|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
• | There is persuasive evidence of an arrangement; |
• | The service has been or is being provided to the customer; |
• | The collection of the fees is reasonably assured; and |
• | The amount of fees to be paid by the customer is fixed or determinable. |
Year Ended December 31, | |||||||
2017 | 2016 | ||||||
Allowance for doubtful accounts, beginning balance | $ | 1,269 | $ | 763 | |||
Additions | 3,400 | 2,029 | |||||
Write-offs | (3,417 | ) | (1,523 | ) | |||
Allowance for doubtful accounts, ending balance | $ | 1,252 | $ | 1,269 |
Furniture and fixtures | 5 years |
Hosting equipment | 3 years |
Computer equipment and licensed software and patents | 3 to 5 years |
Leasehold improvements | Shorter of the lease term or estimated useful life |
Year ended December 31, | |||||
2017 | 2016 | ||||
Revenue | 430,165 | 312,844 | |||
Operating expenses: | |||||
Sales and marketing | 211,918 | 161,653 | |||
Operating loss | (106,146 | ) | (98,147 | ) | |
Net loss | (102,141 | ) | (97,620 | ) |
December 31, 2017 | ||
Assets | ||
Deferred costs | 15,771 | |
Deferred costs, noncurrent | 15,395 | |
Liabilities and stockholders’ equity | ||
Deferred revenue | 173,147 | |
Deferred revenue, noncurrent | 1,213 | |
Accumulated deficit | (398,043 | ) |
|
Net tangible assets acquired | $ | 96 | |
Net deferred tax liability recognized | (492 | ) | |
Identifiable intangible assets: | |||
Developed technology | 3,200 | ||
Customer relationships | 410 | ||
Goodwill | 13,350 | ||
Total purchase price | $ | 16,564 |
Net tangible assets acquired | $ | 2,140 | |
Net deferred tax liability recognized | (1,979 | ) | |
Identifiable intangible assets: | |||
Developed technology | 8,800 | ||
Customer relationships | 500 | ||
Goodwill | 36,896 | ||
Total purchase price | $ | 46,357 |
|
Fair Value Measurement at December 31, 2017 | |||||||||||
Level 1 | Level 2 | Total | |||||||||
Description | |||||||||||
Corporate bonds | $ | — | 149,069 | $ | 149,069 | ||||||
Money market funds | 32,832 | — | 32,832 | ||||||||
U.S. Treasury securities | — | 28,382 | 28,382 | ||||||||
Asset-backed securities | — | 27,738 | 27,738 | ||||||||
Commercial paper | — | 19,622 | 19,622 | ||||||||
Agency securities | — | 14,911 | 14,911 | ||||||||
Total | $ | 32,832 | $ | 239,722 | $ | 272,554 | |||||
Included in cash and cash equivalents | $ | 37,531 | |||||||||
Included in marketable securities | $ | 235,023 |
Fair Value Measurement at December 31, 2016 | |||||||||||
Level 1 | Level 2 | Total | |||||||||
Description | |||||||||||
Corporate bonds | $ | — | $ | 124,930 | $ | 124,930 | |||||
Asset-backed securities | — | 32,567 | 32,567 | ||||||||
U.S. Treasury securities | — | 30,585 | 30,585 | ||||||||
Commercial paper | — | 9,787 | 9,787 | ||||||||
Agency securities | $ | — | $ | 8,489 | $ | 8,489 | |||||
Money market funds | $ | 3,545 | $ | — | $ | 3,545 | |||||
Total | $ | 3,545 | $ | 206,358 | $ | 209,903 | |||||
Included in cash and cash equivalents | $ | 3,545 | |||||||||
Included in marketable securities | $ | 206,358 |
December 31, 2017 | December 31, 2016 | ||||||
Due in one year or less | $ | 137,576 | $ | 131,190 | |||
Due after one year | 97,447 | 75,168 | |||||
Total | $ | 235,023 | $ | 206,358 |
December 31, 2017 | |||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||
Derivative Instrument | Balance Sheet Location | Fair Value (Level 2) | Balance Sheet Location | Fair Value (Level 2) | |||||||
Foreign currency forward contracts | Other current assets | $ | 2,359 | Accrued liabilities | $ | 1,220 | |||||
Total | $ | 2,359 | $ | 1,220 |
December 31, 2016 | |||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||
Derivative Instrument | Balance Sheet Location | Fair Value (Level 2) | Balance Sheet Location | Fair Value (Level 2) | |||||||
Foreign currency forward contracts | Other current assets | $ | 868 | Accrued liabilities | $ | 4,280 | |||||
Total | $ | 868 | $ | 4,280 |
Year Ended December 31, 2017 | Year Ended December 31, 2016 | ||||||||||||||||
Derivative Instrument | Location of Loss Reclassified into Earnings | Gain Recognized in AOCI | Loss Reclassified from AOCI into Earnings | Loss Recognized in AOCI | Loss Reclassified from AOCI into Earnings | ||||||||||||
Foreign currency forward contracts | Revenue, cost of revenue, operating expenses | $ | 3,663 | $ | (225 | ) | $ | (3,174 | ) | $ | (903 | ) | |||||
Total | $ | 3,663 | $ | (225 | ) | $ | (3,174 | ) | $ | (903 | ) |
|
December 31, 2017 | December 31, 2016 | ||||||
Hosting equipment | $ | 37,222 | $ | 35,018 | |||
Capitalized internal-use software | 31,593 | 25,773 | |||||
Leasehold improvements | 28,113 | 25,396 | |||||
Computer equipment and licensed software and patents | 16,316 | 11,879 | |||||
Furniture and fixtures | 9,581 | 8,014 | |||||
Construction in progress | 11,220 | 7,993 | |||||
Total | 134,045 | 114,073 | |||||
Less accumulated depreciation and amortization | (74,888 | ) | (51,342 | ) | |||
Property and equipment, net | $ | 59,157 | $ | 62,731 |
|
Balance as of December 31, 2015 | $ | 45,346 | |
Goodwill adjustments | 166 | ||
Foreign currency translation adjustments | (165 | ) | |
Balance as of December 31, 2016 | 45,347 | ||
Goodwill acquired | 13,350 | ||
Foreign currency translation adjustments | 434 | ||
Balance as of December 31, 2017 | $ | 59,131 |
As of December 31, 2017 | |||||||||||||||||
Cost | Accumulated Amortization | Foreign Currency Translation Adjustments | Net | Weighted Average Remaining Useful Life | |||||||||||||
(In years) | |||||||||||||||||
Developed technology | $ | 17,200 | $ | (9,835 | ) | $ | (93 | ) | $ | 7,272 | 3.7 | ||||||
Customer relationships | 2,210 | (1,549 | ) | (30 | ) | 631 | 2.4 | ||||||||||
$ | 19,410 | $ | (11,384 | ) | $ | (123 | ) | $ | 7,903 |
As of December 31, 2016 | |||||||||||||||||
Cost | Accumulated Amortization | Foreign Currency Translation Adjustments | Net | Weighted Average Remaining Useful Life | |||||||||||||
(In years) | |||||||||||||||||
Developed technology | $ | 14,000 | $ | (6,584 | ) | $ | (169 | ) | $ | 7,247 | 2.9 | ||||||
Customer relationships | 1,800 | (1,044 | ) | (53 | ) | 703 | 2.3 | ||||||||||
$ | 15,800 | $ | (7,628 | ) | $ | (222 | ) | $ | 7,950 |
2018 | $ | 2,727 | |
2019 | 2,678 | ||
2020 | 1,103 | ||
2021 | 492 | ||
2022 | 492 | ||
Thereafter | 411 | ||
$ | 7,903 |
|
2018 | $ | 14,934 | |
2019 | 18,938 | ||
2020 | 16,675 | ||
2021 | 14,927 | ||
2022 | 13,005 | ||
Thereafter | 40,055 | ||
Total minimum lease payments | $ | 118,534 |
2018 | 38,559 | ||
2019 | 28,530 | ||
2020 | 29,270 | ||
Total purchase obligations | $ | 96,359 |
|
Options Outstanding | RSUs Outstanding | |||||||||||||||||||||
Shares Available for Grant | Number of Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | Outstanding RSUs | Weighted Average Grant Date Fair Value | ||||||||||||||||
(In years) | ||||||||||||||||||||||
Outstanding — January 1, 2017 | 6,039 | 8,479 | $ | 14.52 | 7.49 | $ | 66,449 | 6,936 | $ | 20.81 | ||||||||||||
Increase in authorized shares | 4,833 | |||||||||||||||||||||
Stock options granted | (1,203 | ) | 1,203 | 28.14 | ||||||||||||||||||
RSUs granted | (3,647 | ) | 3,647 | 28.09 | ||||||||||||||||||
Stock options exercised | (2,664 | ) | 11.97 | |||||||||||||||||||
RSUs vested | (3,145 | ) | 20.62 | |||||||||||||||||||
Stock options forfeited or canceled | 579 | (579 | ) | 21.49 | ||||||||||||||||||
Stock options forfeited or canceled and unavailable for grant | — | (200 | ) | 23.44 | ||||||||||||||||||
RSUs forfeited or canceled | 1,400 | (1,400 | ) | 22.39 | ||||||||||||||||||
RSUs forfeited or canceled and unavailable for grant | — | (211 | ) | 23.44 | ||||||||||||||||||
Outstanding — December 31, 2017 | 8,001 | 6,239 | $ | 17.31 | 7.11 | $ | 103,380 | 5,827 | $ | 25.00 | ||||||||||||
Options vested and expected to vest as of December 31, 2017 | 5,910 | $ | 16.95 | 7.04 | $ | 99,958 | ||||||||||||||||
Options vested and exercisable as of December 31, 2017 | 3,243 | $ | 14.01 | 6.40 | $ | 64,311 |
• | Expected Term. We determine the expected term based on the average period the stock options are expected to remain outstanding, generally calculated as the midpoint of the vesting term and the contractual expiration period, as we do not have sufficient historical information to develop reasonable expectations about future exercise patterns and post-vesting employment termination behavior. |
• | Expected Volatility. We determine expected volatility based on the historical volatility of our own common stock. We applied this methodology beginning in 2017, after having obtained sufficient historical information regarding the volatility of our own common stock. In 2016 and 2015, we determined the expected volatility using a combination of the historical volatility of our publicly traded industry peers and our own common stock. |
• | Risk-Free Interest Rate. We base the risk-free interest rate used in the Black-Scholes valuation model on the yield available on U.S. Treasury zero-coupon issues with an equivalent remaining term of the stock options for each stock option group. |
• | Dividend Yield. We have not paid and do not anticipate paying any cash dividends in the foreseeable future and, therefore, use an expected dividend yield of zero. |
Year Ended December 31, | |||||
2017 | 2016 | 2015 | |||
Expected volatility | 44% - 48% | 47% - 49% | 49% - 54% | ||
Dividend rate | 0% | 0% | 0% | ||
Risk-free interest rate | 1.9% - 2.2% | 1.1% - 2.0% | 1.4% - 2.0% | ||
Expected term (in years) | 6.02 - 6.08 | 6.02 - 6.08 | 6.02 - 6.08 |
Year Ended December 31, | |||
2017 | 2016 | ||
Expected volatility | 37% - 44% | 42% - 48% | |
Dividend rate | 0% | 0% | |
Risk-free interest rate | 1.02% - 1.62% | 0.38% - 0.90% | |
Expected term (in years) | 0.50 -1.50 | 0.50 -1.50 |
|
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | (115,674 | ) | $ | (107,685 | ) | $ | (85,928 | ) | ||
Foreign | 3,518 | 4,879 | 2,214 | ||||||||
Total | $ | (112,156 | ) | $ | (102,806 | ) | $ | (83,714 | ) |
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Current tax provision: | |||||||||||
Federal | $ | (2,636 | ) | $ | — | $ | 1 | ||||
State | 104 | 74 | (3 | ) | |||||||
Foreign | 1,476 | 3,096 | 1,693 | ||||||||
(1,056 | ) | 3,170 | 1,691 | ||||||||
Deferred tax provision: | |||||||||||
Federal | — | (49 | ) | (16 | ) | ||||||
State | — | — | — | ||||||||
Foreign | (462 | ) | (2,128 | ) | (1,337 | ) | |||||
Total provision for (benefit from) income taxes | $ | (1,518 | ) | $ | 993 | $ | 338 |
As of December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets: | |||||||
Tax credit carryforward | $ | 733 | $ | 762 | |||
Net operating loss carryforward | 115,237 | 73,611 | |||||
Share-based compensation | 6,072 | 13,306 | |||||
Accrued liabilities and reserves | 3,968 | 4,877 | |||||
Other | 5,086 | 5,325 | |||||
Total deferred tax assets | 131,096 | 97,881 | |||||
Less: valuation allowance | (126,321 | ) | (92,125 | ) | |||
Deferred tax assets, net of valuation allowance | 4,775 | 5,756 | |||||
Deferred tax liabilities: | |||||||
Depreciation and amortization | (3,053 | ) | (4,474 | ) | |||
Net deferred tax assets | $ | 1,722 | $ | 1,282 |
Year Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Tax at federal statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||
Tax reform rate change impact | (58.2 | ) | — | — | ||||
Excess tax benefit from share-based compensation | 42.8 | — | — | |||||
Valuation allowance | (20.7 | ) | (23.3 | ) | (29.2 | ) | ||
Share-based compensation | 6.4 | (6.1 | ) | (5.5 | ) | |||
Other | (4.4 | ) | 0.3 | 0.3 | ||||
Benefit from other comprehensive gain | 1.5 | — | — | |||||
Intercompany dividend | — | (5.9 | ) | — | ||||
Effective tax rate | 1.4 | % | (1.0 | )% | (0.4 | )% |
Balance at December 31, 2014 | $ | 5,955 | |
Decrease from tax positions related to the prior year | (57 | ) | |
Additions from tax positions related to the current year | 2,605 | ||
Lapse of statutes of limitations | — | ||
Balance at December 31, 2015 | $ | 8,503 | |
Additions from tax positions related to the prior year | 279 | ||
Additions from tax positions related to the current year | 3,639 | ||
Decrease related to settlements with taxing authorities | (621 | ) | |
Lapse of statutes of limitations | (14 | ) | |
Balance at December 31, 2016 | 11,786 | ||
Additions from tax positions related to the current year | 4,141 | ||
Lapse of statutes of limitations | (283 | ) | |
Balance at December 31, 2017 | $ | 15,644 |
|
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
United States | $ | 229,663 | $ | 168,479 | $ | 116,220 | |||||
EMEA | 123,036 | 87,360 | 59,047 | ||||||||
Other | 77,793 | 56,160 | 33,501 | ||||||||
Total | $ | 430,492 | $ | 311,999 | $ | 208,768 |
As of December 31, | |||||||
2017 | 2016 | ||||||
United States | $ | 23,609 | $ | 26,372 | |||
EMEA: | |||||||
Republic of Ireland | 5,019 | 5,703 | |||||
Other EMEA | 5,007 | 6,834 | |||||
Total EMEA | 10,026 | 12,537 | |||||
APAC | 7,734 | 8,357 | |||||
Total | $ | 41,369 | $ | 47,266 |
|
|
• | There is persuasive evidence of an arrangement; |
• | The service has been or is being provided to the customer; |
• | The collection of the fees is reasonably assured; and |
• | The amount of fees to be paid by the customer is fixed or determinable. |
Furniture and fixtures | 5 years |
Hosting equipment | 3 years |
Computer equipment and licensed software and patents | 3 to 5 years |
Leasehold improvements | Shorter of the lease term or estimated useful life |
Year ended December 31, | |||||
2017 | 2016 | ||||
Revenue | 430,165 | 312,844 | |||
Operating expenses: | |||||
Sales and marketing | 211,918 | 161,653 | |||
Operating loss | (106,146 | ) | (98,147 | ) | |
Net loss | (102,141 | ) | (97,620 | ) |
December 31, 2017 | ||
Assets | ||
Deferred costs | 15,771 | |
Deferred costs, noncurrent | 15,395 | |
Liabilities and stockholders’ equity | ||
Deferred revenue | 173,147 | |
Deferred revenue, noncurrent | 1,213 | |
Accumulated deficit | (398,043 | ) |
|
Year Ended December 31, | |||||||
2017 | 2016 | ||||||
Allowance for doubtful accounts, beginning balance | $ | 1,269 | $ | 763 | |||
Additions | 3,400 | 2,029 | |||||
Write-offs | (3,417 | ) | (1,523 | ) | |||
Allowance for doubtful accounts, ending balance | $ | 1,252 | $ | 1,269 |
Furniture and fixtures | 5 years |
Hosting equipment | 3 years |
Computer equipment and licensed software and patents | 3 to 5 years |
Leasehold improvements | Shorter of the lease term or estimated useful life |
Year ended December 31, | |||||
2017 | 2016 | ||||
Revenue | 430,165 | 312,844 | |||
Operating expenses: | |||||
Sales and marketing | 211,918 | 161,653 | |||
Operating loss | (106,146 | ) | (98,147 | ) | |
Net loss | (102,141 | ) | (97,620 | ) |
December 31, 2017 | ||
Assets | ||
Deferred costs | 15,771 | |
Deferred costs, noncurrent | 15,395 | |
Liabilities and stockholders’ equity | ||
Deferred revenue | 173,147 | |
Deferred revenue, noncurrent | 1,213 | |
Accumulated deficit | (398,043 | ) |
|
Net tangible assets acquired | $ | 96 | |
Net deferred tax liability recognized | (492 | ) | |
Identifiable intangible assets: | |||
Developed technology | 3,200 | ||
Customer relationships | 410 | ||
Goodwill | 13,350 | ||
Total purchase price | $ | 16,564 |
Net tangible assets acquired | $ | 2,140 | |
Net deferred tax liability recognized | (1,979 | ) | |
Identifiable intangible assets: | |||
Developed technology | 8,800 | ||
Customer relationships | 500 | ||
Goodwill | 36,896 | ||
Total purchase price | $ | 46,357 |
|
Fair Value Measurement at December 31, 2017 | |||||||||||
Level 1 | Level 2 | Total | |||||||||
Description | |||||||||||
Corporate bonds | $ | — | 149,069 | $ | 149,069 | ||||||
Money market funds | 32,832 | — | 32,832 | ||||||||
U.S. Treasury securities | — | 28,382 | 28,382 | ||||||||
Asset-backed securities | — | 27,738 | 27,738 | ||||||||
Commercial paper | — | 19,622 | 19,622 | ||||||||
Agency securities | — | 14,911 | 14,911 | ||||||||
Total | $ | 32,832 | $ | 239,722 | $ | 272,554 | |||||
Included in cash and cash equivalents | $ | 37,531 | |||||||||
Included in marketable securities | $ | 235,023 |
Fair Value Measurement at December 31, 2016 | |||||||||||
Level 1 | Level 2 | Total | |||||||||
Description | |||||||||||
Corporate bonds | $ | — | $ | 124,930 | $ | 124,930 | |||||
Asset-backed securities | — | 32,567 | 32,567 | ||||||||
U.S. Treasury securities | — | 30,585 | 30,585 | ||||||||
Commercial paper | — | 9,787 | 9,787 | ||||||||
Agency securities | $ | — | $ | 8,489 | $ | 8,489 | |||||
Money market funds | $ | 3,545 | $ | — | $ | 3,545 | |||||
Total | $ | 3,545 | $ | 206,358 | $ | 209,903 | |||||
Included in cash and cash equivalents | $ | 3,545 | |||||||||
Included in marketable securities | $ | 206,358 |
December 31, 2017 | December 31, 2016 | ||||||
Due in one year or less | $ | 137,576 | $ | 131,190 | |||
Due after one year | 97,447 | 75,168 | |||||
Total | $ | 235,023 | $ | 206,358 |
December 31, 2017 | |||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||
Derivative Instrument | Balance Sheet Location | Fair Value (Level 2) | Balance Sheet Location | Fair Value (Level 2) | |||||||
Foreign currency forward contracts | Other current assets | $ | 2,359 | Accrued liabilities | $ | 1,220 | |||||
Total | $ | 2,359 | $ | 1,220 |
December 31, 2016 | |||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||
Derivative Instrument | Balance Sheet Location | Fair Value (Level 2) | Balance Sheet Location | Fair Value (Level 2) | |||||||
Foreign currency forward contracts | Other current assets | $ | 868 | Accrued liabilities | $ | 4,280 | |||||
Total | $ | 868 | $ | 4,280 |
Year Ended December 31, 2017 | Year Ended December 31, 2016 | ||||||||||||||||
Derivative Instrument | Location of Loss Reclassified into Earnings | Gain Recognized in AOCI | Loss Reclassified from AOCI into Earnings | Loss Recognized in AOCI | Loss Reclassified from AOCI into Earnings | ||||||||||||
Foreign currency forward contracts | Revenue, cost of revenue, operating expenses | $ | 3,663 | $ | (225 | ) | $ | (3,174 | ) | $ | (903 | ) | |||||
Total | $ | 3,663 | $ | (225 | ) | $ | (3,174 | ) | $ | (903 | ) |
|
December 31, 2017 | December 31, 2016 | ||||||
Hosting equipment | $ | 37,222 | $ | 35,018 | |||
Capitalized internal-use software | 31,593 | 25,773 | |||||
Leasehold improvements | 28,113 | 25,396 | |||||
Computer equipment and licensed software and patents | 16,316 | 11,879 | |||||
Furniture and fixtures | 9,581 | 8,014 | |||||
Construction in progress | 11,220 | 7,993 | |||||
Total | 134,045 | 114,073 | |||||
Less accumulated depreciation and amortization | (74,888 | ) | (51,342 | ) | |||
Property and equipment, net | $ | 59,157 | $ | 62,731 |
|
Balance as of December 31, 2015 | $ | 45,346 | |
Goodwill adjustments | 166 | ||
Foreign currency translation adjustments | (165 | ) | |
Balance as of December 31, 2016 | 45,347 | ||
Goodwill acquired | 13,350 | ||
Foreign currency translation adjustments | 434 | ||
Balance as of December 31, 2017 | $ | 59,131 |
As of December 31, 2017 | |||||||||||||||||
Cost | Accumulated Amortization | Foreign Currency Translation Adjustments | Net | Weighted Average Remaining Useful Life | |||||||||||||
(In years) | |||||||||||||||||
Developed technology | $ | 17,200 | $ | (9,835 | ) | $ | (93 | ) | $ | 7,272 | 3.7 | ||||||
Customer relationships | 2,210 | (1,549 | ) | (30 | ) | 631 | 2.4 | ||||||||||
$ | 19,410 | $ | (11,384 | ) | $ | (123 | ) | $ | 7,903 |
As of December 31, 2016 | |||||||||||||||||
Cost | Accumulated Amortization | Foreign Currency Translation Adjustments | Net | Weighted Average Remaining Useful Life | |||||||||||||
(In years) | |||||||||||||||||
Developed technology | $ | 14,000 | $ | (6,584 | ) | $ | (169 | ) | $ | 7,247 | 2.9 | ||||||
Customer relationships | 1,800 | (1,044 | ) | (53 | ) | 703 | 2.3 | ||||||||||
$ | 15,800 | $ | (7,628 | ) | $ | (222 | ) | $ | 7,950 |
2018 | $ | 2,727 | |
2019 | 2,678 | ||
2020 | 1,103 | ||
2021 | 492 | ||
2022 | 492 | ||
Thereafter | 411 | ||
$ | 7,903 |
|
2018 | $ | 14,934 | |
2019 | 18,938 | ||
2020 | 16,675 | ||
2021 | 14,927 | ||
2022 | 13,005 | ||
Thereafter | 40,055 | ||
Total minimum lease payments | $ | 118,534 |
2018 | 38,559 | ||
2019 | 28,530 | ||
2020 | 29,270 | ||
Total purchase obligations | $ | 96,359 |
|
Options Outstanding | RSUs Outstanding | |||||||||||||||||||||
Shares Available for Grant | Number of Shares | Weighted Average Exercise Price | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | Outstanding RSUs | Weighted Average Grant Date Fair Value | ||||||||||||||||
(In years) | ||||||||||||||||||||||
Outstanding — January 1, 2017 | 6,039 | 8,479 | $ | 14.52 | 7.49 | $ | 66,449 | 6,936 | $ | 20.81 | ||||||||||||
Increase in authorized shares | 4,833 | |||||||||||||||||||||
Stock options granted | (1,203 | ) | 1,203 | 28.14 | ||||||||||||||||||
RSUs granted | (3,647 | ) | 3,647 | 28.09 | ||||||||||||||||||
Stock options exercised | (2,664 | ) | 11.97 | |||||||||||||||||||
RSUs vested | (3,145 | ) | 20.62 | |||||||||||||||||||
Stock options forfeited or canceled | 579 | (579 | ) | 21.49 | ||||||||||||||||||
Stock options forfeited or canceled and unavailable for grant | — | (200 | ) | 23.44 | ||||||||||||||||||
RSUs forfeited or canceled | 1,400 | (1,400 | ) | 22.39 | ||||||||||||||||||
RSUs forfeited or canceled and unavailable for grant | — | (211 | ) | 23.44 | ||||||||||||||||||
Outstanding — December 31, 2017 | 8,001 | 6,239 | $ | 17.31 | 7.11 | $ | 103,380 | 5,827 | $ | 25.00 | ||||||||||||
Options vested and expected to vest as of December 31, 2017 | 5,910 | $ | 16.95 | 7.04 | $ | 99,958 | ||||||||||||||||
Options vested and exercisable as of December 31, 2017 | 3,243 | $ | 14.01 | 6.40 | $ | 64,311 |
Year Ended December 31, | |||||
2017 | 2016 | 2015 | |||
Expected volatility | 44% - 48% | 47% - 49% | 49% - 54% | ||
Dividend rate | 0% | 0% | 0% | ||
Risk-free interest rate | 1.9% - 2.2% | 1.1% - 2.0% | 1.4% - 2.0% | ||
Expected term (in years) | 6.02 - 6.08 | 6.02 - 6.08 | 6.02 - 6.08 |
Year Ended December 31, | |||
2017 | 2016 | ||
Expected volatility | 37% - 44% | 42% - 48% | |
Dividend rate | 0% | 0% | |
Risk-free interest rate | 1.02% - 1.62% | 0.38% - 0.90% | |
Expected term (in years) | 0.50 -1.50 | 0.50 -1.50 |
|
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
U.S. | $ | (115,674 | ) | $ | (107,685 | ) | $ | (85,928 | ) | ||
Foreign | 3,518 | 4,879 | 2,214 | ||||||||
Total | $ | (112,156 | ) | $ | (102,806 | ) | $ | (83,714 | ) |
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
Current tax provision: | |||||||||||
Federal | $ | (2,636 | ) | $ | — | $ | 1 | ||||
State | 104 | 74 | (3 | ) | |||||||
Foreign | 1,476 | 3,096 | 1,693 | ||||||||
(1,056 | ) | 3,170 | 1,691 | ||||||||
Deferred tax provision: | |||||||||||
Federal | — | (49 | ) | (16 | ) | ||||||
State | — | — | — | ||||||||
Foreign | (462 | ) | (2,128 | ) | (1,337 | ) | |||||
Total provision for (benefit from) income taxes | $ | (1,518 | ) | $ | 993 | $ | 338 |
As of December 31, | |||||||
2017 | 2016 | ||||||
Deferred tax assets: | |||||||
Tax credit carryforward | $ | 733 | $ | 762 | |||
Net operating loss carryforward | 115,237 | 73,611 | |||||
Share-based compensation | 6,072 | 13,306 | |||||
Accrued liabilities and reserves | 3,968 | 4,877 | |||||
Other | 5,086 | 5,325 | |||||
Total deferred tax assets | 131,096 | 97,881 | |||||
Less: valuation allowance | (126,321 | ) | (92,125 | ) | |||
Deferred tax assets, net of valuation allowance | 4,775 | 5,756 | |||||
Deferred tax liabilities: | |||||||
Depreciation and amortization | (3,053 | ) | (4,474 | ) | |||
Net deferred tax assets | $ | 1,722 | $ | 1,282 |
Year Ended December 31, | ||||||||
2017 | 2016 | 2015 | ||||||
Tax at federal statutory rate | 34.0 | % | 34.0 | % | 34.0 | % | ||
Tax reform rate change impact | (58.2 | ) | — | — | ||||
Excess tax benefit from share-based compensation | 42.8 | — | — | |||||
Valuation allowance | (20.7 | ) | (23.3 | ) | (29.2 | ) | ||
Share-based compensation | 6.4 | (6.1 | ) | (5.5 | ) | |||
Other | (4.4 | ) | 0.3 | 0.3 | ||||
Benefit from other comprehensive gain | 1.5 | — | — | |||||
Intercompany dividend | — | (5.9 | ) | — | ||||
Effective tax rate | 1.4 | % | (1.0 | )% | (0.4 | )% |
Balance at December 31, 2014 | $ | 5,955 | |
Decrease from tax positions related to the prior year | (57 | ) | |
Additions from tax positions related to the current year | 2,605 | ||
Lapse of statutes of limitations | — | ||
Balance at December 31, 2015 | $ | 8,503 | |
Additions from tax positions related to the prior year | 279 | ||
Additions from tax positions related to the current year | 3,639 | ||
Decrease related to settlements with taxing authorities | (621 | ) | |
Lapse of statutes of limitations | (14 | ) | |
Balance at December 31, 2016 | 11,786 | ||
Additions from tax positions related to the current year | 4,141 | ||
Lapse of statutes of limitations | (283 | ) | |
Balance at December 31, 2017 | $ | 15,644 |
|
Year Ended December 31, | |||||||||||
2017 | 2016 | 2015 | |||||||||
United States | $ | 229,663 | $ | 168,479 | $ | 116,220 | |||||
EMEA | 123,036 | 87,360 | 59,047 | ||||||||
Other | 77,793 | 56,160 | 33,501 | ||||||||
Total | $ | 430,492 | $ | 311,999 | $ | 208,768 |
As of December 31, | |||||||
2017 | 2016 | ||||||
United States | $ | 23,609 | $ | 26,372 | |||
EMEA: | |||||||
Republic of Ireland | 5,019 | 5,703 | |||||
Other EMEA | 5,007 | 6,834 | |||||
Total EMEA | 10,026 | 12,537 | |||||
APAC | 7,734 | 8,357 | |||||
Total | $ | 41,369 | $ | 47,266 |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|