| Debt
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | the best estimate of selling price of the deliverables included in multiple deliverable revenue arrangements; |
• | the fair value of assets acquired and liabilities assumed for business combinations; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the fair value of certain stock awards issued; |
• | the useful lives of intangible assets, property and equipment and building and structural components; and |
• | the valuation of strategic investments and the determination of other-than-temporary impairments. |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Americas | $ | 1,927,405 | $ | 1,598,344 | $ | 5,536,932 | $ | 4,506,774 | |||||||
Europe | 493,732 | 337,497 | 1,367,718 | 1,012,671 | |||||||||||
Asia Pacific | 258,704 | 208,934 | 724,359 | 578,551 | |||||||||||
$ | 2,679,841 | $ | 2,144,775 | $ | 7,629,009 | $ | 6,097,996 | ||||||||
• | there is persuasive evidence of an arrangement; |
• | the service has been or is being provided to the customer; |
• | the collection of the fees is reasonably assured; and |
• | the amount of fees to be paid by the customer is fixed or determinable. |
Computers, equipment and software | 3 to 9 years |
Furniture and fixtures | 5 years |
Leasehold improvements | Shorter of the estimated lease term or 10 years |
Building and structural components | Average weighted useful life of 32 years |
Building - leased facility | 27 years |
Building improvements | 10 years |
• | removal of the current limitation on contingent revenue will result in revenue being recognized earlier for certain contracts; |
• | allocation of subscription and support revenue across different clouds and to professional services revenue; |
• | estimation of variable consideration for arrangements with overage fees; |
• | required disclosures including information about the remaining transaction price and when the Company expects to recognize revenue; and |
• | accounting for deferred commissions including costs that qualify for deferral and the amortization period. |
|
|||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 939,959 | $ | 2,246 | $ | (2,435 | ) | $ | 939,770 | ||||||
U.S. treasury securities | 137,172 | 29 | (491 | ) | 136,710 | ||||||||||
Mortgage backed obligations | 98,226 | 22 | (532 | ) | 97,716 | ||||||||||
Asset backed securities | 202,180 | 96 | (219 | ) | 202,057 | ||||||||||
Municipal securities | 56,387 | 81 | (201 | ) | 56,267 | ||||||||||
Foreign government obligations | 68,845 | 2 | (524 | ) | 68,323 | ||||||||||
U.S. agency obligations | 10,506 | 1 | (9 | ) | 10,498 | ||||||||||
Covered bonds | 45,485 | 63 | (61 | ) | 45,487 | ||||||||||
Total marketable securities | $ | 1,558,760 | $ | 2,540 | $ | (4,472 | ) | $ | 1,556,828 | ||||||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 321,284 | $ | 887 | $ | (1,531 | ) | $ | 320,640 | ||||||
U.S. treasury securities | 62,429 | 68 | (674 | ) | 61,823 | ||||||||||
Mortgage backed obligations | 74,882 | 39 | (669 | ) | 74,252 | ||||||||||
Asset backed securities | 101,913 | 74 | (197 | ) | 101,790 | ||||||||||
Municipal securities | 33,523 | 35 | (183 | ) | 33,375 | ||||||||||
Foreign government obligations | 10,491 | 3 | (36 | ) | 10,458 | ||||||||||
Total marketable securities | $ | 604,522 | $ | 1,106 | $ | (3,290 | ) | $ | 602,338 | ||||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Due within 1 year | $ | 226,929 | $ | 104,631 | |||
Due in 1 year through 5 years | 1,314,352 | 494,127 | |||||
Due in 5 years through 10 years | 15,547 | 3,580 | |||||
$ | 1,556,828 | $ | 602,338 | ||||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
Corporate notes and obligations | $ | 424,101 | $ | (2,052 | ) | $ | 28,653 | $ | (383 | ) | $ | 452,754 | $ | (2,435 | ) | ||||||||
U.S. treasury securities | 114,724 | (491 | ) | 0 | 0 | 114,724 | (491 | ) | |||||||||||||||
Mortgage backed obligations | 68,841 | (315 | ) | 16,564 | (217 | ) | 85,405 | (532 | ) | ||||||||||||||
Asset backed securities | 126,186 | (210 | ) | 3,461 | (9 | ) | 129,647 | (219 | ) | ||||||||||||||
Municipal securities | 30,671 | (148 | ) | 2,788 | (53 | ) | 33,459 | (201 | ) | ||||||||||||||
Foreign government obligations | 62,697 | (520 | ) | 1,027 | (4 | ) | 63,724 | (524 | ) | ||||||||||||||
U.S. agency obligations | 6,746 | (9 | ) | 0 | 0 | 6,746 | (9 | ) | |||||||||||||||
Covered bonds | 5,861 | (61 | ) | 0 | 0 | 5,861 | (61 | ) | |||||||||||||||
$ | 839,827 | $ | (3,806 | ) | $ | 52,493 | $ | (666 | ) | $ | 892,320 | $ | (4,472 | ) | |||||||||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income | $ | 10,038 | $ | 3,642 | $ | 24,433 | $ | 17,961 | |||||||
Realized gains | 258 | 210 | 770 | 7,771 | |||||||||||
Realized losses | (247 | ) | (143 | ) | (1,134 | ) | (1,985 | ) | |||||||
Total investment income | $ | 10,049 | $ | 3,709 | $ | 24,069 | $ | 23,747 | |||||||
|
|||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Notional amount of foreign currency derivative contracts | $ | 1,275,276 | $ | 1,280,953 | |||
Fair value of foreign currency derivative contracts | $ | 853 | $ | 10,205 | |||
As of | ||||||||
Balance Sheet Location | October 31, 2017 | January 31, 2017 | ||||||
Derivative Assets | ||||||||
Foreign currency derivative contracts | Prepaid expenses and other current assets | $ | 4,225 | $ | 13,238 | |||
Derivative Liabilities | ||||||||
Foreign currency derivative contracts | Accounts payable, accrued expenses and other liabilities | $ | 3,372 | $ | 3,033 | |||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Foreign currency derivative contracts | $ | (1,606 | ) | $ | (39,624 | ) | $ | 11,500 | $ | (86,528 | ) | ||||
|
|||
Description | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balances as of October 31, 2017 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 394,123 | $ | 0 | $ | 394,123 | |||||||
Money market mutual funds | 805,554 | 0 | 0 | 805,554 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 939,770 | 0 | 939,770 | |||||||||||
U.S. treasury securities | 0 | 136,710 | 0 | 136,710 | |||||||||||
Mortgage backed obligations | 0 | 97,716 | 0 | 97,716 | |||||||||||
Asset backed securities | 0 | 202,057 | 0 | 202,057 | |||||||||||
Municipal securities | 0 | 56,267 | 0 | 56,267 | |||||||||||
Foreign government obligations | 0 | 68,323 | 0 | 68,323 | |||||||||||
U.S. agency obligations | 0 | 10,498 | 0 | 10,498 | |||||||||||
Covered bonds | 0 | 45,487 | 0 | 45,487 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 4,225 | 0 | 4,225 | |||||||||||
Total assets | $ | 805,554 | $ | 1,955,176 | $ | 0 | $ | 2,760,730 | |||||||
Liabilities: | |||||||||||||||
Foreign currency derivative contracts (3) | 0 | 3,372 | 0 | 3,372 | |||||||||||
Total liabilities | $ | 0 | $ | 3,372 | $ | 0 | $ | 3,372 | |||||||
Description | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balances as of January 31, 2017 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 25,100 | $ | 0 | $ | 25,100 | |||||||
Money market mutual funds | 956,479 | 0 | 0 | 956,479 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 320,640 | 0 | 320,640 | |||||||||||
U.S. treasury securities | 0 | 61,823 | 0 | 61,823 | |||||||||||
Mortgage backed obligations | 0 | 74,252 | 0 | 74,252 | |||||||||||
Asset backed securities | 0 | 101,790 | 0 | 101,790 | |||||||||||
Municipal securities | 0 | 33,375 | 0 | 33,375 | |||||||||||
Foreign government obligations | 0 | 10,458 | 0 | 10,458 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 13,238 | 0 | 13,238 | |||||||||||
Total assets | $ | 956,479 | $ | 640,676 | $ | 0 | $ | 1,597,155 | |||||||
Liabilities: | |||||||||||||||
Foreign currency derivative contracts (3) | 0 | 3,033 | 0 | 3,033 | |||||||||||
Total liabilities | $ | 0 | $ | 3,033 | $ | 0 | $ | 3,033 | |||||||
|
|||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Land | $ | 183,888 | $ | 183,888 | |||
Buildings and building improvements | 626,168 | 621,377 | |||||
Computers, equipment and software | 1,600,783 | 1,440,986 | |||||
Furniture and fixtures | 132,374 | 112,564 | |||||
Leasehold improvements | 776,396 | 627,069 | |||||
3,319,609 | 2,985,884 | ||||||
Less accumulated depreciation and amortization | (1,454,718 | ) | (1,198,350 | ) | |||
$ | 1,864,891 | $ | 1,787,534 | ||||
|
|||
|
|||
Intangible Assets, Gross | Accumulated Amortization | Intangible Assets, Net | Weighted Average Remaining Useful Life | ||||||||||||||||||||||||||||||
Jan 31, 2017 | Additions | Oct. 31, 2017 | Jan 31, 2017 | Expense | Oct. 31, 2017 | Jan 31, 2017 | Oct. 31, 2017 | ||||||||||||||||||||||||||
Acquired developed technology | $ | 1,092,161 | $ | 0 | $ | 1,092,161 | $ | (577,929 | ) | $ | (125,886 | ) | $ | (703,815 | ) | $ | 514,232 | $ | 388,346 | 3.0 | |||||||||||||
Customer relationships | 843,614 | 1,690 | 845,304 | (254,035 | ) | (89,769 | ) | (343,804 | ) | 589,579 | 501,500 | 4.7 | |||||||||||||||||||||
Trade names and trademarks | 45,950 | 0 | 45,950 | (41,349 | ) | (1,530 | ) | (42,879 | ) | 4,601 | 3,071 | 1.6 | |||||||||||||||||||||
Territory rights and other | 15,786 | 0 | 15,786 | (12,256 | ) | (996 | ) | (13,252 | ) | 3,530 | 2,534 | 8.3 | |||||||||||||||||||||
50 Fremont lease intangibles | 7,713 | 0 | 7,713 | (6,281 | ) | (1,115 | ) | (7,396 | ) | 1,432 | 317 | 0.3 | |||||||||||||||||||||
Total | $ | 2,005,224 | $ | 1,690 | $ | 2,006,914 | $ | (891,850 | ) | $ | (219,296 | ) | $ | (1,111,146 | ) | $ | 1,113,374 | $ | 895,768 | 3.9 | |||||||||||||
Fiscal Period: | ||||
Remaining three months of Fiscal 2018 | $ | 69,053 | ||
Fiscal 2019 | 266,233 | |||
Fiscal 2020 | 225,039 | |||
Fiscal 2021 | 169,481 | |||
Fiscal 2022 | 111,353 | |||
Thereafter | 54,609 | |||
Total amortization expense | $ | 895,768 | ||
Balance as of January 31, 2017 | $ | 7,263,846 | ||
Sequence, Inc. acquisition | 22,982 | |||
Adjustments of acquisition date fair values, including the effect of foreign currency translation | 7,313 | |||
Balance as of October 31, 2017 | $ | 7,294,141 | ||
|
|||
Par Value Outstanding | Equity Component Recorded at Issuance | Liability Component of Par Value as of | |||||||||||||
(in thousands) | October 31, 2017 | January 31, 2017 | |||||||||||||
0.25% Convertible Senior Notes due April 1, 2018 | $ | 1,149,979 | $ | 122,421 | (1) | $ | 1,137,954 | $ | 1,116,360 | ||||||
Conversion Rate per $1,000 Par Value | Initial Conversion Price per Share | Convertible Date | ||||||
0.25% Senior Notes | 15.0512 | $ | 66.44 | January 1, 2018 | ||||
• | during any fiscal quarter, if, for at least 20 trading days during the 30 consecutive trading day period ending on the last trading day of the immediately preceding fiscal quarter, the last reported sales price of the Company’s common stock for such trading day is greater than or equal to 130% of the applicable conversion price on such trading day; |
• | in certain situations, when the trading price of the 0.25% Senior Notes is less than 98% of the product of the sale price of the Company’s common stock and the conversion rate; |
• | upon the occurrence of specified corporate transactions described under the 0.25% Senior Notes indenture, such as a consolidation, merger or binding share exchange; or |
• | at any time on or after the convertible date noted above (as described in the indenture). |
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Liability component: | |||||||
Principal (1) | $ | 1,149,979 | $ | 1,150,000 | |||
Less: debt discount, net (2) | (10,797 | ) | (29,954 | ) | |||
Less: debt issuance cost | (1,228 | ) | (3,686 | ) | |||
Net carrying amount | $ | 1,137,954 | $ | 1,116,360 | |||
(in thousands, except for shares) | Date | Purchase | Shares | |||||
0.25% Note Hedges | March 2013 | $ | 153,800 | 17,308,880 | ||||
Date | Proceeds (in thousands) | Shares | Strike Price | |||||||||
0.25% Warrants | March 2013 | $ | 84,800 | 17,308,880 | $ | 90.40 | ||||||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Contractual interest expense | $ | 5,766 | $ | 5,207 | $ | 17,044 | $ | 11,398 | |||||||
Amortization of debt issuance costs | 1,332 | 1,342 | 3,996 | 4,071 | |||||||||||
Amortization of debt discount | 6,463 | 6,304 | 19,269 | 18,794 | |||||||||||
$ | 13,561 | $ | 12,853 | $ | 40,309 | $ | 34,263 | ||||||||
|
|||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Prepaid income taxes | $ | 43,301 | $ | 26,932 | |||
Other taxes receivable | 33,099 | 34,177 | |||||
Prepaid expenses and other current assets | 393,546 | 218,418 | |||||
$ | 469,946 | $ | 279,527 | ||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Deferred income taxes, noncurrent, net | $ | 31,596 | $ | 28,939 | |||
Long-term deposits | 23,979 | 23,597 | |||||
Domain names and patents, net | 26,811 | 39,213 | |||||
Customer contract assets (1) | 201,357 | 281,733 | |||||
Other | 141,145 | 113,387 | |||||
$ | 424,888 | $ | 486,869 | ||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Accounts payable | $ | 120,019 | $ | 115,257 | |||
Accrued compensation | 622,419 | 730,390 | |||||
Non-cash equity liability (1) | 49,435 | 68,355 | |||||
Accrued other liabilities | 488,071 | 419,299 | |||||
Accrued income and other taxes payable | 193,693 | 239,699 | |||||
Accrued professional costs | 44,757 | 38,254 | |||||
Accrued rent | 33,968 | 19,710 | |||||
Capital lease obligation, current | 114,147 | 102,106 | |||||
Financing obligation - leased facility, current | 19,899 | 19,594 | |||||
$ | 1,686,408 | $ | 1,752,664 | ||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Deferred income taxes and income taxes payable | $ | 117,193 | $ | 99,378 | |||
Financing obligation - leased facility | 198,903 | 200,711 | |||||
Long-term lease liabilities and other | 420,774 | 480,850 | |||||
$ | 736,870 | $ | 780,939 | ||||
|
|||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||||||
Stock Options | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
Volatility | 30.8 | % | 32.3 | % | 30.8 - 31.4 | % | 32.1 - 32.3 | % | |||||||||||
Estimated life | 3.5 years | 3.5 years | 3.5 years | 3.5 years | |||||||||||||||
Risk-free interest rate | 1.6 - 1.8 | % | 0.9 - 1.1 | % | 1.4 - 1.8 | % | 0.9 - 1.1 | % | |||||||||||
Weighted-average fair value per share of grants | $ | 24.12 | $ | 18.75 | $ | 22.26 | $ | 18.75 | |||||||||||
Options Outstanding | |||||||||||||
Shares Available for Grant | Outstanding Stock Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||||
Balance as of January 31, 2017 | 16,531,822 | 30,353,076 | $ | 59.88 | |||||||||
Increase in shares authorized: | |||||||||||||
2013 Equity Incentive Plan | 37,009,109 | 0 | 0.00 | ||||||||||
2014 Inducement Plan | 16,198 | 0 | 0.00 | ||||||||||
Options granted under all plans | (1,020,046 | ) | 1,020,046 | 89.01 | |||||||||
Restricted stock activity | (2,696,029 | ) | 0 | 0.00 | |||||||||
Stock grants to board and advisory board members | (163,596 | ) | 0 | 0.00 | |||||||||
Exercised | 0 | (6,705,729 | ) | 43.57 | |||||||||
Plan shares expired | (44,309 | ) | 0 | 0.00 | |||||||||
Canceled | 1,314,229 | (1,314,229 | ) | 71.92 | |||||||||
Balance as of October 31, 2017 | 50,947,378 | 23,353,164 | $ | 65.16 | $ | 868,266 | |||||||
Vested or expected to vest | 21,891,255 | $ | 64.58 | $ | 826,607 | ||||||||
Exercisable as of October 31, 2017 | 10,090,058 | $ | 57.62 | $ | 451,210 | ||||||||
Options Outstanding | Options Exercisable | |||||||||||||||
Range of Exercise Prices | Number Outstanding | Weighted- Average Remaining Contractual Life (Years) | Weighted- Average Exercise Price | Number of Shares | Weighted- Average Exercise Price | |||||||||||
$0.86 to $52.30 | 4,540,787 | 4.4 | $ | 35.63 | 3,693,473 | $ | 41.41 | |||||||||
$53.60 to $58.86 | 724,916 | 3.8 | 55.57 | 478,771 | 55.61 | |||||||||||
$59.34 | 4,826,489 | 4.1 | 59.34 | 3,309,418 | 59.34 | |||||||||||
$59.37 to $75.01 | 1,553,021 | 5.2 | 69.76 | 500,029 | 70.21 | |||||||||||
$75.57 | 5,576,546 | 6.0 | 75.57 | 0 | 0.00 | |||||||||||
$76.48 to $80.62 | 577,049 | 5.6 | 78.54 | 175,146 | 78.59 | |||||||||||
$80.99 to $98.90 | 5,554,356 | 5.3 | 82.48 | 1,933,221 | 80.99 | |||||||||||
23,353,164 | 5.0 | $ | 65.16 | 10,090,058 | $ | 57.62 | ||||||||||
Restricted Stock Outstanding | ||||||||||
Outstanding | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||
Balance as of January 31, 2017 | 27,453,498 | $ | 0.001 | |||||||
Granted - restricted stock units and awards | 2,844,391 | 0.001 | ||||||||
Canceled | (1,606,148 | ) | 0.001 | |||||||
Vested and converted to shares | (6,105,427 | ) | 0.001 | |||||||
Balance as of October 31, 2017 | 22,586,314 | $ | 0.001 | $ | 2,311,483 | |||||
Expected to vest | 19,722,393 | $ | 2,018,390 | |||||||
Options outstanding | 23,353,164 | |
Restricted stock awards and units and performance stock units outstanding | 22,586,314 | |
Stock available for future grant: | ||
2013 Equity Incentive Plan | 50,316,168 | |
2014 Inducement Plan | 520,478 | |
Amended and Restated 2004 Employee Stock Purchase Plan | 9,629,807 | |
Acquired equity plans | 110,732 | |
Convertible Senior Notes | 17,308,564 | |
Warrants | 17,308,880 | |
141,134,107 | ||
|
|||
|
|||
Capital Leases | Operating Leases | Financing Obligation -Leased Facility (1) | |||||||||
Fiscal Period: | |||||||||||
Remaining three months of Fiscal 2018 | $ | 22,974 | $ | 152,711 | $ | 5,433 | |||||
Fiscal 2019 | 115,830 | 575,237 | 21,881 | ||||||||
Fiscal 2020 | 201,616 | 503,390 | 22,325 | ||||||||
Fiscal 2021 | 73 | 368,148 | 22,770 | ||||||||
Fiscal 2022 | 37 | 282,804 | 23,214 | ||||||||
Thereafter | 3 | 1,408,213 | 210,713 | ||||||||
Total minimum lease payments | 340,533 | $ | 3,290,503 | $ | 306,336 | ||||||
Less: amount representing interest | (23,384 | ) | |||||||||
Present value of capital lease obligations | $ | 317,149 | |||||||||
|
|||
|
|||
|
|||
• | the best estimate of selling price of the deliverables included in multiple deliverable revenue arrangements; |
• | the fair value of assets acquired and liabilities assumed for business combinations; |
• | the recognition, measurement and valuation of current and deferred income taxes; |
• | the fair value of certain stock awards issued; |
• | the useful lives of intangible assets, property and equipment and building and structural components; and |
• | the valuation of strategic investments and the determination of other-than-temporary impairments. |
• | there is persuasive evidence of an arrangement; |
• | the service has been or is being provided to the customer; |
• | the collection of the fees is reasonably assured; and |
• | the amount of fees to be paid by the customer is fixed or determinable. |
Computers, equipment and software | 3 to 9 years |
Furniture and fixtures | 5 years |
Leasehold improvements | Shorter of the estimated lease term or 10 years |
Building and structural components | Average weighted useful life of 32 years |
Building - leased facility | 27 years |
Building improvements | 10 years |
• | removal of the current limitation on contingent revenue will result in revenue being recognized earlier for certain contracts; |
• | allocation of subscription and support revenue across different clouds and to professional services revenue; |
• | estimation of variable consideration for arrangements with overage fees; |
• | required disclosures including information about the remaining transaction price and when the Company expects to recognize revenue; and |
• | accounting for deferred commissions including costs that qualify for deferral and the amortization period. |
|
|||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Americas | $ | 1,927,405 | $ | 1,598,344 | $ | 5,536,932 | $ | 4,506,774 | |||||||
Europe | 493,732 | 337,497 | 1,367,718 | 1,012,671 | |||||||||||
Asia Pacific | 258,704 | 208,934 | 724,359 | 578,551 | |||||||||||
$ | 2,679,841 | $ | 2,144,775 | $ | 7,629,009 | $ | 6,097,996 | ||||||||
Computers, equipment and software | 3 to 9 years |
Furniture and fixtures | 5 years |
Leasehold improvements | Shorter of the estimated lease term or 10 years |
Building and structural components | Average weighted useful life of 32 years |
Building - leased facility | 27 years |
Building improvements | 10 years |
|
|||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 939,959 | $ | 2,246 | $ | (2,435 | ) | $ | 939,770 | ||||||
U.S. treasury securities | 137,172 | 29 | (491 | ) | 136,710 | ||||||||||
Mortgage backed obligations | 98,226 | 22 | (532 | ) | 97,716 | ||||||||||
Asset backed securities | 202,180 | 96 | (219 | ) | 202,057 | ||||||||||
Municipal securities | 56,387 | 81 | (201 | ) | 56,267 | ||||||||||
Foreign government obligations | 68,845 | 2 | (524 | ) | 68,323 | ||||||||||
U.S. agency obligations | 10,506 | 1 | (9 | ) | 10,498 | ||||||||||
Covered bonds | 45,485 | 63 | (61 | ) | 45,487 | ||||||||||
Total marketable securities | $ | 1,558,760 | $ | 2,540 | $ | (4,472 | ) | $ | 1,556,828 | ||||||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 321,284 | $ | 887 | $ | (1,531 | ) | $ | 320,640 | ||||||
U.S. treasury securities | 62,429 | 68 | (674 | ) | 61,823 | ||||||||||
Mortgage backed obligations | 74,882 | 39 | (669 | ) | 74,252 | ||||||||||
Asset backed securities | 101,913 | 74 | (197 | ) | 101,790 | ||||||||||
Municipal securities | 33,523 | 35 | (183 | ) | 33,375 | ||||||||||
Foreign government obligations | 10,491 | 3 | (36 | ) | 10,458 | ||||||||||
Total marketable securities | $ | 604,522 | $ | 1,106 | $ | (3,290 | ) | $ | 602,338 | ||||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Due within 1 year | $ | 226,929 | $ | 104,631 | |||
Due in 1 year through 5 years | 1,314,352 | 494,127 | |||||
Due in 5 years through 10 years | 15,547 | 3,580 | |||||
$ | 1,556,828 | $ | 602,338 | ||||
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses | ||||||||||||||||||
Corporate notes and obligations | $ | 424,101 | $ | (2,052 | ) | $ | 28,653 | $ | (383 | ) | $ | 452,754 | $ | (2,435 | ) | ||||||||
U.S. treasury securities | 114,724 | (491 | ) | 0 | 0 | 114,724 | (491 | ) | |||||||||||||||
Mortgage backed obligations | 68,841 | (315 | ) | 16,564 | (217 | ) | 85,405 | (532 | ) | ||||||||||||||
Asset backed securities | 126,186 | (210 | ) | 3,461 | (9 | ) | 129,647 | (219 | ) | ||||||||||||||
Municipal securities | 30,671 | (148 | ) | 2,788 | (53 | ) | 33,459 | (201 | ) | ||||||||||||||
Foreign government obligations | 62,697 | (520 | ) | 1,027 | (4 | ) | 63,724 | (524 | ) | ||||||||||||||
U.S. agency obligations | 6,746 | (9 | ) | 0 | 0 | 6,746 | (9 | ) | |||||||||||||||
Covered bonds | 5,861 | (61 | ) | 0 | 0 | 5,861 | (61 | ) | |||||||||||||||
$ | 839,827 | $ | (3,806 | ) | $ | 52,493 | $ | (666 | ) | $ | 892,320 | $ | (4,472 | ) | |||||||||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income | $ | 10,038 | $ | 3,642 | $ | 24,433 | $ | 17,961 | |||||||
Realized gains | 258 | 210 | 770 | 7,771 | |||||||||||
Realized losses | (247 | ) | (143 | ) | (1,134 | ) | (1,985 | ) | |||||||
Total investment income | $ | 10,049 | $ | 3,709 | $ | 24,069 | $ | 23,747 | |||||||
|
|||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Notional amount of foreign currency derivative contracts | $ | 1,275,276 | $ | 1,280,953 | |||
Fair value of foreign currency derivative contracts | $ | 853 | $ | 10,205 | |||
As of | ||||||||
Balance Sheet Location | October 31, 2017 | January 31, 2017 | ||||||
Derivative Assets | ||||||||
Foreign currency derivative contracts | Prepaid expenses and other current assets | $ | 4,225 | $ | 13,238 | |||
Derivative Liabilities | ||||||||
Foreign currency derivative contracts | Accounts payable, accrued expenses and other liabilities | $ | 3,372 | $ | 3,033 | |||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Foreign currency derivative contracts | $ | (1,606 | ) | $ | (39,624 | ) | $ | 11,500 | $ | (86,528 | ) | ||||
|
|||
Description | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balances as of October 31, 2017 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 394,123 | $ | 0 | $ | 394,123 | |||||||
Money market mutual funds | 805,554 | 0 | 0 | 805,554 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 939,770 | 0 | 939,770 | |||||||||||
U.S. treasury securities | 0 | 136,710 | 0 | 136,710 | |||||||||||
Mortgage backed obligations | 0 | 97,716 | 0 | 97,716 | |||||||||||
Asset backed securities | 0 | 202,057 | 0 | 202,057 | |||||||||||
Municipal securities | 0 | 56,267 | 0 | 56,267 | |||||||||||
Foreign government obligations | 0 | 68,323 | 0 | 68,323 | |||||||||||
U.S. agency obligations | 0 | 10,498 | 0 | 10,498 | |||||||||||
Covered bonds | 0 | 45,487 | 0 | 45,487 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 4,225 | 0 | 4,225 | |||||||||||
Total assets | $ | 805,554 | $ | 1,955,176 | $ | 0 | $ | 2,760,730 | |||||||
Liabilities: | |||||||||||||||
Foreign currency derivative contracts (3) | 0 | 3,372 | 0 | 3,372 | |||||||||||
Total liabilities | $ | 0 | $ | 3,372 | $ | 0 | $ | 3,372 | |||||||
Description | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balances as of January 31, 2017 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 25,100 | $ | 0 | $ | 25,100 | |||||||
Money market mutual funds | 956,479 | 0 | 0 | 956,479 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 320,640 | 0 | 320,640 | |||||||||||
U.S. treasury securities | 0 | 61,823 | 0 | 61,823 | |||||||||||
Mortgage backed obligations | 0 | 74,252 | 0 | 74,252 | |||||||||||
Asset backed securities | 0 | 101,790 | 0 | 101,790 | |||||||||||
Municipal securities | 0 | 33,375 | 0 | 33,375 | |||||||||||
Foreign government obligations | 0 | 10,458 | 0 | 10,458 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 13,238 | 0 | 13,238 | |||||||||||
Total assets | $ | 956,479 | $ | 640,676 | $ | 0 | $ | 1,597,155 | |||||||
Liabilities: | |||||||||||||||
Foreign currency derivative contracts (3) | 0 | 3,033 | 0 | 3,033 | |||||||||||
Total liabilities | $ | 0 | $ | 3,033 | $ | 0 | $ | 3,033 | |||||||
|
|||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Land | $ | 183,888 | $ | 183,888 | |||
Buildings and building improvements | 626,168 | 621,377 | |||||
Computers, equipment and software | 1,600,783 | 1,440,986 | |||||
Furniture and fixtures | 132,374 | 112,564 | |||||
Leasehold improvements | 776,396 | 627,069 | |||||
3,319,609 | 2,985,884 | ||||||
Less accumulated depreciation and amortization | (1,454,718 | ) | (1,198,350 | ) | |||
$ | 1,864,891 | $ | 1,787,534 | ||||
|
|||
Intangible Assets, Gross | Accumulated Amortization | Intangible Assets, Net | Weighted Average Remaining Useful Life | ||||||||||||||||||||||||||||||
Jan 31, 2017 | Additions | Oct. 31, 2017 | Jan 31, 2017 | Expense | Oct. 31, 2017 | Jan 31, 2017 | Oct. 31, 2017 | ||||||||||||||||||||||||||
Acquired developed technology | $ | 1,092,161 | $ | 0 | $ | 1,092,161 | $ | (577,929 | ) | $ | (125,886 | ) | $ | (703,815 | ) | $ | 514,232 | $ | 388,346 | 3.0 | |||||||||||||
Customer relationships | 843,614 | 1,690 | 845,304 | (254,035 | ) | (89,769 | ) | (343,804 | ) | 589,579 | 501,500 | 4.7 | |||||||||||||||||||||
Trade names and trademarks | 45,950 | 0 | 45,950 | (41,349 | ) | (1,530 | ) | (42,879 | ) | 4,601 | 3,071 | 1.6 | |||||||||||||||||||||
Territory rights and other | 15,786 | 0 | 15,786 | (12,256 | ) | (996 | ) | (13,252 | ) | 3,530 | 2,534 | 8.3 | |||||||||||||||||||||
50 Fremont lease intangibles | 7,713 | 0 | 7,713 | (6,281 | ) | (1,115 | ) | (7,396 | ) | 1,432 | 317 | 0.3 | |||||||||||||||||||||
Total | $ | 2,005,224 | $ | 1,690 | $ | 2,006,914 | $ | (891,850 | ) | $ | (219,296 | ) | $ | (1,111,146 | ) | $ | 1,113,374 | $ | 895,768 | 3.9 | |||||||||||||
Fiscal Period: | ||||
Remaining three months of Fiscal 2018 | $ | 69,053 | ||
Fiscal 2019 | 266,233 | |||
Fiscal 2020 | 225,039 | |||
Fiscal 2021 | 169,481 | |||
Fiscal 2022 | 111,353 | |||
Thereafter | 54,609 | |||
Total amortization expense | $ | 895,768 | ||
Balance as of January 31, 2017 | $ | 7,263,846 | ||
Sequence, Inc. acquisition | 22,982 | |||
Adjustments of acquisition date fair values, including the effect of foreign currency translation | 7,313 | |||
Balance as of October 31, 2017 | $ | 7,294,141 | ||
|
|||
Conversion Rate per $1,000 Par Value | Initial Conversion Price per Share | Convertible Date | ||||||
0.25% Senior Notes | 15.0512 | $ | 66.44 | January 1, 2018 | ||||
Par Value Outstanding | Equity Component Recorded at Issuance | Liability Component of Par Value as of | |||||||||||||
(in thousands) | October 31, 2017 | January 31, 2017 | |||||||||||||
0.25% Convertible Senior Notes due April 1, 2018 | $ | 1,149,979 | $ | 122,421 | (1) | $ | 1,137,954 | $ | 1,116,360 | ||||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Liability component: | |||||||
Principal (1) | $ | 1,149,979 | $ | 1,150,000 | |||
Less: debt discount, net (2) | (10,797 | ) | (29,954 | ) | |||
Less: debt issuance cost | (1,228 | ) | (3,686 | ) | |||
Net carrying amount | $ | 1,137,954 | $ | 1,116,360 | |||
(in thousands, except for shares) | Date | Purchase | Shares | |||||
0.25% Note Hedges | March 2013 | $ | 153,800 | 17,308,880 | ||||
Date | Proceeds (in thousands) | Shares | Strike Price | |||||||||
0.25% Warrants | March 2013 | $ | 84,800 | 17,308,880 | $ | 90.40 | ||||||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Contractual interest expense | $ | 5,766 | $ | 5,207 | $ | 17,044 | $ | 11,398 | |||||||
Amortization of debt issuance costs | 1,332 | 1,342 | 3,996 | 4,071 | |||||||||||
Amortization of debt discount | 6,463 | 6,304 | 19,269 | 18,794 | |||||||||||
$ | 13,561 | $ | 12,853 | $ | 40,309 | $ | 34,263 | ||||||||
|
|||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Prepaid income taxes | $ | 43,301 | $ | 26,932 | |||
Other taxes receivable | 33,099 | 34,177 | |||||
Prepaid expenses and other current assets | 393,546 | 218,418 | |||||
$ | 469,946 | $ | 279,527 | ||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Deferred income taxes, noncurrent, net | $ | 31,596 | $ | 28,939 | |||
Long-term deposits | 23,979 | 23,597 | |||||
Domain names and patents, net | 26,811 | 39,213 | |||||
Customer contract assets (1) | 201,357 | 281,733 | |||||
Other | 141,145 | 113,387 | |||||
$ | 424,888 | $ | 486,869 | ||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Accounts payable | $ | 120,019 | $ | 115,257 | |||
Accrued compensation | 622,419 | 730,390 | |||||
Non-cash equity liability (1) | 49,435 | 68,355 | |||||
Accrued other liabilities | 488,071 | 419,299 | |||||
Accrued income and other taxes payable | 193,693 | 239,699 | |||||
Accrued professional costs | 44,757 | 38,254 | |||||
Accrued rent | 33,968 | 19,710 | |||||
Capital lease obligation, current | 114,147 | 102,106 | |||||
Financing obligation - leased facility, current | 19,899 | 19,594 | |||||
$ | 1,686,408 | $ | 1,752,664 | ||||
As of | |||||||
October 31, 2017 | January 31, 2017 | ||||||
Deferred income taxes and income taxes payable | $ | 117,193 | $ | 99,378 | |||
Financing obligation - leased facility | 198,903 | 200,711 | |||||
Long-term lease liabilities and other | 420,774 | 480,850 | |||||
$ | 736,870 | $ | 780,939 | ||||
|
|||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||||||
Stock Options | 2017 | 2016 | 2017 | 2016 | |||||||||||||||
Volatility | 30.8 | % | 32.3 | % | 30.8 - 31.4 | % | 32.1 - 32.3 | % | |||||||||||
Estimated life | 3.5 years | 3.5 years | 3.5 years | 3.5 years | |||||||||||||||
Risk-free interest rate | 1.6 - 1.8 | % | 0.9 - 1.1 | % | 1.4 - 1.8 | % | 0.9 - 1.1 | % | |||||||||||
Weighted-average fair value per share of grants | $ | 24.12 | $ | 18.75 | $ | 22.26 | $ | 18.75 | |||||||||||
Options Outstanding | |||||||||||||
Shares Available for Grant | Outstanding Stock Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||||
Balance as of January 31, 2017 | 16,531,822 | 30,353,076 | $ | 59.88 | |||||||||
Increase in shares authorized: | |||||||||||||
2013 Equity Incentive Plan | 37,009,109 | 0 | 0.00 | ||||||||||
2014 Inducement Plan | 16,198 | 0 | 0.00 | ||||||||||
Options granted under all plans | (1,020,046 | ) | 1,020,046 | 89.01 | |||||||||
Restricted stock activity | (2,696,029 | ) | 0 | 0.00 | |||||||||
Stock grants to board and advisory board members | (163,596 | ) | 0 | 0.00 | |||||||||
Exercised | 0 | (6,705,729 | ) | 43.57 | |||||||||
Plan shares expired | (44,309 | ) | 0 | 0.00 | |||||||||
Canceled | 1,314,229 | (1,314,229 | ) | 71.92 | |||||||||
Balance as of October 31, 2017 | 50,947,378 | 23,353,164 | $ | 65.16 | $ | 868,266 | |||||||
Vested or expected to vest | 21,891,255 | $ | 64.58 | $ | 826,607 | ||||||||
Exercisable as of October 31, 2017 | 10,090,058 | $ | 57.62 | $ | 451,210 | ||||||||
Options Outstanding | Options Exercisable | |||||||||||||||
Range of Exercise Prices | Number Outstanding | Weighted- Average Remaining Contractual Life (Years) | Weighted- Average Exercise Price | Number of Shares | Weighted- Average Exercise Price | |||||||||||
$0.86 to $52.30 | 4,540,787 | 4.4 | $ | 35.63 | 3,693,473 | $ | 41.41 | |||||||||
$53.60 to $58.86 | 724,916 | 3.8 | 55.57 | 478,771 | 55.61 | |||||||||||
$59.34 | 4,826,489 | 4.1 | 59.34 | 3,309,418 | 59.34 | |||||||||||
$59.37 to $75.01 | 1,553,021 | 5.2 | 69.76 | 500,029 | 70.21 | |||||||||||
$75.57 | 5,576,546 | 6.0 | 75.57 | 0 | 0.00 | |||||||||||
$76.48 to $80.62 | 577,049 | 5.6 | 78.54 | 175,146 | 78.59 | |||||||||||
$80.99 to $98.90 | 5,554,356 | 5.3 | 82.48 | 1,933,221 | 80.99 | |||||||||||
23,353,164 | 5.0 | $ | 65.16 | 10,090,058 | $ | 57.62 | ||||||||||
Restricted Stock Outstanding | ||||||||||
Outstanding | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||
Balance as of January 31, 2017 | 27,453,498 | $ | 0.001 | |||||||
Granted - restricted stock units and awards | 2,844,391 | 0.001 | ||||||||
Canceled | (1,606,148 | ) | 0.001 | |||||||
Vested and converted to shares | (6,105,427 | ) | 0.001 | |||||||
Balance as of October 31, 2017 | 22,586,314 | $ | 0.001 | $ | 2,311,483 | |||||
Expected to vest | 19,722,393 | $ | 2,018,390 | |||||||
Options outstanding | 23,353,164 | |
Restricted stock awards and units and performance stock units outstanding | 22,586,314 | |
Stock available for future grant: | ||
2013 Equity Incentive Plan | 50,316,168 | |
2014 Inducement Plan | 520,478 | |
Amended and Restated 2004 Employee Stock Purchase Plan | 9,629,807 | |
Acquired equity plans | 110,732 | |
Convertible Senior Notes | 17,308,564 | |
Warrants | 17,308,880 | |
141,134,107 | ||
|
|||
Capital Leases | Operating Leases | Financing Obligation -Leased Facility (1) | |||||||||
Fiscal Period: | |||||||||||
Remaining three months of Fiscal 2018 | $ | 22,974 | $ | 152,711 | $ | 5,433 | |||||
Fiscal 2019 | 115,830 | 575,237 | 21,881 | ||||||||
Fiscal 2020 | 201,616 | 503,390 | 22,325 | ||||||||
Fiscal 2021 | 73 | 368,148 | 22,770 | ||||||||
Fiscal 2022 | 37 | 282,804 | 23,214 | ||||||||
Thereafter | 3 | 1,408,213 | 210,713 | ||||||||
Total minimum lease payments | 340,533 | $ | 3,290,503 | $ | 306,336 | ||||||
Less: amount representing interest | (23,384 | ) | |||||||||
Present value of capital lease obligations | $ | 317,149 | |||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|