ResMed Quarterly Cash Flow Statements Chart
Quarterly
|
Annual
ResMed Quarterly Cash Flow Statements Table
Quarterly
|
Annual
Unit: USD | 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 | 2020-06-30 | 2020-03-31 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 379,705,000 | 365,041,000 | 344,622,000 | 311,355,000 | 292,236,000 | 300,493,000 | 208,800,000 | 219,422,000 | 229,664,000 | 232,500,000 | 224,914,000 | 210,478,000 | 195,061,000 | 179,012,000 | 201,751,000 | 203,613,000 | 195,100,000 | -78,481,000 | 177,835,000 | 163,137,000 | 68,801,000 | 105,414,000 | 124,640,000 | 105,737,000 | 109,811,000 | 110,126,000 | 9,526,000 | 86,125,000 | 101,612,000 | 87,823,000 | 76,742,000 | 76,107,000 | 93,032,000 | 88,458,000 | 90,516,000 | 80,403,000 | 87,462,000 | 90,984,000 | 91,180,000 | 83,260,000 | 87,738,000 | 89,969,000 | 86,636,000 | 80,930,000 | 73,013,000 | 84,913,000 | 77,942,000 | 71,265,000 | 76,847,000 | 64,613,000 | 62,872,000 | 50,518,000 | 58,472,000 | 53,350,000 | 58,456,000 | 56,708,000 | 53,166,000 | 48,834,000 | 45,983,000 | 42,102,000 | 45,370,000 | 39,199,000 | 33,853,000 | 28,026,000 | 29,634,000 | 29,683,000 | 26,861,000 | 24,125,000 | 27,673,000 | -15,365,000 | 28,995,000 | 24,999,000 | 23,093,000 | 26,362,000 | 22,314,000 | 16,442,000 | 15,578,000 | 17,877,000 | 17,404,000 | 13,926,000 | 15,855,000 | 15,029,000 |
adjustment to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 63,628,000 | 43,676,000 | 46,439,000 | 44,730,000 | 43,678,000 | 43,474,000 | 44,784,000 | 44,934,000 | 46,760,000 | 44,356,000 | 37,767,000 | 36,273,000 | 37,411,000 | 42,307,000 | 40,789,000 | 39,102,000 | 36,724,000 | 39,988,000 | 38,509,000 | 39,264,000 | 42,592,000 | 41,750,000 | 36,029,000 | 30,424,000 | 31,704,000 | 29,311,000 | 29,374,000 | 29,571,000 | 28,168,000 | 28,485,000 | 27,729,000 | 27,775,000 | 27,022,000 | 19,907,000 | 21,517,000 | 18,403,000 | 17,746,000 | 17,859,000 | 18,869,000 | 18,582,000 | 19,823,000 | 17,181,000 | 18,580,000 | 17,870,000 | 19,659,000 | 20,674,000 | 19,297,000 | 18,650,000 | 22,426,000 | 20,026,000 | 22,994,000 | 20,410,000 | 19,508,000 | 18,120,000 | 17,346,000 | 15,642,000 | 15,473,000 | 16,397,000 | 15,599,000 | 14,094,000 | 14,854,000 | 12,532,000 | 11,739,000 | 14,280,000 | 16,508,000 | 14,695,000 | 13,826,000 | 14,291,000 | 13,102,000 | 12,220,000 | 12,000,000 | 10,626,000 | 11,071,000 | 10,663,000 | 9,669,000 | 9,567,000 | 8,766,000 | 7,281,000 | 6,624,000 | 5,621,000 | 5,094,000 | 4,552,000 |
amortization of right-of-use assets | 10,660,000 | 8,235,000 | 9,463,000 | 8,980,000 | 11,077,000 | 11,168,000 | 8,586,000 | 8,508,000 | 8,439,000 | 8,434,000 | 7,772,000 | 7,761,000 | 7,596,000 | 9,302,000 | 8,817,000 | 8,517,000 | 8,955,000 | 7,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation costs | 24,751,000 | 24,120,000 | 22,634,000 | 20,156,000 | 21,392,000 | 20,442,000 | 19,840,000 | 18,510,000 | 19,927,000 | 17,832,000 | 16,464,000 | 16,919,000 | 15,992,000 | 15,861,000 | 16,101,000 | 17,303,000 | 16,895,000 | 15,591,000 | 16,138,000 | 14,112,000 | 14,217,000 | 12,845,000 | 12,534,000 | 12,477,000 | 12,479,000 | 11,975,000 | 12,010,000 | 11,948,000 | 11,662,000 | 11,461,000 | 10,753,000 | 12,049,000 | 11,629,000 | 10,938,000 | 11,458,000 | 12,383,000 | 13,053,000 | 11,718,000 | 11,717,000 | 11,367,000 | 10,778,000 | 11,219,000 | 10,644,000 | 10,816,000 | 10,499,000 | 10,215,000 | 9,522,000 | 7,921,000 | 8,141,000 | 7,855,000 | 7,385,000 | 7,205,000 | 7,613,000 | 6,693,000 | 8,153,000 | 8,350,000 | 7,884,000 | 8,038,000 | 7,289,000 | 6,523,000 | 6,431,000 | 6,662,000 | 6,842,000 | 5,580,000 | 5,329,000 | 5,593,000 | 5,273,000 | 4,546,000 | 4,535,000 | 4,731,000 | 4,615,000 | 3,624,000 | 3,925,000 | 3,667,000 | 4,322,000 | 3,391,000 | ||||||
restructuring expenses | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on insurance recoveries | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -5,215,000 | -40,033,000 | -67,853,000 | 36,417,000 | -57,523,000 | -56,486,000 | -26,803,000 | 6,534,000 | -18,059,000 | -12,629,000 | -19,585,000 | -56,238,000 | -78,812,000 | 15,689,000 | 48,765,000 | 33,704,000 | -89,296,000 | -20,640,000 | 88,523,000 | -33,865,000 | -16,531,000 | -33,848,000 | 12,024,000 | 20,342,000 | 7,065,000 | -13,276,000 | -49,462,000 | 23,317,000 | -30,811,000 | -25,713,000 | -43,287,000 | 36,207,000 | -30,105,000 | -21,735,000 | -5,965,000 | 30,498,000 | -13,445,000 | -25,881,000 | -9,737,000 | 20,804,000 | -22,235,000 | -34,934,000 | -18,207,000 | 40,268,000 | -28,053,000 | -14,972,000 | -12,639,000 | 18,397,000 | -20,050,000 | -26,553,000 | 12,020,000 | 14,290,000 | -19,310,000 | -13,209,000 | -9,995,000 | 11,715,000 | -11,514,000 | -18,885,000 | -1,569,000 | 7,226,000 | -8,299,000 | -13,459,000 | -15,705,000 | 4,566,000 | -13,964,000 | -4,048,000 | -1,943,000 | 3,872,000 | -14,026,000 | -8,591,000 | -10,213,000 | 7,218,000 | -8,087,000 | -10,962,000 | -10,007,000 | 769,000 | -11,508,000 | -12,540,000 | -3,999,000 | 51,000 | -3,890,000 | -6,435,000 |
inventories | -32,133,000 | 29,863,000 | -7,641,000 | -70,254,000 | 8,909,000 | 86,199,000 | 50,184,000 | 26,911,000 | 6,258,000 | -21,975,000 | -86,020,000 | -147,096,000 | -102,205,000 | -70,227,000 | -83,273,000 | -55,976,000 | 26,439,000 | -14,181,000 | -47,317,000 | 5,730,000 | -29,186,000 | -24,432,000 | -14,909,000 | -15,661,000 | 12,640,000 | 9,614,000 | 6,182,000 | -26,942,000 | -3,453,000 | -2,042,000 | -8,031,000 | -28,073,000 | 4,480,000 | 17,261,000 | 25,945,000 | -17,194,000 | -18,731,000 | -16,387,000 | -26,509,000 | -37,897,000 | -116,000 | 13,899,000 | -2,787,000 | -26,847,000 | 17,280,000 | 26,360,000 | 201,000 | -16,698,000 | 6,032,000 | 3,838,000 | 4,693,000 | 4,243,000 | 7,815,000 | 12,615,000 | 3,519,000 | -12,555,000 | 2,634,000 | -15,438,000 | -7,601,000 | -11,867,000 | -35,000 | -9,094,000 | -4,944,000 | -2,068,000 | 8,541,000 | 4,723,000 | 584,000 | -4,243,000 | 2,780,000 | -14,258,000 | -13,801,000 | -5,188,000 | -7,298,000 | -561,000 | -6,630,000 | -10,552,000 | -8,195,000 | -7,927,000 | -2,433,000 | -4,007,000 | -783,000 | -755,000 |
prepaid expenses, net deferred income taxes and other current assets | 47,017,000 | 79,358,000 | -43,623,000 | -123,000 | -16,237,000 | -24,386,000 | -32,575,000 | -42,015,000 | -51,518,000 | -19,961,000 | -29,862,000 | -36,784,000 | -40,132,000 | -106,588,000 | -6,998,000 | -14,391,000 | -17,118,000 | -11,161,000 | 9,725,000 | -1,906,000 | -30,122,000 | 9,469,000 | -19,219,000 | -7,703,000 | -88,394,000 | -69,474,000 | 12,550,000 | -15,408,000 | 9,297,000 | -13,357,000 | 3,918,000 | -19,115,000 | 12,022,000 | -14,299,000 | 17,924,000 | -3,526,000 | -19,362,000 | 822,000 | 10,859,000 | -15,168,000 | 9,834,000 | -6,114,000 | 6,545,000 | -4,451,000 | -24,797,000 | -1,131,000 | -263,000 | -2,487,000 | -5,475,000 | 9,470,000 | -31,036,000 | 9,260,000 | -1,942,000 | 5,421,000 | -5,982,000 | -5,247,000 | -254,000 | -105,000 | -4,601,000 | 4,516,000 | 284,000 | -19,978,000 | -985,000 | |||||||||||||||||||
accounts payable, accrued expenses and other | 52,589,000 | 257,467,000 | 33,877,000 | 31,626,000 | 79,393,000 | 18,519,000 | -26,165,000 | -99,025,000 | 36,110,000 | 69,051,000 | 111,079,000 | -15,590,000 | -10,981,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 538,766,000 | 578,661,000 | 308,623,000 | 325,538,000 | 440,114,000 | 402,031,000 | 272,832,000 | 286,283,000 | 237,436,000 | 282,565,000 | 79,486,000 | 117,439,000 | 226,525,000 | 196,278,000 | 330,265,000 | 239,695,000 | 141,818,000 | 139,646,000 | 129,468,000 | 48,119,000 | 129,416,000 | 149,076,000 | 132,551,000 | 93,983,000 | 140,313,000 | 67,598,000 | 119,899,000 | 86,243,000 | 156,272,000 | 122,149,000 | 147,440,000 | 122,072,000 | 99,701,000 | 90,941,000 | 106,002,000 | 86,536,000 | 115,583,000 | 101,095,000 | 84,165,000 | 90,425,000 | 123,922,000 | 107,000,000 | 93,647,000 | 78,254,000 | 96,977,000 | 86,026,000 | 110,633,000 | 89,523,000 | 74,328,000 | 81,408,000 | 68,311,000 | 59,143,000 | 58,962,000 | 53,542,000 | 11,568,000 | 64,141,000 | 70,230,000 | 44,248,000 | 56,493,000 | 67,906,000 | 56,852,000 | 33,934,000 | 18,922,000 | 28,128,000 | 27,106,000 | 20,305,000 | 17,563,000 | 26,132,000 | 35,310,000 | 32,831,000 | 14,947,000 | 15,940,000 | 21,283,000 | 10,866,000 | 22,312,000 | 16,618,000 | 23,333,000 | 27,211,000 | ||||
capex | -30,585,000 | -20,796,000 | -20,644,000 | -17,840,000 | -24,881,000 | -21,191,000 | -23,353,000 | -30,035,000 | -34,449,000 | -28,817,000 | -28,643,000 | -48,445,000 | -27,907,000 | -26,362,000 | -17,970,000 | -29,589,000 | -22,203,000 | -15,082,000 | -18,431,000 | -12,994,000 | -17,620,000 | -12,961,000 | -15,970,000 | -16,030,000 | -18,362,000 | -14,610,000 | -14,687,000 | -14,560,000 | -14,401,000 | -13,199,000 | -14,531,000 | -16,403,000 | -12,236,000 | -10,591,000 | -18,994,000 | -20,681,000 | -18,512,000 | -17,784,000 | -19,674,000 | -16,752,000 | -16,003,000 | -19,941,000 | -13,804,000 | -13,831,000 | -12,068,000 | -9,878,000 | -12,311,000 | -12,878,000 | -17,446,000 | -16,044,000 | -17,786,000 | -15,333,000 | -16,322,000 | -11,940,000 | -14,515,000 | -14,078,000 | -25,839,000 | -21,992,000 | -27,398,000 | -34,463,000 | -18,194,000 | -17,291,000 | -21,927,000 | -18,367,000 | -17,429,000 | -15,030,000 | -16,951,000 | -28,146,000 | -23,614,000 | -15,975,000 | -23,587,000 | -39,573,000 | -13,538,000 | -10,195,000 | -8,504,000 | -7,454,000 | -11,247,000 | -18,964,000 | ||||
free cash flows | 508,181,000 | 557,865,000 | 287,979,000 | 307,698,000 | 415,233,000 | 380,840,000 | 249,479,000 | 256,248,000 | 202,987,000 | 253,748,000 | 50,843,000 | 68,994,000 | 198,618,000 | 169,916,000 | 312,295,000 | 210,106,000 | 119,615,000 | 124,564,000 | 111,037,000 | 35,125,000 | 111,796,000 | 136,115,000 | 116,581,000 | 77,953,000 | 121,951,000 | 52,988,000 | 105,212,000 | 71,683,000 | 141,871,000 | 108,950,000 | 132,909,000 | 105,669,000 | 87,465,000 | 80,350,000 | 87,008,000 | 65,855,000 | 97,071,000 | 83,311,000 | 64,491,000 | 73,673,000 | 107,919,000 | 87,059,000 | 79,843,000 | 64,423,000 | 84,909,000 | 76,148,000 | 98,322,000 | 76,645,000 | 56,882,000 | 65,364,000 | 50,525,000 | 43,810,000 | 42,640,000 | 41,602,000 | -2,947,000 | 50,063,000 | 44,391,000 | 22,256,000 | 29,095,000 | 33,443,000 | 38,658,000 | 16,643,000 | -3,005,000 | 9,761,000 | 9,677,000 | 5,275,000 | 612,000 | -2,014,000 | 11,696,000 | 16,856,000 | -8,640,000 | -23,633,000 | 7,745,000 | 671,000 | 13,808,000 | 9,164,000 | 12,086,000 | 8,247,000 | ||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of property, plant and equipment | -30,585,000 | -20,796,000 | -20,644,000 | -17,840,000 | -24,881,000 | -21,191,000 | -23,353,000 | -30,035,000 | -34,449,000 | -28,817,000 | -27,350,000 | -29,056,000 | -28,643,000 | -48,445,000 | -30,407,000 | -27,340,000 | -27,907,000 | -26,362,000 | -17,970,000 | -29,589,000 | -22,203,000 | -15,082,000 | -18,431,000 | -12,994,000 | -17,620,000 | -12,961,000 | -15,970,000 | -16,030,000 | -18,362,000 | -14,610,000 | -14,687,000 | -14,560,000 | -14,401,000 | -13,199,000 | -14,531,000 | -16,403,000 | -12,236,000 | -10,591,000 | -18,994,000 | -20,681,000 | -18,512,000 | -17,784,000 | -19,674,000 | -16,752,000 | -16,003,000 | -19,941,000 | -13,804,000 | -13,831,000 | -12,068,000 | -9,878,000 | -12,311,000 | -12,878,000 | -17,446,000 | -16,044,000 | -17,786,000 | -15,333,000 | -16,322,000 | -11,940,000 | -14,515,000 | -14,078,000 | -25,839,000 | -21,992,000 | -27,398,000 | -34,463,000 | -18,194,000 | -17,291,000 | -21,927,000 | -18,367,000 | -17,429,000 | -15,030,000 | -16,951,000 | -28,146,000 | -23,614,000 | -15,975,000 | -23,587,000 | -39,573,000 | -13,538,000 | -10,195,000 | -8,504,000 | -7,454,000 | -11,247,000 | -18,964,000 |
patent registration costs | -2,965,000 | -2,782,000 | -3,217,000 | -2,520,000 | -2,076,000 | -1,913,000 | -2,032,000 | -2,611,000 | -2,133,000 | -2,119,000 | -2,382,000 | -2,242,000 | -2,277,000 | -2,377,000 | -2,132,000 | -2,471,000 | -2,404,000 | -1,989,000 | -2,479,000 | -2,423,000 | -2,333,000 | -2,299,000 | -2,444,000 | -2,366,000 | -2,743,000 | -2,348,000 | -1,664,000 | -1,679,000 | -2,350,000 | -1,052,000 | -3,766,000 | -1,035,000 | -1,466,000 | -1,725,000 | -2,095,000 | -1,686,000 | -1,439,000 | -1,383,000 | -2,145,000 | -1,464,000 | -1,308,000 | -893,000 | -1,257,000 | -1,328,000 | -1,087,000 | -1,173,000 | -1,152,000 | -1,116,000 | -1,281,000 | -1,420,000 | -1,654,000 | -1,284,000 | -1,265,000 | -687,000 | -1,252,000 | -761,000 | -702,000 | -936,000 | -767,000 | -710,000 | -747,000 | -788,000 | -576,000 | -708,000 | -654,000 | -380,000 | ||||||||||||||||
business acquisitions, net of cash acquired | -138,578,000 | 0 | -19,697,000 | -3,079,000 | -7,505,000 | -103,183,000 | -1,524,000 | 0 | -992,125,000 | -19,100,000 | -6,869,000 | 0 | -8,363,000 | -30,267,000 | 0 | -24,487,000 | 182,000 | -212,316,000 | -612,810,000 | -126,439,000 | -420,000 | -3,880,000 | -210,000 | -94,000 | -3,090,000 | -799,219,000 | -90,527,000 | -2,451,000 | -9,175,000 | -10,463,000 | -7,318,000 | -680,000 | 0 | 0 | 0 | 0 | -5,418,000 | 0 | -1,399,000 | 0 | -51,923,000 | 0 | -1,300,000 | |||||||||||||||||||||||||||||||||||||||
purchases of investments | -2,013,000 | -2,053,000 | -1,000,000 | -1,350,000 | -3,073,000 | -2,387,000 | -3,625,000 | -3,680,000 | -2,500,000 | -12,597,000 | -12,841,000 | -4,291,000 | -4,110,000 | -4,250,000 | -5,764,000 | -6,600,000 | -1,750,000 | -5,592,000 | 0 | -9,775,000 | -15,625,000 | -3,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exits of investments | 250,000 | 0 | 250,000 | 4,128,000 | 750,000 | 0 | 0 | 250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds / (payments) on maturity of foreign currency contracts | 1,834,000 | -4,577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -133,713,000 | -31,786,000 | -36,692,000 | 2,146,000 | -46,509,000 | -33,152,000 | -41,143,000 | -148,980,000 | -46,523,000 | -28,104,000 | -1,026,412,000 | -58,806,000 | -55,241,000 | -49,495,000 | -83,308,000 | -41,874,000 | -48,072,000 | -58,619,000 | -3,407,000 | -99,612,000 | -43,888,000 | -225,407,000 | -658,222,000 | -148,189,000 | -38,526,000 | -19,619,000 | -28,255,000 | -15,424,000 | -31,280,000 | -17,918,000 | -19,523,000 | -13,169,000 | -818,159,000 | -83,733,000 | -161,113,000 | -62,749,000 | -23,476,000 | -18,997,000 | -58,995,000 | -41,603,000 | -22,836,000 | -23,201,000 | -27,358,000 | -21,592,000 | -26,485,000 | -21,004,000 | -15,528,000 | -14,983,000 | -8,151,000 | -5,811,000 | -15,968,000 | -71,685,000 | -15,137,000 | -14,596,000 | -15,870,000 | -30,908,000 | -14,299,000 | -9,407,000 | -21,209,000 | -13,396,000 | -21,662,000 | -22,631,000 | -30,069,000 | -34,937,000 | -14,849,000 | 11,153,000 | -7,380,000 | -26,777,000 | -19,314,000 | -15,118,000 | -20,773,000 | -50,212,000 | -22,792,000 | -18,921,000 | -30,160,000 | -48,001,000 | -16,727,000 | -36,652,000 | -34,340,000 | 941,000 | -11,151,000 | -23,044,000 |
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 30,156,000 | 9,023,000 | 26,877,000 | 8,383,000 | 27,695,000 | 4,892,000 | 19,524,000 | 983,000 | 23,493,000 | 983,000 | 22,056,000 | 2,610,000 | 21,115,000 | 2,814,000 | 19,101,000 | 4,354,000 | 19,031,000 | 145,000 | 22,070,000 | 1,815,000 | 21,381,000 | 2,562,000 | 12,395,000 | 389,000 | 13,729,000 | 3,016,000 | 2,972,000 | 3,615,000 | 14,906,000 | 5,439,000 | 3,486,000 | 6,330,000 | 10,757,000 | 8,871,000 | 3,714,000 | 4,352,000 | 15,630,000 | 13,245,000 | 5,001,000 | 4,930,000 | 17,730,000 | 5,488,000 | 3,666,000 | 6,470,000 | 19,356,000 | 16,575,000 | 11,641,000 | 21,667,000 | 25,053,000 | 17,503,000 | 10,581,000 | 9,354,000 | 20,288,000 | 20,620,000 | 39,986,000 | 13,756,000 | 29,871,000 | 26,842,000 | 25,126,000 | 13,383,000 | 4,972,000 | 7,181,000 | 3,636,000 | 9,103,000 | 4,733,000 | 3,072,000 | 8,205,000 | 5,617,000 | 5,582,000 | 14,821,000 | 13,503,000 | 4,354,000 | 7,660,000 | 8,947,000 | 8,861,000 | 8,921,000 | 7,526,000 | 21,723,000 | 6,410,000 | 3,767,000 | 5,409,000 | 3,293,000 |
taxes paid related to net share settlement of equity awards | -590,000 | -364,000 | -16,734,000 | -389,000 | -421,000 | -314,000 | -7,797,000 | -225,000 | -334,000 | -584,000 | -29,654,000 | -59,000 | -128,000 | -2,253,000 | -49,830,000 | -195,000 | -271,000 | -3,431,000 | -955,000 | -4,015,000 | -224,000 | -540,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | -100,008,000 | -75,026,000 | -74,986,000 | -50,005,000 | -50,004,000 | -50,000,000 | 0 | 0 | -3,445,000 | -19,399,000 | -25,904,000 | -19,356,000 | 0 | 0 | -44,201,000 | -57,857,000 | -57,005,000 | -19,240,000 | -37,252,000 | -46,803,000 | -32,771,000 | -75,806,000 | -70,770,000 | -22,822,000 | -70,919,000 | -67,288,000 | -39,956,000 | -8,095,000 | -91,715,000 | -65,057,000 | -114,274,000 | -121,697,000 | -62,447,000 | -59,534,000 | -18,724,000 | -22,637,000 | -54,550,000 | -10,703,000 | -32,368,000 | -33,461,000 | -12,989,000 | -26,627,000 | -1,961,000 | -27,016,000 | -48,752,000 | -23,246,000 | -8,058,000 | -16,501,000 | ||||||||||||||||||||||||||||||||||
payments of business combination contingent consideration | 0 | 0 | 0 | -855,000 | 0 | 0 | 0 | -1,293,000 | -2,045,000 | 0 | 0 | 0 | -261,000 | -218,000 | -190,000 | -240,000 | -281,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of consolidated subsidiary | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings, net of borrowing costs | 0 | 0 | 0 | 105,000,000 | 0 | 0 | 1,020,000,000 | 50,000,000 | 128,000,000 | 0 | 10,000,000 | 150,000,000 | 0 | 35,000,000 | 200,000,000 | 260,000,000 | 105,000,000 | 323,000,000 | 788,230,000 | 303,000,000 | 230,000,000 | 70,000,000 | 0 | 50,000,000 | 100,000,000 | 275,000,000 | 50,000,000 | 25,000,000 | 830,000,000 | 110,000,000 | 0 | 200,000,000 | 20,000,000 | 11,000,000 | 74,000,000 | 75,000,000 | 49,996,000 | 14,930,000 | 85,000,000 | 19,735,000 | 24,000,000 | 5,000,000 | 1,000 | 0 | 67,128,000 | 5,000,000 | 20,000,000 | 10,000,000 | ||||||||||||||||||||||||||||||||||
repayment of borrowings | -5,000,000 | 0 | -5,000,000 | -30,000,000 | -300,000,000 | -220,000,000 | -130,000,000 | -185,000,000 | -145,000,000 | -215,000,000 | -15,000,000 | -30,000,000 | -30,000,000 | 0 | -76,000,000 | -130,000,000 | -401,000,000 | -183,000,000 | -170,351,000 | -188,596,000 | -266,665,000 | -86,133,000 | -756,242,000 | -280,000,000 | 0 | -110,000,000 | -190,000,000 | -275,000,000 | -55,000,000 | -25,000,000 | -90,602,000 | -92,932,000 | -100,152,000 | -8,000 | -180,009,000 | -1,508,000 | -9,000 | -10,000 | -145,006,000 | -55,010,000 | -360,010,000 | -9,000 | -100,045,000 | -9,000 | -9,000 | -158,000 | -70,098,000 | -494,000 | -2,937,000 | -52,456,000 | -72,000 | -64,137,000 | -29,382,000 | -30,000,000 | -20,000,000 | -175,000 | 0 | -523,000 | -34,142,000 | -3,770,000 | -18,532,000 | -13,000,000 | 0 | -5,108,000 | -60,000 | |||||||||||||||||
dividends paid | -77,590,000 | -77,704,000 | -77,695,000 | -77,891,000 | -70,553,000 | -70,492,000 | -70,678,000 | -70,597,000 | -64,705,000 | -64,640,000 | -64,500,000 | -64,431,000 | -61,488,000 | -61,419,000 | -61,245,000 | -61,189,000 | -56,796,000 | -56,752,000 | -56,483,000 | -56,408,000 | -53,120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -163,887,000 | -144,071,000 | -147,538,000 | -150,757,000 | -393,283,000 | -335,914,000 | -238,958,000 | -151,132,000 | 57,499,000 | -60,858,000 | -114,036,000 | -158,538,000 | -236,368,000 | 18,392,000 | -97,575,000 | 83,183,000 | 450,211,000 | 144,824,000 | -588,668,000 | -276,519,000 | -55,424,000 | -106,083,000 | -121,894,000 | -52,924,000 | 694,739,000 | -13,539,000 | -175,560,000 | 106,944,000 | -236,563,000 | -26,039,000 | 10,776,000 | -3,965,000 | -140,235,000 | -144,433,000 | -22,608,000 | 9,960,000 | -116,472,000 | -30,435,000 | -14,710,000 | 7,690,000 | 16,887,000 | -14,935,000 | 4,539,000 | -1,259,000 | 28,916,000 | 5,900,000 | 36,060,000 | 14,192,000 | 27,603,000 | 19,912,000 | 4,261,000 | 21,723,000 | 6,410,000 | -7,198,000 | 5,407,000 | 3,293,000 | ||||||||||||||||||||||||||
effect of exchange rate changes on cash | 35,573,000 | 7,963,000 | -28,810,000 | 11,073,000 | 129,000 | -5,302,000 | 8,416,000 | -4,962,000 | -2,325,000 | -209,000 | 10,910,000 | -10,523,000 | -9,803,000 | 207,000 | -270,000 | -4,568,000 | 226,000 | -4,351,000 | 19,805,000 | -9,709,000 | 260,000 | -377,000 | -2,177,000 | -3,267,000 | -17,802,000 | -7,556,000 | -1,075,000 | 16,691,000 | 7,486,000 | 42,408,000 | -45,887,000 | 17,198,000 | -19,913,000 | 34,814,000 | 25,984,000 | -61,463,000 | 11,262,000 | -60,275,000 | -58,782,000 | -65,004,000 | 14,655,000 | 32,427,000 | -38,098,000 | 21,733,000 | -117,615,000 | -1,143,000 | 4,242,000 | 10,127,000 | -8,463,000 | 8,586,000 | 28,811,000 | -59,099,000 | 23,924,000 | 10,031,000 | 25,723,000 | 59,477,000 | -37,171,000 | 6,427,000 | 5,659,000 | 29,438,000 | 47,542,000 | -6,143,000 | -25,916,000 | -52,360,000 | 9,646,000 | 11,548,000 | -1,240,000 | 7,106,000 | 5,355,000 | 3,510,000 | 5,807,000 | -209,000 | 4,805,000 | -2,223,000 | -1,837,000 | -307,000 | -3,332,000 | -2,305,000 | 7,066,000 | 2,352,000 | -3,250,000 | -354,000 |
net increase in cash and cash equivalents | 276,739,000 | 410,767,000 | 95,583,000 | 188,000,000 | 451,000 | 64,643,000 | -25,230,000 | 110,295,000 | 148,766,000 | 615,000 | -2,955,000 | -80,720,000 | 41,487,000 | -515,580,000 | -154,618,000 | 47,797,000 | -10,833,000 | -5,375,000 | 39,164,000 | 6,488,000 | 50,224,000 | -999,000 | -24,036,000 | -32,833,000 | -34,112,000 | -3,899,000 | 100,526,000 | -136,650,000 | 54,418,000 | 67,651,000 | 81,088,000 | 33,474,000 | 52,834,000 | 113,170,000 | -125,204,000 | 63,563,000 | 55,503,000 | 76,197,000 | 51,228,000 | -32,160,000 | 88,578,000 | -19,004,000 | 13,584,000 | 28,991,000 | 17,686,000 | 7,438,000 | 53,383,000 | 25,879,000 | 10,553,000 | -12,456,000 | 5,485,000 | -6,368,000 | 1,448,000 | 12,713,000 | 14,339,000 | 7,106,000 | ||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 238,361,000 | 0 | 0 | 0 | 227,891,000 | 0 | 0 | 0 | 273,710,000 | 0 | 0 | 0 | 295,278,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 188,701,000 | 0 | 0 | 0 | 821,935,000 | 0 | 0 | 0 | 731,434,000 | 0 | 0 | 0 | 717,249,000 | 0 | 0 | 0 | 905,730,000 | 0 | 0 | 0 | 876,048,000 | 0 | 0 | 0 | 809,541,000 | 0 | 0 | 735,267,000 | 0 | 0 | 488,776,000 | 0 | 0 | 415,650,000 | 0 | 0 | 321,078,000 | 0 | 0 | 257,792,000 | 0 | 0 | 219,544,000 | 0 | 0 | 142,185,000 | 0 | 0 | 128,907,000 | 0 | |||||||||
cash and cash equivalents at end of period | 276,739,000 | 410,767,000 | 95,583,000 | 426,361,000 | 451,000 | 27,663,000 | 1,147,000 | 209,100,000 | -3,000 | -25,305,000 | 46,036,000 | 207,163,000 | 71,941,000 | 7,293,000 | -81,673,000 | 276,149,000 | 64,643,000 | -25,230,000 | 110,295,000 | 148,766,000 | 615,000 | -2,955,000 | -80,720,000 | 230,188,000 | -515,580,000 | -154,618,000 | 47,797,000 | 811,102,000 | -5,375,000 | 39,164,000 | 6,488,000 | 781,658,000 | 12,939,000 | 59,691,000 | -163,249,000 | 822,053,000 | -149,076,000 | -14,370,000 | -999,000 | 881,694,000 | -32,833,000 | -34,112,000 | -3,899,000 | 976,574,000 | -136,650,000 | 54,418,000 | 67,651,000 | 890,629,000 | 52,834,000 | 113,170,000 | 610,063,000 | 55,503,000 | 76,197,000 | 540,004,000 | 69,505,000 | -26,393,000 | 477,824,000 | 6,587,000 | 18,411,000 | 302,074,000 | 28,991,000 | 27,189,000 | 251,314,000 | 7,438,000 | 31,513,000 | 201,155,000 | 25,879,000 | 10,553,000 | 129,729,000 | -6,368,000 | 1,448,000 | 141,620,000 | 7,106,000 | |||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid, net of refunds | 16,178,000 | -26,516,000 | 118,647,000 | 105,704,000 | 43,155,000 | 61,808,000 | 96,688,000 | 76,749,000 | 71,300,000 | 37,581,000 | 54,548,000 | 53,437,000 | 45,852,000 | 49,365,000 | 36,994,000 | 345,909,000 | 41,052,000 | 42,060,000 | 29,558,000 | 8,853,000 | 31,044,000 | 19,319,000 | 67,492,000 | 125,005,000 | 95,534,000 | 23,663,000 | 21,299,000 | 30,157,000 | 16,180,000 | 16,439,000 | 32,021,000 | 28,261,000 | 13,287,000 | 16,497,000 | 21,064,000 | 18,118,000 | 14,702,000 | 4,901,000 | 14,557,000 | 14,373,000 | 14,056,000 | 14,403,000 | ||||||||||||||||||||||||||||||||||||||||
interest paid | 6,912,000 | 14,218,000 | -66,000 | 7,351,000 | 5,921,000 | 11,025,000 | 13,805,000 | 14,957,000 | 14,943,000 | 14,964,000 | 10,338,000 | 7,134,000 | 5,542,000 | 10,822,000 | 588,000 | 5,360,000 | 5,345,000 | 5,878,000 | 9,197,000 | 9,968,000 | 12,548,000 | 12,413,000 | 7,487,000 | 3,708,000 | 5,482,000 | 7,718,000 | 7,370,000 | 7,785,000 | 7,756,000 | 7,382,000 | 6,697,000 | 6,401,000 | 6,319,000 | 1,891,000 | 1,749,000 | 1,247,000 | 1,525,000 | 1,509,000 | 1,511,000 | 1,233,000 | 1,449,000 | 1,442,000 | 1,639,000 | 1,599,000 | 1,747,000 | 1,720,000 | 1,557,000 | 1,363,000 | 1,304,000 | 1,086,000 | 706,000 | 427,000 | 275,000 | 419,000 | 560,000 | 640,000 | 461,000 | 1,817,000 | 859,000 | 1,816,000 | 1,765,000 | 1,725,000 | 1,523,000 | 1,599,000 | 1,454,000 | 1,429,000 | 582,000 | 2,920,000 | 580,000 | 2,265,000 | 0 | 2,265,000 | 0 | |||||||||
fair value of assets acquired, excluding cash | 7,513,000 | 0 | 4,428,000 | 34,092,000 | 0 | 0 | 350,224,000 | 9,506,000 | 6,662,000 | 0 | 679,000 | -3,000 | 11,922,000 | 28,718,000 | 57,334,000 | 300,663,000 | 42,807,000 | 0 | 4,649,000 | 1,292,000 | 2,628,000 | 1,891,000 | 213,220,000 | 51,573,000 | 1,331,000 | 3,906,000 | 7,829,000 | 7,342,000 | 0 | 0 | 0 | 0 | -1,800,000 | 7,770,000 | 227,000 | 24,421,000 | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed | -2,295,000 | 0 | -76,000 | -5,325,000 | 16,367,000 | -3,354,000 | -140,803,000 | -3,975,000 | -2,180,000 | 0 | 1,766,000 | 2,000 | 55,706,000 | -22,369,000 | -256,649,000 | -41,905,000 | -59,000 | -742,000 | -20,894,000 | -36,159,000 | -143,000 | -1,800,000 | -3,417,000 | -3,168,000 | 0 | 0 | 0 | 0 | 558,000 | -2,836,000 | 6,850,000 | 0 | -493,000 | -11,413,000 | 0 | 0 | 0 | -450,000 | 0 | -532,000 | 712,000 | 0 | -5,657,000 | -1,871,000 | ||||||||||||||||||||||||||||||||||||||
goodwill on acquisition | 14,479,000 | 0 | 3,296,000 | 74,416,000 | -16,367,000 | 3,354,000 | 780,722,000 | 19,281,000 | 5,454,000 | 0 | 469,000 | -175,000 | -85,099,000 | 184,066,000 | 570,316,000 | 125,037,000 | 0 | 1,791,000 | -341,000 | -2,552,000 | 457,000 | 606,667,000 | 74,938,000 | 1,825,000 | 6,807,000 | 5,861,000 | 6,454,000 | 0 | 0 | 0 | 0 | 292,000 | 13,584,000 | 266,000 | 51,532,000 | 4,958,000 | 0 | 532,000 | 1,601,000 | 0 | 0 | -20,000 | 0 | 1,000 | -1,408,000 | 0 | 5,176,000 | 1,785,000 | 0 | 0 | ||||||||||||||||||||||||||||||||
deferred payments | 0 | 0 | 3,416,000 | 0 | 1,982,000 | -2,856,000 | 5,449,000 | 176,000 | -191,000 | 326,000 | -6,716,000 | -1,352,000 | 500,000 | 420,000 | -921,000 | 1,000 | 94,000 | 742,000 | 226,000 | 175,000 | -62,000 | 262,000 | 502,000 | -2,405,000 | 680,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of contingent consideration | -670,000 | 0 | 670,000 | 855,000 | 0 | 3,079,000 | 0 | 1,293,000 | 469,000 | 0 | 0 | -2,856,000 | 0 | 1,000 | 0 | 0 | -500,000 | 0 | -312,000 | -905,000 | 0 | 0 | 950,000 | -13,100,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | 138,578,000 | 0 | 670,000 | 855,000 | 19,697,000 | 3,079,000 | 7,505,000 | 104,476,000 | 3,885,000 | 0 | 992,125,000 | 19,100,000 | 6,869,000 | 0 | 8,363,000 | 0 | 24,487,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash restructuring expenses | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, income taxes payable and other | 63,090,000 | 4,220,000 | -25,440,000 | 35,487,000 | -34,373,000 | -1,018,000 | 40,242,000 | -17,271,000 | 8,041,000 | 27,721,000 | -12,391,000 | -293,303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patent registration and acquisition costs | -2,992,000 | -2,825,000 | -1,767,000 | -1,918,000 | -1,205,000 | -10,831,000 | -2,407,000 | -4,319,000 | -3,317,000 | -3,712,000 | -9,284,000 | -4,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds (payments) on maturity of foreign currency contracts | -5,945,000 | -11,803,000 | 18,975,000 | -4,166,000 | 7,029,000 | 551,000 | -3,678,000 | -10,303,000 | -1,337,000 | -9,403,000 | 6,073,000 | 1,876,000 | -1,501,000 | 9,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to equity method investments, net of dividends received | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
previously held equity interest | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss attributable to equity method investments | -440,000 | -739,000 | 3,895,000 | 184,000 | 2,825,000 | 2,028,000 | 2,559,000 | 2,627,000 | 1,914,000 | 1,386,000 | 1,310,000 | 4,967,000 | 5,976,000 | 5,296,000 | 6,462,000 | 5,996,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on equity investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 1,147,000 | -18,791,000 | -3,000 | -25,305,000 | 46,036,000 | -66,547,000 | 7,293,000 | -81,673,000 | -19,129,000 | -6,478,000 | -18,389,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments) / proceeds on maturity of foreign currency contracts | -1,501,000 | 11,780,000 | 10,223,000 | -3,042,000 | -11,867,000 | 110,000 | -1,938,000 | -3,481,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) / provided by financing activities | -279,557,000 | 932,902,000 | -41,880,000 | 92,970,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) / provided by operating activities | 44,662,000 | -65,657,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in fair value of business combination contingent consideration | 0 | 0 | -14,000 | 0 | -89,000 | -183,000 | 28,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on previously held equity interest | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds on maturity of foreign currency contracts | -7,087,000 | 6,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on maturity of foreign currency contracts | 17,780,000 | -33,241,000 | 22,615,000 | 11,015,000 | -39,341,000 | 3,068,000 | -17,094,000 | -11,206,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of right-of-use-assets | 6,999,000 | 7,201,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of equity investments | 0 | 9,100,000 | 6,206,000 | 5,842,000 | 1,248,000 | 1,711,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, net of effect of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of business combination contingent consideration | 0 | 0 | -108,000 | 0 | 0 | 0 | -458,000 | 0 | -675,000 | 0 | -442,000 | -6,149,000 | 0 | 0 | -1,641,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition | 212,316,000 | 612,810,000 | 126,439,000 | 0 | 0 | 0 | 5,418,000 | 1,399,000 | 0 | 51,923,000 | 0 | 1,300,000 | 0 | 21,150,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividend paid | -52,774,000 | -52,793,000 | -49,970,000 | -49,974,000 | -49,855,000 | -49,698,000 | -46,681,000 | -46,487,000 | -46,378,000 | -41,972,000 | -41,975,000 | -42,079,000 | -39,385,000 | -39,278,000 | -39,199,000 | -35,262,000 | -35,647,000 | -35,478,000 | -24,265,000 | -24,251,000 | -25,845,000 | -22,843,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in equity investments | -2,467,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of cost-method investments | 7,973,000 | 1,366,000 | 1,292,000 | 962,000 | 1,367,000 | 382,000 | 0 | 0 | 250,000 | 0 | 1,717,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investment in cost-method investments | -8,050,000 | -2,720,000 | -500,000 | -3,225,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of cost-method investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash component of purchase price | 420,000 | 210,000 | 94,000 | 3,090,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on disposal of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation arrangements | -2,602,000 | -8,174,000 | -2,536,000 | -4,221,000 | -9,849,000 | -8,314,000 | -2,575,000 | -4,947,000 | -1,902,000 | -7,245,000 | -2,241,000 | -5,550,000 | -4,538,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | -18,707,000 | 27,866,000 | 24,221,000 | -9,346,000 | 3,641,000 | 36,079,000 | 23,317,000 | 17,998,000 | 8,421,000 | 23,938,000 | 17,052,000 | -13,624,000 | -24,267,000 | 49,635,000 | -9,170,000 | 2,457,000 | -13,293,000 | 20,640,000 | 2,114,000 | 24,049,000 | -740,000 | 4,300,000 | -19,161,000 | 27,641,000 | -38,856,000 | 9,696,000 | 8,352,000 | 24,571,000 | -3,188,000 | -19,511,000 | -23,845,000 | -12,263,000 | 5,437,000 | 8,749,000 | -8,516,000 | 15,262,000 | 1,294,000 | -1,626,000 | -204,000 | 5,838,000 | 1,321,000 | -2,712,000 | 16,154,000 | |||||||||||||||||||||||||||||||||||||||
investments in cost-method investments | -1,109,000 | -2,758,000 | -750,000 | -633,000 | -3,000,000 | -4,582,000 | -250,000 | 0 | -10,000,000 | -500,000 | -5,575,000 | -3,750,000 | -850,000 | -675,000 | -667,000 | -667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of foreign currency contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payment)/proceeds on maturity of foreign currency contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 0 | 0 | 0 | 0 | 0 | 0 | 2,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) from financing activities | -40,048,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on divestment of business | 0 | 0 | -709,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from divestiture of business | 0 | 0 | 468,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/(decrease) in cash and cash equivalents | 59,691,000 | -26,393,000 | 62,174,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total purchase price, excluding contingent consideration | 9,175,000 | 10,463,000 | 7,318,000 | 680,000 | 0 | 0 | 0 | 0 | 5,418,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease)/increase in cash and cash equivalents | 104,804,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency revaluation | -1,642,000 | -61,000 | 451,000 | -2,947,000 | -5,275,000 | 3,623,000 | -1,653,000 | 11,986,000 | -5,351,000 | 1,364,000 | -1,741,000 | -4,888,000 | 740,000 | -12,274,000 | 2,770,000 | -3,869,000 | -1,100,000 | -4,773,000 | -7,519,000 | 1,534,000 | -3,548,000 | -1,924,000 | -3,349,000 | 403,000 | 3,336,000 | 16,811,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of foreign currency options | -932,000 | -95,000 | -98,000 | -402,000 | -1,270,000 | 0 | 0 | -920,000 | -430,000 | -113,000 | -393,000 | -195,000 | -891,000 | -564,000 | -556,000 | -154,000 | -985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on previously held equity interest resulting from business combination | 0 | 0 | 0 | -2,070,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of other intangible assets | 0 | 0 | 0 | -7,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of foreign currency contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: consideration not paid in the current period | 0 | 1,399,000 | 0 | -12,617,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments)/proceeds from exercise of foreign currency contracts | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments)/proceeds from exercise of foreign currency options | -1,593,000 | -2,486,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings | 60,000,000 | 60,000,000 | 40,000,000 | 35,000,000 | 15,000,000 | 95,384,000 | 80,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 39,612,000 | 18,137,000 | 19,669,000 | 24,565,000 | 6,366,000 | 17,561,000 | 4,294,000 | 20,655,000 | 21,261,000 | 22,293,000 | 8,679,000 | 2,227,000 | 16,319,000 | 13,804,000 | 1,198,000 | 13,387,000 | 22,520,000 | 13,007,000 | 8,175,000 | 15,765,000 | 10,980,000 | 7,146,000 | 6,181,000 | 6,689,000 | 5,505,000 | -1,121,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of maturing investment securities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,950,000 | 0 | 50,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of foreign currency options | 751,000 | 3,031,000 | 5,703,000 | 8,461,000 | 2,069,000 | 2,967,000 | 4,581,000 | 5,621,000 | 4,368,000 | 3,485,000 | 4,418,000 | 2,901,000 | 0 | 0 | 814,000 | 3,451,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock option exercises | -3,760,000 | 12,625,000 | -2,081,000 | -940,000 | -856,000 | 26,076,000 | -3,016,000 | -6,153,000 | -2,397,000 | 21,311,000 | -2,979,000 | -7,232,000 | 2,069,000 | 7,255,000 | -1,945,000 | -370,000 | -1,070,000 | 7,140,000 | -530,000 | -1,740,000 | -1,057,000 | 23,688,000 | -3,920,000 | -5,824,000 | -1,546,000 | 7,580,000 | 244,000 | 469,000 | 1,460,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of cost-method investments | -3,631,000 | -1,165,000 | -1,166,000 | -1,368,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from warranties | 709,000 | 430,000 | 209,000 | 577,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock options exercised | -2,069,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long lived asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -556,000 | 371,000 | 1,062,000 | -1,120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, income taxes and other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of cost method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of business assets and contracts | 0 | 170,000 | 1,243,000 | 321,000 | 0 | 1,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid, net of capitalized interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired in acquisitions, excluding cash | 0 | 0 | 1,300,000 | 0 | 17,142,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total purchase price | 0 | 0 | 0 | 64,540,000 | 0 | 1,300,000 | 0 | 21,650,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from product warranties | -565,000 | -600,000 | 682,000 | -255,000 | 987,000 | 1,509,000 | 1,098,000 | 635,000 | 375,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of cost-method investments | -660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) financing activities | -83,943,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill on acquisition fair value of contingent consideration | 800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of cost-method investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250,000 | 0 | 201,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposal of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capitalized interest | -116,000 | -293,000 | -641,000 | -560,000 | -381,000 | -295,000 | -363,000 | -194,000 | -61,000 | 0 | 0 | -351,000 | -461,000 | -298,000 | -217,000 | -124,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: deposit paid in previous period | 0 | 0 | 0 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | -1,967,000 | -36,484,000 | 18,943,000 | -22,411,000 | -18,009,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred borrowing costs | 0 | 1,000 | 280,000 | 44,000 | 404,000 | 32,000 | 78,000 | 43,000 | 41,000 | -18,000 | 99,000 | 35,000 | 38,000 | 39,000 | 81,000 | 20,000 | 157,000 | 202,000 | 270,000 | 218,000 | 205,000 | 206,000 | 205,000 | 193,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions | -21,150,000 | -2,072,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
voluntary product recall expenses | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and leaseback of real property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of investment securities | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired of 1,260 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition, including acquisition costs | 323,000 | 2,483,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from disposals of property, plant and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid/ | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency options revaluation | -3,178,000 | -908,000 | 833,000 | -776,000 | -340,000 | -104,000 | -1,300,000 | 653,000 | -206,000 | 1,798,000 | 1,675,000 | 529,000 | -690,000 | -366,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired in acquisitions | 1,175,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs accrued | -480,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale and lease back of real property | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by/(used in) financing activities | -8,887,000 | 17,903,000 | 387,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, including acquisition costs | 0 | 1,332,000 | 903,000 | -323,000 | 1,271,000 | 11,842,000 | -2,483,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of cost-method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowing | 50,000,000 | 21,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net acquisition costs accrued | 1,331,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of cost-method investment | -899,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired of nil | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of assumed borrowings from acquisitions | 0 | 1,000 | -1,727,000 | -469,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition costs paid | 159,000 | 1,271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities; net of effect of acquisitions: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for business acquisitions, net of cash acquired of nil in 2008 and nil in 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale or maturity of investment securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of non trading investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities–available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities–available-for-sale | 0 | -6,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses, deferred income taxes and other current assets | -896,000 | -6,396,000 | -4,549,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of non-trading investments | -432,000 | -631,000 | -612,000 | -186,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired in acquisition | 2,552,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net acquisition costs paid | 323,000 | 17,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of cost-method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
release of profit on sale of building | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased in-process research and development write-off | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities—available for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities—available for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-down of cost-method investment | 626,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of non trading investments | -69,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for business acquisitions, net of cash acquired of nil in 2007 and 262 in 2006 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale or maturity of marketable securities – available-for-sale | 175,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions, net of cash acquired of nil | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities – available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities—available-for-sale | -20,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired of 262 | -158,000 | -1,271,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
profit on sale and lease-back of building | -668,000 | -653,000 | -611,000 | -656,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of non-trading investments | -934,000 | -1,017,000 | -464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities-available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | 0 | 0 | -10,965,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from service warranties | 140,000 | 277,000 | 571,000 | 107,000 | 52,000 | 58,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities - available-for-sale | -4,499,000 | -46,841,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale or maturity of marketable securities-available-for-sale | 56,130,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchased in-process research and development write off | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities - available for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities - available for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired of 12,982 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of non-trading investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of borrowings, convertible note | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
installment payment for property purchase | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
foreign currency options revaluations | 191,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of businesses, net of cash acquired of 2,450 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales of non-trading investments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of borrowings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
by operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred borrowing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale-leaseback | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of shares issued for acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on debt extinguishment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities – available-for-sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired on acquisition: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment for property purchase | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of assets acquired on acquisition |
We provide you with 20 years of cash flow statements for ResMed stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as operating cash flows, cash levels, capital expenditures, profits, stock-based compensations and profit margins. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of ResMed stock. Explore the full financial landscape of ResMed stock with our expertly curated income statements.
The information provided in this report about ResMed stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.