Quarterly
Annual
| Unit: USD | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2012-01-31 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2010-01-31 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2009-01-31 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 | 2007-07-31 | 2007-04-30 | 2007-01-31 | 2006-10-31 | 2006-07-31 | 2006-04-30 | 2006-01-31 | 2005-10-31 | 2005-07-31 | 2005-04-30 | 2005-01-31 | 2004-10-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 5,371,000,000 | 199,000,000 | 346,000,000 | 1,541,000,000 | 4,670,000,000 | 98,000,000 | -104,000,000 | 1,533,000,000 | 2,912,000,000 | -43,000,000 | 1,068,000,000 | 199,000,000 | -2,000,000 | 142,000,000 | 40,000,000 | 28,000,000 | 976,000,000 | -67,000,000 | 66,000,000 | 469,000,000 | 2,991,000,000 | -1,544,000,000 | 2,526,000,000 | 99,000,000 | 235,000,000 | -200,000,000 | -301,000,000 | 392,000,000 | 1,005,000,000 | -194,000,000 | -45,000,000 | 344,000,000 | 76,084,000 | 33,658,000 | 26,943,000 | -9,207,000 | 216,941,000 | -266,931,000 | 190,863,000 | 38,759,000 | -4,944,000 | 4,092,000 | -19,475,000 | 33,304,000 | 128,000 | 441,000 | 9,555,000 | 11,844,000 | 2,777,000 | 3,005,000 | 730,000 | 142,000 | 484,000 | 84,000 | -229,000 | 15,377,000 | 8,057,000 | 660,000 | 4,380,000 | 5,193,000 | 983,000 | ||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 2,780,000,000 | 34,000,000 | -26,000,000 | 843,000,000 | 2,663,000,000 | -93,000,000 | 28,000,000 | 879,000,000 | 3,097,000,000 | -28,000,000 | -364,000,000 | 1,254,000,000 | 2,845,000,000 | 34,000,000 | 1,000,000 | 906,000,000 | 2,335,000,000 | 244,000,000 | 34,000,000 | 685,000,000 | 2,176,000,000 | 21,000,000 | -9,000,000 | 658,000,000 | 1,527,000,000 | 151,000,000 | 20,000,000 | 437,000,000 | 706,000,000 | 4,000,000 | 71,000,000 | 181,000,000 | 565,054,000 | -4,711,000 | 7,149,000 | 185,108,000 | 462,899,000 | 19,985,000 | 16,589,000 | 132,772,000 | 391,514,000 | 2,561,000 | 3,748,000 | 127,927,000 | -3,212,000 | 110,808,000 | 255,076,000 | 36,381,000 | 15,669,000 | 62,297,000 | 156,835,000 | 9,961,000 | 558,000 | 49,441,000 | 115,733,000 | 1,314,000 | 10,646,000 | 29,593,000 | 1,917,000 | 3,288,000 | 14,505,000 | 39,576,000 | 1,457,000 | -1,000 | 12,145,000 | 28,061,000 | -960,000 | 712,000 | 8,158,000 | 17,461,000 | 713,000 | 1,197,000 | 4,848,000 | 9,165,000 | 777,000 | 326,000 | 2,236,000 | 4,537,000 | 22,000 | 347,000 | 1,121,000 | 2,347,000 | 121,000 |
amortization of costs capitalized to obtain revenue contracts | 1,649,000,000 | 4,000,000 | -1,000,000 | 545,000,000 | 1,570,000,000 | -1,000,000 | 9,000,000 | 517,000,000 | 1,443,000,000 | 6,000,000 | 6,000,000 | 470,000,000 | 1,245,000,000 | 15,000,000 | 14,000,000 | 394,000,000 | 1,004,000,000 | 10,000,000 | 20,000,000 | 314,000,000 | 787,000,000 | 21,000,000 | 3,000,000 | 247,000,000 | 655,000,000 | 4,000,000 | 8,000,000 | 209,000,000 | 547,000,000 | 7,000,000 | -5,000,000 | 188,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation expense | 2,690,000,000 | 26,000,000 | -21,000,000 | 814,000,000 | 2,363,000,000 | 10,000,000 | 60,000,000 | 750,000,000 | 2,094,000,000 | -31,000,000 | 28,000,000 | 696,000,000 | 2,436,000,000 | -8,000,000 | 75,000,000 | 776,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
losses on strategic investments | -754,000,000 | -257,000,000 | -69,000,000 | 63,000,000 | -96,000,000 | 180,000,000 | 74,000,000 | -37,000,000 | 205,000,000 | 43,000,000 | -112,000,000 | 141,000,000 | 80,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of business combinations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -2,283,000,000 | 1,365,000,000 | -8,833,000,000 | 7,591,000,000 | -1,145,000,000 | 1,791,000,000 | -8,298,000,000 | 7,162,000,000 | -1,209,000,000 | 1,318,000,000 | -6,891,000,000 | 6,123,000,000 | -1,466,000,000 | 1,261,000,000 | -6,595,000,000 | 5,805,000,000 | -1,915,000,000 | 903,000,000 | -5,428,000,000 | 4,616,000,000 | -1,684,000,000 | 477,000,000 | -3,443,000,000 | 3,094,000,000 | -971,000,000 | 117,000,000 | -2,920,000,000 | 2,774,000,000 | -875,000,000 | 101,000,000 | -2,311,000,000 | 2,162,000,000 | -769,425,000 | 178,853,000 | -1,886,954,000 | 1,757,507,000 | -671,130,000 | 115,820,000 | -1,380,479,000 | 1,307,312,000 | -597,687,000 | 156,680,000 | -1,120,588,000 | 979,170,000 | -826,850,000 | 676,682,000 | -420,200,000 | 28,795,000 | -403,186,000 | 369,889,000 | -216,906,000 | 109,186,000 | -388,182,000 | 312,660,000 | -275,048,000 | 96,177,000 | -222,203,000 | 156,127,000 | 11,201,000 | -180,364,000 | 138,951,000 | -32,007,000 | 301,000 | ||||||||||||||||||||
costs capitalized to obtain revenue contracts | -2,263,000,000 | -142,000,000 | -41,000,000 | -365,000,000 | -1,691,000,000 | -3,000,000 | -179,000,000 | -248,000,000 | -1,572,000,000 | 31,000,000 | -56,000,000 | -275,000,000 | -1,970,000,000 | 130,000,000 | -106,000,000 | -399,000,000 | -1,878,000,000 | 58,000,000 | -108,000,000 | -355,000,000 | -1,152,000,000 | -38,000,000 | -430,000,000 | -25,000,000 | -884,000,000 | -73,000,000 | -49,000,000 | -124,000,000 | -795,000,000 | -40,000,000 | -28,000,000 | -118,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets and other assets | 423,000,000 | 428,000,000 | 449,000,000 | -481,000,000 | -1,223,000,000 | 205,000,000 | 37,000,000 | -514,000,000 | -436,000,000 | -355,000,000 | 239,000,000 | -291,000,000 | -239,000,000 | -176,000,000 | 522,000,000 | -409,000,000 | -75,000,000 | 362,000,000 | -156,000,000 | -17,000,000 | -213,000,000 | 283,000,000 | -192,000,000 | -11,000,000 | 64,000,000 | -211,000,000 | 125,000,000 | -97,000,000 | -140,000,000 | 78,000,000 | 94,000,000 | -90,000,000 | 39,809,000 | -47,965,000 | 215,707,000 | -183,411,000 | -69,526,000 | 50,404,000 | 46,943,000 | -56,671,000 | 16,931,000 | 51,913,000 | -6,798,000 | -11,274,000 | |||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses and other liabilities | 790,000,000 | -1,007,000,000 | 1,057,000,000 | -188,000,000 | 975,000,000 | -755,000,000 | -650,000,000 | 548,000,000 | 1,027,000,000 | -1,403,000,000 | 837,000,000 | -635,000,000 | 1,548,000,000 | -1,222,000,000 | 1,055,000,000 | -1,353,000,000 | 1,898,000,000 | -1,093,000,000 | 1,032,000,000 | -625,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -430,000,000 | 17,000,000 | -30,000,000 | -124,000,000 | -404,000,000 | 14,000,000 | -73,000,000 | -85,000,000 | -482,000,000 | 28,000,000 | 1,000,000 | -168,000,000 | -526,000,000 | 13,000,000 | 16,000,000 | -202,000,000 | -610,000,000 | 9,000,000 | 16,000,000 | -216,000,000 | -626,000,000 | 5,000,000 | -6,000,000 | -203,000,000 | -528,000,000 | -18,000,000 | -18,000,000 | -164,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
unearned revenue | 4,483,000,000 | -315,000,000 | 1,700,000,000 | -2,944,000,000 | 3,345,000,000 | -922,000,000 | 2,116,000,000 | -2,955,000,000 | 3,300,000,000 | -793,000,000 | 1,371,000,000 | -2,255,000,000 | 3,376,000,000 | -819,000,000 | 1,181,000,000 | -1,994,000,000 | 3,585,000,000 | -483,000,000 | 978,000,000 | -1,451,000,000 | 2,664,000,000 | -327,000,000 | 1,090,000,000 | -1,555,000,000 | 2,231,000,000 | 28,000,000 | 385,000,000 | -979,000,000 | 2,014,000,000 | -138,000,000 | 429,000,000 | -802,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | 12,680,000,000 | 1,576,000,000 | -5,736,000,000 | 6,476,000,000 | 11,109,000,000 | 1,091,000,000 | -5,355,000,000 | 6,247,000,000 | 8,702,000,000 | 724,000,000 | -3,683,000,000 | 4,491,000,000 | 6,798,000,000 | -21,000,000 | -3,342,000,000 | 3,676,000,000 | 5,596,000,000 | 18,000,000 | -2,842,000,000 | 3,228,000,000 | 4,462,000,000 | -90,000,000 | -1,430,000,000 | 1,859,000,000 | 4,033,000,000 | -138,000,000 | -1,529,000,000 | 1,965,000,000 | 3,255,000,000 | -315,000,000 | -1,008,000,000 | 1,466,000,000 | 2,612,173,000 | -205,477,000 | -898,315,000 | 1,229,584,000 | 2,007,886,000 | -96,366,000 | -800,384,000 | 1,051,062,000 | 1,494,678,000 | -186,504,000 | -426,446,000 | 730,857,000 | -227,194,000 | 473,087,000 | 737,610,000 | -45,324,000 | -100,006,000 | 283,189,000 | 630,982,000 | -30,282,000 | -77,015,000 | 213,212,000 | 462,798,000 | 45,776,000 | -56,585,000 | 139,518,000 | -2,056,000 | -67,087,000 | 143,183,000 | 235,391,000 | -10,335,000 | -52,121,000 | 97,976,000 | 212,436,000 | -35,954,000 | -30,757,000 | 83,832,000 | 152,277,000 | 17,344,000 | -2,176,000 | 36,830,000 | 80,597,000 | 605,000 | 17,606,000 | 12,416,000 | 71,322,000 | 10,499,000 | -3,838,000 | 17,910,000 | 42,722,000 | -1,785,000 |
investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combinations, net of cash acquired | -8,290,000,000 | -924,000,000 | -2,555,000,000 | -338,000,000 | 0 | 389,000,000 | -414,000,000 | -14,841,000,000 | 14,321,000,000 | -13,931,000,000 | -425,000,000 | -1,257,000,000 | 1,130,000,000 | -1,051,000,000 | -103,000,000 | -463,000,000 | 517,000,000 | -413,000,000 | -10,000,000 | -4,985,000,000 | 4,673,000,000 | -19,781,000 | -3,160,622,000 | 2,766,077,000 | -2,796,395,000 | -1,799,000 | -30,921,000 | -9,308,000 | -2,570,410,000 | -22,161,000 | -63,985,000 | -505,682,000 | 38,835,000 | -48,913,000 | -356,584,000 | 219,220,000 | -272,000,000 | -13,335,000 | 147,669,000 | -7,499,000 | |||||||||||||||||||||||||||||||||||||||||||
purchases of strategic investments | -835,000,000 | -949,000,000 | -25,000,000 | -149,000,000 | -472,000,000 | 37,000,000 | 99,000,000 | -203,000,000 | -393,000,000 | 79,000,000 | -77,000,000 | -105,000,000 | -506,000,000 | 164,000,000 | 15,000,000 | -223,000,000 | -1,571,000,000 | 362,000,000 | -232,000,000 | -277,000,000 | -701,000,000 | -136,000,000 | 110,000,000 | -342,000,000 | -422,000,000 | -284,000,000 | 97,000,000 | -159,000,000 | -254,000,000 | -71,000,000 | 110,000,000 | -147,000,000 | -161,853,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
sales of strategic investments | 116,000,000 | 30,000,000 | 32,000,000 | 6,000,000 | 113,000,000 | -39,000,000 | -1,000,000 | 53,000,000 | 28,000,000 | 67,000,000 | 4,000,000 | 9,000,000 | 257,000,000 | 60,000,000 | -7,000,000 | 45,000,000 | 1,506,000,000 | -218,000,000 | 357,000,000 | 556,000,000 | 1,018,000,000 | -18,000,000 | -550,000,000 | 601,000,000 | 296,000,000 | 67,000,000 | -123,000,000 | 194,000,000 | 177,000,000 | 81,000,000 | -2,000,000 | 4,000,000 | 89,921,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -3,397,000,000 | 752,000,000 | 968,000,000 | -2,086,000,000 | -5,640,000,000 | -689,000,000 | 2,702,000,000 | -3,252,000,000 | -3,100,000,000 | 1,137,000,000 | -1,430,000,000 | -368,000,000 | -4,369,000,000 | 744,000,000 | 1,420,000,000 | -2,572,000,000 | -3,481,000,000 | -1,686,000,000 | 1,302,000,000 | -1,809,000,000 | -3,380,000,000 | 228,000,000 | -847,000,000 | -834,000,000 | -3,419,000,000 | 334,000,000 | -38,000,000 | -734,000,000 | -725,000,000 | -315,000,000 | 235,000,000 | -263,000,000 | -1,769,291,000 | 267,509,000 | 197,228,000 | -698,561,000 | -958,681,000 | 174,064,000 | 303,541,000 | -589,336,000 | -939,266,000 | -63,805,000 | 71,029,000 | -207,225,000 | -34,392,000 | -250,536,000 | -459,653,000 | -42,592,000 | 207,829,000 | -264,287,000 | -807,782,000 | -106,404,000 | 380,702,000 | -487,803,000 | 109,524,000 | ||||||||||||||||||||||||||||
sales of marketable securities | 1,809,000,000 | 1,426,000,000 | 774,000,000 | 405,000,000 | 3,589,000,000 | -1,928,000,000 | 1,866,000,000 | 616,000,000 | 1,196,000,000 | -218,000,000 | 264,000,000 | 269,000,000 | 1,271,000,000 | 49,000,000 | 10,000,000 | 441,000,000 | 3,459,000,000 | -1,744,000,000 | 1,883,000,000 | 581,000,000 | 1,174,000,000 | 455,000,000 | -130,000,000 | 337,000,000 | 1,017,000,000 | 52,000,000 | 289,000,000 | 86,000,000 | 1,347,000,000 | -256,000,000 | -603,000,000 | 938,000,000 | 364,831,000 | 54,155,000 | 35,791,000 | 103,837,000 | 1,911,910,000 | -1,517,333,000 | 1,387,790,000 | 222,934,000 | 409,111,000 | -39,769,000 | -61,262,000 | 192,184,000 | -8,239,000 | 79,312,000 | 1,021,464,000 | -877,090,000 | 782,170,000 | 111,740,000 | 624,808,000 | -390,625,000 | 397,188,000 | 75,522,000 | 597,892,000 | 41,793,000 | -267,191,000 | 352,070,000 | 372,840,000 | -58,352,000 | 204,153,000 | 753,160,000 | -8,062,000 | ||||||||||||||||||||
maturities of marketable securities | 1,943,000,000 | -977,000,000 | 993,000,000 | 436,000,000 | 2,473,000,000 | 7,000,000 | 262,000,000 | 636,000,000 | 1,566,000,000 | 101,000,000 | -323,000,000 | 785,000,000 | 1,864,000,000 | -137,000,000 | 277,000,000 | 445,000,000 | 1,919,000,000 | -1,004,000,000 | 656,000,000 | 498,000,000 | 796,000,000 | -91,000,000 | 103,000,000 | 227,000,000 | 421,000,000 | 221,000,000 | 81,000,000 | 56,000,000 | 136,000,000 | -30,000,000 | -8,000,000 | 48,000,000 | 49,304,000 | 20,399,000 | 5,570,000 | 3,850,000 | 53,251,000 | -13,050,000 | 3,968,000 | 23,285,000 | 30,645,000 | 5,333,000 | -12,613,000 | 14,446,000 | 9,564,000 | 7,198,000 | 36,009,000 | -5,619,000 | -8,512,000 | 14,558,000 | 102,631,000 | -5,196,000 | 9,489,000 | 37,699,000 | 27,187,000 | 939,000 | 5,705,000 | 6,515,000 | 32,006,000 | -90,012,000 | 116,262,000 | 75,263,000 | 15,871,000 | ||||||||||||||||||||
capital expenditures | -455,000,000 | -4,000,000 | 44,000,000 | -179,000,000 | -454,000,000 | -67,000,000 | 26,000,000 | -163,000,000 | -570,000,000 | 14,000,000 | 63,000,000 | -243,000,000 | -600,000,000 | 5,000,000 | -24,000,000 | -179,000,000 | -551,000,000 | 47,000,000 | -42,000,000 | -171,000,000 | -586,000,000 | -10,000,000 | 209,000,000 | -323,000,000 | -473,000,000 | 8,000,000 | -19,000,000 | -159,000,000 | -459,000,000 | 34,000,000 | -48,000,000 | -122,000,000 | -422,749,000 | 17,110,000 | 28,214,000 | -156,602,000 | -323,305,000 | -44,623,000 | -12,729,000 | -83,301,000 | -204,435,000 | -15,158,000 | 6,204,000 | -71,087,000 | -11,478,000 | -60,098,000 | -226,408,000 | 29,847,000 | -48,539,000 | -54,010,000 | -124,547,000 | -21,750,000 | 15,417,000 | -44,721,000 | -116,967,000 | 10,373,000 | -17,737,000 | -27,314,000 | 7,041,000 | -15,641,000 | -12,190,000 | -39,812,000 | 5,239,000 | -5,900,000 | -13,428,000 | -49,445,000 | 1,422,000 | 11,141,000 | -24,177,000 | -34,430,000 | 982,000 | 5,853,000 | -15,957,000 | -13,038,000 | -6,267,000 | -223,000 | -2,595,000 | -18,143,000 | -1,919,000 | 5,785,000 | -9,157,000 | -3,027,000 | -797,000 |
free cash flows | 12,225,000,000 | 1,572,000,000 | -5,692,000,000 | 6,297,000,000 | 10,655,000,000 | 1,024,000,000 | -5,329,000,000 | 6,084,000,000 | 8,132,000,000 | 738,000,000 | -3,620,000,000 | 4,248,000,000 | 6,198,000,000 | -16,000,000 | -3,366,000,000 | 3,497,000,000 | 5,045,000,000 | 65,000,000 | -2,884,000,000 | 3,057,000,000 | 3,876,000,000 | -100,000,000 | -1,221,000,000 | 1,536,000,000 | 3,560,000,000 | -130,000,000 | -1,548,000,000 | 1,806,000,000 | 2,796,000,000 | -281,000,000 | -1,056,000,000 | 1,344,000,000 | 2,189,424,000 | -188,367,000 | -870,101,000 | 1,072,982,000 | 1,684,581,000 | -140,989,000 | -813,113,000 | 967,761,000 | 1,290,243,000 | -201,662,000 | -420,242,000 | 659,770,000 | -238,672,000 | 412,989,000 | 511,202,000 | -15,477,000 | -148,545,000 | 229,179,000 | 506,435,000 | -52,032,000 | -61,598,000 | 168,491,000 | 345,831,000 | 56,149,000 | -74,322,000 | 112,204,000 | 4,985,000 | -82,728,000 | 130,993,000 | 195,579,000 | -5,096,000 | -58,021,000 | 84,548,000 | 162,991,000 | -34,532,000 | -19,616,000 | 59,655,000 | 117,847,000 | 18,326,000 | 3,677,000 | 20,873,000 | 67,559,000 | -5,662,000 | 17,383,000 | 9,821,000 | 53,179,000 | 8,580,000 | 1,947,000 | 8,753,000 | 39,695,000 | -2,582,000 |
net cash from investing activities | -9,109,000,000 | -646,000,000 | 2,732,000,000 | -1,567,000,000 | -2,946,000,000 | -2,858,000,000 | 5,292,000,000 | -2,651,000,000 | -1,273,000,000 | 1,098,000,000 | -1,499,000,000 | 347,000,000 | -2,522,000,000 | 910,000,000 | 2,080,000,000 | -2,457,000,000 | -13,560,000,000 | 10,078,000,000 | -10,007,000,000 | -1,047,000,000 | -2,936,000,000 | 1,558,000,000 | -2,156,000,000 | -437,000,000 | -3,043,000,000 | 915,000,000 | -126,000,000 | -726,000,000 | -4,763,000,000 | 4,116,000,000 | -4,937,000,000 | 276,000,000 | -1,875,228,000 | 388,357,000 | 244,084,000 | -767,715,000 | -2,490,557,000 | 1,348,648,000 | -1,092,154,000 | -450,278,000 | -1,375,132,000 | 121,031,000 | 302,346,000 | -536,123,000 | -76,106,000 | -210,370,000 | -2,268,033,000 | 1,691,798,000 | -1,636,044,000 | -219,276,000 | -281,019,000 | -1,030,185,000 | 847,273,000 | -474,987,000 | -399,902,000 | 232,140,000 | -401,290,000 | 79,362,000 | 659,080,000 | 94,042,000 | -509,406,000 | -318,784,000 | -256,066,000 | -35,083,000 | -47,760,000 | -30,517,000 | -7,637,000 | -60,106,000 | -18,764,000 | 26,330,000 | -50,169,000 | -43,302,000 | -108,325,000 | -26,080,000 | 9,111,000 | -83,571,000 | 70,678,000 | -19,146,000 | -15,766,000 | -97,425,000 | 21,311,000 | ||
financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt, net of issuance costs | 7,912,000,000 | -7,928,000,000 | 7,932,000,000 | -10,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock | -8,795,000,000 | -1,576,000,000 | 408,000,000 | -2,633,000,000 | -6,544,000,000 | 3,050,000,000 | -2,202,000,000 | -2,133,000,000 | -5,695,000,000 | 24,000,000 | 105,000,000 | -2,054,000,000 | -2,323,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for taxes related to net share settlement of equity awards | -224,000,000 | -115,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from employee stock plans | 800,000,000 | 7,000,000 | -62,000,000 | 294,000,000 | 1,219,000,000 | 119,000,000 | -331,000,000 | 533,000,000 | 1,680,000,000 | -88,000,000 | -87,000,000 | 449,000,000 | 628,000,000 | 52,000,000 | -93,000,000 | 274,000,000 | 859,000,000 | 55,000,000 | 150,000,000 | 225,000,000 | 940,000,000 | -85,000,000 | 208,000,000 | 258,000,000 | 661,000,000 | 27,000,000 | -67,000,000 | 219,000,000 | 519,000,000 | 3,000,000 | -19,000,000 | 201,000,000 | 508,330,000 | -41,039,000 | 23,202,000 | 159,807,000 | 308,635,000 | -41,032,000 | 44,737,000 | 89,141,000 | 357,466,000 | -16,783,000 | -40,216,000 | 155,015,000 | -12,366,000 | 73,795,000 | 179,221,000 | 70,515,000 | -26,329,000 | 66,524,000 | |||||||||||||||||||||||||||||||||
principal payments on financing obligations | -424,000,000 | -61,000,000 | 80,000,000 | -179,000,000 | -503,000,000 | 185,000,000 | -165,000,000 | -120,000,000 | -515,000,000 | 168,000,000 | -172,000,000 | -110,000,000 | -186,000,000 | -189,000,000 | 28,000,000 | -72,000,000 | -111,000,000 | -21,000,000 | 25,000,000 | -49,000,000 | -91,000,000 | 12,000,000 | 24,000,000 | -48,000,000 | -159,000,000 | 120,000,000 | -123,000,000 | -11,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of debt | 820,000,000 | -1,001,000,000 | -3,000,000 | 0 | 0 | -1,000,000 | -3,000,000 | 0 | 0 | -1,000,000 | -3,000,000 | 0 | 0 | -1,000,000 | -353,000,000 | 51,000,000 | -200,000,000 | -1,000,000 | -1,528,000,000 | -1,027,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of dividends and dividend equivalents | -1,192,000,000 | 4,000,000 | 3,000,000 | -402,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -3,835,000,000 | -1,741,000,000 | 417,000,000 | -2,920,000,000 | -7,983,000,000 | 4,356,000,000 | -3,694,000,000 | -2,108,000,000 | -5,712,000,000 | 285,000,000 | 666,000,000 | -2,716,000,000 | -1,884,000,000 | -1,814,000,000 | -65,000,000 | 201,000,000 | 8,808,000,000 | -9,410,000,000 | 8,275,000,000 | 165,000,000 | 826,000,000 | -73,000,000 | 232,000,000 | 209,000,000 | 149,000,000 | 198,000,000 | -390,000,000 | 207,000,000 | 1,828,000,000 | -407,000,000 | -1,036,000,000 | 1,625,000,000 | 86,971,000 | 16,976,000 | 166,914,000 | -49,636,000 | 915,849,000 | -534,784,000 | 577,460,000 | 39,173,000 | 970,000 | 58,086,000 | 231,178,000 | -157,586,000 | 212,231,000 | -219,150,000 | 1,505,886,000 | -232,961,000 | -798,332,000 | 1,123,641,000 | 262,566,000 | 30,932,000 | -55,989,000 | 97,036,000 | 60,849,000 | -5,418,000 | -7,539,000 | 27,958,000 | -150,061,000 | 10,020,000 | 44,886,000 | 613,591,000 | 4,994,000 | 1,200,000 | 17,368,000 | 72,896,000 | -10,353,000 | 10,190,000 | 24,178,000 | 62,835,000 | 5,560,000 | 9,889,000 | 14,429,000 | 30,155,000 | 6,319,000 | 601,000 | 7,952,000 | 13,763,000 | -3,038,000 | 2,360,000 | 2,735,000 | 118,741,000 | -113,627,000 |
effect of exchange rate changes | 130,000,000 | -13,000,000 | -56,000,000 | 91,000,000 | -119,000,000 | 2,000,000 | -5,000,000 | -2,000,000 | 58,000,000 | -43,000,000 | -6,000,000 | 17,000,000 | 15,000,000 | -2,000,000 | 4,000,000 | -25,000,000 | -29,000,000 | 13,000,000 | -20,000,000 | 3,000,000 | 7,000,000 | -4,000,000 | -21,000,000 | -17,000,000 | 4,000,000 | -5,000,000 | 20,000,000 | -5,000,000 | -1,000,000 | 12,000,000 | -9,708,000 | -1,335,000 | -6,832,000 | 6,122,000 | -15,502,000 | -3,131,000 | -9,499,000 | 763,000 | -4,237,000 | -6,041,000 | 6,478,000 | -3,309,000 | -8,353,000 | 2,689,000 | -12,942,000 | 6,465,000 | 5,528,000 | -6,809,000 | 6,442,000 | -9,420,000 | 12,175,000 | -1,760,000 | 6,054,000 | -4,487,000 | 10,276,000 | -6,518,000 | -5,716,000 | 2,668,000 | 825,000 | 555,000 | -293,000 | -831,000 | -1,407,000 | -781,000 | 843,000 | 126,000 | -920,000 | -331,000 | -1,785,000 | 530,000 | -206,000 | -1,016,000 | 314,000 | 561,000 | -748,000 | 382,000 | -460,000 | ||||||
net increase in cash and cash equivalents | -134,000,000 | -824,000,000 | -2,643,000,000 | 2,080,000,000 | 61,000,000 | 1,486,000,000 | 1,775,000,000 | 2,064,000,000 | -4,522,000,000 | 2,139,000,000 | 2,407,000,000 | -927,000,000 | -1,323,000,000 | 1,395,000,000 | -4,594,000,000 | 2,349,000,000 | 2,378,000,000 | 1,392,000,000 | -3,347,000,000 | 1,627,000,000 | 1,118,000,000 | 958,000,000 | -2,041,000,000 | 1,441,000,000 | 340,000,000 | 3,389,000,000 | -6,982,000,000 | 3,379,000,000 | 814,208,000 | 198,521,000 | -494,149,000 | 418,355,000 | 417,676,000 | 714,367,000 | -1,324,577,000 | 640,720,000 | 116,279,000 | -13,428,000 | 113,556,000 | 33,839,000 | 46,256,000 | -37,479,000 | 1,419,978,000 | -2,528,854,000 | 1,180,745,000 | 618,971,000 | -1,038,955,000 | 726,444,000 | -166,499,000 | 129,799,000 | 268,011,000 | -455,138,000 | 240,320,000 | 530,753,000 | 92,255,000 | 46,593,000 | -142,129,000 | 249,468,000 | -93,224,000 | -50,958,000 | 99,453,000 | 154,675,000 | 2,355,000 | 34,573,000 | 884,000 | 66,434,000 | -101,087,000 | -7,312,000 | 28,731,000 | 1,896,000 | 77,679,000 | -20,337,000 | 4,873,000 | 63,605,000 | -93,870,000 | ||||||||
cash and cash equivalents, beginning of period | -1,517,000,000 | -563,000,000 | 2,080,000,000 | 8,848,000,000 | 790,000,000 | -2,276,000,000 | 1,486,000,000 | 8,472,000,000 | 244,000,000 | -2,383,000,000 | 2,139,000,000 | 7,016,000,000 | -1,467,000,000 | 72,000,000 | 1,395,000,000 | 5,464,000,000 | -104,000,000 | -2,245,000,000 | 2,349,000,000 | 6,195,000,000 | 93,000,000 | -1,720,000,000 | 1,627,000,000 | 4,145,000,000 | -841,000,000 | -600,000,000 | 1,441,000,000 | 2,669,000,000 | 224,000,000 | -3,603,000,000 | 3,379,000,000 | 2,543,000,000 | -342,561,000 | -75,794,000 | 418,355,000 | 1,606,549,000 | 43,137,000 | -683,857,000 | 640,720,000 | 1,158,363,000 | -181,234,000 | 147,395,000 | 33,839,000 | 908,117,000 | 46,256,000 | 781,635,000 | 167,364,000 | -1,348,109,000 | 1,180,745,000 | 747,245,000 | -393,446,000 | 559,945,000 | -166,499,000 | 607,284,000 | -25,502,000 | -214,818,000 | 240,320,000 | 424,292,000 | -280,869,000 | -320,512,000 | 1,011,306,000 | -95,536,000 | |||||||||||||||||||||
cash and cash equivalents, end of period | -1,651,000,000 | -1,387,000,000 | -563,000,000 | 10,928,000,000 | 851,000,000 | 315,000,000 | -2,276,000,000 | 9,958,000,000 | 2,019,000,000 | -319,000,000 | -2,383,000,000 | 9,155,000,000 | 940,000,000 | -855,000,000 | 72,000,000 | 6,859,000,000 | 711,000,000 | -1,546,000,000 | -2,245,000,000 | 8,544,000,000 | 2,471,000,000 | -328,000,000 | -1,720,000,000 | 5,772,000,000 | 277,000,000 | 358,000,000 | -600,000,000 | 4,110,000,000 | 564,000,000 | -214,000,000 | -3,603,000,000 | 5,922,000,000 | 471,647,000 | 122,727,000 | -75,794,000 | 2,024,904,000 | 460,813,000 | 30,510,000 | -683,857,000 | 1,799,083,000 | -64,955,000 | 133,967,000 | 147,395,000 | 941,956,000 | -53,166,000 | 827,891,000 | 129,885,000 | 71,869,000 | -1,348,109,000 | 1,927,990,000 | 225,525,000 | -479,010,000 | 559,945,000 | 440,785,000 | 104,297,000 | 53,193,000 | -214,818,000 | 664,612,000 | 220,378,000 | -280,869,000 | 690,794,000 | -3,281,000 | |||||||||||||||||||||
payments of dividends | -1,155,000,000 | 2,000,000 | 4,000,000 | -388,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 39,643,000 | -320,512,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of slack convertible notes, net of capped call proceeds | 151,000,000 | -1,516,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from intra-entity transfer of intangible property | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on strategic investments | 22,000,000 | -38,000,000 | -7,000,000 | -848,000,000 | 163,000,000 | -238,000,000 | -288,000,000 | -1,134,000,000 | -354,000,000 | -490,000,000 | -192,000,000 | -421,000,000 | 103,000,000 | 172,000,000 | -281,000,000 | -211,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based expense | 1,967,000,000 | 172,000,000 | 76,000,000 | 564,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on settlement of salesforce.org reseller agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses related to employee stock plans | 1,624,000,000 | -12,000,000 | 74,000,000 | 504,000,000 | 1,242,000,000 | 155,000,000 | 45,000,000 | 343,000,000 | 932,000,000 | 0 | 99,000,000 | 252,000,000 | 745,736,000 | -5,208,000 | 4,916,000 | 251,569,000 | 615,616,000 | 22,441,000 | -6,609,000 | 188,919,000 | 449,311,000 | -3,462,000 | 5,219,000 | 142,560,000 | 11,319,000 | 131,092,000 | 361,744,000 | 31,060,000 | -4,253,000 | 114,729,000 | 274,238,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of debt | -1,974,000,000 | 2,470,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 147,000,000 | -7,000,000 | -4,000,000 | 11,000,000 | 15,000,000 | -63,942,000 | 63,091,000 | -13,505,000 | 6,700,000 | 1,823,000 | 5,258,000 | -1,137,000 | -3,008,000 | 7,241,000 | -1,658,000 | -3,816,000 | 4,596,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other liabilities | -904,000,000 | 724,000,000 | -24,000,000 | 827,000,000 | -560,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and issuance costs | 19,000,000 | 0 | -15,000,000 | 16,000,000 | 23,472,000 | 42,000 | 36,000 | 7,717,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations | -129,000,000 | 87,000,000 | -70,000,000 | -19,000,000 | -98,180,000 | 58,015,000 | -56,288,000 | -9,443,000 | -87,160,000 | 1,798,000 | 37,173,000 | -49,968,000 | -71,385,000 | 30,129,000 | -24,249,000 | -16,825,000 | -29,747,000 | -10,594,000 | -28,659,000 | -332,000 | -3,609,000 | -8,499,000 | -24,090,000 | -185,000 | 95,000 | -7,574,000 | -22,848,000 | 2,864,000 | -6,987,000 | -3,562,000 | -993,000 | -205,000 | -1,918,000 | -5,721,000 | -140,000 | -1,010,000 | -1,248,000 | -711,000 | -5,000 | -169,000 | 0 | 151,000 | -157,000 | -462,000 | -2,000 | -2,000 | -151,000 | -462,000 | 19,000 | -31,000 | -140,000 | -354,000 | 18,000 | ||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other liabilities | -213,000,000 | 635,000,000 | -456,000,000 | 233,745,000 | -112,562,000 | 488,284,000 | -301,242,000 | -7,883,000 | 104,502,000 | 239,562,000 | -286,228,000 | 196,409,000 | -136,194,000 | 432,843,000 | -239,072,000 | 328,237,000 | -185,599,000 | -69,447,000 | 111,154,000 | 25,058,000 | -95,808,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combination, net of cash acquired | -182,000,000 | -12,470,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sales of land and building improvements | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains from acquisitions of strategic investments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
50 fremont lease termination | -36,617,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred commissions | 346,985,000 | 9,809,000 | 1,726,000 | 106,142,000 | 278,311,000 | 4,447,000 | 269,000 | 88,514,000 | 240,140,000 | 2,255,000 | -476,000 | 77,155,000 | 1,445,000 | 59,855,000 | 146,545,000 | 1,819,000 | 522,000 | 45,667,000 | 115,748,000 | 3,287,000 | -463,000 | 36,246,000 | 80,333,000 | 1,946,000 | 1,853,000 | -1,383,000 | 19,489,000 | 48,193,000 | 383,000 | 369,000 | 14,946,000 | 43,948,000 | 877,000 | -816,000 | 14,723,000 | 31,151,000 | 1,400,000 | 605,000 | 9,039,000 | 17,554,000 | 176,000 | 524,000 | 5,127,000 | 10,977,000 | 303,000 | -76,000 | 3,402,000 | 11,343,000 | 380,000 | ||||||||||||||||||||||||||||||||||
deferred commissions | -627,743,000 | -54,859,000 | -32,254,000 | -84,449,000 | -369,227,000 | -22,160,000 | -7,124,000 | -63,519,000 | -299,992,000 | -9,285,000 | -20,653,000 | -50,092,000 | -24,950,000 | -40,896,000 | -207,112,000 | -12,621,000 | -27,864,000 | -17,483,000 | -184,340,000 | -13,029,000 | -3,104,000 | -32,118,000 | -133,588,000 | -7,474,000 | -5,633,000 | -20,504,000 | -5,439,000 | -940,000 | -19,308,000 | -64,323,000 | -3,877,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 1,978,456,000 | -202,534,000 | 276,132,000 | -500,150,000 | 1,541,489,000 | -124,454,000 | 87,055,000 | -293,117,000 | 1,158,584,000 | -167,068,000 | 242,799,000 | -264,629,000 | 225,789,000 | -197,500,000 | 667,462,000 | -64,920,000 | 139,636,000 | -129,835,000 | 528,181,000 | -51,231,000 | 48,049,000 | -45,580,000 | 462,119,000 | -36,898,000 | 39,261,000 | -19,808,000 | -4,052,000 | 55,409,000 | -39,819,000 | 113,897,000 | -3,212,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from land and building improvements held for sale | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of 50 fremont land and building | -425,376,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for purchase of 50 fremont land and building | 115,015,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-refundable amounts received for sale of land available for sale | 580,000 | 2,852,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facility | -200,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on convertible 0.25% senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
strategic investments | -42,500,000 | -458,000 | -13,110,000 | -16,487,000 | 21,671,000 | -22,061,000 | -336,189,000 | 120,104,000 | -5,972,000 | -144,462,000 | -2,561,000 | -16,246,000 | -22,143,000 | -5,319,000 | 1,418,000 | -5,116,000 | -8,038,000 | -528,000 | 1,536,000 | -2,665,000 | -15,862,000 | -13,726,000 | -2,349,000 | -5,433,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and transaction costs | 23,260,000 | 413,000 | -317,000 | 7,185,000 | 20,329,000 | -153,000 | 1,430,000 | 5,861,000 | -1,842,000 | 11,791,000 | 36,453,000 | 149,000 | 3,524,000 | 9,670,000 | 17,615,000 | 100,000 | 1,702,000 | 4,669,000 | 8,209,000 | 61,000 | -178,000 | 2,255,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on conversions of convertible senior notes | -8,168,000 | 8,529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit and withdrawal for purchase of 50 fremont land and building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-refundable amounts received for sale of land and building | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments on) term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on convertible senior notes | 270,200,000 | -283,892,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gains on sales of strategic investments | -12,864,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
abandonment of leasehold improvement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on revolving credit facility and term loan | -300,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -22,269,000 | -96,911,000 | -107,741,000 | -67,721,000 | -210,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from employee stock plans | -14,889,000 | -44,740,000 | 4,357,000 | -4,224,000 | 15,856,000 | -9,041,000 | -6,566,000 | -2,856,000 | 3,144,000 | -1,866,000 | -11,773,000 | 11,542,000 | -3,659,000 | -11,043,000 | 874,000 | -4,806,000 | -52,000 | -2,034,000 | 8,324,000 | -13,614,000 | -9,288,000 | -44,138,000 | 8,286,000 | -6,239,000 | -9,448,000 | -36,891,000 | -5,863,000 | 855,000 | -12,698,000 | -22,680,000 | -378,000 | -2,634,000 | -6,286,000 | -11,696,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on convertible senior notes | 1,132,750,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants | 84,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of convertible note hedge | -153,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments on) revolving credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from land activity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposit for purchase of building and land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on term loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nonrefundable deposits received for land | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on term loan | 0 | -7,500,000 | -7,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental cash flow disclosure: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | -345,000 | 8,667,000 | 14,303,000 | 2,651,000 | 3,907,000 | 642,000 | 6,249,000 | -2,125,000 | 2,142,000 | 624,000 | 5,955,000 | -2,117,000 | 2,412,000 | 337,000 | -973,000 | 2,136,000 | 215,000 | 777,000 | 7,000 | 77,000 | 208,000 | 3,000 | 45,000 | -1,000 | -39,000 | 41,000 | 174,000 | -132,000 | 140,000 | 11,000 | 57,000 | -19,000 | 18,000 | 13,000 | 23,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of tax refunds | 4,811,000 | 9,994,000 | 22,765,000 | 3,867,000 | -15,045,000 | 17,283,000 | 46,575,000 | 3,008,000 | -38,455,000 | 41,961,000 | 13,123,000 | 6,830,000 | -9,950,000 | 10,978,000 | 3,537,000 | 6,236,000 | -5,513,000 | 22,033,000 | -10,345,000 | 12,508,000 | 4,283,000 | 7,706,000 | 716,000 | -3,059,000 | 4,237,000 | 1,509,000 | -628,000 | 501,000 | 182,000 | 210,000 | -48,000 | 102,000 | 9,000 | -208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing and investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets acquired under capital leases | 69,563,000 | 5,886,000 | 6,557,000 | 23,604,000 | 865,000 | 2,049,000 | 6,874,000 | 39,239,000 | 47,203,000 | 1,032,000 | 5,302,000 | 431,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
building in progress - leased facility acquired under financing obligation | 7,528,000 | 12,760,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of equity awards assumed | 470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses, current assets and other assets | 4,277,000 | 81,396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
nonrefundable deposit received for land | 30,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land activity and building improvements | -4,106,000 | -13,001,000 | -1,232,000 | -4,408,000 | -1,014,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payment related to prior business combinations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment acquired under capital leases | 478,953,000 | -453,260,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
building in progress-leased facility acquired under financing obligation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of equity awards assumed in business combinations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 4,882,000 | -7,872,000 | -60,230,000 | 75,137,000 | -15,398,000 | -20,349,000 | -19,771,000 | 18,646,000 | -228,000 | -9,383,000 | -16,764,000 | -9,758,000 | 9,939,000 | 8,993,000 | -14,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | -1,462,000 | 1,522,000 | 4,347,000 | 7,666,000 | -2,646,000 | 1,755,000 | -1,810,000 | 6,606,000 | 800,000 | -2,713,000 | -2,560,000 | -1,264,000 | -1,439,000 | -899,000 | -3,189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated net income | -7,816,000 | 512,000 | -4,798,000 | 530,000 | 5,785,000 | -3,293,000 | 19,876,000 | 63,249,000 | -398,000 | 2,848,000 | 18,993,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, deferred income taxes and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of subsidiary stock | -1,273,000 | -4,929,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | -77,333,000 | 209,240,000 | -130,755,000 | 54,611,000 | -34,543,000 | 113,265,000 | -65,641,000 | 548,000 | 80,962,000 | -23,584,000 | 37,453,000 | -12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from equity plans | 42,659,000 | -59,743,000 | 93,567,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses related to stock-based plans | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of stock options assumed | 2,204,000 | 6,275,000 | -3,686,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses related to stock-based awards | 81,266,000 | 172,252,000 | 2,412,000 | 7,036,000 | 47,558,000 | -983,000 | -470,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payment related to prior business combination | -2,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from borrowings on convertible debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash financing and investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -25,227,000 | 156,690,000 | -232,127,000 | -816,358,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | -26,488,000 | 9,996,000 | 32,286,000 | 10,226,000 | -3,389,000 | 37,516,000 | 75,297,000 | 13,420,000 | -4,029,000 | 9,168,000 | -15,930,000 | 11,040,000 | 11,485,000 | 2,152,000 | 4,287,000 | 367,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration payments related to prior business combinations | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization deferred commissions | 24,675,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land activity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in privately-held companies | -2,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount | 82,000 | 5,451,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expense related to stock-based awards | 26,468,000 | 21,663,000 | 819,000 | 18,065,000 | 41,029,000 | 747,000 | 1,419,000 | 12,012,000 | 28,965,000 | 47,000 | 2,587,000 | 7,606,000 | 2,623,000 | -113,000 | 82,000 | 856,000 | 2,423,000 | 91,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 3,600,000 | 20,000 | -786,000 | 246,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in the deferred income tax valuation allowance | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on securities | -269,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of investment | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash financing and investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fixed assets acquired under capital lease | 122,000 | -115,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided used in investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | 39,677,000 | -32,727,000 | -32,666,000 | 44,515,000 | 13,086,000 | -5,904,000 | 15,769,000 | 1,111,000 | 16,985,000 | -2,897,000 | 2,091,000 | -5,114,000 | 8,212,000 | -3,291,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in marketable securities | -242,638,000 | -5,145,000 | -41,658,000 | 16,540,000 | -21,405,000 | 20,477,000 | -34,212,000 | -102,058,000 | -41,359,000 | 27,208,000 | 69,268,000 | -25,003,000 | -6,515,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 483,834,000 | 99,453,000 | 279,095,000 | 35,457,000 | 884,000 | 86,608,000 | 21,419,000 | 28,731,000 | 99,842,000 | -15,464,000 | 4,873,000 | 35,731,000 | 55,533,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 341,705,000 | 48,495,000 | 378,548,000 | 37,812,000 | 35,457,000 | 87,492,000 | -79,668,000 | 21,419,000 | 128,573,000 | 62,215,000 | -15,464,000 | 40,604,000 | -38,337,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest in consolidated joint venture | -102,000 | 1,514,000 | 3,347,000 | 271,000 | 136,000 | 718,000 | 1,659,000 | 101,000 | -24,000 | 484,000 | 693,000 | 139,000 | -22,000 | 224,000 | 513,000 | -69,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options and warrants | 40,324,000 | 5,182,000 | 7,104,000 | 8,300,000 | 18,933,000 | 4,761,000 | -115,000 | 5,503,000 | 13,526,000 | -3,081,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of unvested shares | -20,000 | -4,000 | -43,000 | -204,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease recovery | -285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combination | -15,502,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -116,000 | 3,329,000 | 72,000 | -94,000 | 490,000 | -529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes receivable from stockholders | 727,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net exercise of warrants | -44,000 | 46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on retirement of fixed assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest on stockholder notes receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales and maturities of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from subsidiary stock offerings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock into common | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of purchased intangibles | 452,000 | 89,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefits from employee stock plans | -5,928,000 | 2,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock, net of issuance costs incurred | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collection of notes receivables from stockholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | -6,000 | -433,000 | 231,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease abandonment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease abandonment and other liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of capital lease to operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cancellation of stockholder notes receivable for unvested common stock options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in short-term marketable securities |
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
