|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
|
|||
Cash and cash equivalents | $ | 8 | |
Accounts receivable, net | 11 | ||
Prepaid expenses and other current assets | 130 | ||
Property and equipment, net | 83 | ||
Intangibles, net | 6,000 | ||
Goodwill | 3,742 | ||
Accounts payable | (40 | ) | |
Other accrued liabilities | (74 | ) | |
Deferred tax liabilities, net | (308 | ) | |
Total purchase price | $ | 9,552 | |
|
|||
As of | |||||||||||||||||||||||||||||||
April 2, 2017 | December 31, 2016 | ||||||||||||||||||||||||||||||
Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||
U.S. treasuries | $ | 123,818 | $ | — | $ | (86 | ) | $ | 123,732 | $ | 123,869 | $ | 9 | $ | (40 | ) | $ | 123,838 | |||||||||||||
Certificates of deposit | 158 | — | — | 158 | 148 | — | — | 148 | |||||||||||||||||||||||
Total | $ | 123,976 | $ | — | $ | (86 | ) | $ | 123,890 | $ | 124,017 | $ | 9 | $ | (40 | ) | $ | 123,986 | |||||||||||||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Gross accounts receivable | $ | 281,512 | $ | 333,080 | |||
Allowance for doubtful accounts | (1,255 | ) | (1,255 | ) | |||
Allowance for sales returns | (12,267 | ) | (13,506 | ) | |||
Allowance for price protection | (2,736 | ) | (4,480 | ) | |||
Total allowances | (16,258 | ) | (19,241 | ) | |||
Total accounts receivable, net | $ | 265,254 | $ | 313,839 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Raw materials | $ | 4,026 | $ | 4,596 | |||
Work in process | 4 | — | |||||
Finished goods | 263,796 | 243,266 | |||||
Total inventories | $ | 267,826 | $ | 247,862 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Computer equipment | $ | 10,237 | $ | 10,557 | |||
Furniture, fixtures and leasehold improvements | 21,007 | 20,827 | |||||
Software | 28,698 | 28,663 | |||||
Machinery and equipment | 65,747 | 63,446 | |||||
Total property and equipment, gross | 125,689 | 123,493 | |||||
Accumulated depreciation and amortization | (106,341 | ) | (104,020 | ) | |||
Total property and equipment, net | $ | 19,348 | $ | 19,473 | |||
As of April 2, 2017 | |||||||||||
Gross | Accumulated Amortization | Net | |||||||||
(In thousands) | |||||||||||
Technology | $ | 66,599 | $ | (59,769 | ) | $ | 6,830 | ||||
Customer contracts and relationships | 56,500 | (32,147 | ) | 24,353 | |||||||
Other | 11,045 | (8,790 | ) | 2,255 | |||||||
Total intangibles, net | $ | 134,144 | $ | (100,706 | ) | $ | 33,438 | ||||
As of December 31, 2016 | |||||||||||
Gross | Accumulated Amortization | Net | |||||||||
(In thousands) | |||||||||||
Technology | $ | 66,599 | $ | (57,381 | ) | $ | 9,218 | ||||
Customer contracts and relationships | 56,500 | (30,375 | ) | 26,125 | |||||||
Other | 11,045 | (8,489 | ) | 2,556 | |||||||
Total intangibles, net | $ | 134,144 | $ | (96,245 | ) | $ | 37,899 | ||||
As of April 2, 2017 | |||
(In thousands) | |||
2017 (remaining nine months) | $ | 8,450 | |
2018 | 9,396 | ||
2019 | 7,544 | ||
2020 | 6,622 | ||
2021 | 1,413 | ||
Thereafter | 13 | ||
Total estimated amortization expense | $ | 33,438 | |
Arlo | Connected Home | SMB | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Goodwill as of January 1, 2017 | $ | 21,149 | $ | 28,035 | $ | 36,279 | $ | 85,463 | ||||||||
Goodwill as of April 2, 2017 | $ | 21,149 | $ | 28,035 | $ | 36,279 | $ | 85,463 | ||||||||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Non-current deferred income taxes | $ | 70,484 | $ | 70,859 | |||
Other | 9,136 | 7,977 | |||||
Total other non-current assets | $ | 79,620 | $ | 78,836 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Sales and marketing | $ | 60,572 | $ | 74,330 | |||
Warranty obligation | 56,336 | 58,520 | |||||
Freight | 5,008 | 8,980 | |||||
Other | 27,366 | 28,844 | |||||
Total other accrued liabilities | $ | 149,282 | $ | 170,674 | |||
|
|||
Derivative Assets | Balance Sheet Location | Fair Value at April 2, 2017 | Balance Sheet Location | Fair Value at December 31, 2016 | ||||||||
(In thousands) | (In thousands) | |||||||||||
Derivative assets not designated as hedging instruments | Prepaid expenses and other current assets | $ | 1,746 | Prepaid expenses and other current assets | $ | 5,873 | ||||||
Derivative assets designated as hedging instruments | Prepaid expenses and other current assets | 1,136 | Prepaid expenses and other current assets | 2,890 | ||||||||
Total | $ | 2,882 | $ | 8,763 | ||||||||
Derivative Liabilities | Balance Sheet Location | Fair Value at April 2, 2017 | Balance Sheet Location | Fair Value at December 31, 2016 | ||||||||
(In thousands) | (In thousands) | |||||||||||
Derivative liabilities not designated as hedging instruments | Other accrued liabilities | $ | 603 | Other accrued liabilities | $ | 1,002 | ||||||
Derivative liabilities designated as hedging instruments | Other accrued liabilities | 455 | Other accrued liabilities | 703 | ||||||||
Total | $ | 1,058 | $ | 1,705 | ||||||||
As of April 2, 2017 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Assets Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Bank of America | $ | 537 | $ | — | $ | 537 | $ | (79 | ) | $ | — | $ | 458 | |||||||||||
J.P. Morgan Chase | 1,036 | — | 1,036 | (236 | ) | — | 800 | |||||||||||||||||
Wells Fargo | 1,309 | — | 1,309 | (743 | ) | — | 566 | |||||||||||||||||
Total | $ | 2,882 | $ | — | $ | 2,882 | $ | (1,058 | ) | $ | — | $ | 1,824 | |||||||||||
As of December 31, 2016 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Assets Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
J.P. Morgan Chase | $ | 1,492 | $ | — | $ | 1,492 | $ | (442 | ) | $ | — | $ | 1,050 | |||||||||||
Wells Fargo | 7,271 | — | 7,271 | (1,263 | ) | — | 6,008 | |||||||||||||||||
Total | $ | 8,763 | $ | — | $ | 8,763 | $ | (1,705 | ) | $ | — | $ | 7,058 | |||||||||||
As of April 2, 2017 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Liabilities Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Bank of America | $ | 79 | $ | — | $ | 79 | $ | (79 | ) | $ | — | $ | — | |||||||||||
JP Morgan Chase | 236 | — | 236 | (236 | ) | — | — | |||||||||||||||||
Wells Fargo | 743 | — | 743 | (743 | ) | — | — | |||||||||||||||||
Total | $ | 1,058 | $ | — | $ | 1,058 | $ | (1,058 | ) | $ | — | $ | — | |||||||||||
As of December 31, 2016 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Liabilities Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
J.P. Morgan Chase | $ | 442 | $ | — | $ | 442 | $ | (442 | ) | $ | — | $ | — | |||||||||||
Wells Fargo | 1,263 | — | 1,263 | (1,263 | ) | — | — | |||||||||||||||||
Total | $ | 1,705 | $ | — | $ | 1,705 | $ | (1,705 | ) | $ | — | $ | — | |||||||||||
Derivatives Designated as Hedging Instruments | Three Months Ended April 2, 2017 | |||||||||||||||
Gains (Losses) Recognized in OCI - Effective Portion | Location of Gain (Loss) Reclassified from OCI into Income - Effective Portion | Gains (Losses) Reclassified from OCI into Income - Effective Portion (1) | Location of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | Amount of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | ||||||||||||
(In thousands) | ||||||||||||||||
Cash flow hedges: | ||||||||||||||||
Foreign currency forward contracts | $ | (117 | ) | Net revenue | $ | 2,035 | Other income (expense), net | $ | 287 | |||||||
Foreign currency forward contracts | — | Cost of revenue | (13 | ) | Other income (expense), net | — | ||||||||||
Foreign currency forward contracts | — | Operating expenses | (442 | ) | Other income (expense), net | — | ||||||||||
Total | $ | (117 | ) | $ | 1,580 | $ | 287 | |||||||||
Derivatives Designated as Hedging Instruments | Three Months Ended April 3, 2016 | |||||||||||||||
Gains (Losses) Recognized in OCI - Effective Portion | Location of Gain (Loss) Reclassified from OCI into Income - Effective Portion | Gains (Losses) Reclassified from OCI into Income - Effective Portion (1) | Location of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | Amount of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | ||||||||||||
(In thousands) | ||||||||||||||||
Cash flow hedges: | ||||||||||||||||
Foreign currency forward contracts | $ | (787 | ) | Net revenue | $ | (312 | ) | Other income (expense), net | $ | 35 | ||||||
Foreign currency forward contracts | — | Cost of revenue | 2 | Other income (expense), net | — | |||||||||||
Foreign currency forward contracts | — | Operating expenses | 70 | Other income (expense), net | — | |||||||||||
Total | $ | (787 | ) | $ | (240 | ) | $ | 35 | ||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gains (Losses) Recognized in Income on Derivative | Three Months Ended | ||||||||
April 2, 2017 | April 3, 2016 | |||||||||
(In thousands) | ||||||||||
Foreign currency forward contracts | Other income (expense), net | $ | (1,353 | ) | $ | (1,944 | ) | |||
|
|||
|
|||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
Balance as of beginning of the period | $ | 58,520 | $ | 56,706 | |||
Provision for warranty obligation made during the period | 26,753 | 16,216 | |||||
Settlements made during the period | (28,937 | ) | (23,014 | ) | |||
Balance at end of period | $ | 56,336 | $ | 49,908 | |||
• | US 9,054,728, Data compression systems and methods; |
• | US 7,415,530, System and methods for accelerated data storage and retrieval; |
• | US 9,116,908, System and methods for accelerated data storage and retrieval; and |
• | US 8,717,204, Methods for encoding and decoding data |
|
|||
Unrealized gains (losses) on available-for-sale securities | Unrealized gains (losses) on derivatives | Estimated tax benefit (provision) | Total | ||||||||||||
(In thousands) | |||||||||||||||
Balance as of December 31, 2016 | $ | (31 | ) | $ | 2,230 | $ | (261 | ) | $ | 1,938 | |||||
Other comprehensive loss before reclassifications | (55 | ) | (117 | ) | (337 | ) | (509 | ) | |||||||
Less: Amount reclassified from accumulated other comprehensive income | — | 1,580 | (553 | ) | 1,027 | ||||||||||
Net current period other comprehensive income (loss) | (55 | ) | (1,697 | ) | 216 | (1,536 | ) | ||||||||
Balance as of April 2, 2017 | $ | (86 | ) | $ | 533 | $ | (45 | ) | $ | 402 | |||||
Unrealized gains (losses) on available-for-sale securities | Unrealized gains (losses) on derivatives | Estimated tax benefit (provision) | Total | ||||||||||||
(In thousands) | |||||||||||||||
Balance as of December 31, 2015 | $ | (64 | ) | $ | 43 | $ | 24 | $ | 3 | ||||||
Other comprehensive income (loss) before reclassifications | 101 | (787 | ) | (38 | ) | (724 | ) | ||||||||
Less: Amount reclassified from accumulated other comprehensive income | — | (240 | ) | — | (240 | ) | |||||||||
Net current period other comprehensive income (loss) | 101 | (547 | ) | (38 | ) | (484 | ) | ||||||||
Balance as of April 3, 2016 | $ | 37 | $ | (504 | ) | $ | (14 | ) | $ | (481 | ) | ||||
Details about Accumulated Other Comprehensive Income Components | Three Months Ended April 2, 2017 | |||||
Amount Reclassified from AOCI | Affected Line Item in the Statements of Operations | |||||
(In thousands) | ||||||
Gains (losses) on cash flow hedge: | ||||||
Foreign currency forward contracts | $ | 2,035 | Net revenue | |||
Foreign currency forward contracts | $ | (13 | ) | Cost of revenue | ||
Foreign currency forward contracts | (442 | ) | Operating expenses | |||
$ | 1,580 | Total before tax | ||||
(553 | ) | Tax impact | ||||
$ | 1,027 | Total, net of tax | ||||
Details about Accumulated Other Comprehensive Income Components | Three Months Ended April 3, 2016 | |||||
Amount Reclassified from AOCI | Affected Line Item in the Statements of Operations | |||||
(In thousands) | ||||||
Gains (losses) on cash flow hedge: | ||||||
Foreign currency forward contracts | $ | (312 | ) | Net revenue | ||
Foreign currency forward contracts | 2 | Cost of revenue | ||||
Foreign currency forward contracts | 70 | Operating expenses | ||||
(240 | ) | Total before tax | ||||
— | Tax impact | |||||
$ | (240 | ) | Total, net of tax | |||
|
|||
Employee Benefit Plans |
Number of shares | Weighted Average Exercise Price Per Share | |||||
(In thousands) | (In dollars) | |||||
Outstanding at December 31, 2016 | 1,884 | $ | 31.14 | |||
Granted | — | — | ||||
Exercised | (83 | ) | 29.35 | |||
Cancelled | — | — | ||||
Expired | — | — | ||||
Outstanding at April 2, 2017 | 1,801 | $ | 31.23 | |||
Number of shares | Weighted Average Grant Date Fair Value Per Share | |||||
(In thousands) | (In dollars) | |||||
Outstanding at December 31, 2016 | 996 | $ | 36.22 | |||
Granted | 59 | 57.00 | ||||
Vested | (106 | ) | 37.64 | |||
Cancelled | (14 | ) | 44.34 | |||
Outstanding at April 2, 2017 | 935 | $ | 37.25 | |||
Three Months Ended | |||||||
Stock Options | ESPP | ||||||
April 2, 2017 | April 3, 2016 | April 2, 2017 | April 3, 2016 | ||||
Expected life (in years) | N/A | 4.4 | 0.5 | 0.5 | |||
Risk-free interest rate | N/A | 1.28% | 0.66% | 0.42% | |||
Expected volatility | N/A | 35.4% | 27.6% | 44.7% | |||
Dividend yield | N/A | — | — | — | |||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
Cost of revenue | $ | 436 | $ | 439 | |||
Research and development | 1,319 | 866 | |||||
Sales and marketing | 1,247 | 1,197 | |||||
General and administrative | 2,126 | 1,909 | |||||
Total stock-based compensation | $ | 5,128 | $ | 4,411 | |||
|
|||
• | Connected Home: Focused on consumers and consists of high-performance, dependable and easy-to-use LTE and WiFi internet networking solutions; and |
• | SMB: Focused on small and medium-sized businesses and consists of business networking, storage and security solutions that bring enterprise-class functionality down to small and medium-sized businesses at an affordable price. |
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016* | ||||||
(In thousands, except percentage data) | |||||||
Net revenue: | |||||||
Arlo | $ | 60,712 | $ | 24,265 | |||
Connected Home | 194,361 | 216,110 | |||||
SMB | 68,584 | 69,881 | |||||
Total net revenue | $ | 323,657 | $ | 310,256 | |||
Contribution income: | |||||||
Arlo | $ | 321 | $ | (3,830 | ) | ||
Arlo contribution margin | 0.5 | % | (15.8 | )% | |||
Connected Home | $ | 31,712 | $ | 42,029 | |||
Connected Home contribution margin | 16.3 | % | 19.4 | % | |||
SMB | $ | 18,504 | $ | 15,395 | |||
SMB contribution margin | 27.0 | % | 22.0 | % | |||
Total segment contribution income | $ | 50,537 | $ | 53,594 | |||
Corporate and unallocated costs | (18,201 | ) | (16,716 | ) | |||
Amortization of intangibles (1) | (4,382 | ) | (4,165 | ) | |||
Stock-based compensation expense | (5,128 | ) | (4,411 | ) | |||
Restructuring and other charges | (37 | ) | (2,678 | ) | |||
Litigation reserves, net | — | (10 | ) | ||||
Interest income | 405 | 234 | |||||
Other income (expense), net | 335 | (366 | ) | ||||
Income before income taxes | $ | 23,529 | $ | 25,482 | |||
(1) | Amount excludes amortization expense related to patents within purchased intangibles in cost of revenue. |
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
Arlo | $ | 1,977 | $ | 5,981 | |||
Connected Home | 53,193 | 76,852 | |||||
SMB | 790 | 1,448 | |||||
Total service provider net revenue | $ | 55,960 | $ | 84,281 | |||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
United States (U.S.) | $ | 206,125 | $ | 189,366 | |||
Americas (excluding U.S.) | 5,504 | 4,484 | |||||
EMEA | 58,445 | 64,505 | |||||
Australia | 33,481 | 31,134 | |||||
APAC (excluding Australia) | 20,102 | 20,767 | |||||
Total net revenue | $ | 323,657 | $ | 310,256 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
United States | $ | 8,950 | $ | 9,542 | |||
Canada | 2,440 | 2,745 | |||||
EMEA | 192 | 210 | |||||
China | 6,199 | 5,219 | |||||
APAC (excluding China) | 1,567 | 1,757 | |||||
Total property and equipment, net | $ | 19,348 | $ | 19,473 | |||
|
|||
As of April 2, 2017 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents: money-market funds | $ | 12,971 | $ | 12,971 | $ | — | $ | — | |||||||
Available-for-sale securities: U.S. treasuries (1) | 123,732 | 123,732 | — | — | |||||||||||
Available-for-sale securities: certificates of deposit (1) | 158 | 158 | — | — | |||||||||||
Trading securities: mutual funds (1) | 1,677 | 1,677 | — | — | |||||||||||
Foreign currency forward contracts (2) | 2,882 | — | 2,882 | — | |||||||||||
Total assets measured at fair value | $ | 141,420 | $ | 138,538 | $ | 2,882 | $ | — | |||||||
(1) | Included in short-term investments on the Company’s unaudited condensed consolidated balance sheets. |
(2) | Included in prepaid expenses and other current assets on the Company’s unaudited condensed consolidated balance sheets. |
As of April 2, 2017 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Liabilities: | |||||||||||||||
Foreign currency forward contracts (3) | $ | 1,058 | $ | — | $ | 1,058 | $ | — | |||||||
Total liabilities measured at fair value | $ | 1,058 | $ | — | $ | 1,058 | $ | — | |||||||
(3) | Included in other accrued liabilities on the Company’s unaudited condensed consolidated balance sheets. |
As of December 31, 2016 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents: money-market funds | $ | 17,027 | $ | 17,027 | $ | — | $ | — | |||||||
Available-for-sale securities: U.S. treasuries (1) | 123,838 | 123,838 | — | — | |||||||||||
Available-for-sale securities: certificates of deposit (1) | 148 | 148 | — | — | |||||||||||
Trading securities: mutual funds (1) | 1,528 | 1,528 | — | — | |||||||||||
Foreign currency forward contracts (2) | 8,763 | — | 8,763 | — | |||||||||||
Total assets measured at fair value | $ | 151,304 | $ | 142,541 | $ | 8,763 | $ | — | |||||||
(1) | Included in short-term investments on the Company’s unaudited condensed consolidated balance sheets. |
(2) | Included in prepaid expenses and other current assets on the Company’s unaudited condensed consolidated balance sheets. |
As of December 31, 2016 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Liabilities: | |||||||||||||||
Foreign currency forward contracts (3) | $ | 1,705 | $ | — | $ | 1,705 | $ | — | |||||||
Total liabilities measured at fair value | $ | 1,705 | $ | — | $ | 1,705 | $ | — | |||||||
(3) | Included in other accrued liabilities on the Company’s unaudited condensed consolidated balance sheets. |
|
|||
|
|||
Accrued Restructuring and Other Charges at December 31, 2016 | Additions | Cash Payments | Adjustments | Accrued Restructuring and Other Charges at April 2, 2017 | |||||||||||||||
(In thousands) | |||||||||||||||||||
Restructuring | |||||||||||||||||||
Employee termination charges | $ | 6 | $ | — | $ | — | $ | — | $ | 6 | |||||||||
Lease contract termination and other charges | 1,402 | 37 | (100 | ) | — | 1,339 | |||||||||||||
Total Restructuring and other charges | $ | 1,408 | $ | 37 | $ | (100 | ) | $ | — | $ | 1,345 | ||||||||
|
|||
|
|||
Cash and cash equivalents | $ | 8 | |
Accounts receivable, net | 11 | ||
Prepaid expenses and other current assets | 130 | ||
Property and equipment, net | 83 | ||
Intangibles, net | 6,000 | ||
Goodwill | 3,742 | ||
Accounts payable | (40 | ) | |
Other accrued liabilities | (74 | ) | |
Deferred tax liabilities, net | (308 | ) | |
Total purchase price | $ | 9,552 | |
|
|||
As of | |||||||||||||||||||||||||||||||
April 2, 2017 | December 31, 2016 | ||||||||||||||||||||||||||||||
Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | Cost | Unrealized Gain | Unrealized Loss | Estimated Fair Value | ||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||
U.S. treasuries | $ | 123,818 | $ | — | $ | (86 | ) | $ | 123,732 | $ | 123,869 | $ | 9 | $ | (40 | ) | $ | 123,838 | |||||||||||||
Certificates of deposit | 158 | — | — | 158 | 148 | — | — | 148 | |||||||||||||||||||||||
Total | $ | 123,976 | $ | — | $ | (86 | ) | $ | 123,890 | $ | 124,017 | $ | 9 | $ | (40 | ) | $ | 123,986 | |||||||||||||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Gross accounts receivable | $ | 281,512 | $ | 333,080 | |||
Allowance for doubtful accounts | (1,255 | ) | (1,255 | ) | |||
Allowance for sales returns | (12,267 | ) | (13,506 | ) | |||
Allowance for price protection | (2,736 | ) | (4,480 | ) | |||
Total allowances | (16,258 | ) | (19,241 | ) | |||
Total accounts receivable, net | $ | 265,254 | $ | 313,839 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Raw materials | $ | 4,026 | $ | 4,596 | |||
Work in process | 4 | — | |||||
Finished goods | 263,796 | 243,266 | |||||
Total inventories | $ | 267,826 | $ | 247,862 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Computer equipment | $ | 10,237 | $ | 10,557 | |||
Furniture, fixtures and leasehold improvements | 21,007 | 20,827 | |||||
Software | 28,698 | 28,663 | |||||
Machinery and equipment | 65,747 | 63,446 | |||||
Total property and equipment, gross | 125,689 | 123,493 | |||||
Accumulated depreciation and amortization | (106,341 | ) | (104,020 | ) | |||
Total property and equipment, net | $ | 19,348 | $ | 19,473 | |||
As of April 2, 2017 | |||||||||||
Gross | Accumulated Amortization | Net | |||||||||
(In thousands) | |||||||||||
Technology | $ | 66,599 | $ | (59,769 | ) | $ | 6,830 | ||||
Customer contracts and relationships | 56,500 | (32,147 | ) | 24,353 | |||||||
Other | 11,045 | (8,790 | ) | 2,255 | |||||||
Total intangibles, net | $ | 134,144 | $ | (100,706 | ) | $ | 33,438 | ||||
As of December 31, 2016 | |||||||||||
Gross | Accumulated Amortization | Net | |||||||||
(In thousands) | |||||||||||
Technology | $ | 66,599 | $ | (57,381 | ) | $ | 9,218 | ||||
Customer contracts and relationships | 56,500 | (30,375 | ) | 26,125 | |||||||
Other | 11,045 | (8,489 | ) | 2,556 | |||||||
Total intangibles, net | $ | 134,144 | $ | (96,245 | ) | $ | 37,899 | ||||
As of April 2, 2017 | |||
(In thousands) | |||
2017 (remaining nine months) | $ | 8,450 | |
2018 | 9,396 | ||
2019 | 7,544 | ||
2020 | 6,622 | ||
2021 | 1,413 | ||
Thereafter | 13 | ||
Total estimated amortization expense | $ | 33,438 | |
Arlo | Connected Home | SMB | Total | |||||||||||||
(In thousands) | ||||||||||||||||
Goodwill as of January 1, 2017 | $ | 21,149 | $ | 28,035 | $ | 36,279 | $ | 85,463 | ||||||||
Goodwill as of April 2, 2017 | $ | 21,149 | $ | 28,035 | $ | 36,279 | $ | 85,463 | ||||||||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Non-current deferred income taxes | $ | 70,484 | $ | 70,859 | |||
Other | 9,136 | 7,977 | |||||
Total other non-current assets | $ | 79,620 | $ | 78,836 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
Sales and marketing | $ | 60,572 | $ | 74,330 | |||
Warranty obligation | 56,336 | 58,520 | |||||
Freight | 5,008 | 8,980 | |||||
Other | 27,366 | 28,844 | |||||
Total other accrued liabilities | $ | 149,282 | $ | 170,674 | |||
|
|||
Derivative Assets | Balance Sheet Location | Fair Value at April 2, 2017 | Balance Sheet Location | Fair Value at December 31, 2016 | ||||||||
(In thousands) | (In thousands) | |||||||||||
Derivative assets not designated as hedging instruments | Prepaid expenses and other current assets | $ | 1,746 | Prepaid expenses and other current assets | $ | 5,873 | ||||||
Derivative assets designated as hedging instruments | Prepaid expenses and other current assets | 1,136 | Prepaid expenses and other current assets | 2,890 | ||||||||
Total | $ | 2,882 | $ | 8,763 | ||||||||
Derivative Liabilities | Balance Sheet Location | Fair Value at April 2, 2017 | Balance Sheet Location | Fair Value at December 31, 2016 | ||||||||
(In thousands) | (In thousands) | |||||||||||
Derivative liabilities not designated as hedging instruments | Other accrued liabilities | $ | 603 | Other accrued liabilities | $ | 1,002 | ||||||
Derivative liabilities designated as hedging instruments | Other accrued liabilities | 455 | Other accrued liabilities | 703 | ||||||||
Total | $ | 1,058 | $ | 1,705 | ||||||||
As of April 2, 2017 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Assets Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Bank of America | $ | 537 | $ | — | $ | 537 | $ | (79 | ) | $ | — | $ | 458 | |||||||||||
J.P. Morgan Chase | 1,036 | — | 1,036 | (236 | ) | — | 800 | |||||||||||||||||
Wells Fargo | 1,309 | — | 1,309 | (743 | ) | — | 566 | |||||||||||||||||
Total | $ | 2,882 | $ | — | $ | 2,882 | $ | (1,058 | ) | $ | — | $ | 1,824 | |||||||||||
As of December 31, 2016 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Assets | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Assets Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
J.P. Morgan Chase | $ | 1,492 | $ | — | $ | 1,492 | $ | (442 | ) | $ | — | $ | 1,050 | |||||||||||
Wells Fargo | 7,271 | — | 7,271 | (1,263 | ) | — | 6,008 | |||||||||||||||||
Total | $ | 8,763 | $ | — | $ | 8,763 | $ | (1,705 | ) | $ | — | $ | 7,058 | |||||||||||
As of April 2, 2017 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Liabilities Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Bank of America | $ | 79 | $ | — | $ | 79 | $ | (79 | ) | $ | — | $ | — | |||||||||||
JP Morgan Chase | 236 | — | 236 | (236 | ) | — | — | |||||||||||||||||
Wells Fargo | 743 | — | 743 | (743 | ) | — | — | |||||||||||||||||
Total | $ | 1,058 | $ | — | $ | 1,058 | $ | (1,058 | ) | $ | — | $ | — | |||||||||||
As of December 31, 2016 | Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets | |||||||||||||||||||||||
Gross Amounts of Recognized Liabilities | Gross Amounts Offset in the Condensed Consolidated Balance Sheets | Net Amounts Of Liabilities Presented in the Condensed Consolidated Balance Sheets | Financial Instruments | Cash Collateral Pledged | Net Amount | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
J.P. Morgan Chase | $ | 442 | $ | — | $ | 442 | $ | (442 | ) | $ | — | $ | — | |||||||||||
Wells Fargo | 1,263 | — | 1,263 | (1,263 | ) | — | — | |||||||||||||||||
Total | $ | 1,705 | $ | — | $ | 1,705 | $ | (1,705 | ) | $ | — | $ | — | |||||||||||
Derivatives Designated as Hedging Instruments | Three Months Ended April 2, 2017 | |||||||||||||||
Gains (Losses) Recognized in OCI - Effective Portion | Location of Gain (Loss) Reclassified from OCI into Income - Effective Portion | Gains (Losses) Reclassified from OCI into Income - Effective Portion (1) | Location of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | Amount of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | ||||||||||||
(In thousands) | ||||||||||||||||
Cash flow hedges: | ||||||||||||||||
Foreign currency forward contracts | $ | (117 | ) | Net revenue | $ | 2,035 | Other income (expense), net | $ | 287 | |||||||
Foreign currency forward contracts | — | Cost of revenue | (13 | ) | Other income (expense), net | — | ||||||||||
Foreign currency forward contracts | — | Operating expenses | (442 | ) | Other income (expense), net | — | ||||||||||
Total | $ | (117 | ) | $ | 1,580 | $ | 287 | |||||||||
Derivatives Designated as Hedging Instruments | Three Months Ended April 3, 2016 | |||||||||||||||
Gains (Losses) Recognized in OCI - Effective Portion | Location of Gain (Loss) Reclassified from OCI into Income - Effective Portion | Gains (Losses) Reclassified from OCI into Income - Effective Portion (1) | Location of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | Amount of Gains (Losses) Recognized in Income and Excluded from Effectiveness Testing | ||||||||||||
(In thousands) | ||||||||||||||||
Cash flow hedges: | ||||||||||||||||
Foreign currency forward contracts | $ | (787 | ) | Net revenue | $ | (312 | ) | Other income (expense), net | $ | 35 | ||||||
Foreign currency forward contracts | — | Cost of revenue | 2 | Other income (expense), net | — | |||||||||||
Foreign currency forward contracts | — | Operating expenses | 70 | Other income (expense), net | — | |||||||||||
Total | $ | (787 | ) | $ | (240 | ) | $ | 35 | ||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gains (Losses) Recognized in Income on Derivative | Three Months Ended | ||||||||
April 2, 2017 | April 3, 2016 | |||||||||
(In thousands) | ||||||||||
Foreign currency forward contracts | Other income (expense), net | $ | (1,353 | ) | $ | (1,944 | ) | |||
|
|||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
Balance as of beginning of the period | $ | 58,520 | $ | 56,706 | |||
Provision for warranty obligation made during the period | 26,753 | 16,216 | |||||
Settlements made during the period | (28,937 | ) | (23,014 | ) | |||
Balance at end of period | $ | 56,336 | $ | 49,908 | |||
|
|||
Unrealized gains (losses) on available-for-sale securities | Unrealized gains (losses) on derivatives | Estimated tax benefit (provision) | Total | ||||||||||||
(In thousands) | |||||||||||||||
Balance as of December 31, 2016 | $ | (31 | ) | $ | 2,230 | $ | (261 | ) | $ | 1,938 | |||||
Other comprehensive loss before reclassifications | (55 | ) | (117 | ) | (337 | ) | (509 | ) | |||||||
Less: Amount reclassified from accumulated other comprehensive income | — | 1,580 | (553 | ) | 1,027 | ||||||||||
Net current period other comprehensive income (loss) | (55 | ) | (1,697 | ) | 216 | (1,536 | ) | ||||||||
Balance as of April 2, 2017 | $ | (86 | ) | $ | 533 | $ | (45 | ) | $ | 402 | |||||
Unrealized gains (losses) on available-for-sale securities | Unrealized gains (losses) on derivatives | Estimated tax benefit (provision) | Total | ||||||||||||
(In thousands) | |||||||||||||||
Balance as of December 31, 2015 | $ | (64 | ) | $ | 43 | $ | 24 | $ | 3 | ||||||
Other comprehensive income (loss) before reclassifications | 101 | (787 | ) | (38 | ) | (724 | ) | ||||||||
Less: Amount reclassified from accumulated other comprehensive income | — | (240 | ) | — | (240 | ) | |||||||||
Net current period other comprehensive income (loss) | 101 | (547 | ) | (38 | ) | (484 | ) | ||||||||
Balance as of April 3, 2016 | $ | 37 | $ | (504 | ) | $ | (14 | ) | $ | (481 | ) | ||||
Details about Accumulated Other Comprehensive Income Components | Three Months Ended April 2, 2017 | |||||
Amount Reclassified from AOCI | Affected Line Item in the Statements of Operations | |||||
(In thousands) | ||||||
Gains (losses) on cash flow hedge: | ||||||
Foreign currency forward contracts | $ | 2,035 | Net revenue | |||
Foreign currency forward contracts | $ | (13 | ) | Cost of revenue | ||
Foreign currency forward contracts | (442 | ) | Operating expenses | |||
$ | 1,580 | Total before tax | ||||
(553 | ) | Tax impact | ||||
$ | 1,027 | Total, net of tax | ||||
Details about Accumulated Other Comprehensive Income Components | Three Months Ended April 3, 2016 | |||||
Amount Reclassified from AOCI | Affected Line Item in the Statements of Operations | |||||
(In thousands) | ||||||
Gains (losses) on cash flow hedge: | ||||||
Foreign currency forward contracts | $ | (312 | ) | Net revenue | ||
Foreign currency forward contracts | 2 | Cost of revenue | ||||
Foreign currency forward contracts | 70 | Operating expenses | ||||
(240 | ) | Total before tax | ||||
— | Tax impact | |||||
$ | (240 | ) | Total, net of tax | |||
|
|||
Number of shares | Weighted Average Exercise Price Per Share | |||||
(In thousands) | (In dollars) | |||||
Outstanding at December 31, 2016 | 1,884 | $ | 31.14 | |||
Granted | — | — | ||||
Exercised | (83 | ) | 29.35 | |||
Cancelled | — | — | ||||
Expired | — | — | ||||
Outstanding at April 2, 2017 | 1,801 | $ | 31.23 | |||
Number of shares | Weighted Average Grant Date Fair Value Per Share | |||||
(In thousands) | (In dollars) | |||||
Outstanding at December 31, 2016 | 996 | $ | 36.22 | |||
Granted | 59 | 57.00 | ||||
Vested | (106 | ) | 37.64 | |||
Cancelled | (14 | ) | 44.34 | |||
Outstanding at April 2, 2017 | 935 | $ | 37.25 | |||
Three Months Ended | |||||||
Stock Options | ESPP | ||||||
April 2, 2017 | April 3, 2016 | April 2, 2017 | April 3, 2016 | ||||
Expected life (in years) | N/A | 4.4 | 0.5 | 0.5 | |||
Risk-free interest rate | N/A | 1.28% | 0.66% | 0.42% | |||
Expected volatility | N/A | 35.4% | 27.6% | 44.7% | |||
Dividend yield | N/A | — | — | — | |||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
Cost of revenue | $ | 436 | $ | 439 | |||
Research and development | 1,319 | 866 | |||||
Sales and marketing | 1,247 | 1,197 | |||||
General and administrative | 2,126 | 1,909 | |||||
Total stock-based compensation | $ | 5,128 | $ | 4,411 | |||
|
|||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016* | ||||||
(In thousands, except percentage data) | |||||||
Net revenue: | |||||||
Arlo | $ | 60,712 | $ | 24,265 | |||
Connected Home | 194,361 | 216,110 | |||||
SMB | 68,584 | 69,881 | |||||
Total net revenue | $ | 323,657 | $ | 310,256 | |||
Contribution income: | |||||||
Arlo | $ | 321 | $ | (3,830 | ) | ||
Arlo contribution margin | 0.5 | % | (15.8 | )% | |||
Connected Home | $ | 31,712 | $ | 42,029 | |||
Connected Home contribution margin | 16.3 | % | 19.4 | % | |||
SMB | $ | 18,504 | $ | 15,395 | |||
SMB contribution margin | 27.0 | % | 22.0 | % | |||
Total segment contribution income | $ | 50,537 | $ | 53,594 | |||
Corporate and unallocated costs | (18,201 | ) | (16,716 | ) | |||
Amortization of intangibles (1) | (4,382 | ) | (4,165 | ) | |||
Stock-based compensation expense | (5,128 | ) | (4,411 | ) | |||
Restructuring and other charges | (37 | ) | (2,678 | ) | |||
Litigation reserves, net | — | (10 | ) | ||||
Interest income | 405 | 234 | |||||
Other income (expense), net | 335 | (366 | ) | ||||
Income before income taxes | $ | 23,529 | $ | 25,482 | |||
(1) | Amount excludes amortization expense related to patents within purchased intangibles in cost of revenue. |
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
Arlo | $ | 1,977 | $ | 5,981 | |||
Connected Home | 53,193 | 76,852 | |||||
SMB | 790 | 1,448 | |||||
Total service provider net revenue | $ | 55,960 | $ | 84,281 | |||
Three Months Ended | |||||||
April 2, 2017 | April 3, 2016 | ||||||
(In thousands) | |||||||
United States (U.S.) | $ | 206,125 | $ | 189,366 | |||
Americas (excluding U.S.) | 5,504 | 4,484 | |||||
EMEA | 58,445 | 64,505 | |||||
Australia | 33,481 | 31,134 | |||||
APAC (excluding Australia) | 20,102 | 20,767 | |||||
Total net revenue | $ | 323,657 | $ | 310,256 | |||
As of | |||||||
April 2, 2017 | December 31, 2016 | ||||||
(In thousands) | |||||||
United States | $ | 8,950 | $ | 9,542 | |||
Canada | 2,440 | 2,745 | |||||
EMEA | 192 | 210 | |||||
China | 6,199 | 5,219 | |||||
APAC (excluding China) | 1,567 | 1,757 | |||||
Total property and equipment, net | $ | 19,348 | $ | 19,473 | |||
|
|||
As of April 2, 2017 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents: money-market funds | $ | 12,971 | $ | 12,971 | $ | — | $ | — | |||||||
Available-for-sale securities: U.S. treasuries (1) | 123,732 | 123,732 | — | — | |||||||||||
Available-for-sale securities: certificates of deposit (1) | 158 | 158 | — | — | |||||||||||
Trading securities: mutual funds (1) | 1,677 | 1,677 | — | — | |||||||||||
Foreign currency forward contracts (2) | 2,882 | — | 2,882 | — | |||||||||||
Total assets measured at fair value | $ | 141,420 | $ | 138,538 | $ | 2,882 | $ | — | |||||||
As of December 31, 2016 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents: money-market funds | $ | 17,027 | $ | 17,027 | $ | — | $ | — | |||||||
Available-for-sale securities: U.S. treasuries (1) | 123,838 | 123,838 | — | — | |||||||||||
Available-for-sale securities: certificates of deposit (1) | 148 | 148 | — | — | |||||||||||
Trading securities: mutual funds (1) | 1,528 | 1,528 | — | — | |||||||||||
Foreign currency forward contracts (2) | 8,763 | — | 8,763 | — | |||||||||||
Total assets measured at fair value | $ | 151,304 | $ | 142,541 | $ | 8,763 | $ | — | |||||||
As of April 2, 2017 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Liabilities: | |||||||||||||||
Foreign currency forward contracts (3) | $ | 1,058 | $ | — | $ | 1,058 | $ | — | |||||||
Total liabilities measured at fair value | $ | 1,058 | $ | — | $ | 1,058 | $ | — | |||||||
As of December 31, 2016 | |||||||||||||||
Total | Quoted market prices in active markets (Level 1) | Significant other observable inputs (Level 2) | Significant unobservable inputs (Level 3) | ||||||||||||
(In thousands) | |||||||||||||||
Liabilities: | |||||||||||||||
Foreign currency forward contracts (3) | $ | 1,705 | $ | — | $ | 1,705 | $ | — | |||||||
Total liabilities measured at fair value | $ | 1,705 | $ | — | $ | 1,705 | $ | — | |||||||
|
|||
Accrued Restructuring and Other Charges at December 31, 2016 | Additions | Cash Payments | Adjustments | Accrued Restructuring and Other Charges at April 2, 2017 | |||||||||||||||
(In thousands) | |||||||||||||||||||
Restructuring | |||||||||||||||||||
Employee termination charges | $ | 6 | $ | — | $ | — | $ | — | $ | 6 | |||||||||
Lease contract termination and other charges | 1,402 | 37 | (100 | ) | — | 1,339 | |||||||||||||
Total Restructuring and other charges | $ | 1,408 | $ | 37 | $ | (100 | ) | $ | — | $ | 1,345 | ||||||||
|
|||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||
|
|