200,000 | 2,018,800,000 | 1,861,800,000 | 1,701,900,000 | 1,674,400,000 | 1,571,400,000 | 1,543,600,000 | 1,463,200,000 | 908,500,000 | 854,100,000 | 832,400,000 | 716,800,000 | 677,300,000 | 638,000,000 | 598,600,000 | 724,700,000 | 692,500,000 | 680,200,000 | 662,600,000 | 596,300,000 | 571,500,000 | 497,800,000 | 454,000,000 | 457,900,000 | 321,500,000 | 286,000,000 | 273,000,000 | 267,900,000 | 376,300,000 | 361,700,000 | 194,033,000 | 190,020,000 | 169,922,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 9,445,200,000 | 9,301,800,000 | 9,211,600,000 | 8,280,300,000 | 8,157,600,000 | 8,405,800,000 | 8,116,000,000 | 7,881,000,000 | 7,378,500,000 | 7,107,100,000 | 7,258,900,000 | 6,639,600,000 | 6,564,700,000 | 6,550,500,000 | 6,239,000,000 | 6,518,000,000 | 6,434,000,000 | 6,666,000,000 | 6,413,500,000 | 6,358,600,000 | 5,795,200,000 | 6,138,000,000 | 5,958,500,000 | 5,371,300,000 | 3,624,500,000 | 3,715,500,000 | 3,434,900,000 | 3,417,700,000 | 3,410,100,000 | 2,977,200,000 | 2,937,313,000 | 2,765,554,000 | 2,805,052,000 | 2,620,208,000 | 2,649,622,000 | 2,585,635,000 | 2,951,344,000 | 2,524,221,000 | 2,336,772,000 | 2,128,400,000 | 2,139,378,000 | 1,954,295,000 | 1,886,048,000 | 1,188,512,000 | 1,227,143,000 | 1,329,502,000 | 1,187,631,000 | 1,087,236,000 | 1,049,148,000 | 998,937,000 | 950,244,000 | 884,922,000 | 869,650,000 | 835,105,000 | 854,591,000 | 862,843,000 | 846,135,000 | 837,851,000 | 554,778,000 | 568,830,000 | 556,202,000 | 561,617,000 | 594,369,000 | 419,425,000 | 400,885,000 | 344,440,000 | 319,749,000 | 331,839,000 | 271,101,000 | 251,186,000 | 388,958,000 | 400,228,000 | 470,273,000 | 421,699,000 | 418,522,000 | 404,742,000 | 368,466,000 | 292,713,000 | 294,565,000 | 299,766,000 | 309,499,000 | 282,894,000 | 281,888,000 | 284,508,000 | 293,812,000 | 298,044,000 | 302,072,000 | ||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value .01 per share; 30.0 shares authorized; shares issued and outstanding - none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 14,401,300,000 | 13,995,000,000 | 13,787,300,000 | 13,490,800,000 | 13,192,100,000 | 12,855,900,000 | 12,702,800,000 | 12,316,900,000 | 11,942,600,000 | 11,354,000,000 | 11,251,500,000 | 10,888,500,000 | 10,597,700,000 | 9,949,300,000 | 9,518,200,000 | 9,120,200,000 | 8,754,100,000 | 8,087,500,000 | 7,919,300,000 | 7,225,800,000 | 6,887,800,000 | 6,716,200,000 | 6,592,800,000 | 6,263,000,000 | 5,211,400,000 | 4,428,600,000 | 4,388,400,000 | 4,263,600,000 | 4,160,900,000 | 3,911,600,000 | 3,841,174,000 | 3,712,599,000 | 3,611,599,000 | 3,512,833,000 | 3,570,673,000 | 3,449,622,000 | 3,190,882,000 | 3,029,993,000 | 3,314,982,000 | 3,156,942,000 | 3,049,651,000 | 3,099,526,000 | 2,880,109,000 | 3,118,969,000 | 2,812,573,000 | 2,404,118,000 | 2,423,434,000 | 2,342,839,000 | 2,236,931,000 | 2,045,857,000 | 1,882,421,000 | 1,827,471,000 | 1,826,075,000 | 1,763,508,000 | 1,795,293,000 | 1,775,861,000 | 1,760,938,000 | 1,754,824,000 | 1,643,772,000 | 1,630,362,000 | 1,609,185,000 | 1,575,780,000 | 1,379,123,000 | 1,368,531,000 | 1,357,089,000 | 1,336,732,000 | 1,323,432,000 | 1,313,003,000 | 1,304,896,000 | 1,294,813,000 | 1,285,223,000 | 1,274,527,000 | 1,264,531,000 | 931,482,000 | 924,094,000 | 914,317,000 | 904,407,000 | 719,157,000 | 713,419,000 | 708,297,000 | 700,011,000 | 693,426,000 | 687,965,000 | 682,578,000 | 675,389,000 | 673,635,000 | 674,505,000 | 674,242,000 | 673,118,000 | 670,120,000 | 622,931,000 |
retained earnings | 36,423,800,000 | 35,797,100,000 | 35,045,800,000 | 33,680,200,000 | 32,384,400,000 | 31,672,900,000 | 30,755,200,000 | 29,414,600,000 | 27,982,300,000 | 27,260,300,000 | 26,100,700,000 | 25,092,900,000 | 24,124,500,000 | 23,306,700,000 | 22,109,600,000 | 20,793,900,000 | 19,941,800,000 | 18,968,300,000 | 16,739,300,000 | 15,107,100,000 | 12,008,200,000 | 10,893,000,000 | 9,743,800,000 | 8,901,700,000 | 8,004,400,000 | 7,379,800,000 | 6,587,800,000 | 5,918,200,000 | 5,725,100,000 | 5,254,300,000 | 4,433,904,000 | 3,839,179,000 | 3,287,767,000 | 2,946,733,000 | 2,773,214,000 | 2,384,897,000 | 1,997,153,000 | 1,748,222,000 | 1,495,107,000 | 1,230,303,000 | 1,018,436,000 | 852,700,000 | 697,706,000 | 487,308,000 | 292,665,000 | 255,382,000 | 145,206,000 | 65,486,000 | |||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 11,900,000 | 77,500,000 | 69,000,000 | 52,500,000 | 29,100,000 | 60,200,000 | -26,200,000 | 9,500,000 | 15,700,000 | 16,200,000 | 29,300,000 | 30,800,000 | 35,500,000 | -9,100,000 | 21,100,000 | 16,500,000 | 15,800,000 | 2,800,000 | -12,300,000 | -10,519,000 | -11,612,000 | -15,594,000 | 640,000 | 23,835,000 | 2,348,000 | -12,840,000 | -2,899,000 | 5,204,000 | 4,364,000 | 8,572,000 | 7,721,000 | 19,153,000 | 47,904,000 | 52,251,000 | 26,895,000 | 4,263,000 | 1,465,000 | -2,491,000 | -175,000 | 717,000 | 1,044,000 | 3,537,000 | 1,014,000 | -114,000 | -3,960,000 | -315,000 | 828,000 | -769,000 | -202,000 | -211,000 | 173,000 | 104,000 | 56,000 | 224,000 | |||||||||||||||||||||||||||||||||||||
treasury stock | -19,413,500,000 | -18,612,800,000 | -17,944,400,000 | -17,284,700,000 | -16,218,100,000 | -15,167,400,000 | -14,192,400,000 | -13,455,900,000 | -12,856,700,000 | -12,560,400,000 | -12,271,100,000 | -11,765,900,000 | -11,045,500,000 | -10,353,300,000 | -9,914,000,000 | -9,002,600,000 | -8,611,200,000 | -8,260,900,000 | -7,410,200,000 | -7,221,400,000 | -6,935,300,000 | -6,613,300,000 | -6,242,000,000 | -6,142,900,000 | -1,073,800,000 | -739,900,000 | -488,400,000 | -441,800,000 | -444,200,000 | -396,400,000 | -396,371,000 | -353,852,000 | -316,240,000 | -316,240,000 | -316,240,000 | -316,240,000 | -316,240,000 | -316,240,000 | -316,052,000 | -316,052,000 | -307,478,000 | -306,069,000 | -288,777,000 | -287,079,000 | -181,817,000 | -169,530,000 | -43,849,000 | -43,848,000 | |||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 31,423,600,000 | 31,256,900,000 | 30,957,800,000 | 29,938,900,000 | 29,387,600,000 | 29,353,600,000 | 29,325,900,000 | 28,205,800,000 | 26,991,100,000 | 25,973,100,000 | 24,904,400,000 | 24,017,900,000 | 23,495,200,000 | 22,664,000,000 | 21,438,800,000 | 20,687,800,000 | 19,914,700,000 | 18,768,800,000 | 17,258,000,000 | 15,127,300,000 | 11,977,000,000 | 11,025,300,000 | 10,125,500,000 | 9,057,400,000 | 12,133,000,000 | 11,089,700,000 | 10,504,400,000 | 9,755,900,000 | 9,444,700,000 | 8,757,300,000 | 7,868,300,000 | 7,186,426,000 | 6,567,644,000 | 6,144,078,000 | 6,051,593,000 | 5,520,738,000 | 4,866,021,000 | 4,449,245,000 | 4,491,247,000 | 4,076,506,000 | 3,765,082,000 | 3,654,837,000 | 3,296,867,000 | 3,338,458,000 | 2,971,430,000 | 2,542,325,000 | 2,551,788,000 | 2,368,842,000 | 2,211,248,000 | 1,952,076,000 | 1,690,171,000 | 1,493,337,000 | 1,406,348,000 | 1,245,385,000 | 806,024,000 | 594,657,000 | 504,024,000 | 485,732,000 | 428,253,000 | 478,034,000 | 518,091,000 | 348,064,000 | 371,216,000 | 386,271,000 | 422,443,000 | 410,506,000 | 410,320,000 | ||||||||||||||||||||||||
total liabilities and stockholders' equity | 40,868,800,000 | 40,558,700,000 | 40,169,400,000 | 38,219,200,000 | 37,545,200,000 | 37,759,400,000 | 37,441,900,000 | 36,086,800,000 | 34,369,600,000 | 33,080,200,000 | 32,163,300,000 | 30,657,500,000 | 30,059,900,000 | 29,214,500,000 | 27,677,800,000 | 27,205,800,000 | 26,348,700,000 | 25,434,800,000 | 23,671,500,000 | 21,485,900,000 | 17,772,200,000 | 17,163,300,000 | 16,084,000,000 | 14,428,700,000 | 15,757,500,000 | 14,805,200,000 | 13,939,300,000 | 13,173,600,000 | 12,854,800,000 | 11,734,500,000 | 10,805,613,000 | 9,951,980,000 | 9,372,696,000 | 8,764,286,000 | 8,701,215,000 | 8,106,373,000 | 7,817,365,000 | 6,973,466,000 | 6,828,019,000 | 6,204,906,000 | 5,904,460,000 | 5,609,132,000 | 5,182,915,000 | 4,526,970,000 | 4,198,573,000 | 3,871,827,000 | 3,739,419,000 | 3,456,078,000 | 3,260,396,000 | 2,951,013,000 | 2,640,415,000 | 2,378,259,000 | 2,275,998,000 | 2,080,490,000 | 1,660,615,000 | 1,457,500,000 | 1,350,159,000 | 1,323,583,000 | 983,031,000 | 1,046,864,000 | 1,074,293,000 | 942,433,000 | 790,641,000 | 787,156,000 | 742,192,000 | 742,345,000 | 681,421,000 | ||||||||||||||||||||||||
the accompanying notes are an integral part of the financial statements. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -7,900,000 | -69,900,000 | -77,200,000 | -80,900,000 | -176,800,000 | -197,700,000 | -181,600,000 | -238,800,000 | -275,100,000 | -223,800,000 | -170,100,000 | -5,884,000 | -1,188,000 | -2,851,000 | -3,429,000 | -1,644,000 | -1,166,000 | -1,904,000 | -2,371,000 | -1,337,000 | -1,862,000 | -1,731,000 | -904,000 | -2,175,000 | -1,248,000 | -5,000 | -516,000 | -159,000 | -231,000 | -95,000 | -473,000 | -371,000 | -470,000 | -682,000 | -709,000 | -1,110,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value .01 per share; 30.0 shares authorized; issued and outstanding - none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .01 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
class a stock, convertible, .001 par value... | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .001 par value... | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 100,000 | 110,000 | 110,000 | 110,000 | 110,000 | 109,000 | 109,000 | 108,000 | 108,000 | 107,000 | 107,000 | 107,000 | 106,000 | 106,000 | 105,000 | 103,000 | 102,000 | 100,000 | 100,000 | 99,000 | 97,000 | 97,000 | 97,000 | 95,000 | 95,000 | 94,000 | 77,000 | 77,000 | 77,000 | 64,000 | 64,000 | 63,000 | 55,000 | 55,000 | 54,000 | 54,000 | 54,000 | 53,000 | 53,000 | |||||||||||||||||||||||||||||||||||||||
accounts receivable - trade | 3,111,500,000 | 3,092,500,000 | 1,991,000,000 | 2,063,100,000 | 2,100,000,000 | 2,027,700,000 | 1,920,200,000 | 1,728,400,000 | 1,723,700,000 | 1,665,737,000 | 1,534,324,000 | 1,531,936,000 | 1,538,642,000 | 1,532,693,000 | 1,420,403,000 | 1,339,794,000 | 1,343,368,000 | 1,332,071,000 | 1,431,966,000 | 1,450,572,000 | 1,152,489,000 | 1,088,207,000 | 1,071,665,000 | 1,015,962,000 | 739,379,000 | 673,915,000 | 664,075,000 | 801,773,000 | 787,071,000 | 855,844,000 | 767,865,000 | 703,857,000 | 593,207,000 | 506,682,000 | 349,645,000 | 159,462,000 | 28,254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable - sanofi | 404,700,000 | 460,800,000 | 389,200,000 | 468,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable - other | 598,500,000 | 486,200,000 | 431,100,000 | 401,800,000 | 3,659,000 | 2,921,000 | 3,765,000 | 13,509,000 | 3,048,000 | 4,070,000 | 3,020,000 | 2,865,000 | 3,813,000 | 5,806,000 | 3,633,000 | 1,910,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue - sanofi | 341,700,000 | 409,300,000 | 380,200,000 | 398,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue - other | 236,000,000 | 85,500,000 | 81,300,000 | 81,200,000 | 196,200,000 | 181,600,000 | 168,100,000 | 196,600,000 | 205,800,000 | 216,133,000 | 180,396,000 | 160,466,000 | 249,263,000 | 274,666,000 | 295,621,000 | 316,227,000 | 327,298,000 | 327,868,000 | 146,449,000 | 170,658,000 | 82,015,000 | 78,942,000 | 76,748,000 | 114,318,000 | 103,909,000 | 114,339,000 | 128,042,000 | 128,539,000 | 107,677,000 | 111,893,000 | 119,672,000 | 125,436,000 | 131,822,000 | 141,132,000 | 149,031,000 | 154,929,000 | 162,593,000 | 166,623,000 | 174,987,000 | 183,019,000 | 188,775,000 | 197,139,000 | 42,009,000 | 44,504,000 | 46,951,000 | 49,421,000 | 51,893,000 | 54,364,000 | 56,835,000 | ||||||||||||||||||||||||||||||||||||||||||
other liabilities - sanofi | 122,400,000 | 96,900,000 | 103,800,000 | 85,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt | 1,500,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from sanofi | 260,600,000 | 345,400,000 | 252,000,000 | 287,600,000 | 226,400,000 | 269,271,000 | 243,238,000 | 168,855,000 | 193,684,000 | 217,478,000 | 221,078,000 | 214,269,000 | 92,989,000 | 124,107,000 | 138,067,000 | 173,782,000 | 153,152,000 | 199,117,000 | 197,693,000 | 159,444,000 | 121,058,000 | 110,720,000 | 116,865,000 | 118,003,000 | 104,707,000 | 136,980,000 | 108,151,000 | 98,781,000 | 99,913,000 | 94,589,000 | 85,735,000 | 78,885,000 | 74,781,000 | 74,788,000 | 81,643,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from bayer | 311,600,000 | 286,900,000 | 283,700,000 | 289,200,000 | 293,100,000 | 267,937,000 | 261,685,000 | 243,141,000 | 242,014,000 | 221,278,000 | 203,066,000 | 195,485,000 | 175,263,000 | 187,694,000 | 181,938,000 | 240,867,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue from sanofi | 395,500,000 | 427,100,000 | 424,300,000 | 334,100,000 | 246,700,000 | 246,812,000 | 308,179,000 | 231,447,000 | 379,936,000 | 408,786,000 | 443,904,000 | 520,191,000 | 503,474,000 | 529,791,000 | 549,342,000 | 565,773,000 | 582,664,000 | 599,339,000 | 46,095,000 | 48,656,000 | 72,367,000 | 75,283,000 | 75,862,000 | 73,694,000 | 76,522,000 | 77,670,000 | 78,740,000 | 76,909,000 | 76,520,000 | 77,446,000 | 78,281,000 | 83,625,000 | 86,017,000 | 88,033,000 | 91,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital and facility lease obligations | 708,500,000 | 707,203,000 | 705,903,000 | 704,645,000 | 7,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 77,866,000 | 36,618,000 | 36,963,000 | 37,087,000 | 20,294,000 | 20,705,000 | 6,715,000 | 5,791,000 | 5,810,000 | 4,583,000 | 4,138,000 | 4,473,000 | 3,034,000 | 3,416,000 | 8,877,000 | 5,340,000 | 5,327,000 | 4,409,000 | 15,211,000 | 20,078,000 | 23,100,000 | 18,322,000 | 19,567,000 | 20,393,000 | 19,145,000 | 13,023,000 | 12,287,000 | 10,228,000 | 6,789,000 | 6,860,000 | 6,697,000 | 7,213,000 | 7,338,000 | 6,629,000 | 7,460,000 | 7,680,000 | 8,032,000 | 8,273,000 | 512,000 | 342,000 | 1,408,000 | 1,645,000 | 1,906,000 | 2,170,000 | 2,694,000 | 2,915,000 | 3,185,000 | 3,465,000 | 4,253,000 | 4,472,000 | 4,761,000 | 4,984,000 | 5,036,000 | 5,235,000 | 5,636,000 | 5,833,000 | 5,958,000 | 6,223,000 | |||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 815,078,000 | 818,426,000 | 716,364,000 | 1,061,777,000 | 879,096,000 | 714,916,000 | 759,643,000 | 733,276,000 | 644,112,000 | 577,428,000 | 529,505,000 | 462,762,000 | 484,228,000 | 337,976,000 | 283,385,000 | 237,935,000 | 250,896,000 | 219,138,000 | 153,826,000 | 145,413,000 | 111,345,000 | 124,224,000 | 126,768,000 | 106,723,000 | 95,625,000 | 78,890,000 | 81,665,000 | 58,602,000 | 53,658,000 | 74,976,000 | 58,256,000 | 53,905,000 | 49,031,000 | 55,291,000 | 51,881,000 | 44,832,000 | 36,168,000 | 41,887,000 | 38,289,000 | 30,314,000 | 27,872,000 | 34,905,000 | 20,081,000 | 21,471,000 | 19,054,000 | 16,466,000 | 18,383,000 | 23,337,000 | 20,599,000 | 17,043,000 | 17,468,000 | 18,872,000 | 20,284,000 | 15,743,000 | 18,947,000 | 18,933,000 | 20,967,000 | 14,043,000 | |||||||||||||||||||||||||||||||||
deferred revenue from sanofi, current portion | 177,746,000 | 187,036,000 | 184,452,000 | 112,161,000 | 115,267,000 | 105,041,000 | 104,141,000 | 99,314,000 | 101,573,000 | 100,908,000 | 18,026,000 | 19,342,000 | 15,927,000 | 13,368,000 | 12,979,000 | 12,980,000 | 12,815,000 | 13,866,000 | 14,916,000 | 15,967,000 | 17,022,000 | 19,588,000 | 21,790,000 | 20,141,000 | 20,011,000 | 19,819,000 | 19,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue - other, current portion | 142,392,000 | 132,832,000 | 127,804,000 | 126,257,000 | 116,397,000 | 137,642,000 | 84,084,000 | 73,626,000 | 51,914,000 | 54,148,000 | 51,720,000 | 51,845,000 | 58,098,000 | 57,604,000 | 54,154,000 | 53,093,000 | 34,185,000 | 34,929,000 | 34,266,000 | 34,391,000 | 33,809,000 | 33,479,000 | 33,479,000 | 32,429,000 | 31,629,000 | 33,606,000 | 33,606,000 | 33,291,000 | 35,217,000 | 38,888,000 | 41,741,000 | 31,969,000 | 27,021,000 | 37,294,000 | 46,990,000 | 36,756,000 | 26,114,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 267,000 | 334,000 | 397,000 | 876,000 | 3,461,000 | 3,586,000 | 3,695,000 | 13,508,000 | 13,563,000 | 2,506,000 | 2,291,000 | 2,185,000 | 96,407,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 152,073,000 | 125,225,000 | 115,920,000 | 106,248,000 | 100,385,000 | 135,700,000 | 119,523,000 | 120,993,000 | 115,535,000 | 77,910,000 | 76,080,000 | 55,559,000 | 40,855,000 | 23,747,000 | 14,968,000 | 11,794,000 | 11,330,000 | 10,573,000 | 3,341,000 | 36,000 | 74,000 | 116,000 | 159,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations | 127,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facility lease obligations | 351,569,000 | 382,228,000 | 361,523,000 | 362,230,000 | 362,919,000 | 364,144,000 | 357,687,000 | 328,394,000 | 310,938,000 | 276,112,000 | 234,525,000 | 203,380,000 | 184,258,000 | 167,219,000 | 164,392,000 | 159,007,000 | 159,436,000 | 159,499,000 | 159,558,000 | 159,534,000 | 159,508,000 | 159,482,000 | 159,457,000 | 159,353,000 | 159,355,000 | 158,382,000 | 157,359,000 | 156,464,000 | 109,022,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from bayer healthcare | 162,152,000 | 151,991,000 | 125,767,000 | 163,056,000 | 156,962,000 | 142,619,000 | 112,984,000 | 127,720,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, at cost, net of accumulated depreciation and amortization | 1,594,120,000 | 1,475,123,000 | 1,326,112,000 | 1,110,597,000 | 974,309,000 | 818,967,000 | 707,321,000 | 600,864,000 | 526,983,000 | 453,891,000 | 419,651,000 | 392,378,000 | 379,940,000 | 372,917,000 | 72,825,000 | 64,231,000 | 58,419,000 | 49,358,000 | 47,647,000 | 47,781,000 | 49,353,000 | 51,035,000 | 53,854,000 | 57,421,000 | 60,535,000 | 64,044,000 | 67,366,000 | 69,055,000 | 71,239,000 | 73,942,000 | 75,986,000 | 77,616,000 | 80,723,000 | 83,715,000 | 84,670,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes | 30,723,000 | 30,360,000 | 144,082,000 | 146,773,000 | 287,950,000 | 282,261,000 | 326,673,000 | 320,315,000 | 314,162,000 | 308,116,000 | 302,268,000 | 296,518,000 | 290,959,000 | 285,491,000 | 280,206,000 | 275,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facility lease obligations, current portion | 1,252,000 | 1,060,000 | 1,060,000 | 939,000 | 794,000 | 794,000 | 1,473,000 | 1,374,000 | 1,277,000 | 1,183,000 | 1,093,000 | 1,006,000 | 920,000 | 877,000 | 798,000 | 675,000 | 634,000 | 448,000 | 435,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -27,249,000 | -92,692,000 | -189,498,000 | -330,804,000 | -418,180,000 | -517,054,000 | -987,461,000 | -1,178,929,000 | -1,255,672,000 | -1,267,323,000 | -1,213,880,000 | -1,151,515,000 | -1,089,010,000 | -1,045,563,000 | -1,030,966,000 | -997,091,000 | -971,617,000 | -941,095,000 | -904,606,000 | -903,591,000 | -893,408,000 | -875,927,000 | -844,409,000 | -823,294,000 | -804,835,000 | -780,146,000 | -744,308,000 | -717,534,000 | -687,617,000 | -656,646,000 | -629,236,000 | -605,660,000 | -585,280,000 | -555,608,000 | -520,956,000 | -493,957,000 | -489,834,000 | -492,626,000 | -481,550,000 | -467,001,000 | -531,533,000 | -512,156,000 | -482,921,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash and marketable securities | 8,494,000 | 8,186,000 | 8,173,000 | 8,141,000 | 8,154,000 | 7,721,000 | 8,150,000 | 8,165,000 | 7,520,000 | 7,518,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long term liabilities | 10,200,000 | 8,786,000 | 7,259,000 | 6,987,000 | 7,262,000 | 7,455,000 | 6,443,000 | 7,405,000 | 6,806,000 | 7,180,000 | 7,350,000 | 5,289,000 | 4,318,000 | 4,140,000 | 3,959,000 | 1,235,000 | 13,150,000 | 5,093,000 | 2,885,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant, and equipment, at cost, net of accumulated | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 372,278,000 | 369,959,000 | 367,955,000 | 363,913,000 | 361,883,000 | 357,423,000 | 347,450,000 | 318,498,000 | 292,329,000 | 274,621,000 | 259,676,000 | 215,169,000 | 195,408,000 | 109,840,000 | 87,853,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,089,512 at june 30, 2012 and 2,109,512 at december 31, 2011 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 93,941,788 at june 30, 2012 and 90,692,071 at december 31, 2011 | 94,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,089,512 at march 31, 2012 and 2,109,512 at december 31, 2011 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 92,969,427 at march 31, 2012 and 90,692,071 at december 31, 2011 | 93,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,109,512 in 2011 and 2,182,036 in 2010 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 90,692,071 in 2011 and 87,238,301 in 2010 | 91,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding - none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 90,418,871 in 2011 and 87,238,301 in 2010 | 90,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,126,717 in 2011 and 2,182,036 in 2010 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 89,416,015 in 2011 and 87,238,301 in 2010 | 89,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from the sanofi-aventis group | 84,391,000 | 79,603,000 | 79,239,000 | 91,126,000 | 68,838,000 | 62,703,000 | 63,953,000 | 54,240,000 | 44,576,000 | 33,302,000 | 37,744,000 | 30,438,000 | 31,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue from sanofi-aventis, current portion | 19,561,000 | 19,506,000 | 19,335,000 | 19,126,000 | 17,784,000 | 17,523,000 | 21,580,000 | 21,553,000 | 21,525,000 | 21,390,000 | 19,017,000 | 18,855,000 | 18,855,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue from sanofi-aventis | 94,398,000 | 97,081,000 | 99,726,000 | 96,168,000 | 91,684,000 | 90,933,000 | 90,251,000 | 95,362,000 | 100,474,000 | 105,586,000 | 112,290,000 | 117,004,000 | 121,718,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,182,036 in 2011 and 2010 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 88,548,041 in 2011 and 87,238,301 in 2010 | 89,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding - none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,182,036 in 2010 and 2,244,698 in 2009 | 2,000 | 2,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding - 87,238,301 in 2010 and 78,860,862 in 2009 | 87,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 527,815,000 | 396,762,000 | 418,852,000 | 436,933,000 | 450,997,000 | 460,603,000 | 151,397,000 | 179,336,000 | 196,689,000 | 216,624,000 | 62,473,000 | 83,767,000 | 102,323,000 | 114,002,000 | 136,381,000 | 165,060,000 | 185,784,000 | 178,873,000 | 190,130,000 | 204,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 1,089,432,000 | 741,202,000 | 670,038,000 | 825,891,000 | 851,225,000 | 930,876,000 | 573,096,000 | 597,858,000 | 601,431,000 | 585,090,000 | 355,186,000 | 378,332,000 | 402,089,000 | 423,501,000 | 419,275,000 | 446,948,000 | 470,292,000 | 472,685,000 | 488,174,000 | 506,178,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 3,400,000 | 3,400,000 | 1,600,000 | 1,600,000 | 1,600,000 | 1,600,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,600,000 | 1,600,000 | 1,600,000 | 1,600,000 | 1,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,181,831 in 2010 and 2,244,698 in 2009 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 80,042,523 in 2010 and 78,860,862 in 2009 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 79,923,216 in 2010 and 78,860,862 in 2009 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive (loss) income | -306,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,211,698 in 2010 and 2,244,698 in 2009 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 79,690,055 in 2010 and 78,860,862 in 2009 | 80,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,244,698 in 2009 and 2,248,698 in 2008 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding - 78,860,862 in 2009 and 77,642,203 in 2008 | 79,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
facility lease obligation | 62,571,000 | 62,925,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding-none | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,246,698 in 2009 and 2,248,698 in 2008 | 2,000 | 2,000 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 78,243,286 in 2009 and 77,642,203 in 2008 | 78,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 77,921,038 in 2009 and 77,642,203 in 2008 | 78,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 77,841,540 in 2009 and 77,642,203 in 2008 | 78,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable | 117,503,000 | 118,653,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | 200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,248,698 in 2008 and 2,260,266 in 2007 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and outstanding - 77,642,203 in 2008 and 76,592,218 in 2007 | 78,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable — other | 4,462,000 | 2,400,000 | 1,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue — other, current portion | 39,364,000 | 48,121,000 | 36,785,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue — other | 56,012,000 | 59,306,000 | 62,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, current portion | 68,814,000 | 69,926,000 | 63,523,000 | 23,543,000 | 13,644,000 | 15,042,000 | 15,284,000 | 17,020,000 | 12,922,000 | 12,906,000 | 12,463,000 | 15,267,000 | 15,616,000 | 21,629,000 | 17,388,000 | 40,173,000 | 24,473,000 | 35,021,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory | 2,128,000 | 3,254,000 | 2,904,000 | 2,837,000 | 3,746,000 | 3,087,000 | 3,229,000 | 4,266,000 | 10,850,000 | 9,098,000 | 9,006,000 | 7,698,000 | 10,342,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding — 2,270,353 in 2006 and 2,347,073 in 2005 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding — 63,130,962 in 2006 and 54,092,268 in 2005 | 63,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned compensation | -315,000 | -811,000 | -1,296,000 | -1,783,000 | -2,299,000 | -1,989,000 | -2,669,000 | -3,363,000 | -4,101,000 | -1,873,000 | -2,443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 2,307,561 in 2006 and 2,347,073 in 2005 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding - 54,614,557 in 2006 and 54,092,268 in 2005 | 55,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
53,763,234 shares issued and outstanding in 2005 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
53,502,004 shares issued and outstanding in 2004 | 54,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted marketable securities | 5,548,000 | 5,518,000 | 10,977,000 | 5,319,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan payable to novartis pharma ag | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,358,373 shares issued and outstanding in 2004 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
2,365,873 shares issued and outstanding in 2003 | 2,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
53,228,223 shares issued and outstanding in 2004 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
53,165,635 shares issued and outstanding in 2003 | 53,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease obligations, current portion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan payable | 9,296,000 | 5,147,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-09-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 727,200,000 | 844,600,000 | 1,460,000,000 | 1,391,600,000 | 808,700,000 | 917,700,000 | 1,340,600,000 | 1,432,300,000 | 722,000,000 | 1,159,600,000 | 1,007,800,000 | 968,400,000 | 817,800,000 | 1,197,100,000 | 1,315,700,000 | 852,100,000 | 973,500,000 | 2,229,000,000 | 1,632,200,000 | 3,098,900,000 | 1,115,200,000 | 1,149,200,000 | 842,100,000 | 897,300,000 | 624,600,000 | 792,000,000 | 669,600,000 | 193,100,000 | 461,100,000 | 820,353,000 | 594,655,000 | 551,412,000 | 477,980,000 | 173,519,000 | 388,317,000 | 387,744,000 | 248,931,000 | 253,115,000 | 264,804,000 | 211,867,000 | 165,736,000 | 154,994,000 | 210,398,000 | 194,643,000 | 76,021,000 | 110,176,000 | 79,720,000 | 92,735,000 | 65,443,000 | 96,806,000 | 141,306,000 | 87,376,000 | 98,874,000 | 470,407,000 | 191,468,000 | 76,743,000 | 11,651,000 | -21,115,000 | -18,459,000 | -11,618,000 | -35,838,000 | -26,774,000 | -29,917,000 | -30,971,000 | -27,410,000 | -29,672,000 | -34,652,000 | -26,999,000 | -4,123,000 | 2,792,000 | -11,076,000 | -14,549,000 | 64,532,000 | |||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 123,200,000 | 145,000,000 | 136,700,000 | 135,100,000 | 126,900,000 | 126,400,000 | 121,700,000 | 120,700,000 | 114,100,000 | 113,000,000 | 105,400,000 | 103,100,000 | 99,500,000 | 100,100,000 | 92,600,000 | 74,400,000 | 74,300,000 | 74,500,000 | 73,200,000 | 71,100,000 | 67,400,000 | 61,700,000 | 59,300,000 | 58,800,000 | 56,100,000 | 54,300,000 | 52,900,000 | 52,100,000 | 51,000,000 | 42,759,000 | 35,441,000 | 33,642,000 | 36,358,000 | 34,507,000 | 37,719,000 | 35,126,000 | 38,115,000 | 28,900,000 | 27,839,000 | 25,029,000 | 22,977,000 | 22,910,000 | 20,674,000 | 15,298,000 | 16,027,000 | 14,135,000 | 14,005,000 | 13,016,000 | 11,530,000 | 11,292,000 | 10,803,000 | 9,702,000 | 9,407,000 | 9,778,000 | 9,329,000 | 9,417,000 | 8,416,000 | 7,926,000 | 8,276,000 | 7,902,000 | 6,978,000 | 6,086,000 | 4,894,000 | 4,524,000 | 4,183,000 | 4,935,000 | 3,590,000 | 2,998,000 | 2,724,000 | 2,626,000 | 2,774,000 | 2,941,000 | 2,946,000 | 2,859,000 | 2,874,000 | 2,855,000 | 3,396,000 | 3,708,000 | 3,690,000 | 3,798,000 | 3,880,000 | 3,935,000 | 3,831,000 | 3,858,000 | 3,876,000 | 3,797,000 | 3,773,000 | |||
stock-based compensation expense | 257,400,000 | 249,300,000 | 237,000,000 | 251,700,000 | 255,700,000 | 304,400,000 | 225,100,000 | 223,200,000 | 230,100,000 | 240,400,000 | 203,900,000 | 202,000,000 | 238,700,000 | 232,000,000 | 166,300,000 | 159,800,000 | 166,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on marketable and other securities | -25,000,000 | -577,700,000 | 137,600,000 | 29,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 55,600,000 | 136,900,000 | 16,300,000 | -7,400,000 | -10,300,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -96,000,000 | -232,500,000 | -278,600,000 | -135,200,000 | -139,100,000 | -280,200,000 | -168,600,000 | -118,100,000 | -190,400,000 | -286,300,000 | -125,700,000 | -209,300,000 | -216,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts receivable | 1,200,000 | -51,200,000 | -80,300,000 | -28,200,000 | 657,800,000 | -494,100,000 | 446,800,000 | -82,700,000 | -463,500,000 | -2,700,000 | 210,100,000 | 219,600,000 | -386,900,000 | -322,400,000 | 1,197,500,000 | 6,117,000 | 3,592,000 | 4,956,000 | 4,201,000 | -1,131,000 | 25,511,000 | -25,985,000 | 6,294,000 | -6,459,000 | 32,731,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventories | 26,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in prepaid expenses and other assets | -198,600,000 | 82,800,000 | -47,900,000 | -230,700,000 | -179,500,000 | -55,300,000 | 252,000,000 | -526,300,000 | -77,900,000 | 164,300,000 | -275,500,000 | -3,400,000 | -5,500,000 | 121,200,000 | -243,700,000 | -44,800,000 | -20,898,000 | -32,412,000 | -8,037,000 | -43,660,000 | -2,483,000 | -4,204,000 | 1,365,000 | -12,801,000 | -440,000 | 290,000 | -1,206,000 | -40,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred revenue | 99,600,000 | -3,100,000 | 76,600,000 | -142,900,000 | 17,700,000 | -21,200,000 | 43,000,000 | 89,100,000 | 116,900,000 | 43,000,000 | 45,300,000 | -14,500,000 | -35,900,000 | -59,600,000 | -17,700,000 | 100,200,000 | 9,500,000 | -49,000,000 | -6,400,000 | 78,800,000 | -143,600,000 | 35,800,000 | 33,400,000 | 5,000,000 | 73,900,000 | -81,800,000 | -25,300,000 | -25,400,000 | 426,500,000 | -54,596,000 | -53,983,000 | -48,461,000 | -23,055,000 | 12,400,000 | -37,906,000 | 216,326,000 | -25,355,000 | 91,205,000 | -15,171,000 | 640,748,000 | -545,000 | -16,140,000 | -10,293,000 | -10,443,000 | 2,731,000 | 37,107,000 | -11,944,000 | -10,244,000 | -10,310,000 | -14,509,000 | 156,044,000 | 13,103,000 | 3,513,000 | 2,679,000 | 3,194,000 | -16,758,000 | -16,603,000 | 3,327,000 | 3,200,000 | 10,210,000 | -1,044,000 | 37,666,000 | -8,735,000 | -782,000 | -25,994,000 | |||||||||||||||||||||||||
increase in accounts payable, accrued expenses, and other liabilities | 107,700,000 | -24,700,000 | 759,200,000 | 216,400,000 | -214,100,000 | 225,600,000 | 194,400,000 | 204,600,000 | 110,500,000 | -138,700,000 | 578,600,000 | 39,700,000 | 119,000,000 | 347,600,000 | -160,300,000 | 365,700,000 | 76,700,000 | 38,100,000 | 59,900,000 | 106,100,000 | -85,200,000 | 324,600,000 | 9,600,000 | 129,900,000 | -19,600,000 | 30,148,000 | 112,873,000 | -9,675,000 | 76,654,000 | 5,720,000 | 118,324,000 | -334,927,000 | 187,695,000 | 146,542,000 | -26,487,000 | 30,494,000 | 103,431,000 | 139,005,000 | 35,314,000 | 103,804,000 | 25,534,000 | 85,730,000 | 59,686,000 | 30,959,000 | -14,139,000 | 41,790,000 | 59,302,000 | 3,487,000 | 32,105,000 | -18,252,000 | -3,558,000 | 20,079,000 | 12,710,000 | -3,854,000 | 3,052,000 | 6,218,000 | -7,564,000 | -6,650,000 | 14,172,000 | 152,000 | 2,101,000 | 2,756,000 | -1,049,000 | 1,301,000 | ||||||||||||||||||||||||||
total adjustments | 351,700,000 | 326,100,000 | 158,700,000 | -247,200,000 | 236,400,000 | 345,100,000 | -49,400,000 | -1,078,300,000 | 790,500,000 | -69,900,000 | 106,500,000 | 54,000,000 | 549,800,000 | 522,800,000 | -686,800,000 | -287,700,000 | 1,128,200,000 | 143,500,000 | 1,781,400,000 | -2,472,200,000 | -446,700,000 | 81,800,000 | -1,096,400,000 | 46,100,000 | 73,400,000 | -4,600,000 | -112,300,000 | -4,800,000 | 435,900,000 | -91,522,000 | -141,694,000 | -156,847,000 | 140,763,000 | 393,430,000 | 26,515,000 | -418,314,000 | 106,970,000 | 124,764,000 | 386,225,000 | 203,281,000 | -136,396,000 | 126,829,000 | 682,455,000 | 48,963,000 | -163,523,000 | 88,107,000 | 83,837,000 | 235,055,000 | -11,916,000 | 179,975,000 | -48,851,000 | 40,788,000 | -12,626,000 | -377,222,000 | -193,850,000 | -155,120,000 | -98,692,000 | 3,126,000 | 15,630,000 | 28,455,000 | 32,867,000 | -27,102,000 | 194,544,000 | 12,849,000 | 20,521,000 | -9,915,000 | -8,807,000 | 7,040,000 | 7,282,000 | -4,322,000 | -20,431,000 | 24,656,000 | -6,279,000 | 25,138,000 | 23,267,000 | 20,679,000 | 84,274,000 | 12,579,000 | 2,901,000 | 25,658,000 | 9,825,000 | 19,654,000 | -1,584,000 | 37,255,000 | 7,490,000 | 32,007,000 | -83,114,000 | |||
net cash from operating activities | 1,078,900,000 | 1,170,700,000 | 1,618,700,000 | 1,144,400,000 | 1,045,100,000 | 1,262,800,000 | 1,291,200,000 | 354,000,000 | 1,512,500,000 | 1,089,700,000 | 1,114,300,000 | 1,022,400,000 | 1,367,600,000 | 1,719,900,000 | 628,900,000 | 564,400,000 | 2,101,700,000 | 2,372,500,000 | 3,413,600,000 | 626,700,000 | 668,500,000 | 1,231,000,000 | -254,300,000 | 943,400,000 | 698,000,000 | 787,400,000 | 557,300,000 | 188,300,000 | 897,000,000 | 728,831,000 | 452,961,000 | 394,565,000 | 618,743,000 | 566,949,000 | 414,832,000 | -30,570,000 | 355,901,000 | 377,879,000 | 651,029,000 | 415,148,000 | 29,340,000 | 281,823,000 | 892,853,000 | 243,606,000 | -87,502,000 | 198,283,000 | 163,557,000 | 327,790,000 | 53,527,000 | 276,781,000 | 92,455,000 | 128,164,000 | 86,248,000 | 93,185,000 | -2,382,000 | -78,377,000 | -87,041,000 | -50,317,000 | -46,735,000 | -34,050,000 | -10,580,000 | -41,699,000 | 160,669,000 | -12,625,000 | -10,001,000 | -46,404,000 | -9,822,000 | -5,805,000 | -10,199,000 | -35,840,000 | -41,546,000 | 6,197,000 | -17,897,000 | -10,700,000 | -3,507,000 | -9,238,000 | 53,303,000 | -14,831,000 | -20,675,000 | 5,278,000 | -19,847,000 | -14,998,000 | -28,583,000 | 33,132,000 | -3,586,000 | 17,458,000 | -18,582,000 | |||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable and other securities | -2,755,900,000 | -2,043,700,000 | -3,520,200,000 | -2,855,100,000 | -2,539,300,000 | -1,952,900,000 | -4,591,100,000 | -4,415,900,000 | -5,657,500,000 | -2,131,800,000 | -3,243,100,000 | -4,521,700,000 | -1,749,400,000 | -3,142,900,000 | -570,100,000 | -1,465,100,000 | -2,309,800,000 | -2,175,800,000 | -2,985,800,000 | -526,500,000 | -1,360,000,000 | -598,300,000 | -1,109,200,000 | -819,200,000 | -714,300,000 | -367,500,000 | -645,800,000 | -1,148,900,000 | -1,040,200,000 | -311,942,000 | -352,353,000 | -579,892,000 | -601,313,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales or maturities of marketable and other securities | 2,606,500,000 | 2,555,000,000 | 3,365,000,000 | 2,167,900,000 | 3,458,300,000 | 2,582,000,000 | 4,258,600,000 | 4,054,500,000 | 4,132,200,000 | 2,382,900,000 | 2,997,800,000 | 2,268,700,000 | 1,792,800,000 | 1,537,400,000 | 1,831,700,000 | 1,435,100,000 | 746,300,000 | 318,000,000 | 680,200,000 | 800,800,000 | 416,300,000 | 454,700,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -230,600,000 | -248,700,000 | -201,400,000 | -219,000,000 | -229,300,000 | -199,600,000 | -241,900,000 | -180,500,000 | -133,900,000 | -251,400,000 | -176,000,000 | -113,000,000 | -178,200,000 | -152,200,000 | -142,500,000 | -153,600,000 | -141,800,000 | -154,900,000 | -133,200,000 | -148,500,000 | -115,300,000 | -161,400,000 | -153,200,000 | -129,900,000 | -170,100,000 | -139,000,000 | -121,700,000 | -94,600,000 | -74,300,000 | -85,462,000 | -106,246,000 | -112,017,000 | -79,375,000 | -107,663,000 | -59,653,000 | -54,849,000 | -50,461,000 | -150,455,000 | -118,556,000 | -138,836,000 | -104,094,000 | -177,779,000 | -146,099,000 | -239,893,000 | -114,162,000 | -117,542,000 | -79,769,000 | -70,873,000 | -64,822,000 | -68,976,000 | -31,691,000 | -34,453,000 | -21,203,000 | -15,162,000 | -10,248,000 | -12,872,000 | -11,055,000 | -11,289,000 | -8,898,000 | -14,864,000 | -22,166,000 | -32,262,000 | -22,103,000 | -22,581,000 | -22,743,000 | -22,316,000 | -22,331,000 | -30,754,000 | -21,917,000 | -15,740,000 | -9,328,000 | -6,742,000 | -3,047,000 | -4,692,000 | -1,827,000 | -1,197,000 | -1,208,000 | -617,000 | -340,000 | -646,000 | -351,000 | -1,716,000 | -1,538,000 | -1,359,000 | -2,314,000 | -1,548,000 | -985,000 | |||
free cash flows | 848,300,000 | 922,000,000 | 1,417,300,000 | 925,400,000 | 815,800,000 | 1,063,200,000 | 1,049,300,000 | 173,500,000 | 1,378,600,000 | 838,300,000 | 938,300,000 | 909,400,000 | 1,189,400,000 | 1,567,700,000 | 486,400,000 | 410,800,000 | 1,959,900,000 | 2,217,600,000 | 3,280,400,000 | 478,200,000 | 553,200,000 | 1,069,600,000 | -407,500,000 | 813,500,000 | 527,900,000 | 648,400,000 | 435,600,000 | 93,700,000 | 822,700,000 | 643,369,000 | 346,715,000 | 282,548,000 | 539,368,000 | 459,286,000 | 355,179,000 | -85,419,000 | 305,440,000 | 227,424,000 | 532,473,000 | 276,312,000 | -74,754,000 | 104,044,000 | 746,754,000 | 3,713,000 | -201,664,000 | 80,741,000 | 83,788,000 | 256,917,000 | -11,295,000 | 207,805,000 | 60,764,000 | 93,711,000 | 65,045,000 | 78,023,000 | -12,630,000 | -91,249,000 | -98,096,000 | -61,606,000 | -55,633,000 | -48,914,000 | -32,746,000 | -73,961,000 | 138,566,000 | -35,206,000 | -32,744,000 | -68,720,000 | -32,153,000 | -36,559,000 | -32,116,000 | -51,580,000 | -50,874,000 | -545,000 | -20,944,000 | -15,392,000 | -5,334,000 | -10,435,000 | 52,095,000 | -15,448,000 | -21,015,000 | 4,632,000 | -20,198,000 | -16,714,000 | -30,121,000 | 31,773,000 | -5,900,000 | 15,910,000 | -19,567,000 | |||
payments for intangible assets | -48,900,000 | -42,000,000 | -43,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -428,900,000 | 220,300,000 | -402,900,000 | 350,600,000 | -574,400,000 | -557,200,000 | -1,687,100,000 | -66,200,000 | -496,300,000 | -2,386,900,000 | -235,700,000 | -1,857,700,000 | 192,300,000 | -413,900,000 | -1,705,300,000 | -2,012,700,000 | -2,438,800,000 | 125,800,000 | -1,059,000,000 | -305,000,000 | -775,800,000 | 1,453,400,000 | -443,200,000 | -208,700,000 | -207,000,000 | -836,000,000 | -776,100,000 | -265,907,000 | -286,708,000 | -484,973,000 | -425,412,000 | -335,746,000 | -358,884,000 | -170,409,000 | -140,143,000 | -271,356,000 | -405,853,000 | -326,010,000 | -43,685,000 | -123,300,000 | -283,171,000 | -371,649,000 | -129,481,000 | 56,645,000 | -123,068,000 | -118,123,000 | -236,231,000 | -109,948,000 | -214,452,000 | 116,630,000 | -147,685,000 | 91,103,000 | -48,754,000 | -139,188,000 | 15,766,000 | -33,908,000 | -903,000 | 142,935,000 | 20,347,000 | -353,774,000 | 51,004,000 | 4,595,000 | -135,978,000 | -19,170,000 | -13,471,000 | 72,325,000 | -39,538,000 | 84,671,000 | 62,777,000 | -154,577,000 | 37,944,000 | -1,874,000 | -46,200,000 | -74,112,000 | -163,214,000 | 66,463,000 | -47,484,000 | -10,870,000 | 25,303,000 | 45,800,000 | 25,966,000 | 18,425,000 | -13,392,000 | -68,988,000 | 70,230,000 | |||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 163,100,000 | 503,500,000 | 40,300,000 | 31,500,000 | 60,600,000 | 90,900,000 | 254,700,000 | 437,600,000 | 682,100,000 | 301,000,000 | 268,600,000 | 90,700,000 | 485,200,000 | 372,600,000 | 318,500,000 | 306,800,000 | 521,600,000 | 542,700,000 | 821,400,000 | 213,200,000 | 95,000,000 | 104,100,000 | 303,100,000 | 1,356,600,000 | 811,400,000 | 48,300,000 | 8,400,000 | 14,500,000 | 140,600,000 | 27,092,000 | 53,335,000 | 20,646,000 | 13,427,000 | 13,321,000 | 38,199,000 | 172,020,000 | 16,673,000 | 36,962,000 | 26,171,000 | 24,302,000 | 39,304,000 | 55,935,000 | 34,598,000 | 39,552,000 | 76,273,000 | 45,241,000 | 17,747,000 | 8,015,000 | 55,042,000 | 15,675,000 | 7,418,000 | 21,336,000 | 12,964,000 | |||||||||||||||||||||||||||||||||||||
payments in connection with common stock tendered for employee tax obligations | -73,200,000 | -519,200,000 | -3,000,000 | -5,600,000 | -4,300,000 | -253,400,000 | -120,200,000 | -311,800,000 | -343,700,000 | -458,100,000 | -129,400,000 | -16,100,000 | -97,000,000 | -189,100,000 | -108,900,000 | -48,900,000 | -98,800,000 | -582,400,000 | -269,600,000 | -26,200,000 | -154,500,000 | -28,300,000 | -80,900,000 | -416,500,000 | -155,100,000 | -147,500,000 | 0 | -29,800,000 | -10,700,000 | -110,104,000 | -45,243,000 | -223,856,000 | -46,395,000 | -96,228,000 | -1,941,000 | -43,971,000 | -1,042,000 | -88,864,000 | -35,743,000 | -14,738,000 | -21,192,000 | -91,718,000 | -110,876,000 | -1,904,000 | -63,086,000 | -28,729,000 | -93,221,000 | -70,052,000 | -3,085,000 | -91,825,000 | -10,031,000 | -12,366,000 | -49,078,000 | |||||||||||||||||||||||||||||||||||||
repurchases of common stock | -794,300,000 | -671,700,000 | -664,000,000 | -1,061,500,000 | -1,041,400,000 | -973,000,000 | -735,100,000 | -603,900,000 | -291,300,000 | -289,000,000 | -546,500,000 | -688,800,000 | -710,700,000 | -431,100,000 | -934,600,000 | -359,000,000 | -358,100,000 | -866,900,000 | -166,400,000 | -305,200,000 | -306,900,000 | -381,100,000 | -92,100,000 | -5,052,900,000 | -320,700,000 | -246,500,000 | -19,400,000 | 0 | -10,000,000 | -22,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -97,800,000 | -92,700,000 | -91,200,000 | -92,600,000 | -93,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -802,200,000 | -780,100,000 | -717,900,000 | -1,128,200,000 | -1,089,200,000 | -1,135,500,000 | -634,000,000 | -478,100,000 | 47,100,000 | -446,100,000 | -407,300,000 | -614,200,000 | -322,500,000 | -247,600,000 | -725,000,000 | -101,100,000 | 64,700,000 | -906,600,000 | 385,400,000 | -118,200,000 | -366,400,000 | -305,300,000 | 612,000,000 | -2,612,800,000 | 335,600,000 | -345,700,000 | -11,000,000 | -15,300,000 | 119,900,000 | -83,034,000 | 3,714,000 | -11,207,000 | 13,427,000 | -210,535,000 | -8,196,000 | 133,519,000 | 60,812,000 | -491,679,000 | 28,675,000 | -46,844,000 | -190,543,000 | -4,008,000 | -345,649,000 | 10,690,000 | 76,171,000 | -252,763,000 | 5,930,000 | -71,390,000 | 108,954,000 | 105,564,000 | 3,533,000 | -43,481,000 | 11,523,000 | -73,010,000 | -1,809,000 | -5,077,000 | -17,750,000 | 361,440,000 | -279,000 | 10,051,000 | 13,037,000 | 182,759,000 | 1,613,000 | 2,719,000 | 56,215,000 | 22,328,000 | 2,148,000 | 5,849,000 | 1,038,000 | -115,719,000 | 1,324,000 | -80,366,000 | 1,903,000 | 347,000 | 2,866,000 | 1,958,000 | 180,125,000 | 1,070,000 | 787,000 | 3,416,000 | 2,959,000 | 90,000 | 2,000 | 1,030,000 | -808,000 | 329,000 | 4,101,000 | |||
effect of exchange rate changes on cash, cash equivalents, and restricted cash | -900,000 | -300,000 | -400,000 | 400,000 | 600,000 | -300,000 | -500,000 | 200,000 | -200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -153,100,000 | 610,600,000 | 604,000,000 | -128,000,000 | 577,600,000 | 210,500,000 | -1,979,100,000 | 809,400,000 | -385,400,000 | 96,200,000 | 49,400,000 | 461,100,000 | -546,800,000 | 1,360,200,000 | 634,300,000 | -756,900,000 | -216,000,000 | 590,400,000 | 233,000,000 | 339,300,000 | -663,000,000 | 240,800,000 | 379,890,000 | 169,967,000 | -101,615,000 | 206,758,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 3,123,700,000 | 0 | 0 | 0 | 2,489,000,000 | 0 | 0 | 0 | 2,737,800,000 | 0 | 0 | 0 | 3,119,400,000 | 0 | 0 | 0 | 2,898,100,000 | 0 | 0 | 0 | 2,207,300,000 | 0 | 0 | 0 | 1,630,300,000 | 0 | 0 | 0 | 1,480,200,000 | -33,000 | 0 | 0 | 825,233,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 2,970,600,000 | 610,600,000 | 497,500,000 | -1,077,400,000 | 3,093,000,000 | 477,200,000 | 83,600,000 | -681,600,000 | 2,609,800,000 | 577,600,000 | 210,500,000 | -1,979,100,000 | 3,928,800,000 | -385,400,000 | 96,200,000 | 49,400,000 | 3,359,200,000 | -546,800,000 | 1,360,200,000 | 634,300,000 | 1,450,400,000 | 620,700,000 | -418,100,000 | -216,000,000 | 2,220,700,000 | 233,000,000 | 339,300,000 | -663,000,000 | 1,721,000,000 | 379,857,000 | 169,967,000 | -101,615,000 | 1,031,991,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of the financial statements. | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on marketable and other securities | -139,900,000 | 212,900,000 | -134,700,000 | -392,600,000 | 196,100,000 | -58,100,000 | 127,000,000 | 30,900,000 | 166,600,000 | -80,600,000 | -253,500,000 | 166,400,000 | 204,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventories | 2,100,000 | -82,600,000 | -42,500,000 | -152,300,000 | -117,700,000 | -164,400,000 | -181,800,000 | -155,800,000 | -47,300,000 | -77,200,000 | -100,400,000 | -46,800,000 | -144,300,000 | -223,500,000 | -240,100,000 | -88,600,000 | -163,700,000 | -109,100,000 | 31,300,000 | -252,800,000 | -127,000,000 | -169,000,000 | -162,600,000 | -70,800,000 | -108,300,000 | -59,000,000 | -109,600,000 | -58,600,000 | -106,276,000 | -99,524,000 | -93,340,000 | -88,760,000 | -78,550,000 | -84,101,000 | -81,800,000 | -69,744,000 | -50,070,000 | -26,818,000 | -10,625,000 | -62,263,000 | -30,366,000 | -31,607,000 | -43,920,000 | -5,932,000 | -9,983,000 | -13,622,000 | -21,745,000 | -15,550,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property, plant, and equipment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -300,000 | -11,500,000 | 0 | -3,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | 83,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash items | 3,200,000 | 55,400,000 | -29,000,000 | -3,000,000 | 100,000 | -17,500,000 | -11,800,000 | 8,600,000 | 20,600,000 | 169,000,000 | 60,700,000 | 54,000,000 | 84,300,000 | 304,300,000 | 71,800,000 | 308,300,000 | -115,700,000 | -23,700,000 | 64,500,000 | -258,400,000 | 82,600,000 | -142,500,000 | 2,500,000 | 134,500,000 | -23,800,000 | 94,794,000 | -27,714,000 | -50,787,000 | -4,193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for libtayo intangible asset | -42,200,000 | -67,400,000 | 0 | -30,400,000 | -27,900,000 | -62,100,000 | -23,900,000 | -20,900,000 | -100,900,000 | -100,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from in investing activities | 647,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquired in-process research and development in connection with asset acquisition | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts receivable | -584,500,000 | 1,541,000,000 | -2,825,600,000 | -58,300,000 | -10,825,000 | 12,909,000 | -23,338,000 | -6,290,000 | 2,198,000 | -7,720,000 | -11,837,000 | -12,997,000 | -9,368,000 | 122,000 | -14,640,000 | 9,510,000 | 13,154,000 | -26,139,000 | 531,000 | 34,485,000 | -44,353,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset acquisition, net of cash acquired | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in prepaid expenses and other assets | 76,100,000 | -39,000,000 | -227,800,000 | -50,000,000 | 98,500,000 | -17,400,000 | -36,300,000 | 70,100,000 | -21,300,000 | -26,800,000 | 69,300,000 | -9,404,000 | 68,836,000 | -85,122,000 | 48,959,000 | -56,843,000 | -20,325,000 | -11,314,000 | -22,229,000 | 17,826,000 | 39,260,000 | -2,032,000 | 35,874,000 | -8,917,000 | 596,000 | -4,487,000 | 1,851,000 | -10,444,000 | 2,286,000 | -723,000 | 1,842,000 | 8,033,000 | -8,611,000 | 1,023,000 | -630,000 | -765,000 | -943,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from bridge loan facility | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of bridge loan facility | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | -85,700,000 | -156,000,000 | -225,000,000 | -205,900,000 | 7,000,000 | 41,700,000 | 10,100,000 | -42,300,000 | -100,000 | 108,100,000 | 9,900,000 | -20,600,000 | 15,300,000 | -114,600,000 | -10,700,000 | -106,479,000 | -18,034,000 | -9,121,000 | -6,366,000 | 427,051,000 | -50,505,000 | -16,749,000 | -40,988,000 | -169,751,000 | -27,675,000 | -82,867,000 | -79,785,000 | -55,648,000 | -6,906,000 | -48,181,000 | -10,888,000 | -16,138,000 | -17,923,000 | -24,021,000 | -8,522,000 | -19,289,000 | -9,632,000 | 52,997,000 | 39,525,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable, accrued expenses, and other liabilities | -250,400,000 | -34,700,000 | -2,049,000 | -3,069,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash compensation expense | 188,400,000 | 136,900,000 | 145,500,000 | 130,900,000 | 121,500,000 | 101,200,000 | 103,500,000 | 105,800,000 | 133,500,000 | 117,100,000 | 105,800,000 | 107,900,000 | 126,748,000 | 111,435,000 | 106,795,000 | 82,422,000 | 127,133,000 | 125,097,000 | 121,258,000 | 133,789,000 | 154,558,000 | 131,379,000 | 131,691,000 | 142,250,000 | 158,392,000 | 102,641,000 | 94,257,000 | 103,759,000 | 81,454,000 | 73,864,000 | 70,512,000 | 81,408,000 | 55,182,000 | 45,744,000 | 44,443,000 | 53,030,000 | 30,772,000 | 20,535,000 | 19,606,000 | 23,244,000 | 15,533,000 | 13,364,000 | 12,396,000 | 14,801,000 | 13,566,000 | 8,790,000 | 8,707,000 | 8,834,000 | 8,657,000 | 7,508,000 | 7,440,000 | 7,654,000 | 7,807,000 | 8,216,000 | 8,214,000 | 8,286,000 | 7,041,000 | 6,912,000 | 6,585,000 | 5,133,000 | 4,763,000 | 4,700,000 | 4,079,000 | 4,235,000 | 5,921,000 | 5,822,000 | 5,881,000 | 618,000 | 628,000 | 671,000 | ||||||||||||||||||||
increase in trade, sanofi, and other accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of long-term debt, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in sanofi, trade, and other accounts receivable | -1,228,200,000 | 121,900,000 | -169,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales or maturities of marketable securities | 2,402,500,000 | 441,200,000 | 297,800,000 | 560,500,000 | 407,500,000 | 338,400,000 | 131,497,000 | 181,891,000 | 206,936,000 | 255,276,000 | 165,309,000 | 107,109,000 | 153,154,000 | 119,012,000 | 82,365,000 | 89,914,000 | 41,768,000 | 60,409,000 | 61,442,000 | 72,226,000 | 113,313,000 | 80,456,000 | 259,939,000 | 60,628,000 | 73,381,000 | 82,469,000 | 58,994,000 | 11,908,000 | 252,490,000 | 54,754,000 | 178,439,000 | 88,889,000 | 96,028,000 | 75,853,000 | 101,826,000 | 107,899,000 | 158,480,000 | 58,151,000 | 46,088,000 | 92,604,000 | 73,550,000 | 64,359,000 | 12,477,000 | 94,211,000 | 108,029,000 | 82,694,000 | 203,274,000 | 203,734,000 | 107,344,000 | 132,509,000 | 110,020,000 | 140,457,000 | 113,262,000 | 44,450,000 | 166,457,000 | 30,975,000 | 64,317,000 | 37,566,000 | 78,202,000 | 52,295,000 | 55,385,000 | 143,824,000 | 14,729,000 | 71,215,000 | ||||||||||||||||||||||||||
increase in sanofi, bayer, and trade accounts receivable | -12,200,000 | -204,100,000 | -40,295,000 | -163,698,000 | -2,891,000 | -126,902,000 | -94,999,000 | -137,928,000 | 32,252,000 | 108,099,000 | 113,250,000 | -397,428,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with finance lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with finance lease liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in sanofi, bayer, and trade accounts receivable | -106,100,000 | 30,408,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with capital and facility lease obligations | 0 | 0 | 0 | 57,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with capital and facility lease obligations | 0 | 0 | -7,064,000 | -12,861,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of convertible senior notes | -244,000 | 0 | -10,911,000 | -1,739,000 | -20,460,000 | -2,006,000 | -127,315,000 | -16,686,000 | -159,514,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with reduction of outstanding warrants | -401,248,000 | 0 | 0 | -242,117,000 | -50,000,000 | -398,956,000 | 0 | -124,531,000 | -151,511,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred revenue | 54,776,000 | -7,159,000 | -9,236,000 | -5,109,000 | -6,470,000 | -10,936,000 | -8,543,000 | -9,126,000 | -4,440,000 | -3,284,000 | -4,779,000 | -2,550,000 | -2,195,000 | -4,653,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash charges and expenses | 19,565,000 | 6,385,000 | 33,675,000 | 3,956,000 | 31,553,000 | 5,791,000 | 3,838,000 | 3,957,000 | 504,000 | 15,570,000 | 11,621,000 | 6,006,000 | 17,159,000 | 6,246,000 | 2,837,000 | 3,761,000 | 7,980,000 | -2,613,000 | 11,149,000 | 7,174,000 | 12,756,000 | 7,920,000 | 7,510,000 | 5,863,000 | 8,245,000 | 1,289,000 | 250,000 | 582,000 | -245,000 | 470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | 15,649,000 | 99,766,000 | 56,833,000 | 93,149,000 | 155,569,000 | 105,024,000 | 99,335,000 | 126,937,000 | 117,260,000 | 119,017,000 | 89,964,000 | 5,583,000 | 2,293,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 20,668,000 | 47,752,000 | -67,460,000 | 276,570,000 | -385,156,000 | 154,515,000 | 264,033,000 | 2,165,000 | 46,419,000 | 272,397,000 | -118,464,000 | 111,278,000 | -52,945,000 | -222,642,000 | -89,025,000 | 277,215,000 | -47,917,000 | 118,936,000 | 22,804,000 | 213,286,000 | -43,246,000 | -21,145,000 | 72,369,000 | -48,699,000 | 21,950,000 | 70,214,000 | 52,702,000 | -67,372,000 | -2,176,000 | 8,415,000 | 30,892,000 | -2,615,000 | 52,587,000 | -17,786,000 | -51,201,000 | 55,749,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 535,203,000 | 0 | 0 | 0 | 809,102,000 | 0 | 0 | 0 | 648,719,000 | 0 | 0 | 0 | 535,608,000 | 0 | 0 | 0 | 230,276,000 | 0 | 0 | 0 | 483,610,000 | 0 | 0 | 0 | 112,572,000 | 0 | 0 | 0 | 207,075,000 | 0 | 0 | 0 | 247,796,000 | 0 | 0 | 0 | 498,925,000 | 0 | 0 | 237,876,000 | 0 | 0 | 0 | 184,508,000 | 0 | 0 | 0 | 95,229,000 | 0 | 0 | 0 | 118,285,000 | 0 | 0 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 20,668,000 | 47,752,000 | -67,460,000 | 811,773,000 | -385,156,000 | 273,851,000 | 42,294,000 | 604,214,000 | 154,515,000 | 264,033,000 | -117,353,000 | 507,907,000 | 2,165,000 | 46,419,000 | 138,277,000 | 461,858,000 | 272,397,000 | -118,464,000 | 201,313,000 | 180,362,000 | 111,278,000 | -52,945,000 | -222,642,000 | 394,585,000 | 277,215,000 | -47,917,000 | 118,936,000 | 135,376,000 | -212,714,000 | 213,286,000 | -5,311,000 | 117,311,000 | -43,246,000 | -21,145,000 | 72,369,000 | 199,097,000 | -66,888,000 | 22,555,000 | -228,746,000 | 520,875,000 | -12,227,000 | -46,841,000 | 156,484,000 | 70,214,000 | 52,702,000 | -67,372,000 | 182,332,000 | 8,415,000 | 30,892,000 | -2,615,000 | 147,816,000 | -17,786,000 | -51,201,000 | 174,034,000 | ||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -406,340,000 | -268,714,000 | -208,694,000 | -203,266,000 | -377,211,000 | -6,963,000 | -209,298,000 | -245,069,000 | -95,775,000 | -85,752,000 | -103,927,000 | -120,631,000 | -253,878,000 | -99,966,000 | -194,669,000 | -101,721,000 | -180,922,000 | -72,140,000 | -127,346,000 | -222,338,000 | -48,569,000 | -124,853,000 | -99,900,000 | 0 | -15,638,000 | -363,459,000 | -19,497,000 | -44,574,000 | -177,594,000 | -9,331,000 | -85,351,000 | -5,000,000 | -100,315,000 | -102,863,000 | -131,629,000 | -255,129,000 | -91,518,000 | -107,202,000 | -184,830,000 | -186,177,000 | -204,856,000 | -99,377,000 | -78,119,000 | -74,541,000 | -11,912,000 | -30,686,000 | -24,791,000 | -35,601,000 | -154,902,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds in connection with facility lease obligations | 4,445,000 | -615,000 | -598,000 | 0 | 0 | 47,544,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 42,294,000 | -204,888,000 | -140,812,000 | -73,750,000 | -49,914,000 | -89,764,000 | 22,555,000 | -12,227,000 | -46,841,000 | -81,392,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 1,934,000 | 21,000 | 15,964,000 | 942,000 | 22,682,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in sanofi, bayer healthcare, and trade accounts receivable | -321,063,000 | -92,529,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with facility and capital lease obligations | -385,000 | -375,000 | 20,042,000 | 6,738,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in sanofi, bayer healthcare, and trade accounts receivable | -44,190,000 | -33,330,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 387,000 | 2,358,000 | 2,423,000 | 4,758,000 | 4,955,000 | 5,916,000 | 5,745,000 | 6,001,000 | 5,534,000 | 5,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with facility and capital lease obligations | -285,000 | -276,000 | -272,000 | -262,000 | -399,000 | -628,000 | -348,000 | -649,000 | -602,000 | -587,000 | -514,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in sanofi and trade accounts receivable | 101,046,000 | -116,808,000 | -73,378,000 | -109,518,000 | -197,033,000 | -135,312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of restricted cash and marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with issuance of convertible notes, net of debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with issuance of warrants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment in connection with purchase of convertible note hedges | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
the accompanying notes are an integral part of the financial statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash and marketable securities | -314,000 | -34,000 | -49,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds in connection with facility lease obligation | 18,458,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in sanofi and trade accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuances of common stock | 8,809,000 | 7,803,000 | 31,828,000 | 819,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) decrease in prepaid expenses and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash and marketable securities | -463,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -53,443,000 | -62,365,000 | -62,505,000 | -43,447,000 | -14,597,000 | -33,875,000 | -25,474,000 | -30,522,000 | -36,489,000 | -1,015,000 | -12,845,000 | -17,481,000 | -20,380,000 | -19,377,000 | -29,235,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
provided by operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in deferred revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, accrued expenses, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and other liabilities | 14,762,000 | -3,323,000 | 25,003,000 | 13,574,000 | -20,748,000 | 10,248,000 | 5,811,000 | 12,294,000 | -5,001,000 | 4,915,000 | -2,273,000 | 15,318,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with facility lease obligation | -102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with capital lease obligation | -220,000 | -217,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds in connection with issuances of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | -4,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with facility lease obligations | -241,000 | -138,000 | -89,000 | -83,000 | -119,000 | -555,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of common stock | 237,000 | 10,409,000 | 13,343,000 | 183,030,000 | 1,696,000 | 2,838,000 | 9,226,000 | 3,972,000 | 2,921,000 | 667,000 | 1,038,000 | 1,784,000 | 2,480,000 | 1,782,000 | 1,903,000 | 347,000 | 2,866,000 | 1,958,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments in connection with capital lease obligations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
used in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 7,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net realized loss on marketable securities | 51,000 | 42,000 | 0 | 144,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of restricted marketable securities | -5,538,000 | -38,000 | -5,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 2,922,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases or repayment of notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-cash expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
extinguishment of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment charge on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cumulative effect of a change in accounting principle | 0 | 0 | 0 | -813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in inventory | 70,000 | 2,245,000 | 1,371,000 | -92,000 | 42,000 | 1,067,000 | -386,000 | 527,000 | 188,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in prepaid expenses and other assets | 2,373,000 | 1,493,000 | -209,000 | -263,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in inventory | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
forgiveness of loan payable to novartis pharma ag, inclusive of accrued interest | 0 | 0 | -17,770,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of restricted marketable securities | 5,538,000 | 5,538,000 | 5,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under loan payable | 0 | 0 | 0 | 3,827,000 | 4,426,000 | 4,083,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information cash paid for interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of stock | 1,070,000 | 397,000 | 3,416,000 | 90,000 | 2,000 | 1,030,000 | 329,000 | 274,000 | 162,000 | 45,440,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash expense related to a license agreement | 334,000 | 13,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital lease payments | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on note payable |
