|
|
|
|
|
|
|
|
|
|
Aurrion | BTI | Total | |||||||||
Net tangible assets acquired/(liabilities) assumed (1) | $ | 6.0 | $ | (19.7 | ) | $ | (13.7 | ) | |||
Intangible assets acquired | 49.0 | 43.3 | 92.3 | ||||||||
Goodwill (1) | 46.9 | 20.2 | 67.1 | ||||||||
Total | $ | 101.9 | $ | 43.8 | $ | 145.7 |
Weighted Average Estimated Useful Life (In Years) | Amount | ||||
Finite-lived intangible assets: | |||||
Existing technology | 8 | $ | 37.1 | ||
Customer relationships | 8 | 5.3 | |||
Trade name | 1 | 0.6 | |||
Backlog | 1 | 0.3 | |||
Total intangible assets with finite lives | 43.3 | ||||
Indefinite-lived intangible assets: | |||||
In-process research and development ("IPR&D") | 49.0 | ||||
Total intangible assets acquired | $ | 92.3 |
|
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of September 30, 2016 | |||||||||||||||
Fixed income securities: | |||||||||||||||
Asset-backed securities | $ | 326.8 | $ | 0.6 | $ | — | $ | 327.4 | |||||||
Certificates of deposit | 49.9 | — | — | 49.9 | |||||||||||
Commercial paper | 52.4 | — | — | 52.4 | |||||||||||
Corporate debt securities | 866.1 | 1.7 | (0.5 | ) | 867.3 | ||||||||||
Foreign government debt securities | 38.5 | — | — | 38.5 | |||||||||||
Government-sponsored enterprise obligations | 127.3 | 0.1 | — | 127.4 | |||||||||||
U.S. government securities | 331.8 | 0.2 | (0.1 | ) | 331.9 | ||||||||||
Total fixed income securities | 1,792.8 | 2.6 | (0.6 | ) | 1,794.8 | ||||||||||
Money market funds | 413.0 | — | — | 413.0 | |||||||||||
Mutual funds | 8.1 | — | — | 8.1 | |||||||||||
Publicly-traded equity securities | 4.5 | 0.8 | — | 5.3 | |||||||||||
Total available-for-sale securities | 2,218.4 | 3.4 | (0.6 | ) | 2,221.2 | ||||||||||
Trading securities in mutual funds(1) | 20.5 | — | — | 20.5 | |||||||||||
Total | $ | 2,238.9 | $ | 3.4 | $ | (0.6 | ) | $ | 2,241.7 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 379.0 | $ | — | $ | — | $ | 379.0 | |||||||
Restricted Investments(2) | 71.6 | — | — | 71.6 | |||||||||||
Short-term investments | 631.8 | 1.0 | (0.1 | ) | 632.7 | ||||||||||
Long-term investments | 1,156.5 | 2.4 | (0.5 | ) | 1,158.4 | ||||||||||
Total | $ | 2,238.9 | $ | 3.4 | $ | (0.6 | ) | $ | 2,241.7 |
(1) | Balance consists of the Company's non-qualified deferred compensation plan assets. |
(2) | Includes $4.0 million of short-term restricted investments classified as prepaid expenses and other on the Condensed Consolidated Balance Sheets. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2015 | |||||||||||||||
Fixed income securities: | |||||||||||||||
Asset-backed securities | $ | 312.2 | $ | — | $ | (0.5 | ) | $ | 311.7 | ||||||
Certificates of deposit | 9.6 | — | — | 9.6 | |||||||||||
Commercial paper | 17.7 | — | — | 17.7 | |||||||||||
Corporate debt securities | 913.8 | 0.2 | (2.6 | ) | 911.4 | ||||||||||
Foreign government debt securities | 16.5 | — | — | 16.5 | |||||||||||
Government-sponsored enterprise obligations | 204.1 | — | (0.4 | ) | 203.7 | ||||||||||
U.S. government securities | 278.0 | — | (0.4 | ) | 277.6 | ||||||||||
Total fixed income securities | 1,751.9 | 0.2 | (3.9 | ) | 1,748.2 | ||||||||||
Money market funds | 29.7 | — | — | 29.7 | |||||||||||
Mutual funds | 6.1 | 0.1 | — | 6.2 | |||||||||||
Publicly-traded equity securities | 8.7 | 0.8 | (0.7 | ) | 8.8 | ||||||||||
Total available-for-sale securities | 1,796.4 | 1.1 | (4.6 | ) | 1,792.9 | ||||||||||
Trading securities in mutual funds(1) | 17.7 | — | — | 17.7 | |||||||||||
Total | $ | 1,814.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,810.6 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 3.4 | $ | — | $ | — | $ | 3.4 | |||||||
Restricted Investments | 35.8 | 0.1 | — | 35.9 | |||||||||||
Short-term investments | 527.2 | 0.9 | (1.0 | ) | 527.1 | ||||||||||
Long-term investments | 1,247.7 | 0.1 | (3.6 | ) | 1,244.2 | ||||||||||
Total | $ | 1,814.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,810.6 |
(1) | Balance consists of the Company's non-qualified deferred compensation plan assets. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Due in less than one year | $ | 636.3 | $ | 0.2 | $ | (0.1 | ) | $ | 636.4 | ||||||
Due between one and five years | 1,156.5 | 2.4 | (0.5 | ) | 1,158.4 | ||||||||||
Total | $ | 1,792.8 | $ | 2.6 | $ | (0.6 | ) | $ | 1,794.8 |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
As of September 30, 2016 | |||||||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Corporate debt securities | $ | 195.5 | $ | (0.3 | ) | $ | 102.5 | $ | (0.2 | ) | $ | 298.0 | $ | (0.5 | ) | ||||||||
U.S. government securities | 102.2 | (0.1 | ) | — | — | 102.2 | (0.1 | ) | |||||||||||||||
Total available-for-sale securities | $ | 297.7 | $ | (0.4 | ) | $ | 102.5 | $ | (0.2 | ) | $ | 400.2 | $ | (0.6 | ) |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
As of December 31, 2015 | |||||||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Asset-backed securities | $ | 274.2 | $ | (0.4 | ) | $ | 30.8 | $ | (0.1 | ) | $ | 305.0 | $ | (0.5 | ) | ||||||||
Certificates of deposit(*) | 3.3 | — | — | — | 3.3 | — | |||||||||||||||||
Corporate debt securities | 687.9 | (2.3 | ) | 58.9 | (0.3 | ) | 746.8 | (2.6 | ) | ||||||||||||||
Foreign government debt securities(*) | 9.5 | — | — | — | 9.5 | — | |||||||||||||||||
Government-sponsored enterprise obligations | 185.3 | (0.4 | ) | — | — | 185.3 | (0.4 | ) | |||||||||||||||
U.S. government securities | 259.3 | (0.4 | ) | — | — | 259.3 | (0.4 | ) | |||||||||||||||
Total fixed income securities | 1,419.5 | (3.5 | ) | 89.7 | (0.4 | ) | 1,509.2 | (3.9 | ) | ||||||||||||||
Publicly-traded equity securities | 2.1 | (0.7 | ) | — | — | 2.1 | (0.7 | ) | |||||||||||||||
Total available-for-sale securities | $ | 1,421.6 | $ | (4.2 | ) | $ | 89.7 | $ | (0.4 | ) | $ | 1,511.3 | $ | (4.6 | ) |
(*) | Balances less than 12 months include investments that were in an insignificant unrealized loss position as of December 31, 2015. |
|
Fair Value Measurements at September 30, 2016 Using: | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Assets measured at fair value: | |||||||||||||||
Available-for-sale securities: | |||||||||||||||
Asset-backed securities | $ | — | $ | 327.4 | $ | — | $ | 327.4 | |||||||
Certificates of deposit | — | 49.9 | — | 49.9 | |||||||||||
Commercial paper | — | 52.4 | — | 52.4 | |||||||||||
Corporate debt securities | — | 867.3 | — | 867.3 | |||||||||||
Foreign government debt securities | — | 38.5 | — | 38.5 | |||||||||||
Government-sponsored enterprise obligations | — | 127.4 | — | 127.4 | |||||||||||
Money market funds(1) | 413.0 | — | — | 413.0 | |||||||||||
Mutual funds(2) | 8.1 | — | — | 8.1 | |||||||||||
Publicly-traded equity securities | 5.3 | — | — | 5.3 | |||||||||||
U.S. government securities | 320.9 | 11.0 | — | 331.9 | |||||||||||
Total available-for-sale securities | 747.3 | 1,473.9 | — | 2,221.2 | |||||||||||
Trading securities in mutual funds(3) | 20.5 | — | — | 20.5 | |||||||||||
Privately-held debt and redeemable preferred stock securities | 43.7 | 43.7 | |||||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 2.7 | — | 2.7 | |||||||||||
Total assets measured at fair value | $ | 767.8 | $ | 1,476.6 | $ | 43.7 | $ | 2,288.1 | |||||||
Liabilities measured at fair value: | |||||||||||||||
Derivative liabilities: | |||||||||||||||
Foreign exchange contracts | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | |||||
Total assets measured at fair value, reported as: | |||||||||||||||
Cash equivalents | $ | 370.0 | $ | 9.0 | $ | — | $ | 379.0 | |||||||
Restricted investments | 71.6 | — | — | 71.6 | |||||||||||
Short-term investments | 173.1 | 459.6 | — | 632.7 | |||||||||||
Long-term investments | 153.1 | 1,005.3 | — | 1,158.4 | |||||||||||
Prepaid expenses and other current assets | — | 2.7 | — | 2.7 | |||||||||||
Other long-term assets | — | — | 43.7 | 43.7 | |||||||||||
Total assets measured at fair value | $ | 767.8 | $ | 1,476.6 | $ | 43.7 | $ | 2,288.1 | |||||||
Total liabilities measured at fair value, reported as: | |||||||||||||||
Other accrued liabilities | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) |
(1) | Balance includes $43.0 million of restricted investments measured at fair value related to the Company's D&O Trust and acquisition-related escrows. |
(2) | Balance relates to restricted investments measured at fair value related to the Company's India Gratuity Trust. |
(3) | Balance relates to restricted investments measured at fair value related to the Company's NQDC plan assets. |
Fair Value Measurements at December 31, 2015 Using: | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Assets measured at fair value: | |||||||||||||||
Available-for-sale securities: | |||||||||||||||
Asset-backed securities | $ | — | $ | 311.7 | $ | — | $ | 311.7 | |||||||
Certificates of deposit | — | 9.6 | — | 9.6 | |||||||||||
Commercial paper | — | 17.7 | — | 17.7 | |||||||||||
Corporate debt securities | — | 911.4 | — | 911.4 | |||||||||||
Foreign government debt securities | — | 16.5 | — | 16.5 | |||||||||||
Government-sponsored enterprise obligations | — | 203.7 | — | 203.7 | |||||||||||
Money market funds(1) | 29.7 | — | — | 29.7 | |||||||||||
Mutual funds(2) | 6.2 | — | — | 6.2 | |||||||||||
Publicly-traded equity securities | 8.8 | — | — | 8.8 | |||||||||||
U.S. government securities | 247.3 | 30.3 | — | 277.6 | |||||||||||
Total available-for-sale securities | 292.0 | 1,500.9 | — | 1,792.9 | |||||||||||
Trading securities in mutual funds(3) | 17.7 | — | — | 17.7 | |||||||||||
Privately-held debt and redeemable preferred stock securities | — | — | 60.2 | 60.2 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 0.4 | — | 0.4 | |||||||||||
Total assets measured at fair value | $ | 309.7 | $ | 1,501.3 | $ | 60.2 | $ | 1,871.2 | |||||||
Liabilities measured at fair value: | |||||||||||||||
Derivative liabilities: | |||||||||||||||
Foreign exchange contracts | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | |||||
Total assets measured at fair value, reported as: | |||||||||||||||
Cash equivalents | $ | — | $ | 3.4 | $ | — | $ | 3.4 | |||||||
Restricted investments | 35.9 | — | — | 35.9 | |||||||||||
Short-term investments | 108.2 | 418.9 | — | 527.1 | |||||||||||
Long-term investments | 165.6 | 1,078.6 | — | 1,244.2 | |||||||||||
Prepaid expenses and other current assets | — | 0.4 | — | 0.4 | |||||||||||
Other long-term assets | — | — | 60.2 | 60.2 | |||||||||||
Total assets measured at fair value | $ | 309.7 | $ | 1,501.3 | $ | 60.2 | $ | 1,871.2 | |||||||
Total liabilities measured at fair value, reported as: | |||||||||||||||
Other accrued liabilities | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) |
(1) | Balance includes $29.7 million of restricted investments measured at fair value related to the Company's D&O Trust and acquisition-related escrows. |
(2) | Balance relates to restricted investments measured at fair value related to the Company's India Gratuity Trust. |
(3) | Balance relates to investments measured at fair value related to the Company's NQDC plan assets. |
|
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Cash flow hedges | $ | 147.9 | $ | 116.8 | |||
Non-designated derivatives | — | 71.8 | |||||
Total | $ | 147.9 | $ | 188.6 |
|
Balance as of December 31, 2015 | $ | 2,981.3 | |
Additions due to business combinations | 67.1 | ||
Balance as of September 30, 2016 | $ | 3,048.4 |
Gross | Accumulated Amortization | Accumulated Impairments and Other Charges | Net | ||||||||||||
As of September 30, 2016 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
Technologies and patents | $ | 604.8 | $ | (501.9 | ) | $ | (49.9 | ) | $ | 53.0 | |||||
Customer contracts, support agreements, and related relationships | 83.4 | (70.0 | ) | (2.8 | ) | 10.6 | |||||||||
Other | 2.0 | (1.4 | ) | — | 0.6 | ||||||||||
Total intangible assets with finite lives | 690.2 | (573.3 | ) | (52.7 | ) | 64.2 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||
IPR&D | 49.0 | — | — | 49.0 | |||||||||||
Total purchased intangible assets | $ | 739.2 | $ | (573.3 | ) | $ | (52.7 | ) | $ | 113.2 | |||||
As of December 31, 2015 | |||||||||||||||
Intangible assets with finite lives: | |||||||||||||||
Technologies and patents | $ | 567.7 | $ | (491.8 | ) | $ | (49.9 | ) | $ | 26.0 | |||||
Customer contracts, support agreements, and related relationships | 78.1 | (67.8 | ) | (2.8 | ) | 7.5 | |||||||||
Other | 1.1 | (0.7 | ) | — | 0.4 | ||||||||||
Total purchased intangible assets | $ | 646.9 | $ | (560.3 | ) | $ | (52.7 | ) | $ | 33.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cost of revenues | $ | 3.5 | $ | 4.7 | $ | 9.5 | $ | 20.2 | |||||||
Operating expenses: | |||||||||||||||
Sales and marketing | 0.8 | 0.7 | 2.1 | 2.1 | |||||||||||
General and administrative | 0.5 | 0.2 | 1.3 | 0.9 | |||||||||||
Total operating expenses | 1.3 | 0.9 | 3.4 | 3.0 | |||||||||||
Total | $ | 4.8 | $ | 5.6 | $ | 12.9 | $ | 23.2 |
Years Ending December 31, | Amount | ||
Remainder of 2016 | $ | 3.3 | |
2017 | 12.5 | ||
2018 | 10.4 | ||
2019 | 10.2 | ||
2020 | 10.1 | ||
Thereafter | 17.7 | ||
Total | $ | 64.2 |
|
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Production materials | $ | 86.8 | $ | 61.9 | |||
Finished goods | 19.4 | 13.1 | |||||
Inventories | $ | 106.2 | $ | 75.0 |
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Investments in privately-held companies | $ | 61.1 | $ | 102.4 | |||
Promissory note in connection with the sale of Junos Pulse | 57.9 | 132.9 | |||||
Federal income tax receivable | 40.9 | 28.9 | |||||
Deferred tax asset | 20.1 | 55.9 | |||||
Inventory | 6.5 | 8.4 | |||||
Prepaid costs, deposits, and other(*) | 52.5 | 50.4 | |||||
Other long-term assets | $ | 239.0 | $ | 378.9 |
(*) | On January 1, 2016, the Company adopted ASU 2015-03. As a result, debt issuance costs included in prepaid costs, deposits, and other were reclassified to long-term debt as of December 31, 2015 to conform to the current-year presentation. |
Balance as of December 31, 2015 | $ | 28.4 | |
Provisions made during the period | 19.9 | ||
Actual costs incurred during the period | (20.9 | ) | |
Balance as of September 30, 2016 | $ | 27.4 |
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 250.4 | $ | 210.1 | |||
Distributor inventory and other sell-through items | 92.8 | 81.8 | |||||
Deferred gross product revenue | 343.2 | 291.9 | |||||
Deferred cost of product revenue | (45.3 | ) | (51.6 | ) | |||
Deferred product revenue, net | 297.9 | 240.3 | |||||
Deferred service revenue | 1,006.2 | 927.8 | |||||
Total | $ | 1,304.1 | $ | 1,168.1 | |||
Reported as: | |||||||
Current | $ | 918.5 | $ | 822.9 | |||
Long-term | 385.6 | 345.2 | |||||
Total | $ | 1,304.1 | $ | 1,168.1 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Interest income | $ | 9.1 | $ | 5.7 | $ | 25.5 | $ | 16.3 | |||||||
Interest expense | (25.1 | ) | (21.6 | ) | (72.6 | ) | (61.9 | ) | |||||||
Gain on investments, net | 1.9 | 6.0 | 0.1 | 6.8 | |||||||||||
Other | 0.7 | 1.5 | (0.2 | ) | (2.5 | ) | |||||||||
Other expense, net | $ | (13.4 | ) | $ | (8.4 | ) | $ | (47.2 | ) | $ | (41.3 | ) |
|
As of September 30, 2016 | ||||||
Amount | Effective Interest Rates | |||||
Senior Notes: | ||||||
3.125% fixed-rate notes, due February 2019 | $ | 350.0 | 3.36 | % | ||
3.300% fixed-rate notes, due June 2020 | 300.0 | 3.47 | % | |||
4.600% fixed-rate notes, due March 2021 | 300.0 | 4.69 | % | |||
4.500% fixed-rate notes, due March 2024, issued March 2014 | 350.0 | 4.63 | % | |||
4.500% fixed-rate notes, due March 2024, issued February 2016 | 150.0 | 4.87 | % | |||
4.350% fixed-rate notes, due June 2025 | 300.0 | 4.47 | % | |||
5.950% fixed-rate notes, due March 2041 | 400.0 | 6.03 | % | |||
Total senior notes | 2,150.0 | |||||
Unaccreted discount and debt issuance costs | (16.9 | ) | ||||
Total | $ | 2,133.1 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Repurchases Under Stock Repurchase Program | |||||||||||||||
Shares repurchased | 4.9 | 1.8 | 13.5 | 42.4 | |||||||||||
Average price per share | $ | 23.04 | $ | 28.01 | $ | 23.25 | $ | 24.78 | |||||||
Amount repurchased | $ | 112.4 | $ | 50.0 | $ | 312.9 | $ | 1,050.0 | |||||||
Repurchases for Tax Withholding | |||||||||||||||
Shares repurchased | 0.1 | 0.1 | 0.5 | 0.3 | |||||||||||
Average price per share | $ | 23.37 | $ | 26.75 | $ | 24.47 | $ | 25.50 | |||||||
Amount repurchased | $ | 1.4 | $ | 2.9 | $ | 11.0 | $ | 7.6 |
Unrealized Gains (Losses) on Available-for- Sale Securities(1) | Unrealized Gains (Losses) on Cash Flow Hedges(2) | Foreign Currency Translation Adjustments | Total | ||||||||||||
Balance as of December 31, 2015 | $ | 17.0 | $ | (1.3 | ) | $ | (34.9 | ) | $ | (19.2 | ) | ||||
Other comprehensive gains (losses) before reclassifications | 5.4 | 3.6 | (1.1 | ) | 7.9 | ||||||||||
Amount reclassified from accumulated other comprehensive loss | (1.1 | ) | (1.0 | ) | — | (2.1 | ) | ||||||||
Other comprehensive gains (losses), net | 4.3 | 2.6 | (1.1 | ) | 5.8 | ||||||||||
Balance as of September 30, 2016 | $ | 21.3 | $ | 1.3 | $ | (36.0 | ) | $ | (13.4 | ) |
(1) | The reclassifications out of accumulated other comprehensive loss during the nine months ended September 30, 2016 for realized gains on available-for-sale securities of $1.1 million are included in other expense, net, in the Condensed Consolidated Statements of Operations. |
(2) | The reclassifications out of accumulated other comprehensive loss during the nine months ended September 30, 2016 for realized gains on cash flow hedges are included within research and development of $0.3 million, sales and marketing of $0.3 million, cost of revenues of $0.4 million, and an insignificant amount of realized loss in general and administrative to which the hedged transactions relate in the Condensed Consolidated Statements of Operations. |
|
Outstanding Options | ||||||||||||
Number of Shares | Weighted Average Exercise Price per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | |||||||||
Balance as of December 31, 2015 | 3.6 | $ | 27.52 | |||||||||
Assumed in acquisitions | 0.1 | 8.42 | ||||||||||
Exercised | (0.4 | ) | 13.72 | |||||||||
Expired | (0.2 | ) | 32.09 | |||||||||
Balance as of September 30, 2016 | 3.1 | $ | 28.48 | 1.6 | $ | 9.1 | ||||||
As of September 30, 2016: | ||||||||||||
Vested and expected-to-vest options | 3.1 | $ | 28.49 | 1.6 | $ | 9.1 | ||||||
Exercisable options | 3.0 | $ | 29.20 | 1.4 | $ | 7.4 |
Outstanding RSUs, RSAs, and PSAs | ||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | |||||||||
Balance as of December 31, 2015 | 18.6 | $ | 22.71 | |||||||||
RSUs granted (1)(3) | 7.3 | 24.54 | ||||||||||
RSUs assumed in acquisitions | 0.3 | 23.88 | ||||||||||
RSAs assumed in acquisitions | 0.3 | 23.08 | ||||||||||
PSAs granted (2)(3) | 0.8 | 23.51 | ||||||||||
PSAs assumed in acquisitions | 2.2 | 22.63 | ||||||||||
RSUs vested | (6.0 | ) | 22.38 | |||||||||
RSAs vested | (0.9 | ) | 20.66 | |||||||||
PSAs vested | (0.7 | ) | 21.61 | |||||||||
RSUs canceled | (1.2 | ) | 23.04 | |||||||||
PSAs canceled | (0.7 | ) | 22.59 | |||||||||
Balance as of September 30, 2016 | 20.0 | $ | 23.63 | 1.2 | $ | 481.9 |
(1) | Includes service-based and market-based RSUs granted under the 2015 Plan according to its terms. |
(2) | The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is 0.5 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 0.8 million shares. |
(3) | The grant date fair value of RSUs and PSAs were reduced by the present value of dividends expected to be paid on the underlying shares of common stock during the requisite and derived service period as these awards are not entitled to receive dividends until vested. During the nine months ended September 30, 2016, the Company declared quarterly cash dividends of $0.10 per share of common stock on January 27, 2016, April 28, 2016, and July 26, 2016, which were paid on March 22, 2016, June 22, 2016, and September 22, 2016, respectively, to stockholders of record on March 1, 2016, June 1, 2016, and September 1, 2016, respectively, in the aggregate amount of $114.4 million. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
2016 | 2015 | 2016 | 2015 | ||||
ESPP (1): | |||||||
Volatility | 29% | 26% | 32% | 29% | |||
Risk-free interest rate | 0.4% | 0.2% | 0.4% | 0.1% | |||
Expected life (years) | 0.5 | 0.5 | 0.5 | 0.5 | |||
Dividend yield | 1.8% | 1.4% | 1.7% | 1.7% | |||
Weighted-average fair value per share | $5.20 | $6.20 | $5.56 | $5.63 | |||
Market-based RSUs (2): | |||||||
Volatility | — | — | 36% | 34% | |||
Risk-free interest rate | — | — | 1.2% | 1.4% | |||
Dividend yield | — | — | 1.7% | 1.8% | |||
Weighted-average fair value per share | — | — | $14.71 | $14.97 | |||
Stock Options Assumed (1): | |||||||
Volatility | 31% | — | 31% | — | |||
Risk-free interest rate | 0.6% | — | 0.6% | — | |||
Expected life (years) | 1.2 | — | 1.2 | — | |||
Dividend yield | 1.7% | — | 1.7% | — | |||
Weighted-average fair value per share | $14.21 | — | $14.21 | — |
(1) | The fair value of ESPP and stock options assumed utilizes the Black-Scholes-Merton option-pricing model. |
(2) | The fair value of market-based RSUs utilizes the Monte Carlo valuation methodology. The Company amortizes the fair value of these awards over the derived service period adjusted for estimated forfeitures for each separately vesting tranche of the award. Provided that the derived service is rendered, the total fair value of the market-based RSUs at the date of grant is recognized as compensation expense even if the market condition is not achieved. However, the number of shares that ultimately vest can vary significantly with the performance of the specified market criteria. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cost of revenues - Product | $ | 1.5 | $ | 1.3 | $ | 4.9 | $ | 4.5 | |||||||
Cost of revenues - Service | 3.5 | 3.2 | 11.3 | 10.4 | |||||||||||
Research and development | 27.2 | 31.0 | 89.0 | 94.1 | |||||||||||
Sales and marketing | 17.5 | 13.0 | 40.7 | 32.2 | |||||||||||
General and administrative | 5.9 | 8.0 | 17.1 | 20.1 | |||||||||||
Total | $ | 55.6 | $ | 56.5 | $ | 163.0 | $ | 161.3 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Stock options | $ | 1.5 | $ | 1.5 | $ | 3.7 | $ | 5.2 | |||||||
RSUs, RSAs, and PSAs | 50.3 | 52.4 | 147.6 | 146.3 | |||||||||||
ESPP | 3.8 | 2.6 | 11.7 | 9.8 | |||||||||||
Total | $ | 55.6 | $ | 56.5 | $ | 163.0 | $ | 161.3 |
Unrecognized Compensation Cost | Weighted Average Period (In Years) | ||||
Stock options | $ | 2.2 | 2.1 | ||
RSUs, RSAs, and PSAs | $ | 262.5 | 1.7 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Routing | $ | 620.2 | $ | 604.4 | $ | 1,699.0 | $ | 1,711.6 | |||||||
Switching | 222.5 | 201.4 | 607.2 | 558.1 | |||||||||||
Security | 85.5 | 119.6 | 237.1 | 319.5 | |||||||||||
Total product | 928.2 | 925.4 | 2,543.3 | 2,589.2 | |||||||||||
Total service | 357.1 | 323.2 | 1,061.2 | 949.0 | |||||||||||
Total | $ | 1,285.3 | $ | 1,248.6 | $ | 3,604.5 | $ | 3,538.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 684.6 | $ | 665.6 | $ | 1,924.9 | $ | 1,869.7 | |||||||
Other | 60.4 | 47.2 | 168.3 | 167.9 | |||||||||||
Total Americas | 745.0 | 712.8 | 2,093.2 | 2,037.6 | |||||||||||
Europe, Middle East, and Africa | 338.0 | 355.0 | 923.5 | 975.1 | |||||||||||
Asia Pacific | 202.3 | 180.8 | 587.8 | 525.5 | |||||||||||
Total | $ | 1,285.3 | $ | 1,248.6 | $ | 3,604.5 | $ | 3,538.2 |
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
United States | $ | 1,031.6 | $ | 925.5 | |||
International | 148.6 | 129.4 | |||||
Property and equipment, net and purchased intangible assets, net | $ | 1,180.2 | $ | 1,054.9 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cost-sharing adjustment(1) | $ | — | $ | (13.2 | ) | $ | — | $ | (13.2 | ) | |||||
Gain and losses on investments in privately-held companies | 0.7 | — | (0.5 | ) | — | ||||||||||
Restructuring charges | (0.3 | ) | — | (0.3 | ) | — | |||||||||
Acquisition-related charges | $ | (0.7 | ) | $ | — | $ | (3.8 | ) | $ | — |
|
|
|
|
Aurrion | BTI | Total | |||||||||
Net tangible assets acquired/(liabilities) assumed (1) | $ | 6.0 | $ | (19.7 | ) | $ | (13.7 | ) | |||
Intangible assets acquired | 49.0 | 43.3 | 92.3 | ||||||||
Goodwill (1) | 46.9 | 20.2 | 67.1 | ||||||||
Total | $ | 101.9 | $ | 43.8 | $ | 145.7 |
Weighted Average Estimated Useful Life (In Years) | Amount | ||||
Finite-lived intangible assets: | |||||
Existing technology | 8 | $ | 37.1 | ||
Customer relationships | 8 | 5.3 | |||
Trade name | 1 | 0.6 | |||
Backlog | 1 | 0.3 | |||
Total intangible assets with finite lives | 43.3 | ||||
Indefinite-lived intangible assets: | |||||
In-process research and development ("IPR&D") | 49.0 | ||||
Total intangible assets acquired | $ | 92.3 |
|
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of September 30, 2016 | |||||||||||||||
Fixed income securities: | |||||||||||||||
Asset-backed securities | $ | 326.8 | $ | 0.6 | $ | — | $ | 327.4 | |||||||
Certificates of deposit | 49.9 | — | — | 49.9 | |||||||||||
Commercial paper | 52.4 | — | — | 52.4 | |||||||||||
Corporate debt securities | 866.1 | 1.7 | (0.5 | ) | 867.3 | ||||||||||
Foreign government debt securities | 38.5 | — | — | 38.5 | |||||||||||
Government-sponsored enterprise obligations | 127.3 | 0.1 | — | 127.4 | |||||||||||
U.S. government securities | 331.8 | 0.2 | (0.1 | ) | 331.9 | ||||||||||
Total fixed income securities | 1,792.8 | 2.6 | (0.6 | ) | 1,794.8 | ||||||||||
Money market funds | 413.0 | — | — | 413.0 | |||||||||||
Mutual funds | 8.1 | — | — | 8.1 | |||||||||||
Publicly-traded equity securities | 4.5 | 0.8 | — | 5.3 | |||||||||||
Total available-for-sale securities | 2,218.4 | 3.4 | (0.6 | ) | 2,221.2 | ||||||||||
Trading securities in mutual funds(1) | 20.5 | — | — | 20.5 | |||||||||||
Total | $ | 2,238.9 | $ | 3.4 | $ | (0.6 | ) | $ | 2,241.7 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 379.0 | $ | — | $ | — | $ | 379.0 | |||||||
Restricted Investments(2) | 71.6 | — | — | 71.6 | |||||||||||
Short-term investments | 631.8 | 1.0 | (0.1 | ) | 632.7 | ||||||||||
Long-term investments | 1,156.5 | 2.4 | (0.5 | ) | 1,158.4 | ||||||||||
Total | $ | 2,238.9 | $ | 3.4 | $ | (0.6 | ) | $ | 2,241.7 |
(1) | Balance consists of the Company's non-qualified deferred compensation plan assets. |
(2) | Includes $4.0 million of short-term restricted investments classified as prepaid expenses and other on the Condensed Consolidated Balance Sheets. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2015 | |||||||||||||||
Fixed income securities: | |||||||||||||||
Asset-backed securities | $ | 312.2 | $ | — | $ | (0.5 | ) | $ | 311.7 | ||||||
Certificates of deposit | 9.6 | — | — | 9.6 | |||||||||||
Commercial paper | 17.7 | — | — | 17.7 | |||||||||||
Corporate debt securities | 913.8 | 0.2 | (2.6 | ) | 911.4 | ||||||||||
Foreign government debt securities | 16.5 | — | — | 16.5 | |||||||||||
Government-sponsored enterprise obligations | 204.1 | — | (0.4 | ) | 203.7 | ||||||||||
U.S. government securities | 278.0 | — | (0.4 | ) | 277.6 | ||||||||||
Total fixed income securities | 1,751.9 | 0.2 | (3.9 | ) | 1,748.2 | ||||||||||
Money market funds | 29.7 | — | — | 29.7 | |||||||||||
Mutual funds | 6.1 | 0.1 | — | 6.2 | |||||||||||
Publicly-traded equity securities | 8.7 | 0.8 | (0.7 | ) | 8.8 | ||||||||||
Total available-for-sale securities | 1,796.4 | 1.1 | (4.6 | ) | 1,792.9 | ||||||||||
Trading securities in mutual funds(1) | 17.7 | — | — | 17.7 | |||||||||||
Total | $ | 1,814.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,810.6 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 3.4 | $ | — | $ | — | $ | 3.4 | |||||||
Restricted Investments | 35.8 | 0.1 | — | 35.9 | |||||||||||
Short-term investments | 527.2 | 0.9 | (1.0 | ) | 527.1 | ||||||||||
Long-term investments | 1,247.7 | 0.1 | (3.6 | ) | 1,244.2 | ||||||||||
Total | $ | 1,814.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,810.6 |
(1) | Balance consists of the Company's non-qualified deferred compensation plan assets. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Due in less than one year | $ | 636.3 | $ | 0.2 | $ | (0.1 | ) | $ | 636.4 | ||||||
Due between one and five years | 1,156.5 | 2.4 | (0.5 | ) | 1,158.4 | ||||||||||
Total | $ | 1,792.8 | $ | 2.6 | $ | (0.6 | ) | $ | 1,794.8 |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
As of September 30, 2016 | |||||||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Corporate debt securities | $ | 195.5 | $ | (0.3 | ) | $ | 102.5 | $ | (0.2 | ) | $ | 298.0 | $ | (0.5 | ) | ||||||||
U.S. government securities | 102.2 | (0.1 | ) | — | — | 102.2 | (0.1 | ) | |||||||||||||||
Total available-for-sale securities | $ | 297.7 | $ | (0.4 | ) | $ | 102.5 | $ | (0.2 | ) | $ | 400.2 | $ | (0.6 | ) |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
As of December 31, 2015 | |||||||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Asset-backed securities | $ | 274.2 | $ | (0.4 | ) | $ | 30.8 | $ | (0.1 | ) | $ | 305.0 | $ | (0.5 | ) | ||||||||
Certificates of deposit(*) | 3.3 | — | — | — | 3.3 | — | |||||||||||||||||
Corporate debt securities | 687.9 | (2.3 | ) | 58.9 | (0.3 | ) | 746.8 | (2.6 | ) | ||||||||||||||
Foreign government debt securities(*) | 9.5 | — | — | — | 9.5 | — | |||||||||||||||||
Government-sponsored enterprise obligations | 185.3 | (0.4 | ) | — | — | 185.3 | (0.4 | ) | |||||||||||||||
U.S. government securities | 259.3 | (0.4 | ) | — | — | 259.3 | (0.4 | ) | |||||||||||||||
Total fixed income securities | 1,419.5 | (3.5 | ) | 89.7 | (0.4 | ) | 1,509.2 | (3.9 | ) | ||||||||||||||
Publicly-traded equity securities | 2.1 | (0.7 | ) | — | — | 2.1 | (0.7 | ) | |||||||||||||||
Total available-for-sale securities | $ | 1,421.6 | $ | (4.2 | ) | $ | 89.7 | $ | (0.4 | ) | $ | 1,511.3 | $ | (4.6 | ) |
(*) | Balances less than 12 months include investments that were in an insignificant unrealized loss position as of December 31, 2015. |
|
Fair Value Measurements at September 30, 2016 Using: | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Assets measured at fair value: | |||||||||||||||
Available-for-sale securities: | |||||||||||||||
Asset-backed securities | $ | — | $ | 327.4 | $ | — | $ | 327.4 | |||||||
Certificates of deposit | — | 49.9 | — | 49.9 | |||||||||||
Commercial paper | — | 52.4 | — | 52.4 | |||||||||||
Corporate debt securities | — | 867.3 | — | 867.3 | |||||||||||
Foreign government debt securities | — | 38.5 | — | 38.5 | |||||||||||
Government-sponsored enterprise obligations | — | 127.4 | — | 127.4 | |||||||||||
Money market funds(1) | 413.0 | — | — | 413.0 | |||||||||||
Mutual funds(2) | 8.1 | — | — | 8.1 | |||||||||||
Publicly-traded equity securities | 5.3 | — | — | 5.3 | |||||||||||
U.S. government securities | 320.9 | 11.0 | — | 331.9 | |||||||||||
Total available-for-sale securities | 747.3 | 1,473.9 | — | 2,221.2 | |||||||||||
Trading securities in mutual funds(3) | 20.5 | — | — | 20.5 | |||||||||||
Privately-held debt and redeemable preferred stock securities | 43.7 | 43.7 | |||||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 2.7 | — | 2.7 | |||||||||||
Total assets measured at fair value | $ | 767.8 | $ | 1,476.6 | $ | 43.7 | $ | 2,288.1 | |||||||
Liabilities measured at fair value: | |||||||||||||||
Derivative liabilities: | |||||||||||||||
Foreign exchange contracts | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | |||||
Total assets measured at fair value, reported as: | |||||||||||||||
Cash equivalents | $ | 370.0 | $ | 9.0 | $ | — | $ | 379.0 | |||||||
Restricted investments | 71.6 | — | — | 71.6 | |||||||||||
Short-term investments | 173.1 | 459.6 | — | 632.7 | |||||||||||
Long-term investments | 153.1 | 1,005.3 | — | 1,158.4 | |||||||||||
Prepaid expenses and other current assets | — | 2.7 | — | 2.7 | |||||||||||
Other long-term assets | — | — | 43.7 | 43.7 | |||||||||||
Total assets measured at fair value | $ | 767.8 | $ | 1,476.6 | $ | 43.7 | $ | 2,288.1 | |||||||
Total liabilities measured at fair value, reported as: | |||||||||||||||
Other accrued liabilities | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (0.9 | ) | $ | — | $ | (0.9 | ) |
(1) | Balance includes $43.0 million of restricted investments measured at fair value related to the Company's D&O Trust and acquisition-related escrows. |
(2) | Balance relates to restricted investments measured at fair value related to the Company's India Gratuity Trust. |
(3) | Balance relates to restricted investments measured at fair value related to the Company's NQDC plan assets. |
Fair Value Measurements at December 31, 2015 Using: | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Assets measured at fair value: | |||||||||||||||
Available-for-sale securities: | |||||||||||||||
Asset-backed securities | $ | — | $ | 311.7 | $ | — | $ | 311.7 | |||||||
Certificates of deposit | — | 9.6 | — | 9.6 | |||||||||||
Commercial paper | — | 17.7 | — | 17.7 | |||||||||||
Corporate debt securities | — | 911.4 | — | 911.4 | |||||||||||
Foreign government debt securities | — | 16.5 | — | 16.5 | |||||||||||
Government-sponsored enterprise obligations | — | 203.7 | — | 203.7 | |||||||||||
Money market funds(1) | 29.7 | — | — | 29.7 | |||||||||||
Mutual funds(2) | 6.2 | — | — | 6.2 | |||||||||||
Publicly-traded equity securities | 8.8 | — | — | 8.8 | |||||||||||
U.S. government securities | 247.3 | 30.3 | — | 277.6 | |||||||||||
Total available-for-sale securities | 292.0 | 1,500.9 | — | 1,792.9 | |||||||||||
Trading securities in mutual funds(3) | 17.7 | — | — | 17.7 | |||||||||||
Privately-held debt and redeemable preferred stock securities | — | — | 60.2 | 60.2 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 0.4 | — | 0.4 | |||||||||||
Total assets measured at fair value | $ | 309.7 | $ | 1,501.3 | $ | 60.2 | $ | 1,871.2 | |||||||
Liabilities measured at fair value: | |||||||||||||||
Derivative liabilities: | |||||||||||||||
Foreign exchange contracts | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | |||||
Total assets measured at fair value, reported as: | |||||||||||||||
Cash equivalents | $ | — | $ | 3.4 | $ | — | $ | 3.4 | |||||||
Restricted investments | 35.9 | — | — | 35.9 | |||||||||||
Short-term investments | 108.2 | 418.9 | — | 527.1 | |||||||||||
Long-term investments | 165.6 | 1,078.6 | — | 1,244.2 | |||||||||||
Prepaid expenses and other current assets | — | 0.4 | — | 0.4 | |||||||||||
Other long-term assets | — | — | 60.2 | 60.2 | |||||||||||
Total assets measured at fair value | $ | 309.7 | $ | 1,501.3 | $ | 60.2 | $ | 1,871.2 | |||||||
Total liabilities measured at fair value, reported as: | |||||||||||||||
Other accrued liabilities | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (1.3 | ) | $ | — | $ | (1.3 | ) |
(1) | Balance includes $29.7 million of restricted investments measured at fair value related to the Company's D&O Trust and acquisition-related escrows. |
(2) | Balance relates to restricted investments measured at fair value related to the Company's India Gratuity Trust. |
(3) | Balance relates to investments measured at fair value related to the Company's NQDC plan assets. |
|
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Cash flow hedges | $ | 147.9 | $ | 116.8 | |||
Non-designated derivatives | — | 71.8 | |||||
Total | $ | 147.9 | $ | 188.6 |
|
Balance as of December 31, 2015 | $ | 2,981.3 | |
Additions due to business combinations | 67.1 | ||
Balance as of September 30, 2016 | $ | 3,048.4 |
Gross | Accumulated Amortization | Accumulated Impairments and Other Charges | Net | ||||||||||||
As of September 30, 2016 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
Technologies and patents | $ | 604.8 | $ | (501.9 | ) | $ | (49.9 | ) | $ | 53.0 | |||||
Customer contracts, support agreements, and related relationships | 83.4 | (70.0 | ) | (2.8 | ) | 10.6 | |||||||||
Other | 2.0 | (1.4 | ) | — | 0.6 | ||||||||||
Total intangible assets with finite lives | 690.2 | (573.3 | ) | (52.7 | ) | 64.2 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||
IPR&D | 49.0 | — | — | 49.0 | |||||||||||
Total purchased intangible assets | $ | 739.2 | $ | (573.3 | ) | $ | (52.7 | ) | $ | 113.2 | |||||
As of December 31, 2015 | |||||||||||||||
Intangible assets with finite lives: | |||||||||||||||
Technologies and patents | $ | 567.7 | $ | (491.8 | ) | $ | (49.9 | ) | $ | 26.0 | |||||
Customer contracts, support agreements, and related relationships | 78.1 | (67.8 | ) | (2.8 | ) | 7.5 | |||||||||
Other | 1.1 | (0.7 | ) | — | 0.4 | ||||||||||
Total purchased intangible assets | $ | 646.9 | $ | (560.3 | ) | $ | (52.7 | ) | $ | 33.9 |
Gross | Accumulated Amortization | Accumulated Impairments and Other Charges | Net | ||||||||||||
As of September 30, 2016 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
Technologies and patents | $ | 604.8 | $ | (501.9 | ) | $ | (49.9 | ) | $ | 53.0 | |||||
Customer contracts, support agreements, and related relationships | 83.4 | (70.0 | ) | (2.8 | ) | 10.6 | |||||||||
Other | 2.0 | (1.4 | ) | — | 0.6 | ||||||||||
Total intangible assets with finite lives | 690.2 | (573.3 | ) | (52.7 | ) | 64.2 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||
IPR&D | 49.0 | — | — | 49.0 | |||||||||||
Total purchased intangible assets | $ | 739.2 | $ | (573.3 | ) | $ | (52.7 | ) | $ | 113.2 | |||||
As of December 31, 2015 | |||||||||||||||
Intangible assets with finite lives: | |||||||||||||||
Technologies and patents | $ | 567.7 | $ | (491.8 | ) | $ | (49.9 | ) | $ | 26.0 | |||||
Customer contracts, support agreements, and related relationships | 78.1 | (67.8 | ) | (2.8 | ) | 7.5 | |||||||||
Other | 1.1 | (0.7 | ) | — | 0.4 | ||||||||||
Total purchased intangible assets | $ | 646.9 | $ | (560.3 | ) | $ | (52.7 | ) | $ | 33.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cost of revenues | $ | 3.5 | $ | 4.7 | $ | 9.5 | $ | 20.2 | |||||||
Operating expenses: | |||||||||||||||
Sales and marketing | 0.8 | 0.7 | 2.1 | 2.1 | |||||||||||
General and administrative | 0.5 | 0.2 | 1.3 | 0.9 | |||||||||||
Total operating expenses | 1.3 | 0.9 | 3.4 | 3.0 | |||||||||||
Total | $ | 4.8 | $ | 5.6 | $ | 12.9 | $ | 23.2 |
Years Ending December 31, | Amount | ||
Remainder of 2016 | $ | 3.3 | |
2017 | 12.5 | ||
2018 | 10.4 | ||
2019 | 10.2 | ||
2020 | 10.1 | ||
Thereafter | 17.7 | ||
Total | $ | 64.2 |
|
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Production materials | $ | 86.8 | $ | 61.9 | |||
Finished goods | 19.4 | 13.1 | |||||
Inventories | $ | 106.2 | $ | 75.0 |
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Investments in privately-held companies | $ | 61.1 | $ | 102.4 | |||
Promissory note in connection with the sale of Junos Pulse | 57.9 | 132.9 | |||||
Federal income tax receivable | 40.9 | 28.9 | |||||
Deferred tax asset | 20.1 | 55.9 | |||||
Inventory | 6.5 | 8.4 | |||||
Prepaid costs, deposits, and other(*) | 52.5 | 50.4 | |||||
Other long-term assets | $ | 239.0 | $ | 378.9 |
(*) | On January 1, 2016, the Company adopted ASU 2015-03. As a result, debt issuance costs included in prepaid costs, deposits, and other were reclassified to long-term debt as of December 31, 2015 to conform to the current-year presentation. |
Balance as of December 31, 2015 | $ | 28.4 | |
Provisions made during the period | 19.9 | ||
Actual costs incurred during the period | (20.9 | ) | |
Balance as of September 30, 2016 | $ | 27.4 |
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 250.4 | $ | 210.1 | |||
Distributor inventory and other sell-through items | 92.8 | 81.8 | |||||
Deferred gross product revenue | 343.2 | 291.9 | |||||
Deferred cost of product revenue | (45.3 | ) | (51.6 | ) | |||
Deferred product revenue, net | 297.9 | 240.3 | |||||
Deferred service revenue | 1,006.2 | 927.8 | |||||
Total | $ | 1,304.1 | $ | 1,168.1 | |||
Reported as: | |||||||
Current | $ | 918.5 | $ | 822.9 | |||
Long-term | 385.6 | 345.2 | |||||
Total | $ | 1,304.1 | $ | 1,168.1 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Interest income | $ | 9.1 | $ | 5.7 | $ | 25.5 | $ | 16.3 | |||||||
Interest expense | (25.1 | ) | (21.6 | ) | (72.6 | ) | (61.9 | ) | |||||||
Gain on investments, net | 1.9 | 6.0 | 0.1 | 6.8 | |||||||||||
Other | 0.7 | 1.5 | (0.2 | ) | (2.5 | ) | |||||||||
Other expense, net | $ | (13.4 | ) | $ | (8.4 | ) | $ | (47.2 | ) | $ | (41.3 | ) |
|
As of September 30, 2016 | ||||||
Amount | Effective Interest Rates | |||||
Senior Notes: | ||||||
3.125% fixed-rate notes, due February 2019 | $ | 350.0 | 3.36 | % | ||
3.300% fixed-rate notes, due June 2020 | 300.0 | 3.47 | % | |||
4.600% fixed-rate notes, due March 2021 | 300.0 | 4.69 | % | |||
4.500% fixed-rate notes, due March 2024, issued March 2014 | 350.0 | 4.63 | % | |||
4.500% fixed-rate notes, due March 2024, issued February 2016 | 150.0 | 4.87 | % | |||
4.350% fixed-rate notes, due June 2025 | 300.0 | 4.47 | % | |||
5.950% fixed-rate notes, due March 2041 | 400.0 | 6.03 | % | |||
Total senior notes | 2,150.0 | |||||
Unaccreted discount and debt issuance costs | (16.9 | ) | ||||
Total | $ | 2,133.1 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Repurchases Under Stock Repurchase Program | |||||||||||||||
Shares repurchased | 4.9 | 1.8 | 13.5 | 42.4 | |||||||||||
Average price per share | $ | 23.04 | $ | 28.01 | $ | 23.25 | $ | 24.78 | |||||||
Amount repurchased | $ | 112.4 | $ | 50.0 | $ | 312.9 | $ | 1,050.0 | |||||||
Repurchases for Tax Withholding | |||||||||||||||
Shares repurchased | 0.1 | 0.1 | 0.5 | 0.3 | |||||||||||
Average price per share | $ | 23.37 | $ | 26.75 | $ | 24.47 | $ | 25.50 | |||||||
Amount repurchased | $ | 1.4 | $ | 2.9 | $ | 11.0 | $ | 7.6 |
Unrealized Gains (Losses) on Available-for- Sale Securities(1) | Unrealized Gains (Losses) on Cash Flow Hedges(2) | Foreign Currency Translation Adjustments | Total | ||||||||||||
Balance as of December 31, 2015 | $ | 17.0 | $ | (1.3 | ) | $ | (34.9 | ) | $ | (19.2 | ) | ||||
Other comprehensive gains (losses) before reclassifications | 5.4 | 3.6 | (1.1 | ) | 7.9 | ||||||||||
Amount reclassified from accumulated other comprehensive loss | (1.1 | ) | (1.0 | ) | — | (2.1 | ) | ||||||||
Other comprehensive gains (losses), net | 4.3 | 2.6 | (1.1 | ) | 5.8 | ||||||||||
Balance as of September 30, 2016 | $ | 21.3 | $ | 1.3 | $ | (36.0 | ) | $ | (13.4 | ) |
(1) | The reclassifications out of accumulated other comprehensive loss during the nine months ended September 30, 2016 for realized gains on available-for-sale securities of $1.1 million are included in other expense, net, in the Condensed Consolidated Statements of Operations. |
(2) | The reclassifications out of accumulated other comprehensive loss during the nine months ended September 30, 2016 for realized gains on cash flow hedges are included within research and development of $0.3 million, sales and marketing of $0.3 million, cost of revenues of $0.4 million, and an insignificant amount of realized loss in general and administrative to which the hedged transactions relate in the Condensed Consolidated Statements of Operations. |
|
Outstanding Options | ||||||||||||
Number of Shares | Weighted Average Exercise Price per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | |||||||||
Balance as of December 31, 2015 | 3.6 | $ | 27.52 | |||||||||
Assumed in acquisitions | 0.1 | 8.42 | ||||||||||
Exercised | (0.4 | ) | 13.72 | |||||||||
Expired | (0.2 | ) | 32.09 | |||||||||
Balance as of September 30, 2016 | 3.1 | $ | 28.48 | 1.6 | $ | 9.1 | ||||||
As of September 30, 2016: | ||||||||||||
Vested and expected-to-vest options | 3.1 | $ | 28.49 | 1.6 | $ | 9.1 | ||||||
Exercisable options | 3.0 | $ | 29.20 | 1.4 | $ | 7.4 |
Outstanding RSUs, RSAs, and PSAs | ||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | |||||||||
Balance as of December 31, 2015 | 18.6 | $ | 22.71 | |||||||||
RSUs granted (1)(3) | 7.3 | 24.54 | ||||||||||
RSUs assumed in acquisitions | 0.3 | 23.88 | ||||||||||
RSAs assumed in acquisitions | 0.3 | 23.08 | ||||||||||
PSAs granted (2)(3) | 0.8 | 23.51 | ||||||||||
PSAs assumed in acquisitions | 2.2 | 22.63 | ||||||||||
RSUs vested | (6.0 | ) | 22.38 | |||||||||
RSAs vested | (0.9 | ) | 20.66 | |||||||||
PSAs vested | (0.7 | ) | 21.61 | |||||||||
RSUs canceled | (1.2 | ) | 23.04 | |||||||||
PSAs canceled | (0.7 | ) | 22.59 | |||||||||
Balance as of September 30, 2016 | 20.0 | $ | 23.63 | 1.2 | $ | 481.9 |
(1) | Includes service-based and market-based RSUs granted under the 2015 Plan according to its terms. |
(2) | The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is 0.5 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 0.8 million shares. |
(3) | The grant date fair value of RSUs and PSAs were reduced by the present value of dividends expected to be paid on the underlying shares of common stock during the requisite and derived service period as these awards are not entitled to receive dividends until vested. During the nine months ended September 30, 2016, the Company declared quarterly cash dividends of $0.10 per share of common stock on January 27, 2016, April 28, 2016, and July 26, 2016, which were paid on March 22, 2016, June 22, 2016, and September 22, 2016, respectively, to stockholders of record on March 1, 2016, June 1, 2016, and September 1, 2016, respectively, in the aggregate amount of $114.4 million. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||
2016 | 2015 | 2016 | 2015 | ||||
ESPP (1): | |||||||
Volatility | 29% | 26% | 32% | 29% | |||
Risk-free interest rate | 0.4% | 0.2% | 0.4% | 0.1% | |||
Expected life (years) | 0.5 | 0.5 | 0.5 | 0.5 | |||
Dividend yield | 1.8% | 1.4% | 1.7% | 1.7% | |||
Weighted-average fair value per share | $5.20 | $6.20 | $5.56 | $5.63 | |||
Market-based RSUs (2): | |||||||
Volatility | — | — | 36% | 34% | |||
Risk-free interest rate | — | — | 1.2% | 1.4% | |||
Dividend yield | — | — | 1.7% | 1.8% | |||
Weighted-average fair value per share | — | — | $14.71 | $14.97 | |||
Stock Options Assumed (1): | |||||||
Volatility | 31% | — | 31% | — | |||
Risk-free interest rate | 0.6% | — | 0.6% | — | |||
Expected life (years) | 1.2 | — | 1.2 | — | |||
Dividend yield | 1.7% | — | 1.7% | — | |||
Weighted-average fair value per share | $14.21 | — | $14.21 | — |
(1) | The fair value of ESPP and stock options assumed utilizes the Black-Scholes-Merton option-pricing model. |
(2) | The fair value of market-based RSUs utilizes the Monte Carlo valuation methodology. The Company amortizes the fair value of these awards over the derived service period adjusted for estimated forfeitures for each separately vesting tranche of the award. Provided that the derived service is rendered, the total fair value of the market-based RSUs at the date of grant is recognized as compensation expense even if the market condition is not achieved. However, the number of shares that ultimately vest can vary significantly with the performance of the specified market criteria. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cost of revenues - Product | $ | 1.5 | $ | 1.3 | $ | 4.9 | $ | 4.5 | |||||||
Cost of revenues - Service | 3.5 | 3.2 | 11.3 | 10.4 | |||||||||||
Research and development | 27.2 | 31.0 | 89.0 | 94.1 | |||||||||||
Sales and marketing | 17.5 | 13.0 | 40.7 | 32.2 | |||||||||||
General and administrative | 5.9 | 8.0 | 17.1 | 20.1 | |||||||||||
Total | $ | 55.6 | $ | 56.5 | $ | 163.0 | $ | 161.3 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Stock options | $ | 1.5 | $ | 1.5 | $ | 3.7 | $ | 5.2 | |||||||
RSUs, RSAs, and PSAs | 50.3 | 52.4 | 147.6 | 146.3 | |||||||||||
ESPP | 3.8 | 2.6 | 11.7 | 9.8 | |||||||||||
Total | $ | 55.6 | $ | 56.5 | $ | 163.0 | $ | 161.3 |
Unrecognized Compensation Cost | Weighted Average Period (In Years) | ||||
Stock options | $ | 2.2 | 2.1 | ||
RSUs, RSAs, and PSAs | $ | 262.5 | 1.7 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Routing | $ | 620.2 | $ | 604.4 | $ | 1,699.0 | $ | 1,711.6 | |||||||
Switching | 222.5 | 201.4 | 607.2 | 558.1 | |||||||||||
Security | 85.5 | 119.6 | 237.1 | 319.5 | |||||||||||
Total product | 928.2 | 925.4 | 2,543.3 | 2,589.2 | |||||||||||
Total service | 357.1 | 323.2 | 1,061.2 | 949.0 | |||||||||||
Total | $ | 1,285.3 | $ | 1,248.6 | $ | 3,604.5 | $ | 3,538.2 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 684.6 | $ | 665.6 | $ | 1,924.9 | $ | 1,869.7 | |||||||
Other | 60.4 | 47.2 | 168.3 | 167.9 | |||||||||||
Total Americas | 745.0 | 712.8 | 2,093.2 | 2,037.6 | |||||||||||
Europe, Middle East, and Africa | 338.0 | 355.0 | 923.5 | 975.1 | |||||||||||
Asia Pacific | 202.3 | 180.8 | 587.8 | 525.5 | |||||||||||
Total | $ | 1,285.3 | $ | 1,248.6 | $ | 3,604.5 | $ | 3,538.2 |
As of | |||||||
September 30, 2016 | December 31, 2015 | ||||||
United States | $ | 1,031.6 | $ | 925.5 | |||
International | 148.6 | 129.4 | |||||
Property and equipment, net and purchased intangible assets, net | $ | 1,180.2 | $ | 1,054.9 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Cost-sharing adjustment(1) | $ | — | $ | (13.2 | ) | $ | — | $ | (13.2 | ) | |||||
Gain and losses on investments in privately-held companies | 0.7 | — | (0.5 | ) | — | ||||||||||
Restructuring charges | (0.3 | ) | — | (0.3 | ) | — | |||||||||
Acquisition-related charges | $ | (0.7 | ) | $ | — | $ | (3.8 | ) | $ | — |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|