| 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 stock awards issued and related forfeiture rates, |
• | 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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Americas | $ | 1,598,344 | $ | 1,258,148 | $ | 4,506,774 | $ | 3,575,441 | |||||||
Europe | 337,497 | 302,704 | 1,012,671 | 848,413 | |||||||||||
Asia Pacific | 208,934 | 151,115 | 578,551 | 433,964 | |||||||||||
$ | 2,144,775 | $ | 1,711,967 | $ | 6,097,996 | $ | 4,857,818 | ||||||||
• | 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 |
Three Months Ended October 31, | Nine Months Ended October 31, | |||||||||||||||||
Stock Options | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Volatility | 32.3 | % | 35 | % | 32.1-32.3 | % | 35-37 | % | ||||||||||
Estimated life | 3.5 years | 3.6 years | 3.5 years | 3.6 years | ||||||||||||||
Risk-free interest rate | 0.91-1.07 | % | 1.21-1.27 | % | 0.89-1.07 | % | 1.13-1.42 | % | ||||||||||
Weighted-average fair value per share of grants | $ | 18.75 | $ | 19.72 | $ | 18.75 | $ | 19.79 | ||||||||||
|
|||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 308,381 | $ | 2,262 | $ | (482 | ) | $ | 310,161 | ||||||
U.S. treasury securities | 52,692 | 132 | (43 | ) | 52,781 | ||||||||||
Mortgage backed obligations | 77,723 | 138 | (198 | ) | 77,663 | ||||||||||
Asset backed securities | 111,806 | 310 | (23 | ) | 112,093 | ||||||||||
Municipal securities | 45,388 | 235 | (33 | ) | 45,590 | ||||||||||
Foreign government obligations | 7,090 | 19 | (3 | ) | 7,106 | ||||||||||
Total marketable securities | $ | 603,080 | $ | 3,096 | $ | (782 | ) | $ | 605,394 | ||||||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 949,266 | $ | 1,398 | $ | (2,983 | ) | $ | 947,681 | ||||||
U.S. treasury securities | 157,625 | 375 | (56 | ) | 157,944 | ||||||||||
Mortgage backed obligations | 104,242 | 106 | (323 | ) | 104,025 | ||||||||||
Asset backed securities | 271,292 | 186 | (226 | ) | 271,252 | ||||||||||
Municipal securities | 44,934 | 209 | (6 | ) | 45,137 | ||||||||||
Foreign government obligations | 18,014 | 42 | (5 | ) | 18,051 | ||||||||||
U.S. agency obligations | 16,076 | 16 | (6 | ) | 16,086 | ||||||||||
Covered bonds | 6,690 | 148 | 0 | 6,838 | |||||||||||
Total marketable securities | $ | 1,568,139 | $ | 2,480 | $ | (3,605 | ) | $ | 1,567,014 | ||||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Recorded as follows: | |||||||
Short-term (due in one year or less) | $ | 55,071 | $ | 183,018 | |||
Long-term (due after one year) | 550,323 | 1,383,996 | |||||
$ | 605,394 | $ | 1,567,014 | ||||
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 | $ | 59,612 | $ | (473 | ) | $ | 4,594 | $ | (9 | ) | $ | 64,206 | $ | (482 | ) | ||||||||
U.S. treasury securities | 20,294 | (43 | ) | 0 | 0 | 20,294 | (43 | ) | |||||||||||||||
Mortgage backed obligations | 40,964 | (195 | ) | 224 | (3 | ) | 41,188 | (198 | ) | ||||||||||||||
Asset backed securities | 24,713 | (17 | ) | 1,862 | (6 | ) | 26,575 | (23 | ) | ||||||||||||||
Municipal securities | 6,689 | (33 | ) | 0 | 0 | 6,689 | (33 | ) | |||||||||||||||
Foreign government obligations | 4,092 | (3 | ) | 0 | 0 | 4,092 | (3 | ) | |||||||||||||||
$ | 156,364 | $ | (764 | ) | $ | 6,680 | $ | (18 | ) | $ | 163,044 | $ | (782 | ) | |||||||||
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, 2016 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 110,796 | $ | 0 | $ | 110,796 | |||||||
Money market mutual funds | 206,156 | 0 | 0 | 206,156 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 310,161 | 0 | 310,161 | |||||||||||
U.S. treasury securities | 0 | 52,781 | 0 | 52,781 | |||||||||||
Mortgage backed obligations | 0 | 77,663 | 0 | 77,663 | |||||||||||
Asset backed securities | 0 | 112,093 | 0 | 112,093 | |||||||||||
Municipal securities | 0 | 45,590 | 0 | 45,590 | |||||||||||
Foreign government obligations | 0 | 7,106 | 0 | 7,106 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 1,372 | 0 | 1,372 | |||||||||||
Total assets | $ | 206,156 | $ | 717,562 | $ | 0 | $ | 923,718 | |||||||
Liabilities | |||||||||||||||
Foreign currency derivative contracts (3) | $ | 0 | $ | 4,838 | $ | 0 | $ | 4,838 | |||||||
Total liabilities | $ | 0 | $ | 4,838 | $ | 0 | $ | 4,838 | |||||||
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, 2016 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 236,798 | $ | 0 | $ | 236,798 | |||||||
Money market mutual funds | 216,107 | 0 | 0 | 216,107 | |||||||||||
Commercial paper | 0 | 159,230 | 0 | 159,230 | |||||||||||
Agency and sovereign paper | 0 | 13,599 | 0 | 13,599 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 947,681 | 0 | 947,681 | |||||||||||
U.S. treasury securities | 0 | 157,944 | 0 | 157,944 | |||||||||||
Mortgage backed obligations | 0 | 104,025 | 0 | 104,025 | |||||||||||
Asset backed securities | 0 | 271,252 | 0 | 271,252 | |||||||||||
Municipal securities | 0 | 45,137 | 0 | 45,137 | |||||||||||
Foreign government obligations | 0 | 18,051 | 0 | 18,051 | |||||||||||
U.S. agency obligations | 0 | 16,086 | 0 | 16,086 | |||||||||||
Covered bonds | 0 | 6,838 | 0 | 6,838 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 4,731 | 0 | 4,731 | |||||||||||
Total Assets | $ | 216,107 | $ | 1,981,372 | $ | 0 | $ | 2,197,479 | |||||||
Liabilities | |||||||||||||||
Foreign currency derivative contracts (3) | $ | 0 | $ | 14,025 | $ | 0 | $ | 14,025 | |||||||
Total Liabilities | $ | 0 | $ | 14,025 | $ | 0 | $ | 14,025 | |||||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Notional amount of foreign currency derivative contracts | $ | 1,217,458 | $ | 1,274,515 | |||
Fair value of foreign currency derivative contracts | $ | (3,466 | ) | $ | (9,294 | ) | |
Fair Value of Derivative Instruments | ||||||||
As of | ||||||||
Balance Sheet Location | October 31, 2016 | January 31, 2016 | ||||||
Derivative Assets | ||||||||
Derivatives not designated as hedging instruments: | ||||||||
Foreign currency derivative contracts | Prepaid expenses and other current assets | $ | 1,372 | $ | 4,731 | |||
Derivative Liabilities | ||||||||
Derivatives not designated as hedging instruments: | ||||||||
Foreign currency derivative contracts | Accounts payable, accrued expenses and other liabilities | $ | 4,838 | $ | 14,025 | |||
Derivatives Not Designated as Hedging Instruments | Losses on Derivative Instruments Recognized in Other income (expense) | ||||||||
Three Months Ended October 31, | |||||||||
Location | 2016 | 2015 | |||||||
Foreign currency derivative contracts | Other income (expense) | $ | (39,624 | ) | $ | (2,888 | ) | ||
Derivatives Not Designated as Hedging Instruments | Income (loss) on Derivative Instruments Recognized in Other income (expense) | ||||||||
Nine Months Ended October 31, | |||||||||
Location | 2016 | 2015 | |||||||
Foreign currency derivative contracts | Other income (expense) | $ | (86,528 | ) | $ | 9,773 | |||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Interest income | $ | 3,642 | $ | 3,700 | $ | 17,961 | $ | 9,919 | |||||||
Realized gains | 210 | 257 | 7,771 | 3,197 | |||||||||||
Realized losses | (143 | ) | (450 | ) | (1,985 | ) | (1,765 | ) | |||||||
Total investment income | $ | 3,709 | $ | 3,507 | $ | 23,747 | $ | 11,351 | |||||||
|
|||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Land | $ | 183,888 | $ | 183,888 | |||
Buildings and building improvements | 619,419 | 614,081 | |||||
Computers, equipment and software | 1,390,751 | 1,281,766 | |||||
Furniture and fixtures | 101,558 | 82,242 | |||||
Leasehold improvements | 586,040 | 473,688 | |||||
2,881,656 | 2,635,665 | ||||||
Less accumulated depreciation and amortization | (1,124,983 | ) | (919,837 | ) | |||
$ | 1,756,673 | $ | 1,715,828 | ||||
|
|||
Fair Value | |||
Cash | $ | 21,053 | |
Common stock (1,073,432 shares) | 81,484 | ||
Fair value of stock options and restricted stock awards assumed | 4,061 | ||
Total | $ | 106,598 | |
Fair Value | |||
Cash and cash equivalents | $ | 2,046 | |
Other current and noncurrent tangible assets | 462 | ||
Intangible assets | 15,600 | ||
Goodwill | 90,794 | ||
Deferred revenue, current and noncurrent | (818 | ) | |
Other liabilities, current and noncurrent | (923 | ) | |
Deferred tax liability | (563 | ) | |
Net assets acquired | $ | 106,598 | |
Fair Value | Useful Life | |||
Developed technology | $ | 14,900 | 6 years | |
Customer relationships | 700 | 2 years | ||
Total intangible assets subject to amortization | $ | 15,600 | ||
Fair Value | |||
Cash | $ | 2,711 | |
Common stock (4,796,152 shares) | 385,131 | ||
Fair value of stock options and restricted stock awards assumed | 22,345 | ||
Fair value of pre-existing relationship | 1,833 | ||
Total | $ | 412,020 | |
Fair Value | |||
Cash and cash equivalents | $ | 27,985 | |
Other current and noncurrent tangible assets | 556 | ||
Intangible assets | 31,200 | ||
Goodwill | 357,610 | ||
Other liabilities, current and noncurrent | (2,491 | ) | |
Deferred tax liability | (2,840 | ) | |
Net assets acquired | $ | 412,020 | |
Fair Value | Useful Life | |||
Developed technology | $ | 18,590 | 5 years | |
Customer relationships | 12,460 | 10 years | ||
Other purchased intangible assets | 150 | 3 years | ||
Total intangible assets subject to amortization | $ | 31,200 | ||
Fair Value | |||
Cash | $ | 2,920,336 | |
Fair value of stock options and restricted stock awards assumed | 9,344 | ||
Total | $ | 2,929,680 | |
Fair Value | |||
Cash and cash equivalents | $ | 139,259 | |
Marketable securities | 37,230 | ||
Accounts receivable | 56,982 | ||
Other current assets | 13,545 | ||
Customer contract asset, noncurrent | 327,830 | ||
Intangible assets | 633,277 | ||
Property and equipment | 29,463 | ||
Other noncurrent assets | 4,579 | ||
Goodwill | 1,985,269 | ||
Accounts payable, accrued expenses and other liabilities | (51,870 | ) | |
Deferred revenue, current and noncurrent | (22,647 | ) | |
Other liabilities, noncurrent | (12,935 | ) | |
Deferred tax liability | (210,302 | ) | |
Net assets acquired | $ | 2,929,680 | |
Fair Value | Useful Life | |||
Developed technology | $ | 242,550 | 2 to 5 years | |
Customer relationships | 384,590 | 3 to 10 years | ||
Other purchased intangible assets | 6,137 | 3 to 10 years | ||
Total intangible assets subject to amortization | $ | 633,277 | ||
Total revenues | $ | 57,878 | |
Pretax loss | (81,763 | ) | |
Net loss | (82,061 | ) | |
Nine Months Ended October 31, | |||||||
2016 | 2015 | ||||||
Total revenues | $ | 6,176,166 | $ | 4,958,491 | |||
Pretax loss | (100,817 | ) | (200,844 | ) | |||
Net loss | (138,714 | ) | (37,097 | ) | |||
Fair Value | |||
Cash | $ | 1,698 | |
Common stock (4,288,447 shares) | 278,372 | ||
Fair value of stock options and restricted stock awards assumed | 10,989 | ||
Fair value of pre-existing relationship | 23,726 | ||
Total | $ | 314,785 | |
Fair Value | |||
Cash and cash equivalents | $ | 59,296 | |
Other current and noncurrent tangible assets | 3,012 | ||
Customer contract asset, noncurrent | 6,954 | ||
Intangible assets | 49,160 | ||
Goodwill | 217,986 | ||
Deferred revenue, current and noncurrent | (8,479 | ) | |
Other liabilities, current and noncurrent | (2,665 | ) | |
Deferred tax liability | (10,479 | ) | |
Net assets acquired | $ | 314,785 | |
Fair Value | Useful Life | |||
Developed technology | $ | 30,700 | 4 years | |
Customer relationships | 17,110 | 7 years | ||
Other purchased intangible assets | 1,350 | 1 year | ||
Total intangible assets subject to amortization | $ | 49,160 | ||
|
|||
Par Value Outstanding | Equity Component Recorded at Issuance | Liability Component of Par Value as of | |||||||||||||||
(in thousands) | October 31, 2016 | January 31, 2016 | |||||||||||||||
0.25% Convertible Senior Notes due April 1, 2018 | $ | 1,150,000 | $ | 122,421 | (1) | $ | 1,109,236 | $ | 1,088,097 | ||||||||
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 of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Liability component : | |||||||
Principal (1) | $ | 1,150,000 | $ | 1,150,000 | |||
Less: debt discount, net (2) | (36,260 | ) | (54,941 | ) | |||
Less: debt issuance cost (3) | (4,504 | ) | (6,962 | ) | |||
Net carrying amount | $ | 1,109,236 | $ | 1,088,097 | |||
(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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Contractual interest expense | $ | 5,207 | $ | 2,843 | $ | 11,398 | $ | 9,036 | |||||||
Amortization of debt issuance costs | 1,342 | 1,027 | 4,071 | 3,077 | |||||||||||
Amortization of debt discount | 6,304 | 6,148 | 18,794 | 18,317 | |||||||||||
$ | 12,853 | $ | 10,018 | $ | 34,263 | $ | 30,430 | ||||||||
|
|||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Prepaid income taxes | $ | 22,766 | $ | 22,044 | |||
Customer contract asset (1) | 0 | 1,423 | |||||
Other taxes receivable | 25,829 | 27,341 | |||||
Prepaid expenses and other current assets | 232,998 | 199,786 | |||||
$ | 281,593 | $ | 250,594 | ||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Capitalized internal-use software development costs, net of accumulated amortization of $233,706 and $186,251, respectively | $ | 137,989 | $ | 123,065 | |||
Acquired developed technology, net of accumulated amortization of $571,023 and $481,118, respectively | 499,888 | 261,193 | |||||
$ | 637,877 | $ | 384,258 | ||||
Balance as of January 31, 2016 | $ | 3,849,937 | |
SteelBrick | 217,986 | ||
MetaMind | 31,242 | ||
Demandware | 1,884,886 | ||
Quip | 357,610 | ||
BeyondCore | 90,794 | ||
Other business combinations | 100,389 | ||
Adjustments of acquisition date fair values: | |||
SteelBrick | 651 | ||
Demandware | 100,383 | ||
Other business combinations | (16,879 | ) | |
Balance as of October 31, 2016 | $ | 6,616,999 | |
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Deferred income taxes, noncurrent, net | $ | 22,095 | $ | 15,986 | |||
Long-term deposits | 25,346 | 19,469 | |||||
Purchased intangible assets, net of accumulated amortization of $281,846 and $212,248, respectively | 622,667 | 258,580 | |||||
Acquired intellectual property, net of accumulated amortization of $27,331 and $22,439, respectively | 11,122 | 10,565 | |||||
Customer contract asset, noncurrent (1) | 308,484 | 93 | |||||
Other (2) | 110,722 | 66,217 | |||||
$ | 1,100,436 | $ | 370,910 | ||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Accounts payable | $ | 140,541 | $ | 71,481 | |||
Accrued compensation | 558,945 | 554,502 | |||||
Non-cash equity liability (1) | 74,570 | 0 | |||||
Accrued other liabilities | 498,774 | 447,729 | |||||
Accrued income and other taxes payable | 149,133 | 205,781 | |||||
Accrued professional costs | 38,331 | 33,814 | |||||
Customer contract liability (2) | 0 | 6,558 | |||||
Accrued rent | 17,055 | 14,071 | |||||
Financing obligation - leased facility, current (3) | 19,492 | 15,402 | |||||
$ | 1,496,841 | $ | 1,349,338 | ||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Deferred income taxes and income taxes payable | $ | 93,454 | $ | 85,996 | |||
Customer contract liability, noncurrent (2) | 0 | 66 | |||||
Financing obligation - leased facility (3) | 201,283 | 196,711 | |||||
Long-term lease liabilities and other | 490,550 | 550,292 | |||||
$ | 785,287 | $ | 833,065 | ||||
|
|||
Options Outstanding | |||||||||||||
Shares Available for Grant | Outstanding Stock Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||||
Balance as of January 31, 2016 | 46,879,908 | 26,258,798 | $ | 56.26 | |||||||||
Increase in shares authorized: | |||||||||||||
2013 Equity Incentive Plan | 185,247 | ||||||||||||
2014 Inducement Plan | 2,280,899 | ||||||||||||
Assumed equity plans | 3,490,475 | ||||||||||||
Options granted under all plans | (3,048,797 | ) | 3,048,797 | 43.26 | |||||||||
Restricted stock activity | (7,894,898 | ) | |||||||||||
Stock grants to board and advisory board members | (151,665 | ) | |||||||||||
Exercised | 0 | (4,310,671 | ) | 36.84 | |||||||||
Plan shares expired | (75,193 | ) | |||||||||||
Canceled | 1,074,951 | (1,074,951 | ) | 65.99 | |||||||||
Balance as of October 31, 2016 | 42,740,927 | 23,921,973 | $ | 57.67 | $ | 452,870 | |||||||
Vested or expected to vest | 22,290,560 | $ | 56.96 | $ | 435,630 | ||||||||
Exercisable as of October 31, 2016 | 9,738,925 | $ | 46.81 | $ | 276,132 | ||||||||
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 $39.09 | 4,967,743 | 3.3 | $ | 27.75 | 3,787,491 | $ | 32.10 | |||||||||
$40.19 to $52.28 | 367,386 | 3.6 | 44.03 | 238,650 | 43.74 | |||||||||||
$52.30 | 3,511,561 | 4.1 | 52.30 | 2,402,677 | 52.30 | |||||||||||
$53.60 to $58.86 | 1,060,744 | 4.7 | 55.56 | 406,859 | 55.79 | |||||||||||
$59.34 | 5,779,049 | 5.1 | 59.34 | 2,565,609 | 59.34 | |||||||||||
$59.37 to $80.62 | 2,729,211 | 6.1 | 71.03 | 337,639 | 68.78 | |||||||||||
$80.99 to $82.55 | 5,506,279 | 6.1 | 81.02 | 0 | 0.00 | |||||||||||
23,921,973 | 4.8 | $ | 57.67 | 9,738,925 | $ | 46.81 | ||||||||||
Restricted Stock Outstanding | ||||||||||
Outstanding | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||
Balance as of January 31, 2016 | 21,294,585 | $ | 0.001 | |||||||
Granted- restricted stock units and awards | 6,890,113 | 0.001 | ||||||||
Canceled | (1,539,907 | ) | 0.001 | |||||||
Vested and converted to shares | (5,310,841 | ) | 0.001 | |||||||
Balance as of October 31, 2016 | 21,333,950 | $ | 0.001 | $ | 1,603,460 | |||||
Expected to vest | 18,310,081 | $ | 1,376,186 | |||||||
Options outstanding | 23,921,973 | |
Restricted stock awards and units and performance stock units outstanding | 21,333,950 | |
Stock available for future grant: | ||
2013 Equity Incentive Plan | 41,903,116 | |
2014 Inducement Plan | 755,404 | |
Amended and Restated 2004 Employee Stock Purchase Plan | 5,289,597 | |
Acquired equity plans | 82,407 | |
Convertible Senior Notes | 17,308,880 | |
Warrants | 17,308,880 | |
127,904,207 | ||
|
|||
|
|||
Capital Leases | Operating Leases | Financing Obligation -Leased Facility(1) | |||||||||
Fiscal Period: | |||||||||||
Remaining three months of fiscal 2017 | $ | 26,431 | $ | 109,755 | $ | 5,322 | |||||
Fiscal 2018 | 122,649 | 429,673 | 21,437 | ||||||||
Fiscal 2019 | 115,791 | 382,264 | 21,881 | ||||||||
Fiscal 2020 | 201,576 | 303,873 | 22,325 | ||||||||
Fiscal 2021 | 35 | 264,798 | 22,770 | ||||||||
Thereafter | 0 | 1,445,905 | 233,927 | ||||||||
Total minimum lease payments | 466,482 | $ | 2,936,268 | $ | 327,662 | ||||||
Less: amount representing interest | (41,368 | ) | |||||||||
Present value of capital lease obligations | $ | 425,114 | |||||||||
|
|||
|
|||
|
|||
|
|||
• | 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 stock awards issued and related forfeiture rates, |
• | 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 |
|
|||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Americas | $ | 1,598,344 | $ | 1,258,148 | $ | 4,506,774 | $ | 3,575,441 | |||||||
Europe | 337,497 | 302,704 | 1,012,671 | 848,413 | |||||||||||
Asia Pacific | 208,934 | 151,115 | 578,551 | 433,964 | |||||||||||
$ | 2,144,775 | $ | 1,711,967 | $ | 6,097,996 | $ | 4,857,818 | ||||||||
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 |
Three Months Ended October 31, | Nine Months Ended October 31, | |||||||||||||||||
Stock Options | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Volatility | 32.3 | % | 35 | % | 32.1-32.3 | % | 35-37 | % | ||||||||||
Estimated life | 3.5 years | 3.6 years | 3.5 years | 3.6 years | ||||||||||||||
Risk-free interest rate | 0.91-1.07 | % | 1.21-1.27 | % | 0.89-1.07 | % | 1.13-1.42 | % | ||||||||||
Weighted-average fair value per share of grants | $ | 18.75 | $ | 19.72 | $ | 18.75 | $ | 19.79 | ||||||||||
|
|||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 308,381 | $ | 2,262 | $ | (482 | ) | $ | 310,161 | ||||||
U.S. treasury securities | 52,692 | 132 | (43 | ) | 52,781 | ||||||||||
Mortgage backed obligations | 77,723 | 138 | (198 | ) | 77,663 | ||||||||||
Asset backed securities | 111,806 | 310 | (23 | ) | 112,093 | ||||||||||
Municipal securities | 45,388 | 235 | (33 | ) | 45,590 | ||||||||||
Foreign government obligations | 7,090 | 19 | (3 | ) | 7,106 | ||||||||||
Total marketable securities | $ | 603,080 | $ | 3,096 | $ | (782 | ) | $ | 605,394 | ||||||
Investments classified as Marketable Securities | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
Corporate notes and obligations | $ | 949,266 | $ | 1,398 | $ | (2,983 | ) | $ | 947,681 | ||||||
U.S. treasury securities | 157,625 | 375 | (56 | ) | 157,944 | ||||||||||
Mortgage backed obligations | 104,242 | 106 | (323 | ) | 104,025 | ||||||||||
Asset backed securities | 271,292 | 186 | (226 | ) | 271,252 | ||||||||||
Municipal securities | 44,934 | 209 | (6 | ) | 45,137 | ||||||||||
Foreign government obligations | 18,014 | 42 | (5 | ) | 18,051 | ||||||||||
U.S. agency obligations | 16,076 | 16 | (6 | ) | 16,086 | ||||||||||
Covered bonds | 6,690 | 148 | 0 | 6,838 | |||||||||||
Total marketable securities | $ | 1,568,139 | $ | 2,480 | $ | (3,605 | ) | $ | 1,567,014 | ||||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Recorded as follows: | |||||||
Short-term (due in one year or less) | $ | 55,071 | $ | 183,018 | |||
Long-term (due after one year) | 550,323 | 1,383,996 | |||||
$ | 605,394 | $ | 1,567,014 | ||||
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 | $ | 59,612 | $ | (473 | ) | $ | 4,594 | $ | (9 | ) | $ | 64,206 | $ | (482 | ) | ||||||||
U.S. treasury securities | 20,294 | (43 | ) | 0 | 0 | 20,294 | (43 | ) | |||||||||||||||
Mortgage backed obligations | 40,964 | (195 | ) | 224 | (3 | ) | 41,188 | (198 | ) | ||||||||||||||
Asset backed securities | 24,713 | (17 | ) | 1,862 | (6 | ) | 26,575 | (23 | ) | ||||||||||||||
Municipal securities | 6,689 | (33 | ) | 0 | 0 | 6,689 | (33 | ) | |||||||||||||||
Foreign government obligations | 4,092 | (3 | ) | 0 | 0 | 4,092 | (3 | ) | |||||||||||||||
$ | 156,364 | $ | (764 | ) | $ | 6,680 | $ | (18 | ) | $ | 163,044 | $ | (782 | ) | |||||||||
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, 2016 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 110,796 | $ | 0 | $ | 110,796 | |||||||
Money market mutual funds | 206,156 | 0 | 0 | 206,156 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 310,161 | 0 | 310,161 | |||||||||||
U.S. treasury securities | 0 | 52,781 | 0 | 52,781 | |||||||||||
Mortgage backed obligations | 0 | 77,663 | 0 | 77,663 | |||||||||||
Asset backed securities | 0 | 112,093 | 0 | 112,093 | |||||||||||
Municipal securities | 0 | 45,590 | 0 | 45,590 | |||||||||||
Foreign government obligations | 0 | 7,106 | 0 | 7,106 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 1,372 | 0 | 1,372 | |||||||||||
Total assets | $ | 206,156 | $ | 717,562 | $ | 0 | $ | 923,718 | |||||||
Liabilities | |||||||||||||||
Foreign currency derivative contracts (3) | $ | 0 | $ | 4,838 | $ | 0 | $ | 4,838 | |||||||
Total liabilities | $ | 0 | $ | 4,838 | $ | 0 | $ | 4,838 | |||||||
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, 2016 | |||||||||||
Cash equivalents (1): | |||||||||||||||
Time deposits | $ | 0 | $ | 236,798 | $ | 0 | $ | 236,798 | |||||||
Money market mutual funds | 216,107 | 0 | 0 | 216,107 | |||||||||||
Commercial paper | 0 | 159,230 | 0 | 159,230 | |||||||||||
Agency and sovereign paper | 0 | 13,599 | 0 | 13,599 | |||||||||||
Marketable securities: | |||||||||||||||
Corporate notes and obligations | 0 | 947,681 | 0 | 947,681 | |||||||||||
U.S. treasury securities | 0 | 157,944 | 0 | 157,944 | |||||||||||
Mortgage backed obligations | 0 | 104,025 | 0 | 104,025 | |||||||||||
Asset backed securities | 0 | 271,252 | 0 | 271,252 | |||||||||||
Municipal securities | 0 | 45,137 | 0 | 45,137 | |||||||||||
Foreign government obligations | 0 | 18,051 | 0 | 18,051 | |||||||||||
U.S. agency obligations | 0 | 16,086 | 0 | 16,086 | |||||||||||
Covered bonds | 0 | 6,838 | 0 | 6,838 | |||||||||||
Foreign currency derivative contracts (2) | 0 | 4,731 | 0 | 4,731 | |||||||||||
Total Assets | $ | 216,107 | $ | 1,981,372 | $ | 0 | $ | 2,197,479 | |||||||
Liabilities | |||||||||||||||
Foreign currency derivative contracts (3) | $ | 0 | $ | 14,025 | $ | 0 | $ | 14,025 | |||||||
Total Liabilities | $ | 0 | $ | 14,025 | $ | 0 | $ | 14,025 | |||||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Notional amount of foreign currency derivative contracts | $ | 1,217,458 | $ | 1,274,515 | |||
Fair value of foreign currency derivative contracts | $ | (3,466 | ) | $ | (9,294 | ) | |
Fair Value of Derivative Instruments | ||||||||
As of | ||||||||
Balance Sheet Location | October 31, 2016 | January 31, 2016 | ||||||
Derivative Assets | ||||||||
Derivatives not designated as hedging instruments: | ||||||||
Foreign currency derivative contracts | Prepaid expenses and other current assets | $ | 1,372 | $ | 4,731 | |||
Derivative Liabilities | ||||||||
Derivatives not designated as hedging instruments: | ||||||||
Foreign currency derivative contracts | Accounts payable, accrued expenses and other liabilities | $ | 4,838 | $ | 14,025 | |||
Derivatives Not Designated as Hedging Instruments | Losses on Derivative Instruments Recognized in Other income (expense) | ||||||||
Three Months Ended October 31, | |||||||||
Location | 2016 | 2015 | |||||||
Foreign currency derivative contracts | Other income (expense) | $ | (39,624 | ) | $ | (2,888 | ) | ||
Derivatives Not Designated as Hedging Instruments | Income (loss) on Derivative Instruments Recognized in Other income (expense) | ||||||||
Nine Months Ended October 31, | |||||||||
Location | 2016 | 2015 | |||||||
Foreign currency derivative contracts | Other income (expense) | $ | (86,528 | ) | $ | 9,773 | |||
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Interest income | $ | 3,642 | $ | 3,700 | $ | 17,961 | $ | 9,919 | |||||||
Realized gains | 210 | 257 | 7,771 | 3,197 | |||||||||||
Realized losses | (143 | ) | (450 | ) | (1,985 | ) | (1,765 | ) | |||||||
Total investment income | $ | 3,709 | $ | 3,507 | $ | 23,747 | $ | 11,351 | |||||||
|
|||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Land | $ | 183,888 | $ | 183,888 | |||
Buildings and building improvements | 619,419 | 614,081 | |||||
Computers, equipment and software | 1,390,751 | 1,281,766 | |||||
Furniture and fixtures | 101,558 | 82,242 | |||||
Leasehold improvements | 586,040 | 473,688 | |||||
2,881,656 | 2,635,665 | ||||||
Less accumulated depreciation and amortization | (1,124,983 | ) | (919,837 | ) | |||
$ | 1,756,673 | $ | 1,715,828 | ||||
|
|||
Fair Value | |||
Cash | $ | 21,053 | |
Common stock (1,073,432 shares) | 81,484 | ||
Fair value of stock options and restricted stock awards assumed | 4,061 | ||
Total | $ | 106,598 | |
Fair Value | |||
Cash | $ | 2,711 | |
Common stock (4,796,152 shares) | 385,131 | ||
Fair value of stock options and restricted stock awards assumed | 22,345 | ||
Fair value of pre-existing relationship | 1,833 | ||
Total | $ | 412,020 | |
Fair Value | |||
Cash | $ | 2,920,336 | |
Fair value of stock options and restricted stock awards assumed | 9,344 | ||
Total | $ | 2,929,680 | |
Fair Value | |||
Cash | $ | 1,698 | |
Common stock (4,288,447 shares) | 278,372 | ||
Fair value of stock options and restricted stock awards assumed | 10,989 | ||
Fair value of pre-existing relationship | 23,726 | ||
Total | $ | 314,785 | |
Fair Value | |||
Cash and cash equivalents | $ | 59,296 | |
Other current and noncurrent tangible assets | 3,012 | ||
Customer contract asset, noncurrent | 6,954 | ||
Intangible assets | 49,160 | ||
Goodwill | 217,986 | ||
Deferred revenue, current and noncurrent | (8,479 | ) | |
Other liabilities, current and noncurrent | (2,665 | ) | |
Deferred tax liability | (10,479 | ) | |
Net assets acquired | $ | 314,785 | |
Fair Value | |||
Cash and cash equivalents | $ | 2,046 | |
Other current and noncurrent tangible assets | 462 | ||
Intangible assets | 15,600 | ||
Goodwill | 90,794 | ||
Deferred revenue, current and noncurrent | (818 | ) | |
Other liabilities, current and noncurrent | (923 | ) | |
Deferred tax liability | (563 | ) | |
Net assets acquired | $ | 106,598 | |
Fair Value | |||
Cash and cash equivalents | $ | 139,259 | |
Marketable securities | 37,230 | ||
Accounts receivable | 56,982 | ||
Other current assets | 13,545 | ||
Customer contract asset, noncurrent | 327,830 | ||
Intangible assets | 633,277 | ||
Property and equipment | 29,463 | ||
Other noncurrent assets | 4,579 | ||
Goodwill | 1,985,269 | ||
Accounts payable, accrued expenses and other liabilities | (51,870 | ) | |
Deferred revenue, current and noncurrent | (22,647 | ) | |
Other liabilities, noncurrent | (12,935 | ) | |
Deferred tax liability | (210,302 | ) | |
Net assets acquired | $ | 2,929,680 | |
Fair Value | |||
Cash and cash equivalents | $ | 27,985 | |
Other current and noncurrent tangible assets | 556 | ||
Intangible assets | 31,200 | ||
Goodwill | 357,610 | ||
Other liabilities, current and noncurrent | (2,491 | ) | |
Deferred tax liability | (2,840 | ) | |
Net assets acquired | $ | 412,020 | |
Fair Value | Useful Life | |||
Developed technology | $ | 14,900 | 6 years | |
Customer relationships | 700 | 2 years | ||
Total intangible assets subject to amortization | $ | 15,600 | ||
Fair Value | Useful Life | |||
Developed technology | $ | 242,550 | 2 to 5 years | |
Customer relationships | 384,590 | 3 to 10 years | ||
Other purchased intangible assets | 6,137 | 3 to 10 years | ||
Total intangible assets subject to amortization | $ | 633,277 | ||
Fair Value | Useful Life | |||
Developed technology | $ | 30,700 | 4 years | |
Customer relationships | 17,110 | 7 years | ||
Other purchased intangible assets | 1,350 | 1 year | ||
Total intangible assets subject to amortization | $ | 49,160 | ||
Fair Value | Useful Life | |||
Developed technology | $ | 18,590 | 5 years | |
Customer relationships | 12,460 | 10 years | ||
Other purchased intangible assets | 150 | 3 years | ||
Total intangible assets subject to amortization | $ | 31,200 | ||
Nine Months Ended October 31, | |||||||
2016 | 2015 | ||||||
Total revenues | $ | 6,176,166 | $ | 4,958,491 | |||
Pretax loss | (100,817 | ) | (200,844 | ) | |||
Net loss | (138,714 | ) | (37,097 | ) | |||
Total revenues | $ | 57,878 | |
Pretax loss | (81,763 | ) | |
Net loss | (82,061 | ) | |
|
|||
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, 2016 | January 31, 2016 | |||||||||||||||
0.25% Convertible Senior Notes due April 1, 2018 | $ | 1,150,000 | $ | 122,421 | (1) | $ | 1,109,236 | $ | 1,088,097 | ||||||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Liability component : | |||||||
Principal (1) | $ | 1,150,000 | $ | 1,150,000 | |||
Less: debt discount, net (2) | (36,260 | ) | (54,941 | ) | |||
Less: debt issuance cost (3) | (4,504 | ) | (6,962 | ) | |||
Net carrying amount | $ | 1,109,236 | $ | 1,088,097 | |||
(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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Contractual interest expense | $ | 5,207 | $ | 2,843 | $ | 11,398 | $ | 9,036 | |||||||
Amortization of debt issuance costs | 1,342 | 1,027 | 4,071 | 3,077 | |||||||||||
Amortization of debt discount | 6,304 | 6,148 | 18,794 | 18,317 | |||||||||||
$ | 12,853 | $ | 10,018 | $ | 34,263 | $ | 30,430 | ||||||||
|
|||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Prepaid income taxes | $ | 22,766 | $ | 22,044 | |||
Customer contract asset (1) | 0 | 1,423 | |||||
Other taxes receivable | 25,829 | 27,341 | |||||
Prepaid expenses and other current assets | 232,998 | 199,786 | |||||
$ | 281,593 | $ | 250,594 | ||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Capitalized internal-use software development costs, net of accumulated amortization of $233,706 and $186,251, respectively | $ | 137,989 | $ | 123,065 | |||
Acquired developed technology, net of accumulated amortization of $571,023 and $481,118, respectively | 499,888 | 261,193 | |||||
$ | 637,877 | $ | 384,258 | ||||
Balance as of January 31, 2016 | $ | 3,849,937 | |
SteelBrick | 217,986 | ||
MetaMind | 31,242 | ||
Demandware | 1,884,886 | ||
Quip | 357,610 | ||
BeyondCore | 90,794 | ||
Other business combinations | 100,389 | ||
Adjustments of acquisition date fair values: | |||
SteelBrick | 651 | ||
Demandware | 100,383 | ||
Other business combinations | (16,879 | ) | |
Balance as of October 31, 2016 | $ | 6,616,999 | |
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Deferred income taxes, noncurrent, net | $ | 22,095 | $ | 15,986 | |||
Long-term deposits | 25,346 | 19,469 | |||||
Purchased intangible assets, net of accumulated amortization of $281,846 and $212,248, respectively | 622,667 | 258,580 | |||||
Acquired intellectual property, net of accumulated amortization of $27,331 and $22,439, respectively | 11,122 | 10,565 | |||||
Customer contract asset, noncurrent (1) | 308,484 | 93 | |||||
Other (2) | 110,722 | 66,217 | |||||
$ | 1,100,436 | $ | 370,910 | ||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Accounts payable | $ | 140,541 | $ | 71,481 | |||
Accrued compensation | 558,945 | 554,502 | |||||
Non-cash equity liability (1) | 74,570 | 0 | |||||
Accrued other liabilities | 498,774 | 447,729 | |||||
Accrued income and other taxes payable | 149,133 | 205,781 | |||||
Accrued professional costs | 38,331 | 33,814 | |||||
Customer contract liability (2) | 0 | 6,558 | |||||
Accrued rent | 17,055 | 14,071 | |||||
Financing obligation - leased facility, current (3) | 19,492 | 15,402 | |||||
$ | 1,496,841 | $ | 1,349,338 | ||||
As of | |||||||
October 31, 2016 | January 31, 2016 | ||||||
Deferred income taxes and income taxes payable | $ | 93,454 | $ | 85,996 | |||
Customer contract liability, noncurrent (2) | 0 | 66 | |||||
Financing obligation - leased facility (3) | 201,283 | 196,711 | |||||
Long-term lease liabilities and other | 490,550 | 550,292 | |||||
$ | 785,287 | $ | 833,065 | ||||
|
|||
Options Outstanding | |||||||||||||
Shares Available for Grant | Outstanding Stock Options | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||||
Balance as of January 31, 2016 | 46,879,908 | 26,258,798 | $ | 56.26 | |||||||||
Increase in shares authorized: | |||||||||||||
2013 Equity Incentive Plan | 185,247 | ||||||||||||
2014 Inducement Plan | 2,280,899 | ||||||||||||
Assumed equity plans | 3,490,475 | ||||||||||||
Options granted under all plans | (3,048,797 | ) | 3,048,797 | 43.26 | |||||||||
Restricted stock activity | (7,894,898 | ) | |||||||||||
Stock grants to board and advisory board members | (151,665 | ) | |||||||||||
Exercised | 0 | (4,310,671 | ) | 36.84 | |||||||||
Plan shares expired | (75,193 | ) | |||||||||||
Canceled | 1,074,951 | (1,074,951 | ) | 65.99 | |||||||||
Balance as of October 31, 2016 | 42,740,927 | 23,921,973 | $ | 57.67 | $ | 452,870 | |||||||
Vested or expected to vest | 22,290,560 | $ | 56.96 | $ | 435,630 | ||||||||
Exercisable as of October 31, 2016 | 9,738,925 | $ | 46.81 | $ | 276,132 | ||||||||
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 $39.09 | 4,967,743 | 3.3 | $ | 27.75 | 3,787,491 | $ | 32.10 | |||||||||
$40.19 to $52.28 | 367,386 | 3.6 | 44.03 | 238,650 | 43.74 | |||||||||||
$52.30 | 3,511,561 | 4.1 | 52.30 | 2,402,677 | 52.30 | |||||||||||
$53.60 to $58.86 | 1,060,744 | 4.7 | 55.56 | 406,859 | 55.79 | |||||||||||
$59.34 | 5,779,049 | 5.1 | 59.34 | 2,565,609 | 59.34 | |||||||||||
$59.37 to $80.62 | 2,729,211 | 6.1 | 71.03 | 337,639 | 68.78 | |||||||||||
$80.99 to $82.55 | 5,506,279 | 6.1 | 81.02 | 0 | 0.00 | |||||||||||
23,921,973 | 4.8 | $ | 57.67 | 9,738,925 | $ | 46.81 | ||||||||||
Restricted Stock Outstanding | ||||||||||
Outstanding | Weighted- Average Exercise Price | Aggregate Intrinsic Value (in thousands) | ||||||||
Balance as of January 31, 2016 | 21,294,585 | $ | 0.001 | |||||||
Granted- restricted stock units and awards | 6,890,113 | 0.001 | ||||||||
Canceled | (1,539,907 | ) | 0.001 | |||||||
Vested and converted to shares | (5,310,841 | ) | 0.001 | |||||||
Balance as of October 31, 2016 | 21,333,950 | $ | 0.001 | $ | 1,603,460 | |||||
Expected to vest | 18,310,081 | $ | 1,376,186 | |||||||
Options outstanding | 23,921,973 | |
Restricted stock awards and units and performance stock units outstanding | 21,333,950 | |
Stock available for future grant: | ||
2013 Equity Incentive Plan | 41,903,116 | |
2014 Inducement Plan | 755,404 | |
Amended and Restated 2004 Employee Stock Purchase Plan | 5,289,597 | |
Acquired equity plans | 82,407 | |
Convertible Senior Notes | 17,308,880 | |
Warrants | 17,308,880 | |
127,904,207 | ||
|
|||
Capital Leases | Operating Leases | Financing Obligation -Leased Facility(1) | |||||||||
Fiscal Period: | |||||||||||
Remaining three months of fiscal 2017 | $ | 26,431 | $ | 109,755 | $ | 5,322 | |||||
Fiscal 2018 | 122,649 | 429,673 | 21,437 | ||||||||
Fiscal 2019 | 115,791 | 382,264 | 21,881 | ||||||||
Fiscal 2020 | 201,576 | 303,873 | 22,325 | ||||||||
Fiscal 2021 | 35 | 264,798 | 22,770 | ||||||||
Thereafter | 0 | 1,445,905 | 233,927 | ||||||||
Total minimum lease payments | 466,482 | $ | 2,936,268 | $ | 327,662 | ||||||
Less: amount representing interest | (41,368 | ) | |||||||||
Present value of capital lease obligations | $ | 425,114 | |||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|