|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Estimated Useful Life (years) | |
Computers, equipment, and software | 1.5 to 7 |
Furniture and fixtures | 5 to 7 |
Building and building improvements | 7 to 40 |
Land improvements | 5 to 40 |
Leasehold improvements | Lease term, not to exceed 10 years |
• | Persuasive evidence of an arrangement exists. The Company generally relies upon sales contracts or agreements, and customer purchase orders to determine the existence of an arrangement. |
• | Delivery has occurred. The Company uses shipping terms and related documents, or written evidence of customer acceptance, when applicable, to verify delivery of product obligations. |
• | Sales price is fixed or determinable. The Company assesses whether the sales price is fixed or determinable based on the payment terms and whether the sales price is subject to refund or adjustment. |
• | Collectability is reasonably assured. The Company assesses collectability based on creditworthiness of customers as determined by its credit checks, their payment histories, or changes in circumstances that indicate that collectability is not reasonably assured. |
• | Distributor sales: Under Topic 606, the Company will recognize revenue from sales to distributors upon delivery of the product to the distributor, rather than upon delivery of the product to the end customer. Rebates and incentives offered to distributors, which are earned when sales to end customers are completed, will be estimated at the point of revenue recognition and may require significant judgment and additional assumptions. At December 31, 2015, the deferred revenue under Topic 605 related to shipments to distributors that had not sold through to end-users was $81.8 million. Since the Company will be required to recognize revenue when control of the products transfer to the distributor Under Topic 606, the Company expects the majority of deferred revenue at December 31, 2015 will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2016. The full impact of the adjustment is still being analyzed by the Company. |
• | Software Revenue: The Company currently defers revenue for perpetual licenses where VSOE of fair value has not been established for undelivered items. Under Topic 606, revenue for perpetual licenses will be recognized at the time of delivery as the VSOE requirement no longer applies and the Company can estimate stand-alone selling price for services. Currently, all term license revenue is deferred and recognized over the license term due to a lack of VSOE for services. Under Topic 606, term license revenue will be recognized at the time of delivery rather than ratably over the term period unless the ongoing services provide frequent, critical updates to the software, without which the software functionality would be rapidly diminished. At December 31, 2015, deferred revenue under Topic 605 due to lack of VSOE and ratably recognized term licenses was $79.5 million. The Company expects a significant proportion of such deferred revenue will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2016. The full impact of the adjustment is still being analyzed by the Company. |
• | Contract Acquisition costs: Topic 606 requires the deferral and amortization of “incremental” costs incurred to obtain a contract where the associated contract duration is greater than one year. The primary contract acquisition cost for the Company are sales commissions. Under current U.S. GAAP, the Company expenses sales commissions. The change required by Topic 606 will result in the creation of an asset on the opening balance sheet at January 1, 2016. In each subsequent financial period, it is expected that this asset will increase or decrease proportionally with deferred revenues and will not have a material impact to the income statement. |
• | Variable Consideration: Some of the Company's contracts include penalties and acceptance provisions that preclude revenue recognition because of the requirement for amounts to be fixed or determinable under Topic 605. Topic 606 requires the Company to estimate and account for variable consideration associated with penalty provisions and requires evaluation of acceptance provisions to determine if control has transferred to the customer. At December 31, 2015, deferred revenue under Topic 605 due to penalties and acceptance provisions was $40.3 million. The Company expects the majority of such deferred revenue will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2016. The full impact of the adjustment is still being analyzed by the Company. |
• | Revenue Allocation: Similar to Topic 605, Topic 606 requires an allocation of revenue between deliverables within a transaction. Topic 605 restricts the allocation of revenue that is contingent on future deliverables to current deliverables, however Topic 606 removes this restriction. Impact of allocation of transaction price is still being assessed, however we do not expect this to have a material impact to the income statement. |
|
|||
2016 | 2014 | ||||||||||||||||||
AppFormix | Aurrion | BTI | Total | WANDL | |||||||||||||||
Net tangible assets acquired/(liabilities) assumed | $ | (5.3 | ) | $ | 6.0 | $ | (19.7 | ) | $ | (19.0 | ) | $ | (2.7 | ) | |||||
Intangible assets acquired | 20.3 | 49.0 | 43.3 | 112.6 | 17.8 | ||||||||||||||
Goodwill(*) | 32.9 | 46.9 | 20.2 | 100.0 | 13.6 | ||||||||||||||
Total | $ | 47.9 | $ | 101.9 | $ | 43.8 | $ | 193.6 | $ | 28.7 | |||||||||
(*) | The goodwill recognized for these acquisitions was primarily attributable to expected synergies and is not deductible for U.S. federal income tax purposes. |
2016 | 2014 | ||||||||||||||||||||||
AppFormix | Aurrion | BTI | WANDL | ||||||||||||||||||||
Weighted Average Estimated Useful Life (In Years) | Amount | Weighted Average Estimated Useful Life (In Years) | Amount | Weighted Average Estimated Useful Life (In Years) | Amount | Weighted Average Estimated Useful Life (In Years) | Amount | ||||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||||||||
Existing technology | 5 | $ | 20.1 | — | $— | 8 | $ | 37.1 | 7 | $ | 10.7 | ||||||||||||
Customer relationships | 1 | 0.2 | — | — | 8 | 5.3 | 7 | 6.0 | |||||||||||||||
Other | — | — | — | — | 1 | 0.9 | 3 | 1.1 | |||||||||||||||
Total intangible assets with finite lives | 20.3 | — | 43.3 | 17.8 | |||||||||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||
IPR&D | — | 49.0 | — | — | |||||||||||||||||||
Total intangible assets acquired | $ | 20.3 | $ | 49.0 | $ | 43.3 | $ | 17.8 | |||||||||||||||
|
|||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2016 | |||||||||||||||
Fixed income securities: | |||||||||||||||
Asset-backed securities | $ | 303.0 | $ | 0.2 | $ | (0.2 | ) | $ | 303.0 | ||||||
Certificates of deposit | 66.1 | — | — | 66.1 | |||||||||||
Commercial paper | 147.7 | — | — | 147.7 | |||||||||||
Corporate debt securities | 846.5 | 0.4 | (2.0 | ) | 844.9 | ||||||||||
Foreign government debt securities | 34.0 | — | (0.1 | ) | 33.9 | ||||||||||
Time deposits | 264.6 | — | — | 264.6 | |||||||||||
U.S. government agency securities | 127.0 | — | (0.3 | ) | 126.7 | ||||||||||
U.S. government securities | 390.7 | 0.1 | (0.4 | ) | 390.4 | ||||||||||
Total fixed income securities | 2,179.6 | 0.7 | (3.0 | ) | 2,177.3 | ||||||||||
Money market funds | 592.2 | — | — | 592.2 | |||||||||||
Mutual funds | 8.0 | — | — | 8.0 | |||||||||||
Publicly-traded equity securities | 5.3 | — | (0.7 | ) | 4.6 | ||||||||||
Total available-for-sale securities | 2,785.1 | 0.7 | (3.7 | ) | 2,782.1 | ||||||||||
Trading securities in mutual funds(1) | 21.0 | — | — | 21.0 | |||||||||||
Total | $ | 2,806.1 | $ | 0.7 | $ | (3.7 | ) | $ | 2,803.1 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 907.1 | $ | — | $ | — | $ | 907.1 | |||||||
Restricted investments(2) | 71.9 | — | — | 71.9 | |||||||||||
Short-term investments | 753.4 | 0.1 | (1.2 | ) | 752.3 | ||||||||||
Long-term investments | 1,073.7 | 0.6 | (2.5 | ) | 1,071.8 | ||||||||||
Total | $ | 2,806.1 | $ | 0.7 | $ | (3.7 | ) | $ | 2,803.1 | ||||||
(1) | Balance includes 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 current assets on the 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 | |||||||||||
Time deposits | 140.0 | — | — | 140.0 | |||||||||||
U.S. government agency securities | 204.1 | — | (0.4 | ) | 203.7 | ||||||||||
U.S. government securities | 278.0 | — | (0.4 | ) | 277.6 | ||||||||||
Total fixed income securities | 1,891.9 | 0.2 | (3.9 | ) | 1,888.2 | ||||||||||
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 | 1,936.4 | 1.1 | (4.6 | ) | 1,932.9 | ||||||||||
Trading securities in mutual funds(1) | 17.7 | — | — | 17.7 | |||||||||||
Total | $ | 1,954.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,950.6 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 143.4 | $ | — | $ | — | $ | 143.4 | |||||||
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 | $ | 1,954.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,950.6 | ||||||
(1) | Balance includes 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 | $ | 1,105.9 | $ | 0.1 | $ | (0.5 | ) | $ | 1,105.5 | ||||||
Due between one and five years | 1,073.7 | 0.6 | (2.5 | ) | 1,071.8 | ||||||||||
Total | $ | 2,179.6 | $ | 0.7 | $ | (3.0 | ) | $ | 2,177.3 | ||||||
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, 2016 | |||||||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Asset-backed securities | $ | 122.2 | $ | (0.2 | ) | $ | — | $ | — | $ | 122.2 | $ | (0.2 | ) | |||||||||
Corporate debt securities | 470.8 | (1.9 | ) | 76.7 | (0.1 | ) | 547.5 | (2.0 | ) | ||||||||||||||
Foreign government debt securities | 20.3 | (0.1 | ) | — | — | 20.3 | (0.1 | ) | |||||||||||||||
U.S. government agency securities | 106.7 | (0.3 | ) | — | — | 106.7 | (0.3 | ) | |||||||||||||||
U.S. government securities | 254.1 | (0.4 | ) | — | — | 254.1 | (0.4 | ) | |||||||||||||||
Total fixed income securities | 974.1 | (2.9 | ) | 76.7 | (0.1 | ) | 1,050.8 | (3.0 | ) | ||||||||||||||
Publicly-traded equity securities | 4.6 | (0.7 | ) | — | — | 4.6 | (0.7 | ) | |||||||||||||||
Total available-for sale securities | $ | 978.7 | $ | (3.6 | ) | $ | 76.7 | $ | (0.1 | ) | $ | 1,055.4 | $ | (3.7 | ) | ||||||||
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 | — | |||||||||||||||||
U.S. government agency securities | 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 immaterial unrealized loss position as of December 31, 2015. |
|
|||
Fair Value Measurements at December 31, 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 | $ | — | $ | 303.0 | $ | — | $ | 303.0 | |||||||
Certificates of deposit | — | 66.1 | — | 66.1 | |||||||||||
Commercial paper | — | 147.7 | — | 147.7 | |||||||||||
Corporate debt securities | — | 844.9 | — | 844.9 | |||||||||||
Foreign government debt securities | — | 33.9 | — | 33.9 | |||||||||||
Money market funds (1) | 592.2 | — | — | 592.2 | |||||||||||
Mutual funds (2) | 8.0 | — | — | 8.0 | |||||||||||
Publicly-traded equity securities | 4.6 | — | — | 4.6 | |||||||||||
Time deposits | — | 264.6 | — | 264.6 | |||||||||||
U.S. government agency securities | — | 126.7 | — | 126.7 | |||||||||||
U.S. government securities | 345.0 | 45.4 | — | 390.4 | |||||||||||
Total available-for-sale securities | 949.8 | 1,832.3 | — | 2,782.1 | |||||||||||
Trading securities in mutual funds (3) | 21.0 | — | — | 21.0 | |||||||||||
Privately-held debt and redeemable preferred stock securities | — | — | 43.7 | 43.7 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 0.9 | — | 0.9 | |||||||||||
Total assets measured at fair value | $ | 970.8 | $ | 1,833.2 | $ | 43.7 | $ | 2,847.7 | |||||||
Liabilities measured at fair value: | |||||||||||||||
Derivative liabilities: | |||||||||||||||
Foreign exchange contracts | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
Total assets measured at fair value, reported as: | |||||||||||||||
Cash equivalents | $ | 549.3 | $ | 357.7 | $ | — | $ | 907.0 | |||||||
Restricted investments | 71.9 | — | — | 71.9 | |||||||||||
Short-term investments | 178.1 | 574.3 | — | 752.4 | |||||||||||
Long-term investments | 171.5 | 900.3 | — | 1,071.8 | |||||||||||
Prepaid expenses and other current assets | — | 0.9 | — | 0.9 | |||||||||||
Other long-term assets | — | — | 43.7 | 43.7 | |||||||||||
Total assets measured at fair value | $ | 970.8 | $ | 1,833.2 | $ | 43.7 | $ | 2,847.7 | |||||||
Total liabilities measured at fair value, reported as: | |||||||||||||||
Other accrued liabilities | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
(1) | Balance includes $42.9 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 non-qualified deferred compensation 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 | |||||||||||
Money market funds (1) | 29.7 | — | — | 29.7 | |||||||||||
Mutual funds (2) | 6.2 | — | — | 6.2 | |||||||||||
Publicly-traded equity securities | 8.8 | — | — | 8.8 | |||||||||||
Time deposits | — | 140.0 | — | 140.0 | |||||||||||
U.S. government agency securities | — | 203.7 | — | 203.7 | |||||||||||
U.S. government securities | 247.3 | 30.3 | — | 277.6 | |||||||||||
Total available-for-sale securities | 292.0 | 1,640.9 | — | 1,932.9 | |||||||||||
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 | $ | 1,641.3 | $ | 60.2 | $ | 2,011.2 | |||||||
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 | $ | — | $ | 143.4 | $ | — | $ | 143.4 | |||||||
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 | $ | 1,641.3 | $ | 60.2 | $ | 2,011.2 | |||||||
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 non-qualified deferred compensation plan assets. |
|
|||
As of December 31, | |||||||
2016 | 2015 | ||||||
Cash flow hedges | $ | 172.0 | $ | 116.8 | |||
Non-designated derivatives | — | 71.8 | |||||
Total | $ | 172.0 | $ | 188.6 | |||
|
|||
Total | |||
December 31, 2014 | $ | 2,981.5 | |
Other | (0.2 | ) | |
December 31, 2015 | 2,981.3 | ||
Additions due to business combinations | 100.4 | ||
December 31, 2016 | $ | 3,081.7 | |
Gross | Accumulated Amortization | Accumulated Impairments and Other Charges | Net | ||||||||||||
As of December 31, 2016 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
Technologies and patents | $ | 624.9 | $ | (504.2 | ) | $ | (49.9 | ) | $ | 70.8 | |||||
Customer contracts, support agreements, and related relationships | 83.6 | (70.8 | ) | (2.8 | ) | 10.0 | |||||||||
Other | 2.0 | (1.6 | ) | — | 0.4 | ||||||||||
Total intangible assets with finite lives | 710.5 | (576.6 | ) | (52.7 | ) | 81.2 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||
IPR&D | 49.0 | — | — | 49.0 | |||||||||||
Total purchased intangible assets | $ | 759.5 | $ | (576.6 | ) | $ | (52.7 | ) | $ | 130.2 | |||||
As of December 31, 2015 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
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 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Cost of revenues | $ | 11.7 | $ | 24.6 | $ | 30.9 | |||||
Operating expenses: | |||||||||||
Sales and marketing | 2.8 | 2.8 | 4.2 | ||||||||
General and administrative | 1.8 | 1.1 | 1.2 | ||||||||
Total operating expenses | 4.6 | 3.9 | 5.4 | ||||||||
Total | $ | 16.3 | $ | 28.5 | $ | 36.3 | |||||
Years Ending December 31, | Amount | ||
2017 | $ | 16.7 | |
2018 | 14.4 | ||
2019 | 14.2 | ||
2020 | 14.1 | ||
2021 | 9.8 | ||
Thereafter | 12.0 | ||
Total | $ | 81.2 | |
|
|||
As of December 31, | |||||||
2016 | 2015 | ||||||
Production materials | $ | 75.6 | $ | 61.9 | |||
Finished goods | 19.9 | 13.1 | |||||
Inventory | $ | 95.5 | $ | 75.0 | |||
Reported as: | |||||||
Prepaid expenses and other current assets | $ | 91.4 | $ | 66.6 | |||
Other long-term assets | 4.1 | 8.4 | |||||
Total | $ | 95.5 | $ | 75.0 | |||
As of December 31, | |||||||
2016 | 2015 | ||||||
Computers and equipment | $ | 1,070.1 | $ | 915.1 | |||
Software | 285.4 | 169.1 | |||||
Leasehold improvements | 235.6 | 203.4 | |||||
Furniture and fixtures | 47.0 | 43.2 | |||||
Building and building improvements | 251.8 | 246.1 | |||||
Land and land improvements | 241.0 | 241.1 | |||||
Construction-in-process(*) | 26.2 | 158.2 | |||||
Property and equipment, gross | 2,157.1 | 1,976.2 | |||||
Accumulated depreciation | (1,093.3 | ) | (955.2 | ) | |||
Property and equipment, net | $ | 1,063.8 | $ | 1,021.0 | |||
(*) | Includes capitalized construction costs for a lease arrangement entered into in July 2015. Refer to Note 16. Commitments and Contingencies for further details. |
As of December 31, | |||||||
2016 | 2015 | ||||||
Investments in privately-held companies | $ | 62.7 | $ | 102.4 | |||
Promissory note in connection with the sale of Junos Pulse | 57.9 | 132.9 | |||||
Federal income tax receivable | 43.8 | 28.9 | |||||
Deferred tax asset | 19.5 | 55.9 | |||||
Inventory | 4.1 | 8.4 | |||||
Prepaid costs, deposits, and other(*) | 49.2 | 50.4 | |||||
Other long-term assets | $ | 237.2 | $ | 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. |
As of December 31, | |||||||
2016 | 2015 | ||||||
Beginning balance | $ | 28.4 | $ | 28.7 | |||
Provisions made during the period, net | 43.0 | 27.9 | |||||
Actual costs incurred during the period | (30.1 | ) | (28.2 | ) | |||
Ending balance | $ | 41.3 | $ | 28.4 | |||
As of December 31, | |||||||
2016 | 2015 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 302.4 | $ | 210.1 | |||
Distributor inventory and other sell-through items | 74.2 | 81.8 | |||||
Deferred gross product revenue | 376.6 | 291.9 | |||||
Deferred cost of product revenue | (53.7 | ) | (51.6 | ) | |||
Deferred product revenue, net | 322.9 | 240.3 | |||||
Deferred service revenue | 1,158.2 | 927.8 | |||||
Total | $ | 1,481.1 | $ | 1,168.1 | |||
Reported as: | |||||||
Current | $ | 1,032.0 | $ | 822.9 | |||
Long-term | 449.1 | 345.2 | |||||
Total | $ | 1,481.1 | $ | 1,168.1 | |||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Interest income | $ | 35.4 | $ | 21.8 | $ | 10.0 | |||||
Interest expense | (97.7 | ) | (83.3 | ) | (66.9 | ) | |||||
Gain on legal settlement, net | — | — | 196.1 | ||||||||
(Loss) gain on investments, net | (1.8 | ) | 6.8 | 167.9 | |||||||
Gain on sale of Junos Pulse | — | — | 19.6 | ||||||||
Other | 1.8 | (5.1 | ) | 6.7 | |||||||
Other (expense) income, net | $ | (62.3 | ) | $ | (59.8 | ) | $ | 333.4 | |||
|
|||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Severance | $ | 2.8 | $ | 0.4 | $ | 52.6 | |||||
Facilities | 0.5 | (1.0 | ) | 14.4 | |||||||
Contract terminations and other | — | — | 2.3 | ||||||||
Asset impairments and write-downs | — | (3.5 | ) | 139.2 | |||||||
Total | $ | 3.3 | $ | (4.1 | ) | $ | 208.5 | ||||
Reported as: | |||||||||||
Cost of revenues | $ | — | $ | (3.5 | ) | $ | 41.5 | ||||
Restructuring and other charges (benefits) | 3.3 | (0.6 | ) | 167.0 | |||||||
Total | $ | 3.3 | $ | (4.1 | ) | $ | 208.5 | ||||
|
|||
As of December 31, 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 | (16.3 | ) | ||||
Total | $ | 2,133.7 | ||||
Years Ending December 31, | Amount | ||
2017 | $ | — | |
2018 | — | ||
2019 | 350.0 | ||
2020 | 300.0 | ||
2021 | 300.0 | ||
Thereafter | 1,200.0 | ||
Total | $ | 2,150.0 | |
|
|||
Shares Repurchased | Average Price Per Share | Amount Repurchased | ||||||||
2016 | ||||||||||
Repurchases under stock repurchase program | 13.5 | $ | 23.25 | $ | 312.9 | |||||
Repurchases for tax withholding | 0.5 | $ | 24.51 | $ | 11.7 | |||||
2015 | ||||||||||
Repurchases under stock repurchase program | 45.4 | $ | 25.16 | $ | 1,142.5 | |||||
Repurchases for tax withholding | 0.4 | $ | 26.70 | $ | 11.1 | |||||
2014 | ||||||||||
Repurchases under stock repurchase program | 46.8 | $ | 22.42 | $ | 1,050.0 | |||||
Accelerated share repurchase(*) | 49.3 | $ | 24.35 | 1,200.0 | ||||||
Repurchases for tax withholding | 0.6 | $ | 19.69 | $ | 12.5 | |||||
(*) | As part of the Stock Repurchase Program, the Company entered into two separate accelerated share repurchase agreements (collectively, the "ASR") with two financial institutions to repurchase $1.2 billion of the Company's common stock. The Company made an up-front payment of $1.2 billion pursuant to the ASR to repurchase the Company's common stock. The aggregate number of shares ultimately purchased was determined based on a volume weighted average repurchase price, less an agreed upon discount. The shares received with respect to the ASR have been retired. Retired shares return to authorized but unissued shares of common stock. |
Unrealized Gains on Available-for- Sale Securities(1) | Unrealized Losses on Cash Flow Hedges(2) | Foreign Currency Translation Adjustments | Total | ||||||||||||
Balance as of December 31, 2014 | $ | 8.4 | $ | (4.2 | ) | $ | (18.0 | ) | $ | (13.8 | ) | ||||
Other comprehensive gain (loss) before reclassifications | 9.1 | (6.7 | ) | (16.9 | ) | (14.5 | ) | ||||||||
Amount reclassified from accumulated other comprehensive loss | (0.5 | ) | 9.6 | — | 9.1 | ||||||||||
Other comprehensive gain (loss), net | 8.6 | 2.9 | (16.9 | ) | (5.4 | ) | |||||||||
Balance as of December 31, 2015 | $ | 17.0 | $ | (1.3 | ) | $ | (34.9 | ) | $ | (19.2 | ) | ||||
Other comprehensive gain (loss) before reclassifications | 0.8 | (2.1 | ) | (14.5 | ) | (15.8 | ) | ||||||||
Amount reclassified from accumulated other comprehensive loss | (1.2 | ) | (1.1 | ) | — | (2.3 | ) | ||||||||
Other comprehensive (loss), net | (0.4 | ) | (3.2 | ) | (14.5 | ) | (18.1 | ) | |||||||
Balance as of December 31, 2016 | $ | 16.6 | $ | (4.5 | ) | $ | (49.4 | ) | $ | (37.3 | ) | ||||
(1) | The reclassifications out of accumulated other comprehensive loss during the years ended December 31, 2016 and December 31, 2015 for realized gains on available-for-sale securities were insignificant, and were included in other (expense) income, net, in the Consolidated Statements of Operations. |
(2) | The reclassifications out of accumulated other comprehensive loss for realized gains and losses on cash flow hedges are included within cost of revenues, research and development, sales and marketing, and general and administrative in the Consolidated Statements of Operations. These amounts were insignificant during the years ended December 31, 2016 and December 31, 2015. |
|
|||
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, 2013 | 23.1 | $ | 25.15 | 2.4 | $ | 44.6 | ||||||
Canceled | (0.6 | ) | 30.15 | |||||||||
Exercised | (5.4 | ) | 19.76 | |||||||||
Expired | (7.2 | ) | 29.11 | |||||||||
Balance as of December 31, 2014 | 9.9 | $ | 24.87 | 2.0 | $ | 24.7 | ||||||
Canceled | (0.1 | ) | 23.65 | |||||||||
Exercised | (3.5 | ) | 19.78 | |||||||||
Expired | (2.7 | ) | 27.99 | |||||||||
Balance as of December 31, 2015 | 3.6 | $ | 27.52 | 2.1 | $ | 16.6 | ||||||
Assumed in acquisitions | 0.1 | 7.01 | ||||||||||
Cancelled | (0.3 | ) | 36.57 | |||||||||
Exercised | (0.7 | ) | 14.47 | |||||||||
Expired | (0.3 | ) | 24.84 | |||||||||
Balance as of December 31, 2016 | 2.4 | $ | 29.20 | 1.6 | $ | 9.9 | ||||||
As of December 31, 2016: | ||||||||||||
Vested and expected-to-vest options | 2.4 | $ | 29.20 | 1.6 | $ | 9.9 | ||||||
Exercisable options | 2.3 | $ | 29.95 | 1.3 | $ | 8.2 | ||||||
Options Outstanding | Options Exercisable | |||||||||||||||
Range of Exercise Price (In dollars) | Number Outstanding (In millions) | Weighted Average Remaining Contractual Life (In years) | Weighted Average Exercise Price (In dollars) | Number Exercisable (In millions) | Weighted Average Exercise Price (In dollars) | |||||||||||
$0.03 - $18.45 | 0.4 | 5.4 | $ | 4.60 | 0.3 | $ | 4.05 | |||||||||
$19.73 - $27.44 | 0.3 | 0.9 | 25.58 | 0.3 | 25.58 | |||||||||||
$29.33 - $29.33 | — | 1.5 | 29.33 | — | 29.33 | |||||||||||
$29.89 - $29.89 | 0.6 | 0.2 | 29.89 | 0.6 | 29.89 | |||||||||||
$30.01 - $31.94 | 0.2 | 0.9 | 30.60 | 0.2 | 30.60 | |||||||||||
$34.73 - $34.73 | 0.1 | 0.9 | 34.73 | 0.1 | 34.73 | |||||||||||
$36.49 - $36.49 | — | 1.0 | 36.49 | — | 36.49 | |||||||||||
$38.93 - $38.93 | 0.1 | 1.4 | 38.93 | 0.1 | 38.93 | |||||||||||
$40.26 - $40.26 | 0.5 | 1.2 | 40.26 | 0.5 | 40.26 | |||||||||||
$44.00 | 0.2 | 1.1 | 44.00 | 0.2 | 44.00 | |||||||||||
$0.03 - $44.00 | 2.4 | 1.6 | $ | 29.20 | 2.3 | $ | 29.95 | |||||||||
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, 2013 | 25.4 | $ | 23.44 | 1.1 | $ | 573.5 | ||||||
RSUs granted(1)(4) | 10.0 | 22.52 | ||||||||||
RSUs assumed(2) | 0.4 | 22.66 | ||||||||||
RSAs assumed(2) | 0.9 | 22.66 | ||||||||||
PSAs granted(3)(4) | 1.4 | 24.25 | ||||||||||
PSAs assumed(2) | 0.2 | 22.66 | ||||||||||
RSUs vested(5) | (7.3 | ) | 22.98 | |||||||||
RSAs vested(5) | (1.4 | ) | 19.59 | |||||||||
PSAs vested(5) | (1.1 | ) | 36.19 | |||||||||
RSUs canceled | (4.0 | ) | 21.63 | |||||||||
PSAs canceled | (3.2 | ) | 30.43 | |||||||||
Balance as of December 31, 2014 | 21.3 | $ | 22.05 | 1.1 | $ | 475.0 | ||||||
RSUs granted(1)(4) | 8.9 | 23.41 | ||||||||||
PSAs granted(4)(6) | 1.0 | 23.76 | ||||||||||
RSUs vested(5) | (7.2 | ) | 22.58 | |||||||||
RSAs vested(5) | (1.8 | ) | 20.13 | |||||||||
PSAs vested(5) | (0.3 | ) | 22.52 | |||||||||
RSUs canceled | (2.3 | ) | 22.18 | |||||||||
PSAs canceled | (1.0 | ) | 22.27 | |||||||||
Balance at December 31, 2015 | 18.6 | $ | 22.71 | 1.1 | $ | 514.1 | ||||||
RSUs granted(1)(4) | 8.1 | 24.75 | ||||||||||
RSUs assumed in acquisitions(8) | 0.3 | 24.50 | ||||||||||
RSAs assumed in acquisitions(8) | 0.7 | 25.51 | ||||||||||
PSAs granted (4)(7) | 1.2 | 25.39 | ||||||||||
PSAs assumed in acquisitions(8) | 2.6 | 23.83 | ||||||||||
RSUs vested(5) | (6.7 | ) | 22.55 | |||||||||
RSAs vested(5) | (0.9 | ) | 20.64 | |||||||||
PSAs vested(5) | (0.7 | ) | 21.83 | |||||||||
RSUs canceled | (1.6 | ) | 23.20 | |||||||||
PSAs canceled | (0.7 | ) | 22.71 | |||||||||
Balance at December 31, 2016 | 20.9 | $ | 24.05 | 1.1 | $ | 590.6 | ||||||
As of December 31, 2016 | ||||||||||||
Vested and expected-to-vest RSUs, RSAs, and PSAs | 17.9 | $ | 24.06 | 1.0 | $ | 505.3 | ||||||
(1) | Includes service-based and market-based RSUs granted under the 2006 Plan and 2015 Plan according to their terms. |
(2) | RSUs, RSAs, and PSAs assumed in connection with the acquisition of WANDL. |
(3) | 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 (or an authorized subcommittee) are achieved at target is 0.7 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 1.4 million shares. |
(4) | On February 20, 2014, the Company announced its intention to initiate a quarterly cash dividend of $0.10 per share of common stock in the third quarter of 2014. As a result of the Company's announcement, the grant date fair value of RSUs and PSAs granted after the announcement date were reduced by the present value of the 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. |
(5) | Total fair value of RSUs, RSAs, and PSAs vested during 2016, 2015, and 2014 was $185.7 million, $202.7 million, and $238.5 million, respectively. |
(6) | 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 (or an authorized subcommittee) are achieved at target is 0.7 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 1.0 million shares. |
(7) | 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 0.9 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 1.2 million shares. |
(8) | RSUs, RSAs, and PSAs assumed in connection with the acquisition of BTI, Aurrion and AppFormix. |
Number of Shares | ||
Balance as of December 31, 2015 | 36.7 | |
RSUs and PSAs granted(1) | (19.6 | ) |
RSUs and PSAs canceled(1)(2) | 4.8 | |
Options canceled(2) | 0.3 | |
Options expired(2) | 0.3 | |
Balance as of December 31, 2016 | 22.5 | |
(1) | RSUs and PSAs with a per share or unit purchase price lower than 100% of the fair market value of the Company's common stock on the day of the grant under the 2015 Plan are counted against shares authorized under the plan as two and one-tenth shares of common stock for each share subject to such award. The number of shares subject to PSAs granted represents the maximum number of shares that may be issued pursuant to the award over its full term. |
(2) | Cancelled or expired options under the 2006 Plan and the 1996 Plan and cancelled RSUs and PSAs under the 2006 Plan are no longer available for future grant under such plans; however, the number of shares available for grant under the 2015 Plan will be increased by the amount of such cancelled or expired options, RSUs or PSAs, as applicable, up to a maximum of 29.0 million additional shares of common stock, pursuant to the terms of the 2015 Plan. |
Years Ended December 31, | |||||
2016 | 2015 | 2014 | |||
ESPP: | |||||
Volatility | 32% | 29% | 30% | ||
Risk-free interest rate | 0.4% | 0.1% | 0.1% | ||
Expected life (years) | 0.5 | 0.5 | 0.5 | ||
Dividend yield | 1.8% | 1.7% | 0% - 1.8% | ||
Weighted-average fair value per share | $5.56 | $5.63 | $5.72 | ||
Market-based RSUs | |||||
Volatility | 36% | 34% | 36% | ||
Risk-free interest rate | 1.2% | 1.4% | 1.6% | ||
Dividend yield | 1.7% | 1.8% | 0% - 2.0% | ||
Weighted-average fair value per share | $14.71 | $14.97 | $16.89 | ||
Stock Options Assumed | |||||
Volatility | 31% | — | — | ||
Risk-free interest rate | 0.7% | — | — | ||
Expected life (years) | 1.3 | — | — | ||
Dividend yield | 1.7% | — | — | ||
Weighted-average fair value per share | $16.17 | — | — | ||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Cost of revenues - Product | $ | 6.4 | $ | 5.6 | $ | 5.0 | |||||
Cost of revenues - Service | 15.3 | 13.8 | 14.2 | ||||||||
Research and development | 126.5 | 125.4 | 134.5 | ||||||||
Sales and marketing | 55.2 | 45.6 | 60.2 | ||||||||
General and administrative | 23.4 | 26.9 | 26.1 | ||||||||
Total | $ | 226.8 | $ | 217.3 | $ | 240.0 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Stock options | $ | 4.4 | $ | 6.6 | $ | 14.9 | |||||
RSUs, RSAs, and PSAs | 206.9 | 197.3 | 209.7 | ||||||||
ESPP | 15.5 | 13.4 | 15.4 | ||||||||
Total | $ | 226.8 | $ | 217.3 | $ | 240.0 | |||||
Unrecognized Compensation Cost | Weighted Average Period (In Years) | ||||
Stock options | $ | 1.2 | 2.3 | ||
RSUs, RSAs, and PSAs | $ | 269.3 | 1.6 | ||
|
|||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Routing | $ | 2,352.9 | $ | 2,359.2 | $ | 2,223.9 | |||||
Switching | 858.0 | 768.3 | 721.2 | ||||||||
Security | 318.0 | 435.6 | 463.6 | ||||||||
Total product | 3,528.9 | 3,563.1 | 3,408.7 | ||||||||
Total service | 1,461.2 | 1,294.7 | 1,218.4 | ||||||||
Total | $ | 4,990.1 | $ | 4,857.8 | $ | 4,627.1 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Americas: | |||||||||||
United States | $ | 2,737.0 | $ | 2,568.6 | $ | 2,410.6 | |||||
Other | 231.8 | 223.6 | 219.7 | ||||||||
Total Americas | 2,968.8 | 2,792.2 | 2,630.3 | ||||||||
Europe, Middle East, and Africa | 1,238.1 | 1,320.3 | 1,263.3 | ||||||||
Asia Pacific | 783.2 | 745.3 | 733.5 | ||||||||
Total | $ | 4,990.1 | $ | 4,857.8 | $ | 4,627.1 | |||||
As of December 31, | |||||||
2016 | 2015 | ||||||
United States | $ | 1,046.6 | $ | 925.5 | |||
International | 147.4 | 129.4 | |||||
Property and equipment, net and purchased intangible assets, net | $ | 1,194.0 | $ | 1,054.9 | |||
|
|||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Domestic | $ | 466.2 | $ | 456.3 | $ | (509.7 | ) | ||||
Foreign | 361.2 | 395.9 | 423.4 | ||||||||
Total pretax income (loss) | $ | 827.4 | $ | 852.2 | $ | (86.3 | ) | ||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Current provision: | |||||||||||
Federal | $ | 121.4 | $ | 181.4 | $ | 180.1 | |||||
States | 10.3 | 15.9 | 15.2 | ||||||||
Foreign | 46.0 | 43.3 | 33.7 | ||||||||
Total current provision | 177.7 | 240.6 | 229.0 | ||||||||
Deferred provision (benefit): | |||||||||||
Federal | 57.2 | (16.7 | ) | 17.3 | |||||||
States | 4.3 | (0.4 | ) | 1.2 | |||||||
Foreign | (4.5 | ) | (5.0 | ) | 0.5 | ||||||
Total deferred provision (benefit) | 57.0 | (22.1 | ) | 19.0 | |||||||
Total provision for income taxes | $ | 234.7 | $ | 218.5 | $ | 248.0 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Expected provision (benefit) at 35% rate | $ | 289.6 | $ | 298.3 | $ | (30.2 | ) | ||||
State taxes, net of federal benefit | 8.9 | 8.9 | 9.5 | ||||||||
Foreign income at different tax rates | (53.4 | ) | (68.9 | ) | (90.2 | ) | |||||
R&D tax credits | (16.8 | ) | (12.7 | ) | (17.1 | ) | |||||
Share-based compensation | 10.5 | 13.2 | 25.3 | ||||||||
Non-deductible goodwill impairment | — | — | 297.5 | ||||||||
Gain on sale of Junos Pulse | — | — | 75.6 | ||||||||
Release of valuation allowance | (0.7 | ) | — | (22.8 | ) | ||||||
Domestic production activities | (9.5 | ) | (15.1 | ) | (6.8 | ) | |||||
Non-deductible compensation | 2.4 | 3.7 | 3.2 | ||||||||
Cost sharing adjustment(*) | — | (13.2 | ) | — | |||||||
Other | 3.7 | 4.3 | 4.0 | ||||||||
Total provision for income taxes | $ | 234.7 | $ | 218.5 | $ | 248.0 | |||||
(*) | Represents cumulative impact through fiscal year 2014 for the change in treatment of share-based compensation as a result of the U.S. Tax Court decision in Altera Corp. v. Commissioner, 145 T.C. No. 3 (2015). |
As of December 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Net operating loss carry-forwards | $ | 23.8 | $ | 1.0 | |||
Research and other credit carry-forwards | 137.5 | 128.7 | |||||
Deferred revenue | 125.6 | 109.3 | |||||
Stock-based compensation | 52.3 | 49.1 | |||||
Cost sharing adjustment | 69.9 | 70.1 | |||||
Reserves and accruals not currently deductible | 141.3 | 173.9 | |||||
Other | 12.8 | 19.2 | |||||
Total deferred tax assets | 563.2 | 551.3 | |||||
Valuation allowance | (154.4 | ) | (146.2 | ) | |||
Deferred tax assets, net of valuation allowance | 408.8 | 405.1 | |||||
Deferred tax liabilities: | |||||||
Property and equipment basis differences | (58.1 | ) | (44.1 | ) | |||
Purchased intangibles | (28.8 | ) | (3.1 | ) | |||
Unremitted foreign earnings | (311.4 | ) | (290 | ) | |||
Deferred compensation and other | (11.0 | ) | (12.0 | ) | |||
Total deferred tax liabilities | (409.3 | ) | (349.2 | ) | |||
Net deferred tax (liabilities) assets | $ | (0.5 | ) | $ | 55.9 | ||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Balance at beginning of year | $ | 216.1 | $ | 199.2 | $ | 137.6 | |||||
Tax positions related to current year: | |||||||||||
Additions | 27.2 | 18.1 | 62.5 | ||||||||
Tax positions related to prior years: | |||||||||||
Additions | 1.0 | 5.3 | 0.6 | ||||||||
Reductions | (4.1 | ) | (2.9 | ) | — | ||||||
Settlements | (14.3 | ) | — | — | |||||||
Lapses in statutes of limitations | (2.8 | ) | (3.6 | ) | (1.5 | ) | |||||
Balance at end of year | $ | 223.1 | $ | 216.1 | $ | 199.2 | |||||
|
|||
Years Ending December 31, | Operating Leases | Other Lease Arrangement | |||||
2017 | $ | 33.1 | $ | 3.5 | |||
2018 | 26.3 | 9.8 | |||||
2019 | 17.2 | 13.2 | |||||
2020 | 12.6 | 13.5 | |||||
2021 | 8.4 | 13.8 | |||||
Thereafter | 17.3 | 61.7 | |||||
Total | $ | 114.9 | $ | 115.5 | |||
|
|||
Year Ended December 31, 2016 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Net revenues | $ | 1,097.9 | $ | 1,221.3 | $ | 1,285.3 | $ | 1,385.6 | ||||||||
Gross margin(1) | 690.9 | 756.4 | 799.5 | 857.7 | ||||||||||||
Income before income taxes | 126.5 | 192.2 | 236.6 | 272.1 | ||||||||||||
Net income | $ | 91.4 | $ | 140.0 | $ | 172.4 | $ | 188.9 | ||||||||
Net income per share:(2) | ||||||||||||||||
Basic | $ | 0.24 | $ | 0.37 | $ | 0.45 | $ | 0.50 | ||||||||
Diluted | $ | 0.23 | $ | 0.36 | $ | 0.45 | $ | 0.49 | ||||||||
Year Ended December 31, 2015 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Net revenues | $ | 1,067.4 | $ | 1,222.2 | $ | 1,248.6 | $ | 1,319.6 | ||||||||
Gross margin | 657.3 | 781.5 | 797.4 | 842.4 | ||||||||||||
Income before income taxes | 116.0 | 226.0 | 249.6 | 260.6 | ||||||||||||
Net income | $ | 80.2 | $ | 158.0 | $ | 197.7 | $ | 197.8 | ||||||||
Net income per share:(2) | ||||||||||||||||
Basic | $ | 0.20 | $ | 0.41 | $ | 0.52 | $ | 0.52 | ||||||||
Diluted | $ | 0.19 | $ | 0.40 | $ | 0.51 | $ | 0.51 | ||||||||
(1) | Gross margin for the fourth quarter of 2016 includes a $10.8 million charge for expected remediation costs for certain products containing a defect in a clock-signal component manufactured by a third-party supplier. |
(2) | Net income per share is computed independently. Therefore, the sum of the quarterly net income per share may not equal the total computed for the year or any cumulative interim period. |
|
|||
|
|||
Allowance for Doubtful Accounts | Balance at Beginning of Year | Charged to (Reversed from) Costs and Expenses | Write-offs, Net of Recoveries | Balance at End of Year | |||||||||||
2016 | $ | 9.3 | $ | 1.0 | $ | (2.7 | ) | $ | 7.6 | ||||||
2015 | $ | 4.7 | $ | 6.5 | $ | (1.9 | ) | $ | 9.3 | ||||||
2014 | $ | 5.4 | $ | (0.7 | ) | $ | — | $ | 4.7 | ||||||
Additions | |||||||||||||||||||
Sales Return Reserve | Balance at Beginning of Year | Charged as a Reduction in Revenues | Charged to Other Accounts | Used | Balance at End of Year | ||||||||||||||
2016 | $ | 71.2 | $ | 44.6 | $ | 89.6 | $ | (134.0 | ) | $ | 71.4 | ||||||||
2015 | $ | 50.2 | $ | 65.4 | $ | 92.6 | $ | (137.0 | ) | $ | 71.2 | ||||||||
2014 | $ | 49.0 | $ | 53.2 | $ | 80.9 | $ | (132.9 | ) | $ | 50.2 | ||||||||
|
|||
Estimated Useful Life (years) | |
Computers, equipment, and software | 1.5 to 7 |
Furniture and fixtures | 5 to 7 |
Building and building improvements | 7 to 40 |
Land improvements | 5 to 40 |
Leasehold improvements | Lease term, not to exceed 10 years |
• | Persuasive evidence of an arrangement exists. The Company generally relies upon sales contracts or agreements, and customer purchase orders to determine the existence of an arrangement. |
• | Delivery has occurred. The Company uses shipping terms and related documents, or written evidence of customer acceptance, when applicable, to verify delivery of product obligations. |
• | Sales price is fixed or determinable. The Company assesses whether the sales price is fixed or determinable based on the payment terms and whether the sales price is subject to refund or adjustment. |
• | Collectability is reasonably assured. The Company assesses collectability based on creditworthiness of customers as determined by its credit checks, their payment histories, or changes in circumstances that indicate that collectability is not reasonably assured. |
• | Distributor sales: Under Topic 606, the Company will recognize revenue from sales to distributors upon delivery of the product to the distributor, rather than upon delivery of the product to the end customer. Rebates and incentives offered to distributors, which are earned when sales to end customers are completed, will be estimated at the point of revenue recognition and may require significant judgment and additional assumptions. At December 31, 2015, the deferred revenue under Topic 605 related to shipments to distributors that had not sold through to end-users was $81.8 million. Since the Company will be required to recognize revenue when control of the products transfer to the distributor Under Topic 606, the Company expects the majority of deferred revenue at December 31, 2015 will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2016. The full impact of the adjustment is still being analyzed by the Company. |
• | Software Revenue: The Company currently defers revenue for perpetual licenses where VSOE of fair value has not been established for undelivered items. Under Topic 606, revenue for perpetual licenses will be recognized at the time of delivery as the VSOE requirement no longer applies and the Company can estimate stand-alone selling price for services. Currently, all term license revenue is deferred and recognized over the license term due to a lack of VSOE for services. Under Topic 606, term license revenue will be recognized at the time of delivery rather than ratably over the term period unless the ongoing services provide frequent, critical updates to the software, without which the software functionality would be rapidly diminished. At December 31, 2015, deferred revenue under Topic 605 due to lack of VSOE and ratably recognized term licenses was $79.5 million. The Company expects a significant proportion of such deferred revenue will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2016. The full impact of the adjustment is still being analyzed by the Company. |
• | Contract Acquisition costs: Topic 606 requires the deferral and amortization of “incremental” costs incurred to obtain a contract where the associated contract duration is greater than one year. The primary contract acquisition cost for the Company are sales commissions. Under current U.S. GAAP, the Company expenses sales commissions. The change required by Topic 606 will result in the creation of an asset on the opening balance sheet at January 1, 2016. In each subsequent financial period, it is expected that this asset will increase or decrease proportionally with deferred revenues and will not have a material impact to the income statement. |
• | Variable Consideration: Some of the Company's contracts include penalties and acceptance provisions that preclude revenue recognition because of the requirement for amounts to be fixed or determinable under Topic 605. Topic 606 requires the Company to estimate and account for variable consideration associated with penalty provisions and requires evaluation of acceptance provisions to determine if control has transferred to the customer. At December 31, 2015, deferred revenue under Topic 605 due to penalties and acceptance provisions was $40.3 million. The Company expects the majority of such deferred revenue will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2016. The full impact of the adjustment is still being analyzed by the Company. |
• | Revenue Allocation: Similar to Topic 605, Topic 606 requires an allocation of revenue between deliverables within a transaction. Topic 605 restricts the allocation of revenue that is contingent on future deliverables to current deliverables, however Topic 606 removes this restriction. Impact of allocation of transaction price is still being assessed, however we do not expect this to have a material impact to the income statement. |
|
|||
Estimated Useful Life (years) | |
Computers, equipment, and software | 1.5 to 7 |
Furniture and fixtures | 5 to 7 |
Building and building improvements | 7 to 40 |
Land improvements | 5 to 40 |
Leasehold improvements | Lease term, not to exceed 10 years |
|
|||
2016 | 2014 | ||||||||||||||||||
AppFormix | Aurrion | BTI | Total | WANDL | |||||||||||||||
Net tangible assets acquired/(liabilities) assumed | $ | (5.3 | ) | $ | 6.0 | $ | (19.7 | ) | $ | (19.0 | ) | $ | (2.7 | ) | |||||
Intangible assets acquired | 20.3 | 49.0 | 43.3 | 112.6 | 17.8 | ||||||||||||||
Goodwill(*) | 32.9 | 46.9 | 20.2 | 100.0 | 13.6 | ||||||||||||||
Total | $ | 47.9 | $ | 101.9 | $ | 43.8 | $ | 193.6 | $ | 28.7 | |||||||||
(*) | The goodwill recognized for these acquisitions was primarily attributable to expected synergies and is not deductible for U.S. federal income tax purposes. |
2016 | 2014 | ||||||||||||||||||||||
AppFormix | Aurrion | BTI | WANDL | ||||||||||||||||||||
Weighted Average Estimated Useful Life (In Years) | Amount | Weighted Average Estimated Useful Life (In Years) | Amount | Weighted Average Estimated Useful Life (In Years) | Amount | Weighted Average Estimated Useful Life (In Years) | Amount | ||||||||||||||||
Finite-lived intangible assets: | |||||||||||||||||||||||
Existing technology | 5 | $ | 20.1 | — | $— | 8 | $ | 37.1 | 7 | $ | 10.7 | ||||||||||||
Customer relationships | 1 | 0.2 | — | — | 8 | 5.3 | 7 | 6.0 | |||||||||||||||
Other | — | — | — | — | 1 | 0.9 | 3 | 1.1 | |||||||||||||||
Total intangible assets with finite lives | 20.3 | — | 43.3 | 17.8 | |||||||||||||||||||
Indefinite-lived intangible assets: | |||||||||||||||||||||||
IPR&D | — | 49.0 | — | — | |||||||||||||||||||
Total intangible assets acquired | $ | 20.3 | $ | 49.0 | $ | 43.3 | $ | 17.8 | |||||||||||||||
|
|||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2016 | |||||||||||||||
Fixed income securities: | |||||||||||||||
Asset-backed securities | $ | 303.0 | $ | 0.2 | $ | (0.2 | ) | $ | 303.0 | ||||||
Certificates of deposit | 66.1 | — | — | 66.1 | |||||||||||
Commercial paper | 147.7 | — | — | 147.7 | |||||||||||
Corporate debt securities | 846.5 | 0.4 | (2.0 | ) | 844.9 | ||||||||||
Foreign government debt securities | 34.0 | — | (0.1 | ) | 33.9 | ||||||||||
Time deposits | 264.6 | — | — | 264.6 | |||||||||||
U.S. government agency securities | 127.0 | — | (0.3 | ) | 126.7 | ||||||||||
U.S. government securities | 390.7 | 0.1 | (0.4 | ) | 390.4 | ||||||||||
Total fixed income securities | 2,179.6 | 0.7 | (3.0 | ) | 2,177.3 | ||||||||||
Money market funds | 592.2 | — | — | 592.2 | |||||||||||
Mutual funds | 8.0 | — | — | 8.0 | |||||||||||
Publicly-traded equity securities | 5.3 | — | (0.7 | ) | 4.6 | ||||||||||
Total available-for-sale securities | 2,785.1 | 0.7 | (3.7 | ) | 2,782.1 | ||||||||||
Trading securities in mutual funds(1) | 21.0 | — | — | 21.0 | |||||||||||
Total | $ | 2,806.1 | $ | 0.7 | $ | (3.7 | ) | $ | 2,803.1 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 907.1 | $ | — | $ | — | $ | 907.1 | |||||||
Restricted investments(2) | 71.9 | — | — | 71.9 | |||||||||||
Short-term investments | 753.4 | 0.1 | (1.2 | ) | 752.3 | ||||||||||
Long-term investments | 1,073.7 | 0.6 | (2.5 | ) | 1,071.8 | ||||||||||
Total | $ | 2,806.1 | $ | 0.7 | $ | (3.7 | ) | $ | 2,803.1 | ||||||
(1) | Balance includes 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 current assets on the 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 | |||||||||||
Time deposits | 140.0 | — | — | 140.0 | |||||||||||
U.S. government agency securities | 204.1 | — | (0.4 | ) | 203.7 | ||||||||||
U.S. government securities | 278.0 | — | (0.4 | ) | 277.6 | ||||||||||
Total fixed income securities | 1,891.9 | 0.2 | (3.9 | ) | 1,888.2 | ||||||||||
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 | 1,936.4 | 1.1 | (4.6 | ) | 1,932.9 | ||||||||||
Trading securities in mutual funds(1) | 17.7 | — | — | 17.7 | |||||||||||
Total | $ | 1,954.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,950.6 | ||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 143.4 | $ | — | $ | — | $ | 143.4 | |||||||
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 | $ | 1,954.1 | $ | 1.1 | $ | (4.6 | ) | $ | 1,950.6 | ||||||
(1) | Balance includes 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 | $ | 1,105.9 | $ | 0.1 | $ | (0.5 | ) | $ | 1,105.5 | ||||||
Due between one and five years | 1,073.7 | 0.6 | (2.5 | ) | 1,071.8 | ||||||||||
Total | $ | 2,179.6 | $ | 0.7 | $ | (3.0 | ) | $ | 2,177.3 | ||||||
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, 2016 | |||||||||||||||||||||||
Fixed income securities: | |||||||||||||||||||||||
Asset-backed securities | $ | 122.2 | $ | (0.2 | ) | $ | — | $ | — | $ | 122.2 | $ | (0.2 | ) | |||||||||
Corporate debt securities | 470.8 | (1.9 | ) | 76.7 | (0.1 | ) | 547.5 | (2.0 | ) | ||||||||||||||
Foreign government debt securities | 20.3 | (0.1 | ) | — | — | 20.3 | (0.1 | ) | |||||||||||||||
U.S. government agency securities | 106.7 | (0.3 | ) | — | — | 106.7 | (0.3 | ) | |||||||||||||||
U.S. government securities | 254.1 | (0.4 | ) | — | — | 254.1 | (0.4 | ) | |||||||||||||||
Total fixed income securities | 974.1 | (2.9 | ) | 76.7 | (0.1 | ) | 1,050.8 | (3.0 | ) | ||||||||||||||
Publicly-traded equity securities | 4.6 | (0.7 | ) | — | — | 4.6 | (0.7 | ) | |||||||||||||||
Total available-for sale securities | $ | 978.7 | $ | (3.6 | ) | $ | 76.7 | $ | (0.1 | ) | $ | 1,055.4 | $ | (3.7 | ) | ||||||||
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 | — | |||||||||||||||||
U.S. government agency securities | 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 immaterial unrealized loss position as of December 31, 2015. |
|
|||
Fair Value Measurements at December 31, 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 | $ | — | $ | 303.0 | $ | — | $ | 303.0 | |||||||
Certificates of deposit | — | 66.1 | — | 66.1 | |||||||||||
Commercial paper | — | 147.7 | — | 147.7 | |||||||||||
Corporate debt securities | — | 844.9 | — | 844.9 | |||||||||||
Foreign government debt securities | — | 33.9 | — | 33.9 | |||||||||||
Money market funds (1) | 592.2 | — | — | 592.2 | |||||||||||
Mutual funds (2) | 8.0 | — | — | 8.0 | |||||||||||
Publicly-traded equity securities | 4.6 | — | — | 4.6 | |||||||||||
Time deposits | — | 264.6 | — | 264.6 | |||||||||||
U.S. government agency securities | — | 126.7 | — | 126.7 | |||||||||||
U.S. government securities | 345.0 | 45.4 | — | 390.4 | |||||||||||
Total available-for-sale securities | 949.8 | 1,832.3 | — | 2,782.1 | |||||||||||
Trading securities in mutual funds (3) | 21.0 | — | — | 21.0 | |||||||||||
Privately-held debt and redeemable preferred stock securities | — | — | 43.7 | 43.7 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 0.9 | — | 0.9 | |||||||||||
Total assets measured at fair value | $ | 970.8 | $ | 1,833.2 | $ | 43.7 | $ | 2,847.7 | |||||||
Liabilities measured at fair value: | |||||||||||||||
Derivative liabilities: | |||||||||||||||
Foreign exchange contracts | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
Total assets measured at fair value, reported as: | |||||||||||||||
Cash equivalents | $ | 549.3 | $ | 357.7 | $ | — | $ | 907.0 | |||||||
Restricted investments | 71.9 | — | — | 71.9 | |||||||||||
Short-term investments | 178.1 | 574.3 | — | 752.4 | |||||||||||
Long-term investments | 171.5 | 900.3 | — | 1,071.8 | |||||||||||
Prepaid expenses and other current assets | — | 0.9 | — | 0.9 | |||||||||||
Other long-term assets | — | — | 43.7 | 43.7 | |||||||||||
Total assets measured at fair value | $ | 970.8 | $ | 1,833.2 | $ | 43.7 | $ | 2,847.7 | |||||||
Total liabilities measured at fair value, reported as: | |||||||||||||||
Other accrued liabilities | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
Total liabilities measured at fair value | $ | — | $ | (4.9 | ) | $ | — | $ | (4.9 | ) | |||||
(1) | Balance includes $42.9 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 non-qualified deferred compensation 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 | |||||||||||
Money market funds (1) | 29.7 | — | — | 29.7 | |||||||||||
Mutual funds (2) | 6.2 | — | — | 6.2 | |||||||||||
Publicly-traded equity securities | 8.8 | — | — | 8.8 | |||||||||||
Time deposits | — | 140.0 | — | 140.0 | |||||||||||
U.S. government agency securities | — | 203.7 | — | 203.7 | |||||||||||
U.S. government securities | 247.3 | 30.3 | — | 277.6 | |||||||||||
Total available-for-sale securities | 292.0 | 1,640.9 | — | 1,932.9 | |||||||||||
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 | $ | 1,641.3 | $ | 60.2 | $ | 2,011.2 | |||||||
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 | $ | — | $ | 143.4 | $ | — | $ | 143.4 | |||||||
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 | $ | 1,641.3 | $ | 60.2 | $ | 2,011.2 | |||||||
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 non-qualified deferred compensation plan assets. |
|
|||
As of December 31, | |||||||
2016 | 2015 | ||||||
Cash flow hedges | $ | 172.0 | $ | 116.8 | |||
Non-designated derivatives | — | 71.8 | |||||
Total | $ | 172.0 | $ | 188.6 | |||
|
|||
Total | |||
December 31, 2014 | $ | 2,981.5 | |
Other | (0.2 | ) | |
December 31, 2015 | 2,981.3 | ||
Additions due to business combinations | 100.4 | ||
December 31, 2016 | $ | 3,081.7 | |
Gross | Accumulated Amortization | Accumulated Impairments and Other Charges | Net | ||||||||||||
As of December 31, 2016 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
Technologies and patents | $ | 624.9 | $ | (504.2 | ) | $ | (49.9 | ) | $ | 70.8 | |||||
Customer contracts, support agreements, and related relationships | 83.6 | (70.8 | ) | (2.8 | ) | 10.0 | |||||||||
Other | 2.0 | (1.6 | ) | — | 0.4 | ||||||||||
Total intangible assets with finite lives | 710.5 | (576.6 | ) | (52.7 | ) | 81.2 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||
IPR&D | 49.0 | — | — | 49.0 | |||||||||||
Total purchased intangible assets | $ | 759.5 | $ | (576.6 | ) | $ | (52.7 | ) | $ | 130.2 | |||||
As of December 31, 2015 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
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 December 31, 2016 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
Technologies and patents | $ | 624.9 | $ | (504.2 | ) | $ | (49.9 | ) | $ | 70.8 | |||||
Customer contracts, support agreements, and related relationships | 83.6 | (70.8 | ) | (2.8 | ) | 10.0 | |||||||||
Other | 2.0 | (1.6 | ) | — | 0.4 | ||||||||||
Total intangible assets with finite lives | 710.5 | (576.6 | ) | (52.7 | ) | 81.2 | |||||||||
Indefinite-lived intangible assets: | |||||||||||||||
IPR&D | 49.0 | — | — | 49.0 | |||||||||||
Total purchased intangible assets | $ | 759.5 | $ | (576.6 | ) | $ | (52.7 | ) | $ | 130.2 | |||||
As of December 31, 2015 | |||||||||||||||
Finite-lived intangible assets: | |||||||||||||||
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 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Cost of revenues | $ | 11.7 | $ | 24.6 | $ | 30.9 | |||||
Operating expenses: | |||||||||||
Sales and marketing | 2.8 | 2.8 | 4.2 | ||||||||
General and administrative | 1.8 | 1.1 | 1.2 | ||||||||
Total operating expenses | 4.6 | 3.9 | 5.4 | ||||||||
Total | $ | 16.3 | $ | 28.5 | $ | 36.3 | |||||
Years Ending December 31, | Amount | ||
2017 | $ | 16.7 | |
2018 | 14.4 | ||
2019 | 14.2 | ||
2020 | 14.1 | ||
2021 | 9.8 | ||
Thereafter | 12.0 | ||
Total | $ | 81.2 | |
|
|||
As of December 31, | |||||||
2016 | 2015 | ||||||
Production materials | $ | 75.6 | $ | 61.9 | |||
Finished goods | 19.9 | 13.1 | |||||
Inventory | $ | 95.5 | $ | 75.0 | |||
Reported as: | |||||||
Prepaid expenses and other current assets | $ | 91.4 | $ | 66.6 | |||
Other long-term assets | 4.1 | 8.4 | |||||
Total | $ | 95.5 | $ | 75.0 | |||
As of December 31, | |||||||
2016 | 2015 | ||||||
Computers and equipment | $ | 1,070.1 | $ | 915.1 | |||
Software | 285.4 | 169.1 | |||||
Leasehold improvements | 235.6 | 203.4 | |||||
Furniture and fixtures | 47.0 | 43.2 | |||||
Building and building improvements | 251.8 | 246.1 | |||||
Land and land improvements | 241.0 | 241.1 | |||||
Construction-in-process(*) | 26.2 | 158.2 | |||||
Property and equipment, gross | 2,157.1 | 1,976.2 | |||||
Accumulated depreciation | (1,093.3 | ) | (955.2 | ) | |||
Property and equipment, net | $ | 1,063.8 | $ | 1,021.0 | |||
(*) | Includes capitalized construction costs for a lease arrangement entered into in July 2015. Refer to Note 16. Commitments and Contingencies for further details. |
As of December 31, | |||||||
2016 | 2015 | ||||||
Investments in privately-held companies | $ | 62.7 | $ | 102.4 | |||
Promissory note in connection with the sale of Junos Pulse | 57.9 | 132.9 | |||||
Federal income tax receivable | 43.8 | 28.9 | |||||
Deferred tax asset | 19.5 | 55.9 | |||||
Inventory | 4.1 | 8.4 | |||||
Prepaid costs, deposits, and other(*) | 49.2 | 50.4 | |||||
Other long-term assets | $ | 237.2 | $ | 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. |
As of December 31, | |||||||
2016 | 2015 | ||||||
Beginning balance | $ | 28.4 | $ | 28.7 | |||
Provisions made during the period, net | 43.0 | 27.9 | |||||
Actual costs incurred during the period | (30.1 | ) | (28.2 | ) | |||
Ending balance | $ | 41.3 | $ | 28.4 | |||
As of December 31, | |||||||
2016 | 2015 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 302.4 | $ | 210.1 | |||
Distributor inventory and other sell-through items | 74.2 | 81.8 | |||||
Deferred gross product revenue | 376.6 | 291.9 | |||||
Deferred cost of product revenue | (53.7 | ) | (51.6 | ) | |||
Deferred product revenue, net | 322.9 | 240.3 | |||||
Deferred service revenue | 1,158.2 | 927.8 | |||||
Total | $ | 1,481.1 | $ | 1,168.1 | |||
Reported as: | |||||||
Current | $ | 1,032.0 | $ | 822.9 | |||
Long-term | 449.1 | 345.2 | |||||
Total | $ | 1,481.1 | $ | 1,168.1 | |||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Interest income | $ | 35.4 | $ | 21.8 | $ | 10.0 | |||||
Interest expense | (97.7 | ) | (83.3 | ) | (66.9 | ) | |||||
Gain on legal settlement, net | — | — | 196.1 | ||||||||
(Loss) gain on investments, net | (1.8 | ) | 6.8 | 167.9 | |||||||
Gain on sale of Junos Pulse | — | — | 19.6 | ||||||||
Other | 1.8 | (5.1 | ) | 6.7 | |||||||
Other (expense) income, net | $ | (62.3 | ) | $ | (59.8 | ) | $ | 333.4 | |||
|
|||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Severance | $ | 2.8 | $ | 0.4 | $ | 52.6 | |||||
Facilities | 0.5 | (1.0 | ) | 14.4 | |||||||
Contract terminations and other | — | — | 2.3 | ||||||||
Asset impairments and write-downs | — | (3.5 | ) | 139.2 | |||||||
Total | $ | 3.3 | $ | (4.1 | ) | $ | 208.5 | ||||
Reported as: | |||||||||||
Cost of revenues | $ | — | $ | (3.5 | ) | $ | 41.5 | ||||
Restructuring and other charges (benefits) | 3.3 | (0.6 | ) | 167.0 | |||||||
Total | $ | 3.3 | $ | (4.1 | ) | $ | 208.5 | ||||
|
|||
As of December 31, 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 | (16.3 | ) | ||||
Total | $ | 2,133.7 | ||||
Years Ending December 31, | Amount | ||
2017 | $ | — | |
2018 | — | ||
2019 | 350.0 | ||
2020 | 300.0 | ||
2021 | 300.0 | ||
Thereafter | 1,200.0 | ||
Total | $ | 2,150.0 | |
|
|||
Shares Repurchased | Average Price Per Share | Amount Repurchased | ||||||||
2016 | ||||||||||
Repurchases under stock repurchase program | 13.5 | $ | 23.25 | $ | 312.9 | |||||
Repurchases for tax withholding | 0.5 | $ | 24.51 | $ | 11.7 | |||||
2015 | ||||||||||
Repurchases under stock repurchase program | 45.4 | $ | 25.16 | $ | 1,142.5 | |||||
Repurchases for tax withholding | 0.4 | $ | 26.70 | $ | 11.1 | |||||
2014 | ||||||||||
Repurchases under stock repurchase program | 46.8 | $ | 22.42 | $ | 1,050.0 | |||||
Accelerated share repurchase(*) | 49.3 | $ | 24.35 | 1,200.0 | ||||||
Repurchases for tax withholding | 0.6 | $ | 19.69 | $ | 12.5 | |||||
(*) | As part of the Stock Repurchase Program, the Company entered into two separate accelerated share repurchase agreements (collectively, the "ASR") with two financial institutions to repurchase $1.2 billion of the Company's common stock. The Company made an up-front payment of $1.2 billion pursuant to the ASR to repurchase the Company's common stock. The aggregate number of shares ultimately purchased was determined based on a volume weighted average repurchase price, less an agreed upon discount. The shares received with respect to the ASR have been retired. Retired shares return to authorized but unissued shares of common stock. |
Unrealized Gains on Available-for- Sale Securities(1) | Unrealized Losses on Cash Flow Hedges(2) | Foreign Currency Translation Adjustments | Total | ||||||||||||
Balance as of December 31, 2014 | $ | 8.4 | $ | (4.2 | ) | $ | (18.0 | ) | $ | (13.8 | ) | ||||
Other comprehensive gain (loss) before reclassifications | 9.1 | (6.7 | ) | (16.9 | ) | (14.5 | ) | ||||||||
Amount reclassified from accumulated other comprehensive loss | (0.5 | ) | 9.6 | — | 9.1 | ||||||||||
Other comprehensive gain (loss), net | 8.6 | 2.9 | (16.9 | ) | (5.4 | ) | |||||||||
Balance as of December 31, 2015 | $ | 17.0 | $ | (1.3 | ) | $ | (34.9 | ) | $ | (19.2 | ) | ||||
Other comprehensive gain (loss) before reclassifications | 0.8 | (2.1 | ) | (14.5 | ) | (15.8 | ) | ||||||||
Amount reclassified from accumulated other comprehensive loss | (1.2 | ) | (1.1 | ) | — | (2.3 | ) | ||||||||
Other comprehensive (loss), net | (0.4 | ) | (3.2 | ) | (14.5 | ) | (18.1 | ) | |||||||
Balance as of December 31, 2016 | $ | 16.6 | $ | (4.5 | ) | $ | (49.4 | ) | $ | (37.3 | ) | ||||
(1) | The reclassifications out of accumulated other comprehensive loss during the years ended December 31, 2016 and December 31, 2015 for realized gains on available-for-sale securities were insignificant, and were included in other (expense) income, net, in the Consolidated Statements of Operations. |
(2) | The reclassifications out of accumulated other comprehensive loss for realized gains and losses on cash flow hedges are included within cost of revenues, research and development, sales and marketing, and general and administrative in the Consolidated Statements of Operations. These amounts were insignificant during the years ended December 31, 2016 and December 31, 2015. |
|
|||
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, 2013 | 23.1 | $ | 25.15 | 2.4 | $ | 44.6 | ||||||
Canceled | (0.6 | ) | 30.15 | |||||||||
Exercised | (5.4 | ) | 19.76 | |||||||||
Expired | (7.2 | ) | 29.11 | |||||||||
Balance as of December 31, 2014 | 9.9 | $ | 24.87 | 2.0 | $ | 24.7 | ||||||
Canceled | (0.1 | ) | 23.65 | |||||||||
Exercised | (3.5 | ) | 19.78 | |||||||||
Expired | (2.7 | ) | 27.99 | |||||||||
Balance as of December 31, 2015 | 3.6 | $ | 27.52 | 2.1 | $ | 16.6 | ||||||
Assumed in acquisitions | 0.1 | 7.01 | ||||||||||
Cancelled | (0.3 | ) | 36.57 | |||||||||
Exercised | (0.7 | ) | 14.47 | |||||||||
Expired | (0.3 | ) | 24.84 | |||||||||
Balance as of December 31, 2016 | 2.4 | $ | 29.20 | 1.6 | $ | 9.9 | ||||||
As of December 31, 2016: | ||||||||||||
Vested and expected-to-vest options | 2.4 | $ | 29.20 | 1.6 | $ | 9.9 | ||||||
Exercisable options | 2.3 | $ | 29.95 | 1.3 | $ | 8.2 | ||||||
Options Outstanding | Options Exercisable | |||||||||||||||
Range of Exercise Price (In dollars) | Number Outstanding (In millions) | Weighted Average Remaining Contractual Life (In years) | Weighted Average Exercise Price (In dollars) | Number Exercisable (In millions) | Weighted Average Exercise Price (In dollars) | |||||||||||
$0.03 - $18.45 | 0.4 | 5.4 | $ | 4.60 | 0.3 | $ | 4.05 | |||||||||
$19.73 - $27.44 | 0.3 | 0.9 | 25.58 | 0.3 | 25.58 | |||||||||||
$29.33 - $29.33 | — | 1.5 | 29.33 | — | 29.33 | |||||||||||
$29.89 - $29.89 | 0.6 | 0.2 | 29.89 | 0.6 | 29.89 | |||||||||||
$30.01 - $31.94 | 0.2 | 0.9 | 30.60 | 0.2 | 30.60 | |||||||||||
$34.73 - $34.73 | 0.1 | 0.9 | 34.73 | 0.1 | 34.73 | |||||||||||
$36.49 - $36.49 | — | 1.0 | 36.49 | — | 36.49 | |||||||||||
$38.93 - $38.93 | 0.1 | 1.4 | 38.93 | 0.1 | 38.93 | |||||||||||
$40.26 - $40.26 | 0.5 | 1.2 | 40.26 | 0.5 | 40.26 | |||||||||||
$44.00 | 0.2 | 1.1 | 44.00 | 0.2 | 44.00 | |||||||||||
$0.03 - $44.00 | 2.4 | 1.6 | $ | 29.20 | 2.3 | $ | 29.95 | |||||||||
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, 2013 | 25.4 | $ | 23.44 | 1.1 | $ | 573.5 | ||||||
RSUs granted(1)(4) | 10.0 | 22.52 | ||||||||||
RSUs assumed(2) | 0.4 | 22.66 | ||||||||||
RSAs assumed(2) | 0.9 | 22.66 | ||||||||||
PSAs granted(3)(4) | 1.4 | 24.25 | ||||||||||
PSAs assumed(2) | 0.2 | 22.66 | ||||||||||
RSUs vested(5) | (7.3 | ) | 22.98 | |||||||||
RSAs vested(5) | (1.4 | ) | 19.59 | |||||||||
PSAs vested(5) | (1.1 | ) | 36.19 | |||||||||
RSUs canceled | (4.0 | ) | 21.63 | |||||||||
PSAs canceled | (3.2 | ) | 30.43 | |||||||||
Balance as of December 31, 2014 | 21.3 | $ | 22.05 | 1.1 | $ | 475.0 | ||||||
RSUs granted(1)(4) | 8.9 | 23.41 | ||||||||||
PSAs granted(4)(6) | 1.0 | 23.76 | ||||||||||
RSUs vested(5) | (7.2 | ) | 22.58 | |||||||||
RSAs vested(5) | (1.8 | ) | 20.13 | |||||||||
PSAs vested(5) | (0.3 | ) | 22.52 | |||||||||
RSUs canceled | (2.3 | ) | 22.18 | |||||||||
PSAs canceled | (1.0 | ) | 22.27 | |||||||||
Balance at December 31, 2015 | 18.6 | $ | 22.71 | 1.1 | $ | 514.1 | ||||||
RSUs granted(1)(4) | 8.1 | 24.75 | ||||||||||
RSUs assumed in acquisitions(8) | 0.3 | 24.50 | ||||||||||
RSAs assumed in acquisitions(8) | 0.7 | 25.51 | ||||||||||
PSAs granted (4)(7) | 1.2 | 25.39 | ||||||||||
PSAs assumed in acquisitions(8) | 2.6 | 23.83 | ||||||||||
RSUs vested(5) | (6.7 | ) | 22.55 | |||||||||
RSAs vested(5) | (0.9 | ) | 20.64 | |||||||||
PSAs vested(5) | (0.7 | ) | 21.83 | |||||||||
RSUs canceled | (1.6 | ) | 23.20 | |||||||||
PSAs canceled | (0.7 | ) | 22.71 | |||||||||
Balance at December 31, 2016 | 20.9 | $ | 24.05 | 1.1 | $ | 590.6 | ||||||
As of December 31, 2016 | ||||||||||||
Vested and expected-to-vest RSUs, RSAs, and PSAs | 17.9 | $ | 24.06 | 1.0 | $ | 505.3 | ||||||
(1) | Includes service-based and market-based RSUs granted under the 2006 Plan and 2015 Plan according to their terms. |
(2) | RSUs, RSAs, and PSAs assumed in connection with the acquisition of WANDL. |
(3) | 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 (or an authorized subcommittee) are achieved at target is 0.7 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 1.4 million shares. |
(4) | On February 20, 2014, the Company announced its intention to initiate a quarterly cash dividend of $0.10 per share of common stock in the third quarter of 2014. As a result of the Company's announcement, the grant date fair value of RSUs and PSAs granted after the announcement date were reduced by the present value of the 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. |
(5) | Total fair value of RSUs, RSAs, and PSAs vested during 2016, 2015, and 2014 was $185.7 million, $202.7 million, and $238.5 million, respectively. |
(6) | 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 (or an authorized subcommittee) are achieved at target is 0.7 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 1.0 million shares. |
(7) | 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 0.9 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 1.2 million shares. |
(8) | RSUs, RSAs, and PSAs assumed in connection with the acquisition of BTI, Aurrion and AppFormix. |
Number of Shares | ||
Balance as of December 31, 2015 | 36.7 | |
RSUs and PSAs granted(1) | (19.6 | ) |
RSUs and PSAs canceled(1)(2) | 4.8 | |
Options canceled(2) | 0.3 | |
Options expired(2) | 0.3 | |
Balance as of December 31, 2016 | 22.5 | |
(1) | RSUs and PSAs with a per share or unit purchase price lower than 100% of the fair market value of the Company's common stock on the day of the grant under the 2015 Plan are counted against shares authorized under the plan as two and one-tenth shares of common stock for each share subject to such award. The number of shares subject to PSAs granted represents the maximum number of shares that may be issued pursuant to the award over its full term. |
(2) | Cancelled or expired options under the 2006 Plan and the 1996 Plan and cancelled RSUs and PSAs under the 2006 Plan are no longer available for future grant under such plans; however, the number of shares available for grant under the 2015 Plan will be increased by the amount of such cancelled or expired options, RSUs or PSAs, as applicable, up to a maximum of 29.0 million additional shares of common stock, pursuant to the terms of the 2015 Plan. |
Years Ended December 31, | |||||
2016 | 2015 | 2014 | |||
ESPP: | |||||
Volatility | 32% | 29% | 30% | ||
Risk-free interest rate | 0.4% | 0.1% | 0.1% | ||
Expected life (years) | 0.5 | 0.5 | 0.5 | ||
Dividend yield | 1.8% | 1.7% | 0% - 1.8% | ||
Weighted-average fair value per share | $5.56 | $5.63 | $5.72 | ||
Market-based RSUs | |||||
Volatility | 36% | 34% | 36% | ||
Risk-free interest rate | 1.2% | 1.4% | 1.6% | ||
Dividend yield | 1.7% | 1.8% | 0% - 2.0% | ||
Weighted-average fair value per share | $14.71 | $14.97 | $16.89 | ||
Stock Options Assumed | |||||
Volatility | 31% | — | — | ||
Risk-free interest rate | 0.7% | — | — | ||
Expected life (years) | 1.3 | — | — | ||
Dividend yield | 1.7% | — | — | ||
Weighted-average fair value per share | $16.17 | — | — | ||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Cost of revenues - Product | $ | 6.4 | $ | 5.6 | $ | 5.0 | |||||
Cost of revenues - Service | 15.3 | 13.8 | 14.2 | ||||||||
Research and development | 126.5 | 125.4 | 134.5 | ||||||||
Sales and marketing | 55.2 | 45.6 | 60.2 | ||||||||
General and administrative | 23.4 | 26.9 | 26.1 | ||||||||
Total | $ | 226.8 | $ | 217.3 | $ | 240.0 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Stock options | $ | 4.4 | $ | 6.6 | $ | 14.9 | |||||
RSUs, RSAs, and PSAs | 206.9 | 197.3 | 209.7 | ||||||||
ESPP | 15.5 | 13.4 | 15.4 | ||||||||
Total | $ | 226.8 | $ | 217.3 | $ | 240.0 | |||||
Unrecognized Compensation Cost | Weighted Average Period (In Years) | ||||
Stock options | $ | 1.2 | 2.3 | ||
RSUs, RSAs, and PSAs | $ | 269.3 | 1.6 | ||
|
|||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Routing | $ | 2,352.9 | $ | 2,359.2 | $ | 2,223.9 | |||||
Switching | 858.0 | 768.3 | 721.2 | ||||||||
Security | 318.0 | 435.6 | 463.6 | ||||||||
Total product | 3,528.9 | 3,563.1 | 3,408.7 | ||||||||
Total service | 1,461.2 | 1,294.7 | 1,218.4 | ||||||||
Total | $ | 4,990.1 | $ | 4,857.8 | $ | 4,627.1 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Americas: | |||||||||||
United States | $ | 2,737.0 | $ | 2,568.6 | $ | 2,410.6 | |||||
Other | 231.8 | 223.6 | 219.7 | ||||||||
Total Americas | 2,968.8 | 2,792.2 | 2,630.3 | ||||||||
Europe, Middle East, and Africa | 1,238.1 | 1,320.3 | 1,263.3 | ||||||||
Asia Pacific | 783.2 | 745.3 | 733.5 | ||||||||
Total | $ | 4,990.1 | $ | 4,857.8 | $ | 4,627.1 | |||||
As of December 31, | |||||||
2016 | 2015 | ||||||
United States | $ | 1,046.6 | $ | 925.5 | |||
International | 147.4 | 129.4 | |||||
Property and equipment, net and purchased intangible assets, net | $ | 1,194.0 | $ | 1,054.9 | |||
|
|||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Domestic | $ | 466.2 | $ | 456.3 | $ | (509.7 | ) | ||||
Foreign | 361.2 | 395.9 | 423.4 | ||||||||
Total pretax income (loss) | $ | 827.4 | $ | 852.2 | $ | (86.3 | ) | ||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Current provision: | |||||||||||
Federal | $ | 121.4 | $ | 181.4 | $ | 180.1 | |||||
States | 10.3 | 15.9 | 15.2 | ||||||||
Foreign | 46.0 | 43.3 | 33.7 | ||||||||
Total current provision | 177.7 | 240.6 | 229.0 | ||||||||
Deferred provision (benefit): | |||||||||||
Federal | 57.2 | (16.7 | ) | 17.3 | |||||||
States | 4.3 | (0.4 | ) | 1.2 | |||||||
Foreign | (4.5 | ) | (5.0 | ) | 0.5 | ||||||
Total deferred provision (benefit) | 57.0 | (22.1 | ) | 19.0 | |||||||
Total provision for income taxes | $ | 234.7 | $ | 218.5 | $ | 248.0 | |||||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Expected provision (benefit) at 35% rate | $ | 289.6 | $ | 298.3 | $ | (30.2 | ) | ||||
State taxes, net of federal benefit | 8.9 | 8.9 | 9.5 | ||||||||
Foreign income at different tax rates | (53.4 | ) | (68.9 | ) | (90.2 | ) | |||||
R&D tax credits | (16.8 | ) | (12.7 | ) | (17.1 | ) | |||||
Share-based compensation | 10.5 | 13.2 | 25.3 | ||||||||
Non-deductible goodwill impairment | — | — | 297.5 | ||||||||
Gain on sale of Junos Pulse | — | — | 75.6 | ||||||||
Release of valuation allowance | (0.7 | ) | — | (22.8 | ) | ||||||
Domestic production activities | (9.5 | ) | (15.1 | ) | (6.8 | ) | |||||
Non-deductible compensation | 2.4 | 3.7 | 3.2 | ||||||||
Cost sharing adjustment(*) | — | (13.2 | ) | — | |||||||
Other | 3.7 | 4.3 | 4.0 | ||||||||
Total provision for income taxes | $ | 234.7 | $ | 218.5 | $ | 248.0 | |||||
(*) | Represents cumulative impact through fiscal year 2014 for the change in treatment of share-based compensation as a result of the U.S. Tax Court decision in Altera Corp. v. Commissioner, 145 T.C. No. 3 (2015). |
As of December 31, | |||||||
2016 | 2015 | ||||||
Deferred tax assets: | |||||||
Net operating loss carry-forwards | $ | 23.8 | $ | 1.0 | |||
Research and other credit carry-forwards | 137.5 | 128.7 | |||||
Deferred revenue | 125.6 | 109.3 | |||||
Stock-based compensation | 52.3 | 49.1 | |||||
Cost sharing adjustment | 69.9 | 70.1 | |||||
Reserves and accruals not currently deductible | 141.3 | 173.9 | |||||
Other | 12.8 | 19.2 | |||||
Total deferred tax assets | 563.2 | 551.3 | |||||
Valuation allowance | (154.4 | ) | (146.2 | ) | |||
Deferred tax assets, net of valuation allowance | 408.8 | 405.1 | |||||
Deferred tax liabilities: | |||||||
Property and equipment basis differences | (58.1 | ) | (44.1 | ) | |||
Purchased intangibles | (28.8 | ) | (3.1 | ) | |||
Unremitted foreign earnings | (311.4 | ) | (290 | ) | |||
Deferred compensation and other | (11.0 | ) | (12.0 | ) | |||
Total deferred tax liabilities | (409.3 | ) | (349.2 | ) | |||
Net deferred tax (liabilities) assets | $ | (0.5 | ) | $ | 55.9 | ||
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
Balance at beginning of year | $ | 216.1 | $ | 199.2 | $ | 137.6 | |||||
Tax positions related to current year: | |||||||||||
Additions | 27.2 | 18.1 | 62.5 | ||||||||
Tax positions related to prior years: | |||||||||||
Additions | 1.0 | 5.3 | 0.6 | ||||||||
Reductions | (4.1 | ) | (2.9 | ) | — | ||||||
Settlements | (14.3 | ) | — | — | |||||||
Lapses in statutes of limitations | (2.8 | ) | (3.6 | ) | (1.5 | ) | |||||
Balance at end of year | $ | 223.1 | $ | 216.1 | $ | 199.2 | |||||
|
|||
Years Ending December 31, | Operating Leases | Other Lease Arrangement | |||||
2017 | $ | 33.1 | $ | 3.5 | |||
2018 | 26.3 | 9.8 | |||||
2019 | 17.2 | 13.2 | |||||
2020 | 12.6 | 13.5 | |||||
2021 | 8.4 | 13.8 | |||||
Thereafter | 17.3 | 61.7 | |||||
Total | $ | 114.9 | $ | 115.5 | |||
Years Ending December 31, | Operating Leases | Other Lease Arrangement | |||||
2017 | $ | 33.1 | $ | 3.5 | |||
2018 | 26.3 | 9.8 | |||||
2019 | 17.2 | 13.2 | |||||
2020 | 12.6 | 13.5 | |||||
2021 | 8.4 | 13.8 | |||||
Thereafter | 17.3 | 61.7 | |||||
Total | $ | 114.9 | $ | 115.5 | |||
|
|||
Year Ended December 31, 2016 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Net revenues | $ | 1,097.9 | $ | 1,221.3 | $ | 1,285.3 | $ | 1,385.6 | ||||||||
Gross margin(1) | 690.9 | 756.4 | 799.5 | 857.7 | ||||||||||||
Income before income taxes | 126.5 | 192.2 | 236.6 | 272.1 | ||||||||||||
Net income | $ | 91.4 | $ | 140.0 | $ | 172.4 | $ | 188.9 | ||||||||
Net income per share:(2) | ||||||||||||||||
Basic | $ | 0.24 | $ | 0.37 | $ | 0.45 | $ | 0.50 | ||||||||
Diluted | $ | 0.23 | $ | 0.36 | $ | 0.45 | $ | 0.49 | ||||||||
Year Ended December 31, 2015 | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
Net revenues | $ | 1,067.4 | $ | 1,222.2 | $ | 1,248.6 | $ | 1,319.6 | ||||||||
Gross margin | 657.3 | 781.5 | 797.4 | 842.4 | ||||||||||||
Income before income taxes | 116.0 | 226.0 | 249.6 | 260.6 | ||||||||||||
Net income | $ | 80.2 | $ | 158.0 | $ | 197.7 | $ | 197.8 | ||||||||
Net income per share:(2) | ||||||||||||||||
Basic | $ | 0.20 | $ | 0.41 | $ | 0.52 | $ | 0.52 | ||||||||
Diluted | $ | 0.19 | $ | 0.40 | $ | 0.51 | $ | 0.51 | ||||||||
(1) | Gross margin for the fourth quarter of 2016 includes a $10.8 million charge for expected remediation costs for certain products containing a defect in a clock-signal component manufactured by a third-party supplier. |
(2) | Net income per share is computed independently. Therefore, the sum of the quarterly net income per share may not equal the total computed for the year or any cumulative interim period. |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||