|
Allowance for doubtful accounts |
|
4,500,000 |
3,955,000 |
3,460,000 |
3,427,000 |
2,739,000 |
2,282,000 |
4,495,000 |
4,522,000 |
4,464,000 |
2,282,000 |
4,942,000 |
4,838,000 |
5,276,000 |
4,241,000 |
4,917,000 |
5,341,000 |
3,990,000 |
3,551,000 |
1,079,000 |
1,337,000 |
1,318,000 |
993,000 |
3,119,000 |
3,378,000 |
3,430,000 |
3,137,000 |
2,988,000 |
2,811,000 |
|
|
|
1,850,000 |
|
Preferred stock, par value (usd per share) |
|
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
0.0001 |
|
|
|
|
|
Preferred stock, authorized (in shares) |
|
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
30,000,000 |
|
|
|
|
|
Cash and cash equivalents |
|
2,195,000,000 |
3,713,000,000 |
3,402,000,000 |
1,703,000,000 |
1,905,000,000 |
2,045,000,000 |
1,568,000,000 |
1,141,000,000 |
1,792,000,000 |
766,700,000 |
736,500,000 |
651,100,000 |
643,800,000 |
431,000,000 |
397,400,000 |
352,100,000 |
319,900,000 |
276,500,000 |
261,500,000 |
243,600,000 |
190,800,000 |
155,200,000 |
232,400,000 |
229,100,000 |
233,500,000 |
302,300,000 |
307,900,000 |
125,800,000 |
122,800,000 |
138,300,000 |
153,700,000 |
201,800,000 |
|
Preferred stock, issued (in shares) |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
Short-term investments |
|
1,020,000,000 |
880,900,000 |
1,294,000,000 |
2,218,000,000 |
1,885,000,000 |
1,491,000,000 |
993,300,000 |
1,281,000,000 |
531,700,000 |
673,000,000 |
781,000,000 |
903,900,000 |
999,200,000 |
468,500,000 |
425,600,000 |
410,400,000 |
361,000,000 |
322,500,000 |
297,500,000 |
263,900,000 |
253,800,000 |
264,900,000 |
281,200,000 |
291,200,000 |
303,200,000 |
322,700,000 |
320,600,000 |
246,800,000 |
|
|
|
|
|
Preferred stock, outstanding (in shares) |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $4,500 and $3,427 at September 30, 2021 and December 31, 2020, respectively |
|
161,100,000 |
101,900,000 |
82,460,000 |
69,940,000 |
79,640,000 |
66,880,000 |
71,780,000 |
67,000,000 |
77,670,000 |
82,260,000 |
70,600,000 |
66,080,000 |
66,340,000 |
64,080,000 |
54,560,000 |
54,400,000 |
53,950,000 |
47,720,000 |
41,870,000 |
40,530,000 |
39,940,000 |
35,490,000 |
32,270,000 |
29,790,000 |
33,570,000 |
35,200,000 |
31,270,000 |
18,680,000 |
|
|
|
|
|
Mortgage loans held for sale |
|
221,400,000 |
171,400,000 |
|
330,800,000 |
125,300,000 |
75,020,000 |
36,850,000 |
36,510,000 |
36,760,000 |
38,650,000 |
29,470,000 |
35,410,000 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
3,758,000,000 |
1,170,000,000 |
472,400,000 |
491,300,000 |
193,300,000 |
135,400,000 |
534,000,000 |
836,600,000 |
879,400,000 |
552,800,000 |
325,200,000 |
162,800,000 |
43,260,000 |
5,666,000 |
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
143,800,000 |
107,700,000 |
107,900,000 |
75,850,000 |
73,600,000 |
56,370,000 |
57,640,000 |
58,120,000 |
66,410,000 |
62,060,000 |
69,290,000 |
61,070,000 |
38,900,000 |
38,170,000 |
44,700,000 |
24,590,000 |
30,010,000 |
39,980,000 |
29,560,000 |
34,820,000 |
17,240,000 |
15,730,000 |
21,010,000 |
24,020,000 |
25,200,000 |
21,890,000 |
25,040,000 |
10,060,000 |
|
|
|
|
|
Restricted cash |
|
331,000,000 |
141,000,000 |
120,700,000 |
75,800,000 |
44,100,000 |
33,620,000 |
56,430,000 |
89,650,000 |
75,000,000 |
43,880,000 |
27,600,000 |
12,380,000 |
3,203,000 |
|
|
0 |
1,053,000 |
1,053,000 |
1,053,000 |
1,053,000 |
1,053,000 |
1,053,000 |
1,053,000 |
3,015,000 |
6,739,000 |
6,635,000 |
6,800,000 |
|
|
|
|
|
Total current assets |
|
7,831,000,000 |
6,286,000,000 |
5,754,000,000 |
4,965,000,000 |
4,306,000,000 |
3,904,000,000 |
3,318,000,000 |
3,510,000,000 |
3,459,000,000 |
2,219,000,000 |
2,040,000,000 |
1,893,000,000 |
1,795,000,000 |
1,008,000,000 |
922,200,000 |
841,500,000 |
764,900,000 |
686,600,000 |
630,500,000 |
582,900,000 |
501,800,000 |
471,400,000 |
566,900,000 |
574,100,000 |
595,500,000 |
682,100,000 |
684,700,000 |
401,300,000 |
|
|
|
|
|
Contract cost assets |
|
41,200,000 |
47,900,000 |
50,180,000 |
50,700,000 |
50,490,000 |
47,750,000 |
46,560,000 |
45,200,000 |
46,050,000 |
46,300,000 |
46,180,000 |
45,800,000 |
45,200,000 |
43,380,000 |
42,460,000 |
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beneficial interest in securitization |
|
24,900,000 |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
202,400,000 |
190,000,000 |
190,200,000 |
196,200,000 |
198,200,000 |
195,700,000 |
188,000,000 |
170,500,000 |
154,300,000 |
145,900,000 |
142,100,000 |
135,200,000 |
124,300,000 |
118,200,000 |
114,800,000 |
112,300,000 |
110,700,000 |
103,000,000 |
94,940,000 |
98,290,000 |
94,040,000 |
98,800,000 |
92,840,000 |
85,520,000 |
85,740,000 |
81,420,000 |
72,940,000 |
41,600,000 |
|
|
|
|
|
Right of use assets |
|
158,800,000 |
175,100,000 |
180,600,000 |
188,000,000 |
193,800,000 |
199,400,000 |
205,700,000 |
212,200,000 |
218,600,000 |
210,100,000 |
102,100,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill |
|
2,375,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,985,000,000 |
1,931,000,000 |
1,931,000,000 |
1,931,000,000 |
1,931,000,000 |
1,931,000,000 |
1,927,000,000 |
1,927,000,000 |
1,923,000,000 |
1,923,000,000 |
1,920,000,000 |
1,920,000,000 |
1,909,000,000 |
1,910,000,000 |
1,833,000,000 |
1,833,000,000 |
96,350,000 |
|
|
|
|
|
Intangible assets, net |
|
195,000,000 |
81,360,000 |
87,710,000 |
94,770,000 |
100,600,000 |
107,000,000 |
112,300,000 |
190,600,000 |
197,500,000 |
202,800,000 |
207,900,000 |
215,900,000 |
290,900,000 |
299,200,000 |
307,900,000 |
319,700,000 |
505,700,000 |
514,500,000 |
525,800,000 |
527,500,000 |
537,200,000 |
540,000,000 |
549,300,000 |
558,900,000 |
563,500,000 |
565,300,000 |
569,100,000 |
26,760,000 |
|
|
|
|
|
Other assets |
|
9,481,000 |
10,490,000 |
8,678,000 |
7,175,000 |
9,373,000 |
11,040,000 |
16,620,000 |
18,490,000 |
15,890,000 |
16,500,000 |
16,760,000 |
16,620,000 |
16,240,000 |
26,740,000 |
25,600,000 |
25,930,000 |
27,010,000 |
27,440,000 |
17,400,000 |
17,590,000 |
6,967,000 |
6,142,000 |
5,380,000 |
5,020,000 |
1,073,000 |
1,452,000 |
1,171,000 |
358,000 |
|
|
|
|
|
Accounts payable |
|
30,890,000 |
15,640,000 |
17,040,000 |
18,970,000 |
19,350,000 |
14,310,000 |
17,820,000 |
8,343,000 |
9,717,000 |
8,028,000 |
7,708,000 |
7,471,000 |
5,846,000 |
5,928,000 |
5,194,000 |
3,587,000 |
4,915,000 |
2,037,000 |
4,157,000 |
4,257,000 |
6,697,000 |
17,140,000 |
4,995,000 |
3,361,000 |
6,124,000 |
11,910,000 |
13,660,000 |
9,358,000 |
|
|
|
|
|
Accrued expenses and other current liabilities |
|
261,500,000 |
175,900,000 |
121,700,000 |
94,490,000 |
93,900,000 |
74,650,000 |
88,900,000 |
85,440,000 |
76,060,000 |
68,520,000 |
63,210,000 |
63,100,000 |
58,530,000 |
55,360,000 |
55,030,000 |
61,370,000 |
55,600,000 |
43,270,000 |
43,740,000 |
38,430,000 |
34,740,000 |
48,480,000 |
46,430,000 |
43,050,000 |
67,450,000 |
60,130,000 |
52,470,000 |
16,880,000 |
|
|
|
|
|
Accrued compensation and benefits |
|
59,860,000 |
55,560,000 |
49,840,000 |
47,670,000 |
35,470,000 |
34,520,000 |
32,840,000 |
37,800,000 |
33,540,000 |
32,000,000 |
30,300,000 |
31,390,000 |
25,610,000 |
23,420,000 |
22,750,000 |
19,110,000 |
25,250,000 |
24,560,000 |
26,600,000 |
24,060,000 |
24,610,000 |
24,300,000 |
20,180,000 |
11,390,000 |
12,430,000 |
11,800,000 |
16,790,000 |
6,735,000 |
|
|
|
|
|
Borrowings under credit facilities |
|
2,674,000,000 |
987,800,000 |
662,200,000 |
670,200,000 |
232,400,000 |
187,000,000 |
466,600,000 |
722,000,000 |
698,300,000 |
409,800,000 |
246,000,000 |
149,700,000 |
24,700,000 |
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue |
|
54,200,000 |
53,550,000 |
54,190,000 |
49,000,000 |
49,150,000 |
44,510,000 |
35,350,000 |
39,750,000 |
41,960,000 |
37,080,000 |
36,100,000 |
34,080,000 |
35,960,000 |
35,920,000 |
35,300,000 |
31,920,000 |
31,060,000 |
30,910,000 |
30,880,000 |
29,150,000 |
27,000,000 |
25,650,000 |
24,750,000 |
21,450,000 |
19,820,000 |
23,200,000 |
23,770,000 |
15,360,000 |
|
|
|
|
|
Convertible senior notes, current portion |
|
|
330,100,000 |
|
0 |
7,584,000 |
9,637,000 |
9,637,000 |
9,637,000 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease liabilities, current portion |
|
29,440,000 |
27,960,000 |
28,460,000 |
28,310,000 |
28,310,000 |
22,790,000 |
20,290,000 |
17,590,000 |
17,940,000 |
18,790,000 |
19,560,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
3,110,000,000 |
1,647,000,000 |
933,400,000 |
908,600,000 |
466,200,000 |
387,400,000 |
671,500,000 |
920,500,000 |
907,600,000 |
604,300,000 |
430,900,000 |
287,500,000 |
153,200,000 |
123,200,000 |
120,700,000 |
118,400,000 |
118,800,000 |
102,500,000 |
106,800,000 |
97,240,000 |
94,290,000 |
116,800,000 |
97,570,000 |
80,420,000 |
107,000,000 |
112,400,000 |
115,000,000 |
49,200,000 |
|
|
|
|
|
Lease liabilities, net of current portion |
|
174,400,000 |
193,900,000 |
200,800,000 |
207,700,000 |
214,500,000 |
214,800,000 |
216,100,000 |
220,400,000 |
224,000,000 |
211,600,000 |
102,400,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt |
|
1,766,000,000 |
1,276,000,000 |
1,597,000,000 |
1,614,000,000 |
1,838,000,000 |
1,810,000,000 |
1,566,000,000 |
1,543,000,000 |
1,479,000,000 |
716,800,000 |
707,900,000 |
699,000,000 |
690,300,000 |
394,400,000 |
389,600,000 |
385,400,000 |
380,800,000 |
376,300,000 |
371,800,000 |
367,400,000 |
230,000,000 |
230,000,000 |
230,000,000 |
230,000,000 |
230,000,000 |
230,000,000 |
230,000,000 |
|
|
|
|
|
|
Other long-term liabilities |
|
15,710,000 |
14,410,000 |
14,480,000 |
14,860,000 |
21,540,000 |
14,190,000 |
2,433,000 |
12,190,000 |
13,800,000 |
15,120,000 |
15,260,000 |
17,470,000 |
21,860,000 |
36,560,000 |
47,160,000 |
44,560,000 |
134,400,000 |
134,100,000 |
134,100,000 |
136,100,000 |
134,500,000 |
132,500,000 |
132,500,000 |
132,500,000 |
138,200,000 |
143,500,000 |
143,400,000 |
|
|
|
|
|
Total liabilities |
|
5,067,000,000 |
3,131,000,000 |
2,746,000,000 |
2,745,000,000 |
2,540,000,000 |
2,427,000,000 |
2,456,000,000 |
2,697,000,000 |
2,624,000,000 |
1,548,000,000 |
1,256,000,000 |
1,024,000,000 |
883,400,000 |
572,500,000 |
575,700,000 |
569,700,000 |
651,700,000 |
629,600,000 |
628,100,000 |
616,100,000 |
472,800,000 |
494,300,000 |
473,800,000 |
456,600,000 |
489,000,000 |
499,400,000 |
|
60,950,000 |
|
|
|
|
|
Commitments and contingencies (Note 17) |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
Preferred stock, $0.0001 par value; 30,000,000 shares authorized; no shares issued and outstanding |
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
Additional paid-in capital |
|
7,177,000,000 |
6,721,000,000 |
6,597,000,000 |
5,881,000,000 |
5,488,000,000 |
5,246,000,000 |
4,552,000,000 |
4,412,000,000 |
4,327,000,000 |
4,088,000,000 |
4,022,000,000 |
3,940,000,000 |
3,895,000,000 |
3,429,000,000 |
3,340,000,000 |
3,254,000,000 |
3,204,000,000 |
3,155,000,000 |
3,072,000,000 |
3,031,000,000 |
3,065,000,000 |
3,023,000,000 |
2,985,000,000 |
2,956,000,000 |
2,924,000,000 |
2,895,000,000 |
2,854,000,000 |
716,500,000 |
|
|
|
|
|
Accumulated other comprehensive income |
|
151,000 |
305,000 |
454,000 |
164,000 |
461,000 |
1,525,000 |
4,286,000 |
340,000 |
784,000 |
896,000 |
197,000 |
-905,000 |
-1,661,000 |
-1,275,000 |
-1,454,000 |
-1,100,000 |
-345,000 |
-444,000 |
-267,000 |
-242,000 |
198,000 |
377,000 |
169,000 |
-471,000 |
270,000 |
117,000 |
138,000 |
|
|
|
|
|
|
Accumulated deficit |
|
-1,406,000,000 |
-1,078,000,000 |
-1,087,000,000 |
-1,139,000,000 |
-1,185,000,000 |
-1,225,000,000 |
-1,140,000,000 |
-977,100,000 |
-875,900,000 |
-811,300,000 |
-739,300,000 |
-671,800,000 |
-574,100,000 |
-573,600,000 |
-570,500,000 |
-592,200,000 |
-515,100,000 |
-524,300,000 |
-502,400,000 |
-497,000,000 |
-473,600,000 |
-480,400,000 |
-324,200,000 |
-276,600,000 |
-250,900,000 |
-224,800,000 |
-186,100,000 |
-127,700,000 |
|
|
|
|
Total shareholders equity |
|
5,771,000,000 |
5,644,000,000 |
5,510,000,000 |
4,742,000,000 |
4,303,000,000 |
4,023,000,000 |
3,416,000,000 |
3,435,000,000 |
3,452,000,000 |
3,278,000,000 |
3,283,000,000 |
3,267,000,000 |
3,319,000,000 |
2,854,000,000 |
2,768,000,000 |
2,661,000,000 |
2,689,000,000 |
2,631,000,000 |
2,569,000,000 |
2,534,000,000 |
2,592,000,000 |
2,543,000,000 |
2,661,000,000 |
2,679,000,000 |
2,673,000,000 |
2,670,000,000 |
2,668,000,000 |
588,800,000 |
|
|
|
567,800,000 |
Total liabilities and shareholders equity |
|
10,840,000,000 |
8,775,000,000 |
8,256,000,000 |
7,487,000,000 |
6,844,000,000 |
6,450,000,000 |
5,872,000,000 |
6,132,000,000 |
6,076,000,000 |
4,826,000,000 |
4,540,000,000 |
4,291,000,000 |
4,202,000,000 |
3,426,000,000 |
3,344,000,000 |
3,231,000,000 |
3,341,000,000 |
3,260,000,000 |
3,197,000,000 |
3,150,000,000 |
3,065,000,000 |
3,037,000,000 |
3,135,000,000 |
3,136,000,000 |
3,162,000,000 |
3,170,000,000 |
3,168,000,000 |
649,700,000 |
|
|
|
|