|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | Level 1 — Quoted prices in active markets for identical assets or liabilities. |
• | Level 2 — Inputs, other than Level 1, that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
• | Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
Years Ended | ||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | ||||||
Weighted average shares outstanding | 135,553 | 125,076 | 122,999 | |||||
Effect of potentially dilutive common shares from: | ||||||||
Convertible senior notes | 3,489 | 1,340 | 967 | |||||
Equity awards | 4,340 | 4,404 | 3,906 | |||||
Warrants | 5,595 | 9,116 | 5,821 | |||||
Weighted average shares used in calculating diluted net income per share | 148,977 | 139,936 | 133,693 | |||||
Potentially dilutive shares excluded from calculation due to anti-dilutive effect | 124 | 996 | 2,556 | |||||
December 28, 2014 | December 29, 2013 | ||||||
Foreign currency translation adjustments | $ | 1,289 | $ | 1,289 | |||
Unrealized loss on available-for-sale securities, net of deferred tax | (2,369 | ) | (55 | ) | |||
Total accumulated other comprehensive income | $ | (1,080 | ) | $ | 1,234 | ||
|
|||
December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||||||||||
Debt securities in government-sponsored entities | $ | 51,308 | $ | 10 | $ | (55 | ) | $ | 51,263 | $ | 82,226 | $ | 18 | $ | (101 | ) | $ | 82,143 | |||||||||||||
Corporate debt securities | 502,924 | 46 | (2,882 | ) | 500,088 | 342,034 | 312 | (376 | ) | 341,970 | |||||||||||||||||||||
U.S. Treasury securities | 151,255 | 5 | (394 | ) | 150,866 | 29,795 | 58 | — | 29,853 | ||||||||||||||||||||||
Total available-for-sale securities | $ | 705,487 | $ | 61 | $ | (3,331 | ) | $ | 702,217 | $ | 454,055 | $ | 388 | $ | (477 | ) | $ | 453,966 | |||||||||||||
December 28, 2014 | December 29, 2013 | ||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | ||||||||||||
Debt securities in government-sponsored entities | $ | 36,084 | $ | (55 | ) | $ | 73,362 | $ | (101 | ) | |||||
Corporate debt securities | 428,078 | (2,882 | ) | 168,118 | (373 | ) | |||||||||
U.S. Treasury securities | 143,755 | (394 | ) | — | — | ||||||||||
Total | $ | 607,917 | $ | (3,331 | ) | $ | 241,480 | $ | (474 | ) | |||||
Estimated Fair Value | |||
Due within one year | $ | 238,198 | |
After one but within five years | 464,019 | ||
Total | $ | 702,217 | |
December 28, 2014 | December 29, 2013 | ||||||
Accounts receivable from product and service sales | $ | 292,847 | $ | 241,360 | |||
Other receivables | 2,070 | 1,266 | |||||
Total accounts receivable, gross | 294,917 | 242,626 | |||||
Allowance for doubtful accounts | (5,459 | ) | (3,680 | ) | |||
Total accounts receivable, net | $ | 289,458 | $ | 238,946 | |||
December 28, 2014 | December 29, 2013 | ||||||
Raw materials | $ | 70,316 | $ | 57,398 | |||
Work in process | 94,102 | 70,016 | |||||
Finished goods | 26,726 | 26,685 | |||||
Total inventory | $ | 191,144 | $ | 154,099 | |||
December 28, 2014 | December 29, 2013 | ||||||
Leasehold improvements | $ | 143,597 | $ | 104,571 | |||
Machinery and equipment | 192,715 | 175,340 | |||||
Computer hardware and software | 86,929 | 73,544 | |||||
Furniture and fixtures | 13,669 | 10,511 | |||||
Building | 7,670 | 7,670 | |||||
Construction in progress | 35,421 | 8,531 | |||||
Total property and equipment, gross | 480,001 | 380,167 | |||||
Accumulated depreciation | (214,737 | ) | (177,501 | ) | |||
Total property and equipment, net | $ | 265,264 | $ | 202,666 | |||
December 28, 2014 | December 29, 2013 | ||||||
Balance at beginning of period | $ | 723,061 | $ | 369,327 | |||
Current period acquisition | 3,338 | 353,734 | |||||
Purchase price allocation adjustments related to prior year acquisitions | (1,495 | ) | — | ||||
Balance at end of period | $ | 724,904 | $ | 723,061 | |||
December 28, 2014 | December 29, 2013 | ||||||
Accrued compensation expenses | $ | 112,606 | $ | 82,705 | |||
Deferred revenue, current portion | 75,294 | 50,834 | |||||
Acquisition related contingent consideration liability, current portion | 44,124 | 6,719 | |||||
Accrued taxes payable | 38,942 | 30,435 | |||||
Customer deposits | 20,274 | 13,569 | |||||
Reserve for product warranties | 15,616 | 10,407 | |||||
Facility exit obligation, current portion | 3,837 | 5,570 | |||||
Other | 24,583 | 18,881 | |||||
Total accrued liabilities | $ | 335,276 | $ | 219,120 | |||
|
|||
Allocation of purchase price | |||
Cash and cash equivalents | $ | 9,151 | |
Accounts receivable | 2,801 | ||
Inventory | 1,110 | ||
Prepaid expenses and other current assets | 979 | ||
Property and equipment | 12,083 | ||
Other assets | 978 | ||
Intangible assets | 176,490 | ||
Goodwill | 227,453 | ||
Accounts payable | (2,539 | ) | |
Accrued liabilities | (3,803 | ) | |
Lease financing obligation | (9,695 | ) | |
Deferred tax liability | (18,741 | ) | |
Total purchase price | $ | 396,267 | |
Weighted Average Useful Lives (in years) | Fair Value | ||||
Developed technology | 13 | $ | 170,200 | ||
Customer relationships | 5 | 4,690 | |||
Trade name | 2 | 1,600 | |||
Total intangible assets acquired, excluding goodwill | $ | 176,490 | |||
Years Ended | |||||||
December 29, 2013 | December 30, 2012 | ||||||
Net revenues | $ | 1,433,935 | $ | 1,161,241 | |||
Net income | $ | 113,869 | $ | 92,645 | |||
Net income per share-basic | $ | 0.91 | $ | 0.75 | |||
Net income per share-diluted | $ | 0.81 | $ | 0.69 | |||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Contingent compensation expense, included in research and development expense | $ | 1,509 | $ | 544 | $ | 3,419 | |||||
Contingent compensation expense, included in selling, general and administrative expense | 2,756 | 13,066 | 5,732 | ||||||||
Total contingent compensation expense | $ | 4,265 | $ | 13,610 | $ | 9,151 | |||||
|
|||
December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Intangibles, Net | Gross Carrying Amount | Accumulated Amortization | Intangibles, Net | ||||||||||||||||||
Licensed technologies | $ | 83,956 | $ | (39,423 | ) | $ | 44,533 | $ | 48,361 | $ | (31,927 | ) | $ | 16,434 | |||||||||
Core technologies | 321,200 | (77,493 | ) | 243,707 | 321,700 | (45,534 | ) | 276,166 | |||||||||||||||
Customer relationships | 26,461 | (12,522 | ) | 13,939 | 26,770 | (7,376 | ) | 19,394 | |||||||||||||||
License agreements | 15,042 | (4,592 | ) | 10,450 | 18,917 | (4,947 | ) | 13,970 | |||||||||||||||
Trade name | 4,700 | (2,829 | ) | 1,871 | 11,800 | (6,591 | ) | 5,209 | |||||||||||||||
Total intangible assets, net | $ | 451,359 | $ | (136,859 | ) | $ | 314,500 | $ | 427,548 | $ | (96,375 | ) | $ | 331,173 | |||||||||
Weighted-Average Useful Lives (in years) | Gross Carrying Amount | ||||
Licensed technologies | 4.7 | $ | 35,595 | ||
Customer relationships | 0.5 | 291 | |||
License agreements | 7.2 | 125 | |||
Total intangible asset additions | $ | 36,011 | |||
Estimated Annual Amortization | |||
2015 | $ | 52,994 | |
2016 | 47,752 | ||
2017 | 43,276 | ||
2018 | 33,971 | ||
2019 | 30,685 | ||
Thereafter | 105,822 | ||
Total | $ | 314,500 | |
|
|||
December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Money market funds (cash equivalent) | $ | 431,172 | $ | — | $ | — | $ | 431,172 | $ | 478,755 | $ | — | $ | — | $ | 478,755 | |||||||||||||||
Debt securities in government-sponsored entities | — | 51,263 | — | 51,263 | — | 82,143 | — | 82,143 | |||||||||||||||||||||||
Corporate debt securities | — | 500,088 | — | 500,088 | — | 341,970 | — | 341,970 | |||||||||||||||||||||||
U.S. Treasury securities | 150,866 | — | — | 150,866 | 29,853 | — | — | 29,853 | |||||||||||||||||||||||
Deferred compensation plan assets | — | 23,486 | — | 23,486 | — | 17,805 | — | 17,805 | |||||||||||||||||||||||
Total assets measured at fair value | $ | 582,038 | $ | 574,837 | $ | — | $ | 1,156,875 | $ | 508,608 | $ | 441,918 | $ | — | $ | 950,526 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Acquisition related contingent consideration liabilities | $ | — | $ | — | $ | 44,124 | $ | 44,124 | $ | — | $ | — | $ | 49,480 | $ | 49,480 | |||||||||||||||
Deferred compensation liability | — | 20,310 | — | 20,310 | — | 14,957 | — | 14,957 | |||||||||||||||||||||||
Total liabilities measured at fair value | $ | — | $ | 20,310 | $ | 44,124 | $ | 64,434 | $ | — | $ | 14,957 | $ | 49,480 | $ | 64,437 | |||||||||||||||
Contingent Consideration Liability (Level 3 Measurement) | |||
Balance as of January 1, 2012 | $ | 6,638 | |
Acquisition of BlueGnome | 7,500 | ||
Change in estimated fair value, recorded in acquisition related (gain) expense, net | 1,975 | ||
Cash payments | (3,594 | ) | |
Balance as of December 30, 2012 | 12,519 | ||
Additional liability recorded for current period acquisitions | 60,184 | ||
Change in estimated fair value, recorded in acquisition related (gain) expense, net | (18,784 | ) | |
Cash payments | (4,439 | ) | |
Balance as of December 29, 2013 | 49,480 | ||
Change in estimated fair value, recorded in acquisition related (gain) expense, net | (5,356 | ) | |
Balance as of December 28, 2014 | $ | 44,124 | |
|
|||
2014 Notes | |||
Cash paid for principal of notes converted | $ | 29,570 | |
Conversion value over principal amount paid in shares of common stock | $ | 196,095 | |
Number of shares of common stock issued upon conversion | 1,151 | ||
December 28, 2014 | December 29, 2013 | ||||||
Principal amount of convertible notes outstanding | $ | 1,470,027 | $ | 949,570 | |||
Unamortized discount of liability component | (178,991 | ) | (80,977 | ) | |||
Net carrying amount of liability component | 1,291,036 | 868,593 | |||||
Less: current portion | (304,256 | ) | (29,288 | ) | |||
Long-term debt | $ | 986,780 | $ | 839,305 | |||
Conversion option subject to cash settlement | — | $ | 282 | ||||
Carrying value of equity component, net of issuance costs | $ | 215,283 | $ | 274,304 | |||
Fair value of outstanding notes | $ | 2,021,750 | $ | 1,428,743 | |||
Weighted average remaining amortization period of discount on the liability component | 5.2 years | 2.2 years | |||||
|
|||
Operating Leases | Sublease Income | Net Operating Leases | |||||||||
2015 | $ | 35,210 | $ | (2,900 | ) | $ | 32,310 | ||||
2016 | 38,892 | (2,924 | ) | 35,968 | |||||||
2017 | 37,064 | (2,708 | ) | 34,356 | |||||||
2018 | 37,747 | (2,789 | ) | 34,958 | |||||||
2019 | 39,656 | (2,873 | ) | 36,783 | |||||||
Thereafter | 415,052 | (11,837 | ) | 403,215 | |||||||
Total minimum lease payments | $ | 603,621 | $ | (26,031 | ) | $ | 577,590 | ||||
Facility Exit Obligation | |||
Balance as of January 1, 2012: | $ | 25,049 | |
Adjustment to facility exit obligation | 24,878 | ||
Accretion of interest expense | 2,129 | ||
Cash payments | (6,704 | ) | |
Balance as of December 30, 2012 | 45,352 | ||
Adjustment to facility exit obligation | (114 | ) | |
Accretion of interest expense | 2,738 | ||
Cash payments | (9,758 | ) | |
Balance as of December 29, 2013 | 38,218 | ||
Adjustment to facility exit obligation | 2,555 | ||
Accretion of interest expense | 2,638 | ||
Cash payments | (5,711 | ) | |
Balance as of December 28, 2014 | $ | 37,700 | |
Minimum Payments | |||
2015 | $ | 8,650 | |
2016 | 12,470 | ||
2017 | 13,500 | ||
2018 | 18,475 | ||
2019 | 23,480 | ||
Thereafter | 23,550 | ||
Total minimum royalty payments | $ | 100,125 | |
Warranty Reserve | |||
Balance as of January 1, 2012 | $ | 11,966 | |
Additions charged to cost of revenue | 17,279 | ||
Repairs and replacements | (19,109 | ) | |
Balance as of December 30, 2012 | 10,136 | ||
Additions charged to cost of revenue | 15,674 | ||
Repairs and replacements | (15,403 | ) | |
Balance as of December 29, 2013 | 10,407 | ||
Additions charged to cost of revenue | 24,150 | ||
Repairs and replacements | (18,941 | ) | |
Balance as of December 28, 2014 | $ | 15,616 | |
|
|||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Cost of product revenue | $ | 9,451 | $ | 6,223 | $ | 7,575 | |||||
Cost of service and other revenue | 1,204 | 777 | 461 | ||||||||
Research and development | 50,880 | 37,439 | 30,879 | ||||||||
Selling, general and administrative | 91,016 | 61,387 | 55,409 | ||||||||
Share-based compensation expense before taxes | 152,551 | 105,826 | 94,324 | ||||||||
Related income tax benefits | (44,194 | ) | (32,819 | ) | (30,759 | ) | |||||
Share-based compensation expense, net of taxes | $ | 108,357 | $ | 73,007 | $ | 63,565 | |||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Stock options granted: | |||||||||||
Risk-free interest rate | — | 0.14 - 1.86% | 0.56 - 0.93% | ||||||||
Expected volatility | — | 30 - 44% | 41 - 48% | ||||||||
Expected term | — | 0.8 - 9.4 years | 4.0 - 6.6 years | ||||||||
Expected dividends | — | — | — | ||||||||
Weighted-average grant-date fair value per share | — | $ | 40.66 | $ | 15.47 | ||||||
Stock purchased under the ESPP: | |||||||||||
Risk-free interest rate | 0.05 - 0.13% | 0.08 - 0.15% | 0.09 - 0.17% | ||||||||
Expected volatility | 38% - 41% | 31 - 32% | 33 - 64% | ||||||||
Expected term | 0.5 - 1.0 year | 0.5 - 1.0 year | 0.5 - 1.0 year | ||||||||
Expected dividends | — | — | — | ||||||||
Weighted-average grant-date fair value per share | $ | 44.64 | $ | 19.30 | $ | 16.45 | |||||
|
|||
Options (in thousands) | Weighted- Average Exercise Price | |||||
Outstanding at January 1, 2012 | 10,378 | $ | 29.69 | |||
Granted | 251 | $ | 40.79 | |||
Exercised | (2,071 | ) | $ | 20.34 | ||
Cancelled | (207 | ) | $ | 39.18 | ||
Outstanding at December 30, 2012 | 8,351 | $ | 32.10 | |||
Granted | 512 | $ | 14.74 | |||
Exercised | (3,006 | ) | $ | 27.70 | ||
Cancelled | (133 | ) | $ | 41.80 | ||
Outstanding at December 29, 2013 | 5,724 | $ | 32.64 | |||
Exercised | (2,478 | ) | $ | 29.93 | ||
Cancelled | (35 | ) | $ | 31.73 | ||
Outstanding at December 28, 2014 | 3,211 | $ | 34.74 | |||
Restricted Stock Awards (RSA) | Restricted Stock Units (RSU) | Performance Stock Units (PSU) | Weighted-Average Grant-Date Fair Value per Share | |||||||||||||||||
RSA | RSU | PSU | ||||||||||||||||||
Outstanding at January 1, 2012 | 230 | 3,476 | — | $ | 65.95 | $ | 41.87 | — | ||||||||||||
Awarded | 312 | 1,640 | 599 | $ | 47.91 | $ | 48.52 | $ | 49.66 | |||||||||||
Vested | (77 | ) | (1,062 | ) | — | $ | 65.95 | $ | 38.48 | — | ||||||||||
Cancelled | — | (394 | ) | (12 | ) | — | $ | 45.05 | $ | 50.54 | ||||||||||
Outstanding at December 30, 2012 | 465 | 3,660 | 587 | $ | 53.84 | $ | 45.49 | $ | 49.64 | |||||||||||
Awarded | — | 1,532 | 584 | — | $ | 77.53 | $ | 59.16 | ||||||||||||
Vested | (217 | ) | (1,308 | ) | — | $ | 54.27 | $ | 42.97 | — | ||||||||||
Cancelled | — | (256 | ) | (70 | ) | — | $ | 49.24 | $ | 50.42 | ||||||||||
Outstanding at December 29, 2013 | 248 | 3,628 | 1,101 | $ | 53.46 | $ | 59.66 | $ | 54.64 | |||||||||||
Awarded | — | 780 | 968 | — | $ | 172.53 | $ | 104.52 | ||||||||||||
Vested | (140 | ) | (1,383 | ) | (753 | ) | $ | 47.90 | $ | 55.44 | $ | 49.52 | ||||||||
Cancelled | — | (184 | ) | (59 | ) | — | $ | 65.09 | $ | 52.87 | ||||||||||
Outstanding at December 28, 2014 | 108 | 2,841 | 1,257 | $ | 56.62 | $ | 92.35 | $ | 96.21 | |||||||||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Pre-tax intrinsic value of outstanding restricted stock: | |||||||||||
RSA | $ | 20,321 | $ | 27,384 | $ | 25,437 | |||||
RSU | $ | 534,708 | $ | 400,421 | $ | 200,383 | |||||
PSU | $ | 236,606 | $ | 121,555 | $ | 32,149 | |||||
Fair value of restricted stock vested: | |||||||||||
RSA | $ | 6,712 | $ | 11,750 | $ | 5,039 | |||||
RSU | $ | 76,646 | $ | 56,212 | $ | 40,870 | |||||
PSU | $ | 37,313 | — | — | |||||||
|
|||
|
|||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
United States | $ | 176,974 | $ | (53,703 | ) | $ | 102,296 | ||||
Foreign | 271,784 | 213,017 | 120,312 | ||||||||
Total income before income taxes | $ | 448,758 | $ | 159,314 | $ | 222,608 | |||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Current: | |||||||||||
Federal | $ | 60,984 | $ | 78,419 | $ | 57,285 | |||||
State | 12,381 | 8,854 | 10,121 | ||||||||
Foreign | 41,815 | 39,416 | 31,504 | ||||||||
Total current provision | 115,180 | 126,689 | 98,910 | ||||||||
Deferred: | |||||||||||
Federal | (3,191 | ) | (69,102 | ) | (7,724 | ) | |||||
State | (4,974 | ) | (15,222 | ) | (7,708 | ) | |||||
Foreign | (11,608 | ) | (8,359 | ) | (12,124 | ) | |||||
Total deferred benefit | (19,773 | ) | (92,683 | ) | (27,556 | ) | |||||
Total tax provision | $ | 95,407 | $ | 34,006 | $ | 71,354 | |||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Tax at federal statutory rate | $ | 157,065 | $ | 55,760 | $ | 77,913 | |||||
State, net of federal benefit | 5,023 | 647 | 4,056 | ||||||||
Research and other credits | (16,144 | ) | (10,977 | ) | (2,613 | ) | |||||
Change in valuation allowance | (4,212 | ) | 10,544 | (37 | ) | ||||||
Change in fair value of contingent consideration | (1,321 | ) | (3,859 | ) | — | ||||||
Impact of foreign operations | (42,215 | ) | (18,006 | ) | (11,470 | ) | |||||
Other | (2,789 | ) | (103 | ) | 3,505 | ||||||
Total tax provision | $ | 95,407 | $ | 34,006 | $ | 71,354 | |||||
December 28, 2014 | December 29, 2013 | ||||||
Deferred tax assets: | |||||||
Net operating losses | $ | 47,738 | $ | 66,969 | |||
Tax credits | 32,192 | 36,277 | |||||
Other accruals and reserves | 41,676 | 86,716 | |||||
Stock compensation | 54,570 | 36,728 | |||||
Deferred rent | 25,975 | 16,823 | |||||
Inventory adjustments | 12,003 | 9,034 | |||||
Other amortization | 28,203 | 9,571 | |||||
Other | 24,045 | 18,244 | |||||
Total gross deferred tax assets | 266,402 | 280,362 | |||||
Valuation allowance on deferred tax assets | (15,191 | ) | (19,132 | ) | |||
Total deferred tax assets | 251,211 | 261,230 | |||||
Deferred tax liabilities: | |||||||
Purchased intangible amortization | (85,612 | ) | (98,671 | ) | |||
Convertible debt | (61,383 | ) | (27,821 | ) | |||
Property and equipment | (16,521 | ) | (13,311 | ) | |||
Other | (1,670 | ) | (6,349 | ) | |||
Total deferred tax liabilities | (165,186 | ) | (146,152 | ) | |||
Net deferred tax assets | $ | 86,025 | $ | 115,078 | |||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Balance at beginning of year | $ | 49,046 | $ | 37,585 | $ | 28,396 | |||||
Increases related to prior year tax positions | 426 | 4,794 | 2,573 | ||||||||
Decreases related to prior year tax positions | (804 | ) | (223 | ) | (69 | ) | |||||
Increases related to current year tax positions | 8,756 | 7,503 | 6,685 | ||||||||
Decreases related to lapse of statute of limitations | (5,336 | ) | (613 | ) | — | ||||||
Balance at end of year | $ | 52,088 | $ | 49,046 | $ | 37,585 | |||||
|
|||
|
|||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
United States | $ | 950,703 | $ | 714,662 | $ | 568,443 | |||||
Europe | 466,536 | 354,682 | 291,404 | ||||||||
Asia-Pacific | 342,702 | 276,442 | 232,498 | ||||||||
Other markets | 101,417 | 75,392 | 56,171 | ||||||||
Total | $ | 1,861,358 | $ | 1,421,178 | $ | 1,148,516 | |||||
December 28, 2014 | December 29, 2013 | ||||||
United States | $ | 204,717 | $ | 150,470 | |||
United Kingdom | 31,965 | 24,122 | |||||
Singapore | 22,326 | 21,311 | |||||
Other countries | 6,256 | 6,763 | |||||
Total | $ | 265,264 | $ | 202,666 | |||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
2014 | |||||||||||||||
Total revenue | $ | 420,781 | $ | 447,568 | $ | 480,630 | $ | 512,379 | |||||||
Gross profit | $ | 278,292 | $ | 300,540 | $ | 333,941 | $ | 384,937 | |||||||
Net income | $ | 59,977 | $ | 46,605 | $ | 93,489 | $ | 153,280 | |||||||
Net income per share, basic | $ | 0.47 | $ | 0.36 | $ | 0.66 | $ | 1.08 | |||||||
Net income per share, diluted | $ | 0.40 | $ | 0.31 | $ | 0.63 | $ | 1.03 | |||||||
2013 | |||||||||||||||
Total revenue | $ | 330,958 | $ | 346,094 | $ | 356,800 | $ | 387,326 | |||||||
Gross profit | $ | 219,292 | $ | 223,409 | $ | 209,940 | $ | 259,246 | |||||||
Net (loss) income | $ | (22,587 | ) | $ | 35,877 | $ | 31,357 | $ | 80,661 | ||||||
Net (loss) income per share, basic | $ | (0.18 | ) | $ | 0.29 | $ | 0.25 | $ | 0.64 | ||||||
Net (loss) income per share, diluted | $ | (0.18 | ) | $ | 0.26 | $ | 0.22 | $ | 0.56 | ||||||
|
|||
Balance at Beginning of Period | Additions Charged to Expenses/(Reductions from) Revenue(1) | Deductions(2) | Balance at End of Period | ||||||||||
(In thousands) | |||||||||||||
Year ended December 28, 2014 | |||||||||||||
Allowance for doubtful accounts | $ | 3,680 | 1,870 | (91 | ) | $ | 5,459 | ||||||
Year ended December 29, 2013 | |||||||||||||
Allowance for doubtful accounts | $ | 4,280 | (422 | ) | (178 | ) | $ | 3,680 | |||||
Year ended December 30, 2012 | |||||||||||||
Allowance for doubtful accounts | $ | 3,997 | 2,191 | (1,908 | ) | $ | 4,280 | ||||||
(1) | Additions to and reductions from allowance for doubtful accounts are recorded to selling, general and administrative expense. |
(2) | Deductions for allowance for doubtful accounts are for accounts receivable written off. |
|
|||
• | Level 1 — Quoted prices in active markets for identical assets or liabilities. |
• | Level 2 — Inputs, other than Level 1, that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
• | Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
|
|||
Years Ended | ||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | ||||||
Weighted average shares outstanding | 135,553 | 125,076 | 122,999 | |||||
Effect of potentially dilutive common shares from: | ||||||||
Convertible senior notes | 3,489 | 1,340 | 967 | |||||
Equity awards | 4,340 | 4,404 | 3,906 | |||||
Warrants | 5,595 | 9,116 | 5,821 | |||||
Weighted average shares used in calculating diluted net income per share | 148,977 | 139,936 | 133,693 | |||||
Potentially dilutive shares excluded from calculation due to anti-dilutive effect | 124 | 996 | 2,556 | |||||
December 28, 2014 | December 29, 2013 | ||||||
Foreign currency translation adjustments | $ | 1,289 | $ | 1,289 | |||
Unrealized loss on available-for-sale securities, net of deferred tax | (2,369 | ) | (55 | ) | |||
Total accumulated other comprehensive income | $ | (1,080 | ) | $ | 1,234 | ||
|
|||
December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||||||||||||||
Available-for-sale securities: | |||||||||||||||||||||||||||||||
Debt securities in government-sponsored entities | $ | 51,308 | $ | 10 | $ | (55 | ) | $ | 51,263 | $ | 82,226 | $ | 18 | $ | (101 | ) | $ | 82,143 | |||||||||||||
Corporate debt securities | 502,924 | 46 | (2,882 | ) | 500,088 | 342,034 | 312 | (376 | ) | 341,970 | |||||||||||||||||||||
U.S. Treasury securities | 151,255 | 5 | (394 | ) | 150,866 | 29,795 | 58 | — | 29,853 | ||||||||||||||||||||||
Total available-for-sale securities | $ | 705,487 | $ | 61 | $ | (3,331 | ) | $ | 702,217 | $ | 454,055 | $ | 388 | $ | (477 | ) | $ | 453,966 | |||||||||||||
December 28, 2014 | December 29, 2013 | ||||||||||||||
Estimated Fair Value | Gross Unrealized Losses | Estimated Fair Value | Gross Unrealized Losses | ||||||||||||
Debt securities in government-sponsored entities | $ | 36,084 | $ | (55 | ) | $ | 73,362 | $ | (101 | ) | |||||
Corporate debt securities | 428,078 | (2,882 | ) | 168,118 | (373 | ) | |||||||||
U.S. Treasury securities | 143,755 | (394 | ) | — | — | ||||||||||
Total | $ | 607,917 | $ | (3,331 | ) | $ | 241,480 | $ | (474 | ) | |||||
Estimated Fair Value | |||
Due within one year | $ | 238,198 | |
After one but within five years | 464,019 | ||
Total | $ | 702,217 | |
December 28, 2014 | December 29, 2013 | ||||||
Accounts receivable from product and service sales | $ | 292,847 | $ | 241,360 | |||
Other receivables | 2,070 | 1,266 | |||||
Total accounts receivable, gross | 294,917 | 242,626 | |||||
Allowance for doubtful accounts | (5,459 | ) | (3,680 | ) | |||
Total accounts receivable, net | $ | 289,458 | $ | 238,946 | |||
December 28, 2014 | December 29, 2013 | ||||||
Raw materials | $ | 70,316 | $ | 57,398 | |||
Work in process | 94,102 | 70,016 | |||||
Finished goods | 26,726 | 26,685 | |||||
Total inventory | $ | 191,144 | $ | 154,099 | |||
December 28, 2014 | December 29, 2013 | ||||||
Leasehold improvements | $ | 143,597 | $ | 104,571 | |||
Machinery and equipment | 192,715 | 175,340 | |||||
Computer hardware and software | 86,929 | 73,544 | |||||
Furniture and fixtures | 13,669 | 10,511 | |||||
Building | 7,670 | 7,670 | |||||
Construction in progress | 35,421 | 8,531 | |||||
Total property and equipment, gross | 480,001 | 380,167 | |||||
Accumulated depreciation | (214,737 | ) | (177,501 | ) | |||
Total property and equipment, net | $ | 265,264 | $ | 202,666 | |||
December 28, 2014 | December 29, 2013 | ||||||
Balance at beginning of period | $ | 723,061 | $ | 369,327 | |||
Current period acquisition | 3,338 | 353,734 | |||||
Purchase price allocation adjustments related to prior year acquisitions | (1,495 | ) | — | ||||
Balance at end of period | $ | 724,904 | $ | 723,061 | |||
December 28, 2014 | December 29, 2013 | ||||||
Accrued compensation expenses | $ | 112,606 | $ | 82,705 | |||
Deferred revenue, current portion | 75,294 | 50,834 | |||||
Acquisition related contingent consideration liability, current portion | 44,124 | 6,719 | |||||
Accrued taxes payable | 38,942 | 30,435 | |||||
Customer deposits | 20,274 | 13,569 | |||||
Reserve for product warranties | 15,616 | 10,407 | |||||
Facility exit obligation, current portion | 3,837 | 5,570 | |||||
Other | 24,583 | 18,881 | |||||
Total accrued liabilities | $ | 335,276 | $ | 219,120 | |||
|
|||
Allocation of purchase price | |||
Cash and cash equivalents | $ | 9,151 | |
Accounts receivable | 2,801 | ||
Inventory | 1,110 | ||
Prepaid expenses and other current assets | 979 | ||
Property and equipment | 12,083 | ||
Other assets | 978 | ||
Intangible assets | 176,490 | ||
Goodwill | 227,453 | ||
Accounts payable | (2,539 | ) | |
Accrued liabilities | (3,803 | ) | |
Lease financing obligation | (9,695 | ) | |
Deferred tax liability | (18,741 | ) | |
Total purchase price | $ | 396,267 | |
Weighted Average Useful Lives (in years) | Fair Value | ||||
Developed technology | 13 | $ | 170,200 | ||
Customer relationships | 5 | 4,690 | |||
Trade name | 2 | 1,600 | |||
Total intangible assets acquired, excluding goodwill | $ | 176,490 | |||
Years Ended | |||||||
December 29, 2013 | December 30, 2012 | ||||||
Net revenues | $ | 1,433,935 | $ | 1,161,241 | |||
Net income | $ | 113,869 | $ | 92,645 | |||
Net income per share-basic | $ | 0.91 | $ | 0.75 | |||
Net income per share-diluted | $ | 0.81 | $ | 0.69 | |||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Contingent compensation expense, included in research and development expense | $ | 1,509 | $ | 544 | $ | 3,419 | |||||
Contingent compensation expense, included in selling, general and administrative expense | 2,756 | 13,066 | 5,732 | ||||||||
Total contingent compensation expense | $ | 4,265 | $ | 13,610 | $ | 9,151 | |||||
|
|||
December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Intangibles, Net | Gross Carrying Amount | Accumulated Amortization | Intangibles, Net | ||||||||||||||||||
Licensed technologies | $ | 83,956 | $ | (39,423 | ) | $ | 44,533 | $ | 48,361 | $ | (31,927 | ) | $ | 16,434 | |||||||||
Core technologies | 321,200 | (77,493 | ) | 243,707 | 321,700 | (45,534 | ) | 276,166 | |||||||||||||||
Customer relationships | 26,461 | (12,522 | ) | 13,939 | 26,770 | (7,376 | ) | 19,394 | |||||||||||||||
License agreements | 15,042 | (4,592 | ) | 10,450 | 18,917 | (4,947 | ) | 13,970 | |||||||||||||||
Trade name | 4,700 | (2,829 | ) | 1,871 | 11,800 | (6,591 | ) | 5,209 | |||||||||||||||
Total intangible assets, net | $ | 451,359 | $ | (136,859 | ) | $ | 314,500 | $ | 427,548 | $ | (96,375 | ) | $ | 331,173 | |||||||||
Weighted-Average Useful Lives (in years) | Gross Carrying Amount | ||||
Licensed technologies | 4.7 | $ | 35,595 | ||
Customer relationships | 0.5 | 291 | |||
License agreements | 7.2 | 125 | |||
Total intangible asset additions | $ | 36,011 | |||
Estimated Annual Amortization | |||
2015 | $ | 52,994 | |
2016 | 47,752 | ||
2017 | 43,276 | ||
2018 | 33,971 | ||
2019 | 30,685 | ||
Thereafter | 105,822 | ||
Total | $ | 314,500 | |
|
|||
December 28, 2014 | December 29, 2013 | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Money market funds (cash equivalent) | $ | 431,172 | $ | — | $ | — | $ | 431,172 | $ | 478,755 | $ | — | $ | — | $ | 478,755 | |||||||||||||||
Debt securities in government-sponsored entities | — | 51,263 | — | 51,263 | — | 82,143 | — | 82,143 | |||||||||||||||||||||||
Corporate debt securities | — | 500,088 | — | 500,088 | — | 341,970 | — | 341,970 | |||||||||||||||||||||||
U.S. Treasury securities | 150,866 | — | — | 150,866 | 29,853 | — | — | 29,853 | |||||||||||||||||||||||
Deferred compensation plan assets | — | 23,486 | — | 23,486 | — | 17,805 | — | 17,805 | |||||||||||||||||||||||
Total assets measured at fair value | $ | 582,038 | $ | 574,837 | $ | — | $ | 1,156,875 | $ | 508,608 | $ | 441,918 | $ | — | $ | 950,526 | |||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Acquisition related contingent consideration liabilities | $ | — | $ | — | $ | 44,124 | $ | 44,124 | $ | — | $ | — | $ | 49,480 | $ | 49,480 | |||||||||||||||
Deferred compensation liability | — | 20,310 | — | 20,310 | — | 14,957 | — | 14,957 | |||||||||||||||||||||||
Total liabilities measured at fair value | $ | — | $ | 20,310 | $ | 44,124 | $ | 64,434 | $ | — | $ | 14,957 | $ | 49,480 | $ | 64,437 | |||||||||||||||
Contingent Consideration Liability (Level 3 Measurement) | |||
Balance as of January 1, 2012 | $ | 6,638 | |
Acquisition of BlueGnome | 7,500 | ||
Change in estimated fair value, recorded in acquisition related (gain) expense, net | 1,975 | ||
Cash payments | (3,594 | ) | |
Balance as of December 30, 2012 | 12,519 | ||
Additional liability recorded for current period acquisitions | 60,184 | ||
Change in estimated fair value, recorded in acquisition related (gain) expense, net | (18,784 | ) | |
Cash payments | (4,439 | ) | |
Balance as of December 29, 2013 | 49,480 | ||
Change in estimated fair value, recorded in acquisition related (gain) expense, net | (5,356 | ) | |
Balance as of December 28, 2014 | $ | 44,124 | |
|
|||
2014 Notes | |||
Cash paid for principal of notes converted | $ | 29,570 | |
Conversion value over principal amount paid in shares of common stock | $ | 196,095 | |
Number of shares of common stock issued upon conversion | 1,151 | ||
December 28, 2014 | December 29, 2013 | ||||||
Principal amount of convertible notes outstanding | $ | 1,470,027 | $ | 949,570 | |||
Unamortized discount of liability component | (178,991 | ) | (80,977 | ) | |||
Net carrying amount of liability component | 1,291,036 | 868,593 | |||||
Less: current portion | (304,256 | ) | (29,288 | ) | |||
Long-term debt | $ | 986,780 | $ | 839,305 | |||
Conversion option subject to cash settlement | — | $ | 282 | ||||
Carrying value of equity component, net of issuance costs | $ | 215,283 | $ | 274,304 | |||
Fair value of outstanding notes | $ | 2,021,750 | $ | 1,428,743 | |||
Weighted average remaining amortization period of discount on the liability component | 5.2 years | 2.2 years | |||||
|
|||
Operating Leases | Sublease Income | Net Operating Leases | |||||||||
2015 | $ | 35,210 | $ | (2,900 | ) | $ | 32,310 | ||||
2016 | 38,892 | (2,924 | ) | 35,968 | |||||||
2017 | 37,064 | (2,708 | ) | 34,356 | |||||||
2018 | 37,747 | (2,789 | ) | 34,958 | |||||||
2019 | 39,656 | (2,873 | ) | 36,783 | |||||||
Thereafter | 415,052 | (11,837 | ) | 403,215 | |||||||
Total minimum lease payments | $ | 603,621 | $ | (26,031 | ) | $ | 577,590 | ||||
Facility Exit Obligation | |||
Balance as of January 1, 2012: | $ | 25,049 | |
Adjustment to facility exit obligation | 24,878 | ||
Accretion of interest expense | 2,129 | ||
Cash payments | (6,704 | ) | |
Balance as of December 30, 2012 | 45,352 | ||
Adjustment to facility exit obligation | (114 | ) | |
Accretion of interest expense | 2,738 | ||
Cash payments | (9,758 | ) | |
Balance as of December 29, 2013 | 38,218 | ||
Adjustment to facility exit obligation | 2,555 | ||
Accretion of interest expense | 2,638 | ||
Cash payments | (5,711 | ) | |
Balance as of December 28, 2014 | $ | 37,700 | |
Minimum Payments | |||
2015 | $ | 8,650 | |
2016 | 12,470 | ||
2017 | 13,500 | ||
2018 | 18,475 | ||
2019 | 23,480 | ||
Thereafter | 23,550 | ||
Total minimum royalty payments | $ | 100,125 | |
Warranty Reserve | |||
Balance as of January 1, 2012 | $ | 11,966 | |
Additions charged to cost of revenue | 17,279 | ||
Repairs and replacements | (19,109 | ) | |
Balance as of December 30, 2012 | 10,136 | ||
Additions charged to cost of revenue | 15,674 | ||
Repairs and replacements | (15,403 | ) | |
Balance as of December 29, 2013 | 10,407 | ||
Additions charged to cost of revenue | 24,150 | ||
Repairs and replacements | (18,941 | ) | |
Balance as of December 28, 2014 | $ | 15,616 | |
|
|||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Cost of product revenue | $ | 9,451 | $ | 6,223 | $ | 7,575 | |||||
Cost of service and other revenue | 1,204 | 777 | 461 | ||||||||
Research and development | 50,880 | 37,439 | 30,879 | ||||||||
Selling, general and administrative | 91,016 | 61,387 | 55,409 | ||||||||
Share-based compensation expense before taxes | 152,551 | 105,826 | 94,324 | ||||||||
Related income tax benefits | (44,194 | ) | (32,819 | ) | (30,759 | ) | |||||
Share-based compensation expense, net of taxes | $ | 108,357 | $ | 73,007 | $ | 63,565 | |||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Stock options granted: | |||||||||||
Risk-free interest rate | — | 0.14 - 1.86% | 0.56 - 0.93% | ||||||||
Expected volatility | — | 30 - 44% | 41 - 48% | ||||||||
Expected term | — | 0.8 - 9.4 years | 4.0 - 6.6 years | ||||||||
Expected dividends | — | — | — | ||||||||
Weighted-average grant-date fair value per share | — | $ | 40.66 | $ | 15.47 | ||||||
Stock purchased under the ESPP: | |||||||||||
Risk-free interest rate | 0.05 - 0.13% | 0.08 - 0.15% | 0.09 - 0.17% | ||||||||
Expected volatility | 38% - 41% | 31 - 32% | 33 - 64% | ||||||||
Expected term | 0.5 - 1.0 year | 0.5 - 1.0 year | 0.5 - 1.0 year | ||||||||
Expected dividends | — | — | — | ||||||||
Weighted-average grant-date fair value per share | $ | 44.64 | $ | 19.30 | $ | 16.45 | |||||
|
|||
Options (in thousands) | Weighted- Average Exercise Price | |||||
Outstanding at January 1, 2012 | 10,378 | $ | 29.69 | |||
Granted | 251 | $ | 40.79 | |||
Exercised | (2,071 | ) | $ | 20.34 | ||
Cancelled | (207 | ) | $ | 39.18 | ||
Outstanding at December 30, 2012 | 8,351 | $ | 32.10 | |||
Granted | 512 | $ | 14.74 | |||
Exercised | (3,006 | ) | $ | 27.70 | ||
Cancelled | (133 | ) | $ | 41.80 | ||
Outstanding at December 29, 2013 | 5,724 | $ | 32.64 | |||
Exercised | (2,478 | ) | $ | 29.93 | ||
Cancelled | (35 | ) | $ | 31.73 | ||
Outstanding at December 28, 2014 | 3,211 | $ | 34.74 | |||
Restricted Stock Awards (RSA) | Restricted Stock Units (RSU) | Performance Stock Units (PSU) | Weighted-Average Grant-Date Fair Value per Share | |||||||||||||||||
RSA | RSU | PSU | ||||||||||||||||||
Outstanding at January 1, 2012 | 230 | 3,476 | — | $ | 65.95 | $ | 41.87 | — | ||||||||||||
Awarded | 312 | 1,640 | 599 | $ | 47.91 | $ | 48.52 | $ | 49.66 | |||||||||||
Vested | (77 | ) | (1,062 | ) | — | $ | 65.95 | $ | 38.48 | — | ||||||||||
Cancelled | — | (394 | ) | (12 | ) | — | $ | 45.05 | $ | 50.54 | ||||||||||
Outstanding at December 30, 2012 | 465 | 3,660 | 587 | $ | 53.84 | $ | 45.49 | $ | 49.64 | |||||||||||
Awarded | — | 1,532 | 584 | — | $ | 77.53 | $ | 59.16 | ||||||||||||
Vested | (217 | ) | (1,308 | ) | — | $ | 54.27 | $ | 42.97 | — | ||||||||||
Cancelled | — | (256 | ) | (70 | ) | — | $ | 49.24 | $ | 50.42 | ||||||||||
Outstanding at December 29, 2013 | 248 | 3,628 | 1,101 | $ | 53.46 | $ | 59.66 | $ | 54.64 | |||||||||||
Awarded | — | 780 | 968 | — | $ | 172.53 | $ | 104.52 | ||||||||||||
Vested | (140 | ) | (1,383 | ) | (753 | ) | $ | 47.90 | $ | 55.44 | $ | 49.52 | ||||||||
Cancelled | — | (184 | ) | (59 | ) | — | $ | 65.09 | $ | 52.87 | ||||||||||
Outstanding at December 28, 2014 | 108 | 2,841 | 1,257 | $ | 56.62 | $ | 92.35 | $ | 96.21 | |||||||||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Pre-tax intrinsic value of outstanding restricted stock: | |||||||||||
RSA | $ | 20,321 | $ | 27,384 | $ | 25,437 | |||||
RSU | $ | 534,708 | $ | 400,421 | $ | 200,383 | |||||
PSU | $ | 236,606 | $ | 121,555 | $ | 32,149 | |||||
Fair value of restricted stock vested: | |||||||||||
RSA | $ | 6,712 | $ | 11,750 | $ | 5,039 | |||||
RSU | $ | 76,646 | $ | 56,212 | $ | 40,870 | |||||
PSU | $ | 37,313 | — | — | |||||||
|
|||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
United States | $ | 176,974 | $ | (53,703 | ) | $ | 102,296 | ||||
Foreign | 271,784 | 213,017 | 120,312 | ||||||||
Total income before income taxes | $ | 448,758 | $ | 159,314 | $ | 222,608 | |||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Current: | |||||||||||
Federal | $ | 60,984 | $ | 78,419 | $ | 57,285 | |||||
State | 12,381 | 8,854 | 10,121 | ||||||||
Foreign | 41,815 | 39,416 | 31,504 | ||||||||
Total current provision | 115,180 | 126,689 | 98,910 | ||||||||
Deferred: | |||||||||||
Federal | (3,191 | ) | (69,102 | ) | (7,724 | ) | |||||
State | (4,974 | ) | (15,222 | ) | (7,708 | ) | |||||
Foreign | (11,608 | ) | (8,359 | ) | (12,124 | ) | |||||
Total deferred benefit | (19,773 | ) | (92,683 | ) | (27,556 | ) | |||||
Total tax provision | $ | 95,407 | $ | 34,006 | $ | 71,354 | |||||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Tax at federal statutory rate | $ | 157,065 | $ | 55,760 | $ | 77,913 | |||||
State, net of federal benefit | 5,023 | 647 | 4,056 | ||||||||
Research and other credits | (16,144 | ) | (10,977 | ) | (2,613 | ) | |||||
Change in valuation allowance | (4,212 | ) | 10,544 | (37 | ) | ||||||
Change in fair value of contingent consideration | (1,321 | ) | (3,859 | ) | — | ||||||
Impact of foreign operations | (42,215 | ) | (18,006 | ) | (11,470 | ) | |||||
Other | (2,789 | ) | (103 | ) | 3,505 | ||||||
Total tax provision | $ | 95,407 | $ | 34,006 | $ | 71,354 | |||||
December 28, 2014 | December 29, 2013 | ||||||
Deferred tax assets: | |||||||
Net operating losses | $ | 47,738 | $ | 66,969 | |||
Tax credits | 32,192 | 36,277 | |||||
Other accruals and reserves | 41,676 | 86,716 | |||||
Stock compensation | 54,570 | 36,728 | |||||
Deferred rent | 25,975 | 16,823 | |||||
Inventory adjustments | 12,003 | 9,034 | |||||
Other amortization | 28,203 | 9,571 | |||||
Other | 24,045 | 18,244 | |||||
Total gross deferred tax assets | 266,402 | 280,362 | |||||
Valuation allowance on deferred tax assets | (15,191 | ) | (19,132 | ) | |||
Total deferred tax assets | 251,211 | 261,230 | |||||
Deferred tax liabilities: | |||||||
Purchased intangible amortization | (85,612 | ) | (98,671 | ) | |||
Convertible debt | (61,383 | ) | (27,821 | ) | |||
Property and equipment | (16,521 | ) | (13,311 | ) | |||
Other | (1,670 | ) | (6,349 | ) | |||
Total deferred tax liabilities | (165,186 | ) | (146,152 | ) | |||
Net deferred tax assets | $ | 86,025 | $ | 115,078 | |||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
Balance at beginning of year | $ | 49,046 | $ | 37,585 | $ | 28,396 | |||||
Increases related to prior year tax positions | 426 | 4,794 | 2,573 | ||||||||
Decreases related to prior year tax positions | (804 | ) | (223 | ) | (69 | ) | |||||
Increases related to current year tax positions | 8,756 | 7,503 | 6,685 | ||||||||
Decreases related to lapse of statute of limitations | (5,336 | ) | (613 | ) | — | ||||||
Balance at end of year | $ | 52,088 | $ | 49,046 | $ | 37,585 | |||||
|
|||
Years Ended | |||||||||||
December 28, 2014 | December 29, 2013 | December 30, 2012 | |||||||||
United States | $ | 950,703 | $ | 714,662 | $ | 568,443 | |||||
Europe | 466,536 | 354,682 | 291,404 | ||||||||
Asia-Pacific | 342,702 | 276,442 | 232,498 | ||||||||
Other markets | 101,417 | 75,392 | 56,171 | ||||||||
Total | $ | 1,861,358 | $ | 1,421,178 | $ | 1,148,516 | |||||
December 28, 2014 | December 29, 2013 | ||||||
United States | $ | 204,717 | $ | 150,470 | |||
United Kingdom | 31,965 | 24,122 | |||||
Singapore | 22,326 | 21,311 | |||||
Other countries | 6,256 | 6,763 | |||||
Total | $ | 265,264 | $ | 202,666 | |||
|
|||
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | ||||||||||||
2014 | |||||||||||||||
Total revenue | $ | 420,781 | $ | 447,568 | $ | 480,630 | $ | 512,379 | |||||||
Gross profit | $ | 278,292 | $ | 300,540 | $ | 333,941 | $ | 384,937 | |||||||
Net income | $ | 59,977 | $ | 46,605 | $ | 93,489 | $ | 153,280 | |||||||
Net income per share, basic | $ | 0.47 | $ | 0.36 | $ | 0.66 | $ | 1.08 | |||||||
Net income per share, diluted | $ | 0.40 | $ | 0.31 | $ | 0.63 | $ | 1.03 | |||||||
2013 | |||||||||||||||
Total revenue | $ | 330,958 | $ | 346,094 | $ | 356,800 | $ | 387,326 | |||||||
Gross profit | $ | 219,292 | $ | 223,409 | $ | 209,940 | $ | 259,246 | |||||||
Net (loss) income | $ | (22,587 | ) | $ | 35,877 | $ | 31,357 | $ | 80,661 | ||||||
Net (loss) income per share, basic | $ | (0.18 | ) | $ | 0.29 | $ | 0.25 | $ | 0.64 | ||||||
Net (loss) income per share, diluted | $ | (0.18 | ) | $ | 0.26 | $ | 0.22 | $ | 0.56 | ||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||