|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended December 31, 2017
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from__________ to____________
|
Delaware
|
|
77-0422528
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
1133 Innovation Way
|
|
|
Sunnyvale, California
|
|
94089
|
(Address of principal executive offices)
|
|
(Zip code)
|
(408) 745-2000
|
||
(Registrant's telephone number, including area code)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common Stock, par value $0.00001 per share
|
|
New York Stock Exchange
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
Emerging growth company
o
|
|
|
(Do not check if a
smaller reporting company)
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
•
|
Reducing capital and operational costs by running multiple services over the same network using our secure, high density, highly automated, and highly reliable platforms;
|
•
|
Creating new or additional revenue opportunities by enabling new services to be offered to new market segments, which includes existing customers and new customers, based on our product capabilities;
|
•
|
Increasing customer satisfaction, while lowering costs, by enabling customers to self-select automatically provisioned service packages that provide the quality, speed, and pricing they desire;
|
•
|
Providing increased asset longevity and higher return on investment as our customers' networks can scale to higher throughput based on the capabilities of our platforms;
|
•
|
Offering network security across every environment—from the data center to campus and branch environments to assist in the protection and recovery of services and applications; and
|
•
|
Offering operational improvements that enable cost reductions, including lower administrative, training, customer care, and labor costs.
|
•
|
ACX Series
: Our ACX Series Universal Access Routers cost-effectively addresses current operator challenges to rapidly deploy new high-bandwidth services. With industry-leading performance of up to 2.56 Terabytes per second, or Tbps, and support for 1 Gigabit Ethernet, or GbE, 10 GbE, and 40GbE interfaces, the ACX Series is well positioned to address the growing metro Ethernet and mobile backhaul needs of our customers. The platforms deliver the necessary scale and performance needed to support multi-generation wireless technologies.
|
•
|
MX Series
: Our MX Series is a family of high-performance, SDN-ready, Ethernet routers that function as a Universal Edge platform with high system capacity, density, and performance. Available in both physical and virtual form factors, powerful routing, switching and security features give the MX Series 3D Universal Edge Routers unmatched flexibility, versatility, and reliability to support advanced services and applications at the edge of the network. The MX Series platforms utilize our Trio silicon and provide carrier-class performance, scale, and reliability to support large-scale Ethernet deployments. We also offer the vMX, a virtual version of the MX router, which is a fully featured MX Series 3D Universal Edge Router optimized to run as software on x86 servers.
|
•
|
PTX Series
: Our PTX Series Packet Transport Routers are designed for the Converged Supercore. The system is the first supercore packet system in the industry, and delivers powerful capabilities based on innovative ExpressPlus silicon and a forwarding architecture that is focused on optimizing IP/multi-protocol label switching, or MPLS, and Ethernet. The PTX is available in four form factors—PTX1000, PTX3000, PTX5000, and PTX 10000 and delivers several critical core functionalities and capabilities, including high density and scalability, cost optimization, high availability, and network simplification. We believe our PTX Series products can readily adapt to today's rapidly changing traffic patterns for video, mobility, and cloud-based services.
|
•
|
Cloud Customer Premises Equipment, or CPE, Solution
: Our Cloud CPE is a fully automated, end-to-end NFV solution that builds on Juniper Networks Contrail Networking and supports cloud-based and premises-based virtual network functions, or VNFs. This solution includes Contrail Service Orchestration, a comprehensive management and orchestration platform that delivers and manages virtualized network services such as virtual security, and the NFX250, a network services platform that can operate as a secure, on-premises device running software defined wide area network, or SD WAN, and multiple virtual services, from Juniper and third parties, simultaneously. The NFX250, when used as part of our Cloud CPE solution, reduces the operational complexities associated with deploying multiple boxes at the customer site.
|
•
|
NorthStar Controlle
r: Our wide-area network SDN controller automates the creation of traffic-engineering paths across the network, increasing network utilization and enabling a customized programmable networking experience. With the power of Junos OS; optimization algorithms; and transport abstraction, we believe the NorthStar Controller enables efficient design, bringing new levels of control and visibility to help our customers avoid costly over-provisioning.
|
•
|
EX Series
: Our EX Series Ethernet switches address the access, aggregation, and core layer switching requirements of micro branch, branch office, and campus and data center environments, providing a foundation for the fast, secure, and reliable delivery of applications able to support strategic business processes. EX Series enterprise Ethernet switches are designed to deliver operational efficiency, business continuity, and agility, enabling customers to invest in innovative business initiatives that increase revenue and help them gain a competitive advantage. Our EX switches can also serve as security enforcement points as part of our Software-Defined Secure Networks, or SDSN, solution. Our SDSN solution provides end-to-end network visibility that helps secure the entire network, both physical and virtual.
|
•
|
QFX Series
: Our QFX Series of core, spine and top-of-rack data center switches offer a revolutionary approach to switching that are designed to deliver dramatic improvements in data center performance, operating costs, and business agility for enterprises, high-performance computing networks, and cloud providers. Our QFX family, including QFX Series Switches (QFX10002, QFX10008, QFX10016, QFX5100, and QFX5200), combined with innovative fabric and high availability software features in Junos OS, enables improvements in speed, scale, and efficiency by removing complexity and improving business agility, and the QFabric System designed to enhance operational control. Our QFX switches can also serve as security enforcement points as part of our SDSN solution.
|
•
|
SRX Series Services Gateways for the Data Center
: Our mid-range, high-end and virtual SRX Series platforms, including the SRX4100 and SRX4200 firewalls, provide high-performance, scalability, and service integration which are ideally suited for medium to large enterprise, data centers and large campus environments where scalability, high performance, and concurrent services, are essential. The SRX Series of both physical and virtual dynamic services gateways provides firewall/VPN, performance and scalability, and includes the AppSecure suite of next-generation security capabilities that is designed to provide visibility, enforcement, control, and protection over the network.
|
•
|
Branch SRX, Security Policy and Management
: The Branch SRX family, including the SRX300 Series and SRX1500, provides an integrated firewall and next-generation firewall capabilities. Junos Space Security Director is a network security management product that offers efficient, highly scalable, and comprehensive network security policy management. These solutions are designed to enable organizations to securely, reliably, and economically deliver powerful new services and applications to all locations and users with superior service quality.
|
•
|
Virtual Firewall
: Our vSRX Firewall delivers all of the features of our physical firewalls, including the AppSecure next-generation firewall functionality, advanced security, and automated lifecycle management capabilities. The vSRX provides scalable, secure protection across private, public, and hybrid clouds. We also offer the cSRX which has been designed and optimized for container and cloud environments.
|
•
|
Advanced Malware Protection
: Sky Advanced Threat Prevention, or Sky ATP, is a cloud-based service that is designed to use both static and dynamic analysis with machine learning to find unknown threat signatures (zero-day attacks). It is integrated with SRX firewalls and secure routers for automated enforcement against threats, providing advanced anti-malware protection to data center, campus and branch environments. In the second half of 2017, we completed the acquisition of Cyphort Inc., or Cyphort, a software company that provides security analytics for advanced threat defense. This acquisition is expected to strengthen the capabilities of Sky ATP by increasing efficiency and performance and providing additional threat detection functionalities and analytics.
|
•
|
One modular operating system with common base of code and a single, consistent implementation for each control plane feature;
|
•
|
A highly disciplined and firmly scheduled development process; and
|
•
|
One common modular software architecture that scales across all Junos-based platforms.
|
•
|
Contrail
: Our Contrail Networking and Contrail Cloud Platform offer an open-source, standards-based platform for SDN and NFV. This platform enables our customers to address their key problems in the area of network automation, agility, and time-to-service deployment by providing a mechanism to virtualize the network over any physical network and automating the provisioning and management of networking services (such as security and load balancing). Contrail’s differentiation includes a distributed architecture that allows us to build in scale-out, high-availability and in-service upgrade capabilities; a multi-vendor solution familiar to our customers that allows Contrail to interoperate with equipment from major networking vendors; an open-source licensing model, and sophisticated granular analytics for network and infrastructure performance, all fully driven by Representational State Transfer based application program interfaces, or REST APIs, that can be used by customers to work with any provisioning and management system. Contrail Service Orchestration provides simplicity and automation with service design application, VNF lifecycle management and service administration and troubleshooting.
|
•
|
Junos Space:
Our Junos Space network management platform offers an open, Service-Oriented Architecture-based, or SOA, platform for creating organic network management applications to drive network innovation. Junos Space includes applications for network infrastructure management and automation that help customers reduce operational cost and complexity and scale services. These include Network Director, Services Activation Director, Security Director, Edge Services Director, Service Now, and Service Insight.
|
•
|
AppFormix
: AppFormix is an optimization and management software platform for public, private, and hybrid clouds. This intent-driven software manages automated operations, visibility, and reporting in cloud and NFV use cases. It features machine learning-based policy and smart monitors, application and software-defined infrastructure analytics, and alarms. Appformix allows tracking and automation of operations in applications and software-defined infrastructure. Its smart-monitoring features detect issues and automatically manage remedial action based on predefined service-level agreements,
|
•
|
Junos Node Slicing: converges multiple concurrent network functions on the same physical routing infrastructure, letting customers optimize their infrastructure while offering differentiated services with enhanced operational and administrative isolation within a single chassis.
|
•
|
Universal Chassis: a breakthrough system allowing customers to standardize on a hardware platform across their data center, core, and network edge. We believe the system will create significant value for our customers by enhancing their return on investment through reduced costs.
|
•
|
A global network of strategic distributor relationships, as well as region-specific or country-specific distributors who in turn sell to local VARs who sell to end-user customers. Our distribution channel partners resell routing, switching and security products and services, which are purchased by all of our key customer verticals. These distributors tend to focus on particular regions or countries within regions. For example, we have substantial distribution relationships with Ingram Micro in the Americas and Hitachi in Japan. Our agreements with these distributors are generally non-exclusive, limited by region, and provide product and service discounts and other ordinary terms of sale. These agreements do not require our distributors to purchase specified quantities of our products or services. Further, most of our distributors sell our competitors' products and services, and some sell their own competing products and services.
|
•
|
VARs and Direct value-added resellers, including our strategic worldwide alliance partners referenced below, resell our products to end-users around the world. These channel partners either buy our products and services through distributors, or directly from us, and have expertise in designing, selling, and deploying complex networking solutions in their respective markets. Our agreements with these channel partners are generally non-exclusive, limited by region, and provide product and service discounts and other ordinary terms of sale. These agreements do not require these channel partners to purchase specified quantities of our products or services. Increasingly, our Cloud and Telecom/Cable customers also resell our products or services to their customers or purchase our products or services for the purpose of providing managed or cloud-based services to their customers.
|
•
|
Strategic worldwide reseller relationships with established Juniper alliances, comprised of Dimension Data Holdings, or Dimension Data; Ericsson Telecom A.B., or Ericsson; International Business Machines, or IBM; and NEC Corporation. These companies each offer services and products that complement our own product and service offerings and act as a reseller, and in some instances as an integration partner for our products. Our arrangements with these partners allow them to resell our products and services on a non-exclusive and generally global basis, provide for product and service discounts, and specify other general terms of sale. These agreements do not require these partners to purchase specified quantities of our products or services.
|
•
|
We can quickly ramp up and deliver products to customers with turnkey manufacturing;
|
•
|
We gain economies of scale by leveraging our buying power with our contract manufacturers and original design manufacturers when we manufacture large quantities of products;
|
•
|
We operate with a minimum amount of dedicated space and employees for manufacturing operations; and
|
•
|
We can reduce our costs by reducing what would normally be fixed overhead expenses.
|
Name
|
|
Age
|
|
Position
|
||
Rami Rahim
|
|
47
|
|
Chief Executive Officer and Director
|
||
Anand Athreya
|
|
54
|
|
Executive Vice President, Chief Development Officer
|
||
Bikash Koley
|
|
44
|
|
Executive Vice President, Chief Technology Officer
|
||
Brian Martin
|
|
56
|
|
Senior Vice President, General Counsel and Secretary
|
||
Kenneth B. Miller
|
|
47
|
|
Executive Vice President, Chief Financial Officer
|
||
Vince Molinaro
|
|
54
|
|
Executive Vice President, Chief Customer Officer
|
||
Terrance F. Spidell
|
|
49
|
|
Vice President, Corporate Controller and Chief Accounting Officer
|
•
|
limited visibility into customer spending plans;
|
•
|
changes in customer mix;
|
•
|
changes in the mix of products and services sold;
|
•
|
changes in the mix of geographies in which our products and services are sold;
|
•
|
changing market and economic conditions;
|
•
|
current and potential customer, partner and supplier consolidation and concentration;
|
•
|
price and product competition;
|
•
|
long sales, qualification and implementation cycles;
|
•
|
unpredictable ordering patterns and reduced visibility into our customers’ spending plans and associated revenue;
|
•
|
how well we execute on our strategy and operating plans and the impact of changes in our business model that could result in significant restructuring charges;
|
•
|
our ability to achieve targeted cost reductions;
|
•
|
changes in tax laws or accounting rules, or interpretations thereof;
|
•
|
changes in the amount and frequency of share repurchases or dividends;
|
•
|
regional economic and political conditions; and
|
•
|
seasonality.
|
•
|
the additional development efforts and costs required to create new software products and/or to make our disaggregated products compatible with multiple technologies;
|
•
|
the possibility that our new software products or disaggregated products may not achieve widespread customer adoption;
|
•
|
the potential that our strategy could erode our revenue and gross margins;
|
•
|
the impact on our financial results of longer periods of revenue recognition and changes in tax treatment associated with software sales;
|
•
|
the additional costs associated with regulatory compliance and changes we need to make to our distribution chain in connection with increased software sales;
|
•
|
the ability of our disaggregated hardware and software products to operate independently and/or to integrate with current and future third party products; and
|
•
|
issues with third party technologies used with our disaggregated products may be attributed to us.
|
•
|
changes in general IT spending,
|
•
|
the imposition of government controls, inclusive of critical infrastructure protection;
|
•
|
changes or limitations in trade protection laws or other regulatory requirements, which may affect our ability to import or export our products from various countries;
|
•
|
laws that restrict sales of products developed or manufactured outside of the country;
|
•
|
varying and potentially conflicting laws and regulations;
|
•
|
fluctuations in local economies;
|
•
|
wage inflation or a tightening of the labor market;
|
•
|
tax policies that could have a business impact;
|
•
|
potential import tariffs imposed by the United States and the possibility of reciprocal tariffs by foreign countries;
|
•
|
data privacy rules and other regulations that affect cross border data flow; and
|
•
|
the impact of the following on customer spending patterns: political considerations, unfavorable changes in tax treaties or laws, natural disasters, epidemic disease, labor unrest, earnings expatriation restrictions, misappropriation of intellectual property, military actions, acts of terrorism, political and social unrest and difficulties in staffing and managing international operations.
|
•
|
incur liens;
|
•
|
incur sale and leaseback transactions; and
|
•
|
consolidate or merge with or into, or sell substantially all of our assets to, another person.
|
•
|
maintenance of a leverage ratio no greater than 3.0x and an interest coverage ratio no less than 3.0x
|
•
|
covenants that limit or restrict the ability of the Company and its subsidiaries to, among other things, grant liens, merge or consolidate, dispose of all or substantially all of its assets, change their accounting or reporting policies, change their business and incur subsidiary indebtedness, in each case subject to customary exceptions for a credit facility of this size and type.
|
|
2017
|
|
2016
|
||||||||||||
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
First quarter
|
$
|
29.10
|
|
|
$
|
24.90
|
|
|
$
|
27.73
|
|
|
$
|
21.49
|
|
Second quarter
|
$
|
30.96
|
|
|
$
|
27.42
|
|
|
$
|
25.69
|
|
|
$
|
21.18
|
|
Third quarter
|
$
|
30.29
|
|
|
$
|
26.50
|
|
|
$
|
24.45
|
|
|
$
|
21.18
|
|
Fourth quarter
|
$
|
29.95
|
|
|
$
|
23.87
|
|
|
$
|
29.21
|
|
|
$
|
22.41
|
|
Period
|
Total Number
of Shares
Purchased
|
|
Average
Price Paid
per Share
|
|
Total Number
of Shares
Purchased as
Part of Publicly
Announced
Plans or
Programs
(*)
|
|
Maximum Dollar
Value of Shares
that May Still Be
Purchased
Under the Plans
or Programs
(*)
|
||||||
October 1 - October 31, 2017
|
0.6
|
|
|
$
|
25.14
|
|
|
0.6
|
|
|
$
|
314.7
|
|
November 1 - November 30, 2017
|
8.5
|
|
|
$
|
25.51
|
|
|
8.5
|
|
|
$
|
97.0
|
|
December 1 - December 31, 2017
|
3.4
|
|
|
$
|
28.40
|
|
|
3.4
|
|
|
$
|
—
|
|
Total
|
12.5
|
|
|
$
|
26.28
|
|
|
12.5
|
|
|
|
(*)
|
Shares were repurchased during the periods set forth in the table above under our stock repurchase program, which had been approved by the Board and authorized us to purchase an aggregate of up to
$4.4 billion
of our common stock. In January 2018, the Board approved a new $2.0 billion share repurchase authorization, which replaces the existing authorization, and authorized Juniper to enter into an accelerated share repurchase program for up to $750 million. Future share repurchases under our capital return plan will be subject to a review of the circumstances in place at that time and will be made from time to time in private transactions or open market purchases as permitted by securities laws and other legal requirements. This program may be discontinued at any time. See Note 18,
Subsequent Events
, in Notes to Consolidated Financial Statements in Item 8 of Part II of this Report for further discussion.
|
|
As of December 31,
|
||||||||||||||||||||||
|
2012
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
||||||||||||
JNPR
|
$
|
100.00
|
|
|
$
|
114.74
|
|
|
$
|
114.48
|
|
|
$
|
143.68
|
|
|
$
|
149.55
|
|
|
$
|
152.97
|
|
S&P 500
|
$
|
100.00
|
|
|
$
|
132.37
|
|
|
$
|
150.48
|
|
|
$
|
152.55
|
|
|
$
|
170.78
|
|
|
$
|
208.05
|
|
NASDAQ Telecommunications Index
|
$
|
100.00
|
|
|
$
|
127.29
|
|
|
$
|
141.93
|
|
|
$
|
134.42
|
|
|
$
|
158.06
|
|
|
$
|
190.02
|
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2017
(1)
|
|
2016
|
|
2015
|
|
2014
(2)
|
|
2013
|
||||||||||
|
(In millions, except per share amounts)
|
||||||||||||||||||
Net revenues
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
$
|
4,627.1
|
|
|
$
|
4,669.1
|
|
Gross margin
|
3,072.1
|
|
|
3,104.5
|
|
|
3,078.6
|
|
|
2,858.2
|
|
|
2,941.4
|
|
|||||
Operating income (loss)
|
848.1
|
|
|
889.7
|
|
|
912.0
|
|
|
(419.7
|
)
|
|
565.9
|
|
|||||
Net income (loss)
|
$
|
306.2
|
|
|
$
|
592.7
|
|
|
$
|
633.7
|
|
|
$
|
(334.3
|
)
|
|
$
|
439.8
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
$
|
0.81
|
|
|
$
|
1.55
|
|
|
$
|
1.62
|
|
|
$
|
(0.73
|
)
|
|
$
|
0.88
|
|
Diluted
|
$
|
0.80
|
|
|
$
|
1.53
|
|
|
$
|
1.59
|
|
|
$
|
(0.73
|
)
|
|
$
|
0.86
|
|
Shares used in computing net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
377.7
|
|
|
381.7
|
|
|
390.6
|
|
|
457.4
|
|
|
501.8
|
|
|||||
Diluted
|
384.2
|
|
|
387.8
|
|
|
399.4
|
|
|
457.4
|
|
|
510.3
|
|
|||||
Cash dividends declared per share of common stock
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
0.20
|
|
|
$
|
—
|
|
(1)
|
Fiscal year 2017 includes an estimated
$289.5 million
of tax expense related to the U.S. Tax Cuts and Jobs Act, and
pre-tax
restructuring charges of $65.6 million.
|
(2)
|
F
iscal year 2014 includes the following significant pre-tax items: impairment of goodwill of $850.0 million; restructuring and other charges of $208.5 million; gain on the sale of equity investments of
$163.0 million;
gain, net of legal fees in connection with the litigation settlement with Palo Alto Networks of
$196.1 million; and gain on the sale of Junos Pulse of $19.6 million.
|
|
As of December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Cash, cash equivalents, and investments
|
$
|
4,021.0
|
|
|
$
|
3,657.3
|
|
|
$
|
3,192.2
|
|
|
$
|
3,104.9
|
|
|
$
|
4,097.8
|
|
Working capital
|
2,446.3
|
|
|
2,236.0
|
|
|
1,110.5
|
|
|
1,297.2
|
|
|
2,182.7
|
|
|||||
Goodwill
|
3,096.2
|
|
|
3,081.7
|
|
|
2,981.3
|
|
|
2,981.5
|
|
|
4,057.7
|
|
|||||
Total assets
(1)
|
9,833.8
|
|
|
9,656.5
|
|
|
8,607.9
|
|
|
8,273.6
|
|
|
10,267.1
|
|
|||||
Short-term and long-term debt
(1)
|
2,136.3
|
|
|
2,133.7
|
|
|
1,937.4
|
|
|
1,341.2
|
|
|
993.7
|
|
|||||
Total long-term liabilities (excluding long-term debt)
(2)
|
1,278.4
|
|
|
824.4
|
|
|
594.1
|
|
|
499.9
|
|
|
529.8
|
|
|||||
Total stockholders' equity
(3)
|
$
|
4,680.9
|
|
|
$
|
4,962.5
|
|
|
$
|
4,574.4
|
|
|
$
|
4,919.1
|
|
|
$
|
7,302.2
|
|
(1)
|
Fiscal year 2016 includes the adoption of Accounting Standards Update ("ASU") No. 2015-03 (Subtopic 835-30) -
Simplifying the Presentation of Debt Issuance Costs
, requiring that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. Other long-term assets and long-term debt in the prior years were retrospectively adjusted to conform to the required presentation.
|
(2)
|
Fiscal 2017 includes an estimated
$394.0 million
recorded in long-term income taxes payable related to the one-time transition tax as a result of the Tax Cuts and Jobs Act.
|
(3)
|
Fiscal year 2017 includes the adoption of ASU No. 2016-09 (Topic 718)
Compensation—Stock Compensation: Improvements to Employee Share-Based Payment Accounting
, which simplifies several aspects of the accounting for share-based payment transactions, including the accounting for forfeitures, among other things. The Company elected to account for forfeitures as they occur using a modified retrospective transition method, rather than estimating forfeitures, resulting in a cumulative-effect adjustment of $9.0 million, which increased the January 1, 2017 opening accumulated deficit balance on the Consolidated Balance Sheets.
|
•
|
Cloud: companies that are heavily reliant on the cloud for their business model’s success. As an example, customers in the cloud vertical can include cloud service providers as well as enterprises that provide software-as-a-service, infrastructure-as-a-service, or platform-as-a-service.
|
•
|
Telecom/Cable: includes wireline and wireless carriers and cable operators.
|
•
|
Strategic Enterprise: includes enterprises not included in the Cloud vertical. In particular, they are industries with high performance, high agility requirements, including financial services; national, federal, state, and local governments; as well as research and educational institutions.
|
•
|
Junos Node Slicing: converges multiple concurrent network functions on the same physical routing infrastructure, letting customers optimize their infrastructure while offering differentiated services with enhanced operational and administrative isolation within a single chassis.
|
•
|
Universal Chassis: a breakthrough system allowing customers to standardize on a hardware platform across their data center, core, and network edge. We believe the system will create significant value for our customers by enhancing their return on investment through reduced costs.
|
|
As of and for the Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Net revenues
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
$
|
37.1
|
|
|
1
|
%
|
|
$
|
132.3
|
|
|
3
|
%
|
Gross margin
|
$
|
3,072.1
|
|
|
$
|
3,104.5
|
|
|
$
|
3,078.6
|
|
|
$
|
(32.4
|
)
|
|
(1
|
)%
|
|
$
|
25.9
|
|
|
1
|
%
|
Percentage of net revenues
|
61.1
|
%
|
|
62.2
|
%
|
|
63.4
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Operating income
|
$
|
848.1
|
|
|
$
|
889.7
|
|
|
$
|
912.0
|
|
|
$
|
(41.6
|
)
|
|
(5
|
)%
|
|
$
|
(22.3
|
)
|
|
(2
|
)%
|
Percentage of net revenues
|
16.9
|
%
|
|
17.8
|
%
|
|
18.8
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Net income
|
$
|
306.2
|
|
|
$
|
592.7
|
|
|
$
|
633.7
|
|
|
$
|
(286.5
|
)
|
|
(48
|
)%
|
|
$
|
(41.0
|
)
|
|
(6
|
)%
|
Percentage of net revenues
|
6.1
|
%
|
|
11.9
|
%
|
|
13.0
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Net income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic
|
$
|
0.81
|
|
|
$
|
1.55
|
|
|
$
|
1.62
|
|
|
$
|
(0.74
|
)
|
|
(48
|
)%
|
|
$
|
(0.07
|
)
|
|
(4
|
)%
|
Diluted
|
$
|
0.80
|
|
|
$
|
1.53
|
|
|
$
|
1.59
|
|
|
$
|
(0.73
|
)
|
|
(48
|
)%
|
|
$
|
(0.06
|
)
|
|
(4
|
)%
|
Cash dividends declared per common stock
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating cash flows
|
$
|
1,260.1
|
|
|
$
|
1,107.2
|
|
|
$
|
899.5
|
|
|
$
|
152.9
|
|
|
14
|
%
|
|
$
|
207.7
|
|
|
23
|
%
|
Stock repurchase plan activity
|
719.7
|
|
|
312.9
|
|
|
1,142.5
|
|
|
406.8
|
|
|
130
|
%
|
|
(829.6
|
)
|
|
(73
|
)%
|
|||||
DSO
(*)
|
62
|
|
|
68
|
|
|
53
|
|
|
(6
|
)
|
|
(9
|
)%
|
|
15
|
|
|
28
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Deferred revenue
|
$
|
1,539.3
|
|
|
$
|
1,481.1
|
|
|
$
|
1,168.1
|
|
|
$
|
58.2
|
|
|
4
|
%
|
|
$
|
313
|
|
|
27
|
%
|
Product deferred revenue
|
$
|
334.2
|
|
|
$
|
322.9
|
|
|
$
|
240.3
|
|
|
$
|
11.3
|
|
|
3
|
%
|
|
$
|
82.6
|
|
|
34
|
%
|
(*)
|
DSO is for the fourth quarter ended December 31,
2017
,
2016
, and
2015
.
|
•
|
Net Revenues:
During
2017
, net revenues
increased
compared to
2016
, due to growth from our services business driven by strong attach rates and renewals of support contracts, partially offset by a decline in product revenues. The decline in product revenues was primarily driven by lower revenues from our routing products as a result of the continued architectural shifts in the Cloud vertical to more automated, cost efficient, and scalable networks and a decrease in our high-end SRX series in our security business. This was partially offset by an increase in net revenues from our switching products driven by continued growth from our data center switching portfolio, particularly from our QFX product family which grew 25% year-over-year.
|
•
|
Gross Margin:
Our gross margin as a percentage of net revenues decreased during
2017
, compared to
2016
, primarily due to lower product net revenues, customer mix, and product mix resulting from the year-over-year decline in routing revenues, including as a result of architectural shifts described above, partially offset by higher service gross margin.
|
•
|
Operating Margin:
During
2017
, compared to
2016
, operating income as a percentage of net revenues
decreased
primarily due to lower gross margin as discussed above and higher operating expenses primarily from restructuring charges, partially offset by higher net revenues driven by the strength from our services and switching businesses.
|
•
|
Capital Return:
In 2017, we repurchased
26.1 million
shares of our common stock for an aggregate amount of
$719.7 million
and paid cash dividends of $0.10 per share each quarter for an aggregate annual amount of
$150.4 million
.
|
•
|
Operating Cash Flows:
Cash flow from operations
increased
in
2017
, compared to
2016
, primarily due to an increase in cash collections from customers in the first half of 2017 due to higher invoicing activity during the fourth quarter
|
•
|
DSO:
DSO is calculated as the ratio of ending accounts receivable, net of allowances, divided by net revenues for the preceding 90 days. DSO for the quarter ended
December 31, 2017
decreased
, compared to the quarter ended
December 31, 2016
, primarily due to lower invoicing activities.
|
•
|
Product Deferred Revenue:
Product deferred revenue increased as of
December 31, 2017
, compared to
December 31, 2016
, primarily due to shipments that have not met certain revenue recognition criteria.
|
•
|
Goodwill:
We make significant estimates, assumptions, and judgments when valuing goodwill and other intangible assets in connection with the initial purchase price allocation of an acquired entity, as well as when evaluating impairment of goodwill and other intangible assets on an ongoing basis. These estimates are based upon a number of factors, including historical experience, market conditions, and information obtained from the management of the acquired company. Critical estimates in valuing certain intangible assets include, but are not limited to, historical and projected customer retention rates, anticipated growth in revenue from the acquired customer and product base, and the expected use of the acquired assets. These factors are also considered in determining the useful life of the acquired intangible assets. The amounts and useful lives assigned to identified intangible assets impacts the amount and timing of future amortization expense.
|
•
|
Inventory Valuation and Contract Manufacturer Liabilities:
Inventory consists primarily of component parts to be used in the manufacturing process and finished goods in-transit, and is stated at lower of cost or net realizable value. A provision is recorded when inventory is determined to be in excess of anticipated demand or obsolete, to adjust inventory to its estimated realizable value. In determining the provision, we also consider estimated recovery rates based on the nature of the inventory. As of
December 31, 2017
and
December 31, 2016
, our net inventory balances were
$97.8 million
and
$95.5 million
, respectively.
|
•
|
Revenue Recognition:
Revenue is recognized when all of the following criteria have been met: (1) persuasive evidence of an arrangement exists, (2) delivery has occurred, (3) sales price is fixed or determinable, and (4) collectability is reasonably assured. We enter into contracts to sell our products and services, and while some of our sales agreements contain standard terms and conditions, there are agreements that contain multiple elements or non-standard terms and conditions. As a result, significant contract interpretation may be required to determine the appropriate accounting, including whether the deliverables specified in a multiple element arrangement should be treated as separate units of accounting for revenue recognition purposes, and, if so, how the price should be allocated among the elements and when to recognize revenue for each element. Changes in the allocation of the sales price between elements may impact the timing of revenue recognition but will not change the total revenue recognized on the contract.
|
•
|
Income Taxes:
We are subject to income taxes in the United States and numerous foreign jurisdictions. Significant judgment is required in evaluating our uncertain tax positions and determining our taxes. Although we believe our reserves are reasonable, no assurance can be given that the final tax outcome of these matters will not be different from that which is reflected in our historical income tax provisions and accruals. We adjust these reserves in light of changing facts and circumstances, such as the closing of a tax audit or the refinement of an estimate. To the extent that the final tax outcome of these matters is different than the amounts recorded, such differences will affect the provision for income taxes in the period in which such determination is made.
|
•
|
Loss Contingencies:
We use significant judgment and assumptions to estimate the likelihood of loss or impairment of an asset, or the incurrence of a liability, in determining loss contingencies. An estimated loss contingency is accrued when it is probable that an asset has been impaired or a liability has been incurred and the amount of loss can be reasonably estimated. We record a charge equal to the minimum estimated liability for litigation costs or a loss contingency only when both of the following conditions are met: (i) information available prior to issuance of our consolidated financial statements indicates that it is probable that an asset had been impaired or a liability had been incurred at the date of the financial statements and (ii) the range of loss can be reasonably estimated. We regularly evaluate current information available to us to determine whether such accruals should be adjusted and whether new accruals are required.
|
|
As of and for the Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Routing
|
$
|
2,189.5
|
|
|
$
|
2,352.9
|
|
|
$
|
2,359.2
|
|
|
$
|
(163.4
|
)
|
|
(7
|
)%
|
|
$
|
(6.3
|
)
|
|
—
|
%
|
Switching
|
963.4
|
|
|
858.0
|
|
|
768.3
|
|
|
105.4
|
|
|
12
|
%
|
|
89.7
|
|
|
12
|
%
|
|||||
Security
|
293.3
|
|
|
318.0
|
|
|
435.6
|
|
|
(24.7
|
)
|
|
(8
|
)%
|
|
(117.6
|
)
|
|
(27
|
)%
|
|||||
Total Product
|
3,446.2
|
|
|
3,528.9
|
|
|
3,563.1
|
|
|
(82.7
|
)
|
|
(2
|
)%
|
|
(34.2
|
)
|
|
(1
|
)%
|
|||||
Percentage of net revenues
|
68.6
|
%
|
|
70.7
|
%
|
|
73.3
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Total Service
|
1,581.0
|
|
|
1,461.2
|
|
|
1,294.7
|
|
|
119.8
|
|
|
8
|
%
|
|
166.5
|
|
|
13
|
%
|
|||||
Percentage of net revenues
|
31.4
|
%
|
|
29.3
|
%
|
|
26.7
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Total net revenues
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
$
|
37.1
|
|
|
1
|
%
|
|
$
|
132.3
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Cloud
|
$
|
1,314.9
|
|
|
$
|
1,322.3
|
|
|
$
|
1,021.2
|
|
|
$
|
(7.4
|
)
|
|
(1
|
)%
|
|
$
|
301.1
|
|
|
29
|
%
|
Percentage of net revenues
|
26.1
|
%
|
|
26.5
|
%
|
|
21.0
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Telecom/Cable
|
2,315.7
|
|
|
2,324.7
|
|
|
2,417.1
|
|
|
(9.0
|
)
|
|
—
|
%
|
|
(92.4
|
)
|
|
(4
|
)%
|
|||||
Percentage of net revenues
|
46.1
|
%
|
|
46.6
|
%
|
|
49.8
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Strategic Enterprise
|
1,396.6
|
|
|
1,343.1
|
|
|
1,419.5
|
|
|
53.5
|
|
|
4
|
%
|
|
(76.4
|
)
|
|
(5
|
)%
|
|||||
Percentage of net revenues
|
27.8
|
%
|
|
26.9
|
%
|
|
29.2
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Total net revenues
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
$
|
37.1
|
|
|
1
|
%
|
|
$
|
132.3
|
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Americas:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
United States
|
$
|
2,712.6
|
|
|
$
|
2,737.0
|
|
|
$
|
2,568.6
|
|
|
$
|
(24.4
|
)
|
|
(1
|
)%
|
|
$
|
168.4
|
|
|
7
|
%
|
Other
|
234.6
|
|
|
231.8
|
|
|
223.6
|
|
|
2.8
|
|
|
1
|
%
|
|
8.2
|
|
|
4
|
%
|
|||||
Total Americas
|
2,947.2
|
|
|
2,968.8
|
|
|
2,792.2
|
|
|
(21.6
|
)
|
|
(1
|
)%
|
|
176.6
|
|
|
6
|
%
|
|||||
Percentage of net revenues
|
58.6
|
%
|
|
59.5
|
%
|
|
57.5
|
%
|
|
|
|
|
|
|
|
|
|||||||||
EMEA
|
1,195.8
|
|
|
1,238.1
|
|
|
1,320.3
|
|
|
(42.3
|
)
|
|
(3
|
)%
|
|
(82.2
|
)
|
|
(6
|
)%
|
|||||
Percentage of net revenues
|
23.8
|
%
|
|
24.8
|
%
|
|
27.2
|
%
|
|
|
|
|
|
|
|
|
|||||||||
APAC
|
884.2
|
|
|
783.2
|
|
|
745.3
|
|
|
101.0
|
|
|
13
|
%
|
|
37.9
|
|
|
5
|
%
|
|||||
Percentage of net revenues
|
17.6
|
%
|
|
15.7
|
%
|
|
15.3
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Total net revenues
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
$
|
37.1
|
|
|
1
|
%
|
|
$
|
132.3
|
|
|
3
|
%
|
|
Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Product gross margin
|
$
|
2,085.3
|
|
|
$
|
2,202.7
|
|
|
$
|
2,293.5
|
|
|
$
|
(117.4
|
)
|
|
(5
|
)%
|
|
$
|
(90.8
|
)
|
|
(4
|
)%
|
Percentage of product revenues
|
60.5
|
%
|
|
62.4
|
%
|
|
64.4
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Service gross margin
|
986.8
|
|
|
901.8
|
|
|
785.1
|
|
|
85.0
|
|
|
9
|
%
|
|
116.7
|
|
|
15
|
%
|
|||||
Percentage of service revenues
|
62.4
|
%
|
|
61.7
|
%
|
|
60.6
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Total gross margin
|
$
|
3,072.1
|
|
|
$
|
3,104.5
|
|
|
$
|
3,078.6
|
|
|
$
|
(32.4
|
)
|
|
(1
|
)%
|
|
$
|
25.9
|
|
|
1
|
%
|
Percentage of net revenues
|
61.1
|
%
|
|
62.2
|
%
|
|
63.4
|
%
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Research and development
|
$
|
980.7
|
|
|
$
|
1,013.7
|
|
|
$
|
994.5
|
|
|
$
|
(33.0
|
)
|
|
(3
|
)%
|
|
$
|
19.2
|
|
|
2
|
%
|
Percentage of net revenues
|
19.5
|
%
|
|
20.3
|
%
|
|
20.5
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Sales and marketing
|
950.2
|
|
|
972.9
|
|
|
943.8
|
|
|
(22.7
|
)
|
|
(2
|
)%
|
|
29.1
|
|
|
3
|
%
|
|||||
Percentage of net revenues
|
18.9
|
%
|
|
19.5
|
%
|
|
19.4
|
%
|
|
|
|
|
|
|
|
|
|||||||||
General and administrative
|
227.5
|
|
|
224.9
|
|
|
228.9
|
|
|
2.6
|
|
|
1
|
%
|
|
(4.0
|
)
|
|
(2
|
)%
|
|||||
Percentage of net revenues
|
4.5
|
%
|
|
4.5
|
%
|
|
4.7
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Restructuring charges (benefits)
|
65.6
|
|
|
3.3
|
|
|
(0.6
|
)
|
|
62.3
|
|
|
N/M
|
|
|
3.9
|
|
|
N/M
|
|
|||||
Percentage of net revenues
|
1.3
|
%
|
|
0.1
|
%
|
|
—
|
%
|
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses
|
$
|
2,224.0
|
|
|
$
|
2,214.8
|
|
|
$
|
2,166.6
|
|
|
$
|
9.2
|
|
|
—
|
%
|
|
$
|
48.2
|
|
|
2
|
%
|
Percentage of net revenues
|
44.2
|
%
|
|
44.4
|
%
|
|
44.6
|
%
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Interest income
|
$
|
53.0
|
|
|
$
|
35.4
|
|
|
$
|
21.8
|
|
|
$
|
17.6
|
|
|
50
|
%
|
|
$
|
13.6
|
|
|
62
|
%
|
Interest expense
|
(101.2
|
)
|
|
(97.7
|
)
|
|
(83.3
|
)
|
|
(3.5
|
)
|
|
4
|
%
|
|
(14.4
|
)
|
|
17
|
%
|
|||||
Gain (loss) on investments, net
|
14.6
|
|
|
(1.8
|
)
|
|
6.8
|
|
|
16.4
|
|
|
N/M
|
|
|
(8.6
|
)
|
|
(126
|
)%
|
|||||
Other
|
(2.7
|
)
|
|
1.8
|
|
|
(5.1
|
)
|
|
(4.5
|
)
|
|
(250
|
)%
|
|
6.9
|
|
|
N/M
|
|
|||||
Total other expense, net
|
$
|
(36.3
|
)
|
|
$
|
(62.3
|
)
|
|
$
|
(59.8
|
)
|
|
$
|
26.0
|
|
|
(42
|
)%
|
|
$
|
(2.5
|
)
|
|
4
|
%
|
Percentage of net revenues
|
(0.7
|
)%
|
|
(1.2
|
)%
|
|
(1.2
|
)%
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Income tax provision
|
$
|
505.6
|
|
|
$
|
234.7
|
|
|
$
|
218.5
|
|
|
$
|
270.9
|
|
|
115
|
%
|
|
$
|
16.2
|
|
|
7
|
%
|
Effective tax rate
|
62.3
|
%
|
|
28.4
|
%
|
|
25.6
|
%
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
|
|||||||||
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|||||||
Working capital
|
$
|
2,446.3
|
|
|
$
|
2,236.0
|
|
|
$
|
210.3
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|||||||
Cash and cash equivalents
|
$
|
2,006.5
|
|
|
$
|
1,833.2
|
|
|
$
|
173.3
|
|
|
9
|
%
|
Short-term investments
|
1,026.1
|
|
|
752.3
|
|
|
273.8
|
|
|
36
|
%
|
|||
Long-term investments
|
988.4
|
|
|
1,071.8
|
|
|
(83.4
|
)
|
|
(8
|
)%
|
|||
Total cash, cash equivalents, and investments
|
4,021.0
|
|
|
3,657.3
|
|
|
363.7
|
|
|
10
|
%
|
|||
Long-term debt
|
2,136.3
|
|
|
2,133.7
|
|
|
2.6
|
|
|
—
|
%
|
|||
Cash, cash equivalents, and investments, net of debt
|
$
|
1,884.7
|
|
|
$
|
1,523.6
|
|
|
$
|
361.1
|
|
|
24
|
%
|
|
Years Ended December 31,
|
||||||||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2017 vs. 2016
|
|
2016 vs. 2015
|
||||||||||||||||
|
|
|
|
|
|
|
$ Change
|
|
% Change
|
|
$ Change
|
|
% Change
|
||||||||||||
Net cash provided by operating activities
(*)
|
$
|
1,260.1
|
|
|
$
|
1,107.2
|
|
|
$
|
899.5
|
|
|
$
|
152.9
|
|
|
14
|
%
|
|
$
|
207.7
|
|
|
23
|
%
|
Net cash used in investing activities
|
$
|
(309.0
|
)
|
|
$
|
(444.6
|
)
|
|
$
|
(503.4
|
)
|
|
$
|
135.6
|
|
|
(30
|
)%
|
|
$
|
58.8
|
|
|
(12
|
)%
|
Net cash used in financing activities
(*)
|
$
|
(794.8
|
)
|
|
$
|
(236.3
|
)
|
|
$
|
(593.7
|
)
|
|
$
|
(558.5
|
)
|
|
236
|
%
|
|
$
|
357.4
|
|
|
(60
|
)%
|
(*)
|
On January 1, 2017, we adopted the new accounting pronouncement on Improvements to Employee Share-Based Payment Accounting, requiring excess tax benefits to be presented as an operating activity in the consolidated statements of cash flows. We applied this provision on a retrospective basis. During 2016 and 2015, $6.7 million and $12.3 million of excess tax benefits have been reclassified from financing to operating activities to conform to the current-year presentation.
|
|
Dividends
|
|
Stock Repurchase Program
|
|
Total
|
|||||||||||||||||
Year
|
Per Share
|
|
Amount
|
|
Shares
|
|
Average price
per share
|
|
Amount Repurchased
|
|
Amount
|
|||||||||||
2017
|
$
|
0.40
|
|
|
$
|
150.4
|
|
|
26.1
|
|
|
$
|
27.61
|
|
|
$
|
719.7
|
|
|
$
|
870.1
|
|
2016
|
$
|
0.40
|
|
|
$
|
152.5
|
|
|
13.5
|
|
|
$
|
23.25
|
|
|
$
|
312.9
|
|
|
$
|
465.4
|
|
2015
|
$
|
0.40
|
|
|
$
|
156.3
|
|
|
45.4
|
|
|
$
|
25.16
|
|
|
$
|
1,142.5
|
|
|
$
|
1,298.8
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Total
|
|
Less than
1 year
|
|
1-3 years
|
|
3-5 years
|
|
More than
5 years
|
||||||||||
Operating leases
(1)
|
$
|
139.7
|
|
|
$
|
36.1
|
|
|
$
|
48.1
|
|
|
$
|
26.7
|
|
|
$
|
28.8
|
|
Other lease arrangement
(2)
|
112.0
|
|
|
9.8
|
|
|
26.7
|
|
|
28.4
|
|
|
47.1
|
|
|||||
Purchase commitments with contract manufacturers and suppliers
(1)
|
615.2
|
|
|
603.5
|
|
|
11.7
|
|
|
—
|
|
|
—
|
|
|||||
Long-term debt
(3)
|
2,150.0
|
|
|
—
|
|
|
650.0
|
|
|
300.0
|
|
|
1,200.0
|
|
|||||
Interest payment on long-term debt
(3)
|
892.9
|
|
|
94.0
|
|
|
166.6
|
|
|
125.6
|
|
|
506.7
|
|
|||||
Tax liability related to the Tax Act
(4)
|
431.2
|
|
|
37.2
|
|
|
68.5
|
|
|
68.5
|
|
|
257.0
|
|
|||||
Other contractual obligations
(1)
|
94.8
|
|
|
47.1
|
|
|
38.5
|
|
|
9.1
|
|
|
0.1
|
|
|||||
Total
|
$
|
4,435.8
|
|
|
$
|
827.7
|
|
|
$
|
1,010.1
|
|
|
$
|
558.3
|
|
|
$
|
2,039.7
|
|
(1)
|
See Note 16,
Commitments and Contingencies,
in Notes to Consolidated Financial Statements in Item 8 of Part II of this Report for additional information regarding our contractual commitments.
|
(2)
|
Lease arrangement is related to a data center lease agreement that we entered in to in July 2015. See Note 16,
Commitments and Contingencies
, in Notes to Consolidated Financial Statements in Item 8 of Part II of this Report for further explanation on the lease agreement.
|
(3)
|
See Note 10,
Debt and Financing,
in Notes to Consolidated Financial Statements in Item 8 of Part II of this Report for additional information regarding our debt.
|
(4)
|
See Note 16,
Commitments and Contingencies,
in Notes to Consolidated Financial Statements in Item 8 of Part II of this Report for additional information regarding our tax liability related to the Tax Act.
|
|
- 150 BPS
|
|
- 100 BPS
|
|
- 50 BPS
|
|
Fair Value
as of
December 31,
2016
|
|
+ 50 BPS
|
|
+ 100 BPS
|
|
+ 150 BPS
|
||||||||||||||
Available-for-sale fixed income securities
|
$
|
2,199.0
|
|
|
$
|
2,191.8
|
|
|
$
|
2,184.5
|
|
|
$
|
2,177.3
|
|
|
$
|
2,170.1
|
|
|
$
|
2,162.8
|
|
|
$
|
2,155.6
|
|
|
Page
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net revenues:
|
|
|
|
|
|
||||||
Product
|
$
|
3,446.2
|
|
|
$
|
3,528.9
|
|
|
$
|
3,563.1
|
|
Service
|
1,581.0
|
|
|
1,461.2
|
|
|
1,294.7
|
|
|||
Total net revenues
|
5,027.2
|
|
|
4,990.1
|
|
|
4,857.8
|
|
|||
Cost of revenues:
|
|
|
|
|
|
||||||
Product
|
1,360.9
|
|
|
1,326.2
|
|
|
1,269.6
|
|
|||
Service
|
594.2
|
|
|
559.4
|
|
|
509.6
|
|
|||
Total cost of revenues
|
1,955.1
|
|
|
1,885.6
|
|
|
1,779.2
|
|
|||
Gross margin
|
3,072.1
|
|
|
3,104.5
|
|
|
3,078.6
|
|
|||
Operating expenses:
|
|
|
|
|
|
||||||
Research and development
|
980.7
|
|
|
1,013.7
|
|
|
994.5
|
|
|||
Sales and marketing
|
950.2
|
|
|
972.9
|
|
|
943.8
|
|
|||
General and administrative
|
227.5
|
|
|
224.9
|
|
|
228.9
|
|
|||
Restructuring charges (benefits)
|
65.6
|
|
|
3.3
|
|
|
(0.6
|
)
|
|||
Total operating expenses
|
2,224.0
|
|
|
2,214.8
|
|
|
2,166.6
|
|
|||
Operating income
|
848.1
|
|
|
889.7
|
|
|
912.0
|
|
|||
Other expense, net
|
(36.3
|
)
|
|
(62.3
|
)
|
|
(59.8
|
)
|
|||
Income before income taxes
|
811.8
|
|
|
827.4
|
|
|
852.2
|
|
|||
Income tax provision
|
505.6
|
|
|
234.7
|
|
|
218.5
|
|
|||
Net income
|
$
|
306.2
|
|
|
$
|
592.7
|
|
|
$
|
633.7
|
|
|
|
|
|
|
|
||||||
Net income per share:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.81
|
|
|
$
|
1.55
|
|
|
$
|
1.62
|
|
Diluted
|
$
|
0.80
|
|
|
$
|
1.53
|
|
|
$
|
1.59
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
||||||
Basic
|
377.7
|
|
|
381.7
|
|
|
390.6
|
|
|||
Diluted
|
384.2
|
|
|
387.8
|
|
|
399.4
|
|
|||
|
|
|
|
|
|
||||||
Cash dividends declared per common stock
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
$
|
306.2
|
|
|
$
|
592.7
|
|
|
$
|
633.7
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
||||||
Available-for-sale securities:
|
|
|
|
|
|
||||||
Unrealized gains net of tax provision of $4.0, tax benefit of $0.7, and tax provision of $6.5 for 2017, 2016, and 2015, respectively
|
4.5
|
|
|
0.8
|
|
|
9.1
|
|
|||
Reclassification adjustments for realized net gains included in net income, net of tax provisions of $0.9 and $0.5, and zero for 2017, 2016, and 2015, respectively
|
(2.1
|
)
|
|
(1.2
|
)
|
|
(0.5
|
)
|
|||
Net change on available-for-sale securities, net of tax
|
2.4
|
|
|
(0.4
|
)
|
|
8.6
|
|
|||
Cash flow hedges:
|
|
|
|
|
|
||||||
Unrealized gain (losses) net of tax provisions of $4.4, $0.8, and $0.4 for 2017, 2016, and 2015, respectively
|
15.7
|
|
|
(2.1
|
)
|
|
(6.7
|
)
|
|||
Reclassification adjustments for realized (gains) loss included in net income, net of tax provisions of $2.4 and $0.7, and zero for 2017, 2016, and 2015, respectively
|
(5.2
|
)
|
|
(1.1
|
)
|
|
9.6
|
|
|||
Net change on cash flow hedges, net of tax
|
10.5
|
|
|
(3.2
|
)
|
|
2.9
|
|
|||
Change in foreign currency translation adjustments
|
19.0
|
|
|
(14.5
|
)
|
|
(16.9
|
)
|
|||
Other comprehensive income (loss), net of tax
|
31.9
|
|
|
(18.1
|
)
|
|
(5.4
|
)
|
|||
Comprehensive income
|
$
|
338.1
|
|
|
$
|
574.6
|
|
|
$
|
628.3
|
|
|
December 31,
2017 |
|
December 31,
2016 |
||||
|
|
|
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
2,006.5
|
|
|
$
|
1,833.2
|
|
Short-term investments
|
1,026.1
|
|
|
752.3
|
|
||
Accounts receivable, net of allowance for doubtful accounts of $5.7 and $7.6 as of December 31, 2017 and 2016, respectively
|
852.0
|
|
|
1,054.1
|
|
||
Prepaid expenses and other current assets
|
299.9
|
|
|
332.3
|
|
||
Total current assets
|
4,184.5
|
|
|
3,971.9
|
|
||
Property and equipment, net
|
1,021.1
|
|
|
1,063.8
|
|
||
Long-term investments
|
988.4
|
|
|
1,071.8
|
|
||
Restricted cash and investments
|
36.1
|
|
|
99.9
|
|
||
Purchased intangible assets, net
|
128.1
|
|
|
130.2
|
|
||
Goodwill
|
3,096.2
|
|
|
3,081.7
|
|
||
Other long-term assets
|
379.4
|
|
|
237.2
|
|
||
Total assets
|
$
|
9,833.8
|
|
|
$
|
9,656.5
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
217.6
|
|
|
$
|
221.0
|
|
Accrued compensation
|
186.0
|
|
|
233.6
|
|
||
Deferred revenue
|
1,030.3
|
|
|
1,032.0
|
|
||
Other accrued liabilities
|
304.3
|
|
|
249.3
|
|
||
Total current liabilities
|
1,738.2
|
|
|
1,735.9
|
|
||
Long-term debt
|
2,136.3
|
|
|
2,133.7
|
|
||
Long-term deferred revenue
|
509.0
|
|
|
449.1
|
|
||
Long-term income taxes payable
|
650.6
|
|
|
209.2
|
|
||
Other long-term liabilities
|
118.8
|
|
|
166.1
|
|
||
Total liabilities
|
5,152.9
|
|
|
4,694.0
|
|
||
Commitments and contingencies (Note 16)
|
|
|
|
|
|
||
Stockholders' equity:
|
|
|
|
||||
Convertible preferred stock, $0.00001 par value; 10.0 shares authorized; none issued and outstanding
|
—
|
|
|
—
|
|
||
Common stock, $0.00001 par value; 1,000.0 shares authorized; 365.5 shares and 381.1 shares issued and outstanding as of December 31, 2017 and 2016, respectively
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
8,042.1
|
|
|
8,281.6
|
|
||
Accumulated other comprehensive loss
|
(5.4
|
)
|
|
(37.3
|
)
|
||
Accumulated deficit
|
(3,355.8
|
)
|
|
(3,281.8
|
)
|
||
Total stockholders' equity
|
4,680.9
|
|
|
4,962.5
|
|
||
Total liabilities and stockholders' equity
|
$
|
9,833.8
|
|
|
$
|
9,656.5
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
||||||
Net income
|
$
|
306.2
|
|
|
$
|
592.7
|
|
|
$
|
633.7
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
Share-based compensation expense
|
187.5
|
|
|
224.6
|
|
|
217.3
|
|
|||
Depreciation, amortization, and accretion
|
225.6
|
|
|
206.7
|
|
|
176.5
|
|
|||
Non-cash restructuring benefits
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|||
Deferred income taxes
|
(139.6
|
)
|
|
55.9
|
|
|
(14.6
|
)
|
|||
(Gain) loss on investments and other, net
|
(14.5
|
)
|
|
3.5
|
|
|
(6.4
|
)
|
|||
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
|
|
||||||
Accounts receivable, net
|
203.8
|
|
|
(263.5
|
)
|
|
(218.9
|
)
|
|||
Prepaid expenses and other assets
|
43.0
|
|
|
(43.6
|
)
|
|
(43.5
|
)
|
|||
Accounts payable
|
(10.1
|
)
|
|
66.6
|
|
|
(80.2
|
)
|
|||
Accrued compensation
|
(42.8
|
)
|
|
(21.1
|
)
|
|
43.7
|
|
|||
Income taxes payable
|
447.3
|
|
|
3.1
|
|
|
104.3
|
|
|||
Other accrued liabilities
|
(1.3
|
)
|
|
(19.4
|
)
|
|
(1.2
|
)
|
|||
Deferred revenue
|
55.0
|
|
|
301.7
|
|
|
92.3
|
|
|||
Net cash provided by operating activities
|
1,260.1
|
|
|
1,107.2
|
|
|
899.5
|
|
|||
Cash flows from investing activities:
|
|
|
|
|
|
||||||
Purchases of property and equipment
|
(151.2
|
)
|
|
(214.7
|
)
|
|
(210.3
|
)
|
|||
Purchases of available-for-sale investments
|
(1,882.9
|
)
|
|
(1,598.0
|
)
|
|
(1,486.4
|
)
|
|||
Proceeds from sales of available-for-sale investments
|
944.0
|
|
|
1,182.1
|
|
|
861.6
|
|
|||
Proceeds from maturities and redemptions of available-for-sale investments
|
741.6
|
|
|
342.3
|
|
|
319.8
|
|
|||
Purchases of trading investments
|
(4.6
|
)
|
|
(4.9
|
)
|
|
(4.4
|
)
|
|||
Proceeds from sales of trading investments
|
2.3
|
|
|
3.0
|
|
|
2.9
|
|
|||
Proceeds from Pulse note receivable
|
75.0
|
|
|
—
|
|
|
—
|
|
|||
Purchases of privately-held investments
|
(10.3
|
)
|
|
(20.3
|
)
|
|
(5.4
|
)
|
|||
Proceeds from sales of privately-held investments
|
10.1
|
|
|
9.5
|
|
|
10.6
|
|
|||
Payments for business acquisitions, net of cash and cash equivalents acquired
|
(33.0
|
)
|
|
(144.6
|
)
|
|
(3.5
|
)
|
|||
Changes in restricted cash
|
—
|
|
|
1.0
|
|
|
11.7
|
|
|||
Net cash used in investing activities
|
(309.0
|
)
|
|
(444.6
|
)
|
|
(503.4
|
)
|
|||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Repurchase and retirement of common stock
|
(725.8
|
)
|
|
(324.6
|
)
|
|
(1,152.8
|
)
|
|||
Proceeds from issuance of common stock
|
64.5
|
|
|
62.3
|
|
|
121.2
|
|
|||
Payment of dividends
|
(150.4
|
)
|
|
(152.5
|
)
|
|
(156.3
|
)
|
|||
Customer financing arrangement
|
16.9
|
|
|
—
|
|
|
—
|
|
|||
Payment of debt
|
—
|
|
|
(300.0
|
)
|
|
—
|
|
|||
Issuance of debt, net
|
—
|
|
|
494.0
|
|
|
594.6
|
|
|||
Payment of financing obligations
|
—
|
|
|
(15.5
|
)
|
|
(0.4
|
)
|
|||
Net cash used in financing activities
|
(794.8
|
)
|
|
(236.3
|
)
|
|
(593.7
|
)
|
|||
Effect of foreign currency exchange rates on cash and cash equivalents
|
17.0
|
|
|
(14.0
|
)
|
|
(21.1
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
173.3
|
|
|
412.3
|
|
|
(218.7
|
)
|
|||
Cash and cash equivalents at beginning of period
|
1,833.2
|
|
|
1,420.9
|
|
|
1,639.6
|
|
|||
Cash and cash equivalents at end of period
|
$
|
2,006.5
|
|
|
$
|
1,833.2
|
|
|
$
|
1,420.9
|
|
|
|
|
|
|
|
||||||
Supplemental disclosures of cash flow information:
|
|
|
|
|
|
||||||
Cash paid for interest, net of amounts capitalized
|
$
|
93.9
|
|
|
$
|
92.8
|
|
|
$
|
80.6
|
|
Cash paid for income taxes, net
|
$
|
193.5
|
|
|
$
|
173.9
|
|
|
$
|
128.3
|
|
|
|
|
|
|
|
||||||
Non-cash investing and financing activities:
|
|
|
|
|
|
||||||
Construction costs for building with financing obligation
|
$
|
—
|
|
|
$
|
15.3
|
|
|
$
|
45.6
|
|
|
Shares
|
|
Amount
|
|
Additional
Paid-In
Capital
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Accumulated
Deficit
|
|
Total Stockholders' Equity
|
|||||||||||
Balance at December 31, 2014
|
416.2
|
|
|
$
|
—
|
|
|
$
|
8,794.0
|
|
|
$
|
(13.8
|
)
|
|
$
|
(3,861.1
|
)
|
|
$
|
4,919.1
|
|
Consolidated net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
633.7
|
|
|
633.7
|
|
|||||
Other comprehensive loss, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.4
|
)
|
|
—
|
|
|
(5.4
|
)
|
|||||
Issuance of common stock
|
13.6
|
|
|
—
|
|
|
121.2
|
|
|
—
|
|
|
—
|
|
|
121.2
|
|
|||||
Repurchase and retirement of common stock
|
(45.8
|
)
|
|
—
|
|
|
(639.8
|
)
|
|
—
|
|
|
(513.8
|
)
|
|
(1,153.6
|
)
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
217.3
|
|
|
—
|
|
|
—
|
|
|
217.3
|
|
|||||
Tax effects from employee stock option plans
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
|||||
Payment of cash dividends
|
—
|
|
|
—
|
|
|
(156.3
|
)
|
|
—
|
|
|
—
|
|
|
(156.3
|
)
|
|||||
Balance at December 31, 2015
|
384.0
|
|
|
—
|
|
|
8,334.8
|
|
|
(19.2
|
)
|
|
(3,741.2
|
)
|
|
4,574.4
|
|
|||||
Consolidated net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
592.7
|
|
|
592.7
|
|
|||||
Other comprehensive loss, net
|
—
|
|
|
—
|
|
|
—
|
|
|
(18.1
|
)
|
|
—
|
|
|
(18.1
|
)
|
|||||
Issuance of common stock
|
11.1
|
|
|
—
|
|
|
62.3
|
|
|
—
|
|
|
—
|
|
|
62.3
|
|
|||||
Repurchase and retirement of common stock
|
(14.0
|
)
|
|
—
|
|
|
(191.3
|
)
|
|
—
|
|
|
(133.3
|
)
|
|
(324.6
|
)
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
222.4
|
|
|
—
|
|
|
—
|
|
|
222.4
|
|
|||||
Tax effects from employee stock option plans
|
—
|
|
|
—
|
|
|
5.9
|
|
|
—
|
|
|
—
|
|
|
5.9
|
|
|||||
Payment of cash dividends
|
—
|
|
|
—
|
|
|
(152.5
|
)
|
|
—
|
|
|
—
|
|
|
(152.5
|
)
|
|||||
Balance at December 31, 2016
|
381.1
|
|
|
—
|
|
|
8,281.6
|
|
|
(37.3
|
)
|
|
(3,281.8
|
)
|
|
4,962.5
|
|
|||||
Consolidated net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
306.2
|
|
|
306.2
|
|
|||||
Other comprehensive income, net
|
—
|
|
|
—
|
|
|
—
|
|
|
31.9
|
|
|
—
|
|
|
31.9
|
|
|||||
Issuance of common stock
|
10.7
|
|
|
—
|
|
|
64.5
|
|
|
—
|
|
|
—
|
|
|
64.5
|
|
|||||
Repurchase and retirement of common stock
|
(26.3
|
)
|
|
—
|
|
|
(354.6
|
)
|
|
—
|
|
|
(371.2
|
)
|
|
(725.8
|
)
|
|||||
Share-based compensation expense
|
—
|
|
|
—
|
|
|
188.2
|
|
|
—
|
|
|
—
|
|
|
188.2
|
|
|||||
Payment of cash dividends
|
—
|
|
|
—
|
|
|
(150.4
|
)
|
|
—
|
|
|
—
|
|
|
(150.4
|
)
|
|||||
Cumulative adjustment for share-based compensation expense upon adoption of Accounting Standards Update ("ASU") 2016-09, net of tax
|
—
|
|
|
—
|
|
|
12.8
|
|
|
—
|
|
|
(9.0
|
)
|
|
3.8
|
|
|||||
Balance at December 31, 2017
|
365.5
|
|
|
$
|
—
|
|
|
$
|
8,042.1
|
|
|
$
|
(5.4
|
)
|
|
$
|
(3,355.8
|
)
|
|
$
|
4,680.9
|
|
|
Estimated Useful Life (years)
|
Computers, equipment, and software
|
1.5 to 7
|
Furniture and fixtures
|
5 to 7
|
Building and building improvements
|
7 to 40
|
Land improvements
|
10 to 40
|
Leasehold improvements
|
Lease term, not to exceed 10 years
|
•
|
Persuasive evidence of an arrangement exists. The Company generally relies upon sales contracts or agreements, and customer purchase orders to determine the existence of an arrangement.
|
•
|
Delivery has occurred. The Company uses shipping terms and related documents, or written evidence of customer acceptance, when applicable, to verify delivery of product obligations.
|
•
|
Sales price is fixed or determinable. The Company assesses whether the sales price is fixed or determinable based on the payment terms and whether the sales price is subject to refund or adjustment.
|
•
|
Collectability is reasonably assured. The Company assesses collectability based on creditworthiness of customers as determined by its credit checks, their payment histories, or changes in circumstances that indicate that collectability is not reasonably assured.
|
•
|
Forfeitures: The Company elected to account for forfeitures as they occur using a modified retrospective transition method, rather than estimating forfeitures, resulting in a cumulative-effect net of tax adjustment of
$9.0 million
, which increased the January 1, 2017 opening accumulated deficit balance on the Consolidated Balance Sheets.
|
•
|
Income tax accounting: The Company is also required to record excess tax benefits and tax deficiencies related to stock- based compensation as income tax benefit or expense in the statement of operations prospectively when share-based awards vest or are settled. Upon adoption, the Company recognized the previously unrecognized excess tax benefits using the modified retrospective transition method, which resulted in no impact to the January 1, 2017 opening accumulated deficit balance as previously unrecognized excess tax effects were fully offset by a valuation allowance.
|
•
|
Cash flow presentation of excess tax benefits: The Company is required to classify excess tax benefits along with other income tax cash flows as an operating activity either prospectively or retrospectively. The Company elected to apply the change in presentation to the statements of cash flows retrospectively and no longer classify the excess tax benefits from share-based compensation as a financing activity. For 2016 and 2015, the Company reclassified
$6.7 million
and
$12.3 million
, respectively, of excess tax benefits from share-based compensation to operating activities from financing activities.
|
•
|
Distributor sales: Under Topic 606, the Company will recognize revenue from sales to distributors upon delivery of the product to the distributor, rather than upon delivery of the product to the end customer. Rebates and incentives offered to distributors, which are earned when sales to end customers are completed, will be estimated at the point of revenue recognition. At
December 31, 2017
, the deferred revenue under Topic 605 related to shipments to distributors that had not sold through to end-users is
$68.0 million
. Since the Company will recognize revenue when control of the products transfer to the distributor under Topic 606, the majority of this amount will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2018.
|
•
|
Software Revenue: Under Topic 605 the Company deferred revenue for software licenses where VSOE of fair value had not been established for undelivered items (primarily services). Under Topic 606, revenue for software licenses will be recognized at the time of delivery unless the ongoing services provide frequent, critical updates to the software, without which the software functionality would be rapidly diminished. At
December 31, 2017
, deferred software license revenue under Topic 605 is
$144.5 million
. The Company expects approximately half of such deferred revenue to be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2018.
|
•
|
Contract Acquisition costs: Topic 606 requires the deferral and amortization of “incremental” costs incurred to obtain a contract where the associated contract duration is greater than one year. The primary contract acquisition cost for the Company are sales commissions. Under current U.S. GAAP, the Company expensed sales commissions. The change required by Topic 606 will result in the creation of an asset as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2018.
|
•
|
Variable Consideration: Some of the Company's contracts include penalties, extended payment terms, acceptance provisions or other price variability that precluded revenue recognition under Topic 605 because of the requirement for amounts to be fixed or determinable. Topic 606 requires the Company to estimate and account for variable consideration as a reduction of the transaction price. At
December 31, 2017
, deferred revenue under Topic 605 due to amounts not being fixed or determinable is
$71.0 million
. The Company expects the majority of such deferred revenue will be eliminated as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2018.
|
•
|
Revenue Allocation: Similar to Topic 605, Topic 606 requires an allocation of revenue between deliverables, or performance obligations, within an arrangement. Topic 605 restricted the allocation of revenue that is contingent on future deliverables to current deliverables, however Topic 606 removes this restriction. In addition, the nature of the performance obligations identified within a contract under Topic 606 as compared to Topic 605 will impact the allocation of the transaction price between product and services. The Company expects a reduction to the deferred service revenue balance as a cumulative effect adjustment of implementing Topic 606 as of January 1, 2018.
|
|
2017
|
|
2016
|
||||||||||||
|
Cyphort
|
|
AppFormix
|
|
Aurrion
|
|
BTI
(1)
|
||||||||
Net tangible assets acquired/(liabilities) assumed
|
$
|
1.4
|
|
|
$
|
(5.3
|
)
|
|
$
|
6.0
|
|
|
$
|
(19.7
|
)
|
Intangible assets
|
15.4
|
|
|
20.3
|
|
|
49.0
|
|
|
43.3
|
|
||||
Goodwill
(2)
|
16.7
|
|
|
32.9
|
|
|
46.9
|
|
|
20.2
|
|
||||
Total
|
$
|
33.5
|
|
|
$
|
47.9
|
|
|
$
|
101.9
|
|
|
$
|
43.8
|
|
(1)
|
See Note 7,
Goodwill and Purchased Intangible Assets
, for adjustments made during the measurement period subsequent to the acquisition dates.
|
(2)
|
The goodwill recognized for these acquisitions was primarily attributable to expected synergies and is not deductible for U.S. federal income tax purposes.
|
|
2017
|
|
2016
|
||||||||||||||||||||
|
Cyphort
|
|
AppFormix
|
|
Aurrion
|
|
BTI
|
||||||||||||||||
|
Weighted
Average Estimated Useful Life (In Years) |
|
Amount
|
|
Weighted
Average
Estimated
Useful
Life
(In Years)
|
|
Amount
|
|
Weighted
Average
Estimated
Useful
Life
(In Years)
|
|
Amount
|
|
Weighted
Average
Estimated
Useful
Life
(In Years)
|
|
Amount
|
||||||||
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Existing technology
|
5
|
|
$
|
15.4
|
|
|
5
|
|
$
|
20.1
|
|
|
—
|
|
$
|
—
|
|
|
8
|
|
$
|
37.1
|
|
Customer relationships
|
—
|
|
—
|
|
|
1
|
|
0.2
|
|
|
—
|
|
—
|
|
|
8
|
|
5.3
|
|
||||
Other
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
1
|
|
0.9
|
|
||||
Total intangible assets with finite lives
|
|
|
15.4
|
|
|
|
|
20.3
|
|
|
|
|
—
|
|
|
|
|
43.3
|
|
||||
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
IPR&D
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
49.0
|
|
|
|
|
—
|
|
||||
Total intangible assets acquired
|
|
|
15.4
|
|
|
|
|
$
|
20.3
|
|
|
|
|
$
|
49.0
|
|
|
|
|
$
|
43.3
|
|
|
As of December 31, 2017
|
|
As of December 31, 2016
|
||||||||||||||||||||||||||||
|
Amortized
Cost |
|
Gross Unrealized
Gains |
|
Gross Unrealized
Losses |
|
Estimated Fair
Value |
|
Amortized
Cost |
|
Gross Unrealized
Gains |
|
Gross Unrealized
Losses |
|
Estimated Fair
Value |
||||||||||||||||
Fixed income securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Asset-backed securities
|
$
|
287.1
|
|
|
$
|
—
|
|
|
$
|
(0.6
|
)
|
|
$
|
286.5
|
|
|
$
|
303.0
|
|
|
$
|
0.2
|
|
|
$
|
(0.2
|
)
|
|
$
|
303.0
|
|
Certificates of deposit
|
83.8
|
|
|
—
|
|
|
—
|
|
|
83.8
|
|
|
66.1
|
|
|
—
|
|
|
—
|
|
|
66.1
|
|
||||||||
Commercial paper
|
217.1
|
|
|
—
|
|
|
—
|
|
|
217.1
|
|
|
147.7
|
|
|
—
|
|
|
—
|
|
|
147.7
|
|
||||||||
Corporate debt securities
|
929.6
|
|
|
0.4
|
|
|
(3.0
|
)
|
|
927.0
|
|
|
846.5
|
|
|
0.4
|
|
|
(2.0
|
)
|
|
844.9
|
|
||||||||
Foreign government debt securities
|
62.9
|
|
|
—
|
|
|
(0.2
|
)
|
|
62.7
|
|
|
34.0
|
|
|
—
|
|
|
(0.1
|
)
|
|
33.9
|
|
||||||||
Time deposits
|
239.2
|
|
|
—
|
|
|
—
|
|
|
239.2
|
|
|
264.6
|
|
|
—
|
|
|
—
|
|
|
264.6
|
|
||||||||
U.S. government agency securities
|
143.9
|
|
|
—
|
|
|
(0.7
|
)
|
|
143.2
|
|
|
127.0
|
|
|
—
|
|
|
(0.3
|
)
|
|
126.7
|
|
||||||||
U.S. government securities
|
406.8
|
|
|
0.1
|
|
|
(0.9
|
)
|
|
406.0
|
|
|
390.7
|
|
|
0.1
|
|
|
(0.4
|
)
|
|
390.4
|
|
||||||||
Total fixed income securities
|
2,370.4
|
|
|
0.5
|
|
|
(5.4
|
)
|
|
2,365.5
|
|
|
2,179.6
|
|
|
0.7
|
|
|
(3.0
|
)
|
|
2,177.3
|
|
||||||||
Money market funds
|
969.8
|
|
|
—
|
|
|
—
|
|
|
969.8
|
|
|
592.2
|
|
|
—
|
|
|
—
|
|
|
592.2
|
|
||||||||
Privately-held debt and redeemable preferred stock securities
|
15.9
|
|
|
37.4
|
|
|
—
|
|
|
53.3
|
|
|
15.9
|
|
|
26.4
|
|
|
—
|
|
|
42.3
|
|
||||||||
Publicly-traded equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5.3
|
|
|
—
|
|
|
(0.7
|
)
|
|
4.6
|
|
||||||||
Total available-for-sale securities
|
$
|
3,356.1
|
|
|
$
|
37.9
|
|
|
$
|
(5.4
|
)
|
|
$
|
3,388.6
|
|
|
$
|
2,793.0
|
|
|
$
|
27.1
|
|
|
$
|
(3.7
|
)
|
|
$
|
2,816.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Reported as:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash equivalents
|
$
|
1,279.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,279.0
|
|
|
$
|
907.1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
907.1
|
|
Restricted investments
(*)
|
41.8
|
|
|
—
|
|
|
—
|
|
|
41.8
|
|
|
42.9
|
|
|
—
|
|
|
—
|
|
|
42.9
|
|
||||||||
Short-term investments
|
1,027.2
|
|
|
0.1
|
|
|
(1.2
|
)
|
|
1,026.1
|
|
|
753.4
|
|
|
0.1
|
|
|
(1.2
|
)
|
|
752.3
|
|
||||||||
Long-term investments
|
992.2
|
|
|
0.4
|
|
|
(4.2
|
)
|
|
988.4
|
|
|
1,073.7
|
|
|
0.6
|
|
|
(2.5
|
)
|
|
1,071.8
|
|
||||||||
Other long-term assets
|
15.9
|
|
|
37.4
|
|
|
—
|
|
|
53.3
|
|
|
15.9
|
|
|
26.4
|
|
|
—
|
|
|
42.3
|
|
||||||||
Total
|
$
|
3,356.1
|
|
|
$
|
37.9
|
|
|
$
|
(5.4
|
)
|
|
$
|
3,388.6
|
|
|
$
|
2,793.0
|
|
|
$
|
27.1
|
|
|
$
|
(3.7
|
)
|
|
$
|
2,816.4
|
|
(*)
|
Balance includes
$31.4 million
and
$4.0 million
of short-term restricted investments classified as prepaid expenses and other current assets.
|
|
Amortized
Cost
|
|
Estimated Fair
Value
|
||||
Due in less than one year
|
$
|
1,378.2
|
|
|
$
|
1,377.1
|
|
Due between one and five years
|
992.2
|
|
|
988.4
|
|
||
Total
|
$
|
2,370.4
|
|
|
$
|
2,365.5
|
|
|
As of December 31, 2017
|
||||||||||||||||||||||
|
Less than 12 Months
|
|
12 Months or Greater
|
|
Total
|
||||||||||||||||||
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
Fixed income securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Asset-backed securities
|
$
|
215.2
|
|
|
$
|
(0.4
|
)
|
|
$
|
38.4
|
|
|
$
|
(0.2
|
)
|
|
$
|
253.6
|
|
|
$
|
(0.6
|
)
|
Corporate debt securities
|
646.7
|
|
|
(2.1
|
)
|
|
108.6
|
|
|
(0.9
|
)
|
|
755.3
|
|
|
(3.0
|
)
|
||||||
Foreign government debt securities
|
47.3
|
|
|
(0.2
|
)
|
|
6.6
|
|
|
—
|
|
|
53.9
|
|
|
(0.2
|
)
|
||||||
U.S. government agency securities
|
68.3
|
|
|
(0.2
|
)
|
|
67.9
|
|
|
(0.5
|
)
|
|
136.2
|
|
|
(0.7
|
)
|
||||||
U.S. government securities
|
260.8
|
|
|
(0.7
|
)
|
|
51.8
|
|
|
(0.2
|
)
|
|
312.6
|
|
|
(0.9
|
)
|
||||||
Total available-for sale securities
|
$
|
1,238.3
|
|
|
$
|
(3.6
|
)
|
|
$
|
273.3
|
|
|
$
|
(1.8
|
)
|
|
$
|
1,511.6
|
|
|
$
|
(5.4
|
)
|
|
As of December 31, 2016
|
||||||||||||||||||||||
|
Less than 12 Months
|
|
12 Months or Greater
|
|
Total
|
||||||||||||||||||
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
|
Fair
Value
|
|
Unrealized
Loss
|
||||||||||||
Fixed income securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Asset-backed securities
|
$
|
122.2
|
|
|
$
|
(0.2
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
122.2
|
|
|
$
|
(0.2
|
)
|
Corporate debt securities
|
470.8
|
|
|
(1.9
|
)
|
|
76.7
|
|
|
(0.1
|
)
|
|
547.5
|
|
|
(2.0
|
)
|
||||||
Foreign government debt securities
|
20.3
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
20.3
|
|
|
(0.1
|
)
|
||||||
U.S. government agency securities
|
106.7
|
|
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
106.7
|
|
|
(0.3
|
)
|
||||||
U.S. government securities
|
254.1
|
|
|
(0.4
|
)
|
|
—
|
|
|
—
|
|
|
254.1
|
|
|
(0.4
|
)
|
||||||
Total fixed income securities
|
974.1
|
|
|
(2.9
|
)
|
|
76.7
|
|
|
(0.1
|
)
|
|
1,050.8
|
|
|
(3.0
|
)
|
||||||
Publicly-traded equity securities
|
4.6
|
|
|
(0.7
|
)
|
|
—
|
|
|
—
|
|
|
4.6
|
|
|
(0.7
|
)
|
||||||
Total available-for sale securities
|
$
|
978.7
|
|
|
$
|
(3.6
|
)
|
|
$
|
76.7
|
|
|
$
|
(0.1
|
)
|
|
$
|
1,055.4
|
|
|
$
|
(3.7
|
)
|
|
Fair Value Measurements at
December 31, 2017 |
|
Fair Value Measurements at
December 31, 2016 |
||||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Asset-backed securities
|
$
|
—
|
|
|
$
|
286.5
|
|
|
$
|
—
|
|
|
$
|
286.5
|
|
|
$
|
—
|
|
|
$
|
303.0
|
|
|
$
|
—
|
|
|
$
|
303.0
|
|
Certificates of deposit
|
—
|
|
|
83.8
|
|
|
—
|
|
|
83.8
|
|
|
—
|
|
|
66.1
|
|
|
—
|
|
|
66.1
|
|
||||||||
Commercial paper
|
—
|
|
|
217.1
|
|
|
—
|
|
|
217.1
|
|
|
—
|
|
|
147.7
|
|
|
—
|
|
|
147.7
|
|
||||||||
Corporate debt securities
|
—
|
|
|
927.0
|
|
|
—
|
|
|
927.0
|
|
|
—
|
|
|
844.9
|
|
|
—
|
|
|
844.9
|
|
||||||||
Foreign government debt securities
|
—
|
|
|
62.7
|
|
|
—
|
|
|
62.7
|
|
|
—
|
|
|
33.9
|
|
|
—
|
|
|
33.9
|
|
||||||||
Money market funds
(1)
|
969.8
|
|
|
—
|
|
|
—
|
|
|
969.8
|
|
|
592.2
|
|
|
—
|
|
|
—
|
|
|
592.2
|
|
||||||||
Publicly-traded equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4.6
|
|
|
—
|
|
|
—
|
|
|
4.6
|
|
||||||||
Time deposits
|
—
|
|
|
239.2
|
|
|
—
|
|
|
239.2
|
|
|
—
|
|
|
264.6
|
|
|
—
|
|
|
264.6
|
|
||||||||
U.S. government agency securities
|
—
|
|
|
143.2
|
|
|
—
|
|
|
143.2
|
|
|
—
|
|
|
126.7
|
|
|
—
|
|
|
126.7
|
|
||||||||
U.S. government securities
|
322.4
|
|
|
83.6
|
|
|
—
|
|
|
406.0
|
|
|
345.0
|
|
|
45.4
|
|
|
—
|
|
|
390.4
|
|
||||||||
Privately-held debt and redeemable preferred stock securities
|
—
|
|
|
—
|
|
|
53.3
|
|
|
53.3
|
|
|
—
|
|
|
—
|
|
|
42.3
|
|
|
42.3
|
|
||||||||
Total available-for-sale securities
|
1,292.2
|
|
|
2,043.1
|
|
|
53.3
|
|
|
3,388.6
|
|
|
941.8
|
|
|
1,832.3
|
|
|
42.3
|
|
|
2,816.4
|
|
||||||||
Trading securities
(2)
|
27.6
|
|
|
—
|
|
|
—
|
|
|
27.6
|
|
|
21.0
|
|
|
—
|
|
|
—
|
|
|
21.0
|
|
||||||||
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Foreign exchange contracts
|
—
|
|
|
9.2
|
|
|
—
|
|
|
9.2
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
||||||||
Total assets measured at fair value
|
$
|
1,319.8
|
|
|
$
|
2,052.3
|
|
|
$
|
53.3
|
|
|
$
|
3,425.4
|
|
|
$
|
962.8
|
|
|
$
|
1,833.2
|
|
|
$
|
42.3
|
|
|
$
|
2,838.3
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Foreign exchange contracts
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
Total liabilities measured at fair value
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total assets, reported as:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash equivalents
|
$
|
928.1
|
|
|
$
|
350.9
|
|
|
$
|
—
|
|
|
$
|
1,279.0
|
|
|
$
|
549.4
|
|
|
$
|
357.7
|
|
|
$
|
—
|
|
|
$
|
907.1
|
|
Restricted investments
|
69.4
|
|
|
—
|
|
|
—
|
|
|
69.4
|
|
|
63.9
|
|
|
—
|
|
|
—
|
|
|
63.9
|
|
||||||||
Short-term investments
|
247.5
|
|
|
778.6
|
|
|
—
|
|
|
1,026.1
|
|
|
178.0
|
|
|
574.3
|
|
|
—
|
|
|
752.3
|
|
||||||||
Long-term investments
|
74.8
|
|
|
913.6
|
|
|
—
|
|
|
988.4
|
|
|
171.5
|
|
|
900.3
|
|
|
—
|
|
|
1,071.8
|
|
||||||||
Prepaid expenses and other current assets
|
—
|
|
|
9.2
|
|
|
—
|
|
|
9.2
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
|
0.9
|
|
||||||||
Other long-term assets
|
—
|
|
|
—
|
|
|
53.3
|
|
|
53.3
|
|
|
—
|
|
|
—
|
|
|
42.3
|
|
|
42.3
|
|
||||||||
Total assets measured at fair value
|
$
|
1,319.8
|
|
|
$
|
2,052.3
|
|
|
$
|
53.3
|
|
|
$
|
3,425.4
|
|
|
$
|
962.8
|
|
|
$
|
1,833.2
|
|
|
$
|
42.3
|
|
|
$
|
2,838.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Total liabilities, reported as:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Other accrued liabilities
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
Total liabilities measured at fair value
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
|
$
|
—
|
|
|
$
|
(4.9
|
)
|
(1)
|
Balance includes
$41.8 million
and
$42.9 million
of restricted investments measured at fair value, related to the Company's D&O Trust and acquisition-related escrows for the years ended
December 31, 2017
and
2016
, respectively.
|
(2)
|
Balance relates to restricted investments measured at fair value related to the Company's NQDC plan.
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Cash flow hedges
|
$
|
521.1
|
|
|
$
|
172.0
|
|
Non-designated derivatives
|
108.3
|
|
|
—
|
|
||
Total
|
$
|
629.4
|
|
|
$
|
172.0
|
|
|
Total
|
||
December 31, 2015
|
$
|
2,981.3
|
|
Additions due to business combinations
|
100.4
|
|
|
December 31, 2016
|
3,081.7
|
|
|
Additions due to business combination
|
16.7
|
|
|
Other
(*)
|
(2.2
|
)
|
|
December 31, 2017
|
$
|
3,096.2
|
|
|
As of December 31, 2017
|
|
As of December 31, 2016
|
||||||||||||||||||||||||||||
|
Gross
|
|
Accumulated
Amortization |
|
Accumulated Impairments and
Other Charges |
|
Net
|
|
Gross
|
|
Accumulated
Amortization |
|
Accumulated Impairments and
Other Charges |
|
Net
|
||||||||||||||||
Finite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Technologies and patents
|
$
|
640.3
|
|
|
$
|
(518.1
|
)
|
|
$
|
(49.9
|
)
|
|
$
|
72.3
|
|
|
$
|
624.9
|
|
|
$
|
(504.2
|
)
|
|
$
|
(49.9
|
)
|
|
$
|
70.8
|
|
Customer contracts, support agreements, and related relationships
|
83.6
|
|
|
(74.1
|
)
|
|
(2.8
|
)
|
|
6.7
|
|
|
83.6
|
|
|
(70.8
|
)
|
|
(2.8
|
)
|
|
10.0
|
|
||||||||
Other
|
2.0
|
|
|
(1.9
|
)
|
|
—
|
|
|
0.1
|
|
|
2.0
|
|
|
(1.6
|
)
|
|
—
|
|
|
0.4
|
|
||||||||
Total
|
725.9
|
|
|
(594.1
|
)
|
|
(52.7
|
)
|
|
79.1
|
|
|
710.5
|
|
|
(576.6
|
)
|
|
(52.7
|
)
|
|
81.2
|
|
||||||||
Indefinite-lived intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
IPR&D
|
49.0
|
|
|
—
|
|
|
—
|
|
|
49.0
|
|
|
49.0
|
|
|
—
|
|
|
—
|
|
|
49.0
|
|
||||||||
Total purchased intangible assets
|
$
|
774.9
|
|
|
$
|
(594.1
|
)
|
|
$
|
(52.7
|
)
|
|
$
|
128.1
|
|
|
$
|
759.5
|
|
|
$
|
(576.6
|
)
|
|
$
|
(52.7
|
)
|
|
$
|
130.2
|
|
Years Ending December 31,
|
Amount
|
||
2018
|
$
|
17.5
|
|
2019
|
17.3
|
|
|
2020
|
17.2
|
|
|
2021
|
12.9
|
|
|
2022
|
7.7
|
|
|
Thereafter
|
6.5
|
|
|
Total
|
$
|
79.1
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Production and service materials
|
$
|
71.2
|
|
|
$
|
75.6
|
|
Finished goods
|
26.6
|
|
|
19.9
|
|
||
Inventory
|
$
|
97.8
|
|
|
$
|
95.5
|
|
|
|
|
|
||||
Reported as:
|
|
|
|
||||
Prepaid expenses and other current assets
|
$
|
93.8
|
|
|
$
|
91.4
|
|
Other long-term assets
|
4.0
|
|
|
4.1
|
|
||
Total
|
$
|
97.8
|
|
|
$
|
95.5
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Computers and equipment
|
$
|
1,151.7
|
|
|
$
|
1,070.1
|
|
Software
|
217.8
|
|
|
285.4
|
|
||
Leasehold improvements
|
258.6
|
|
|
235.6
|
|
||
Furniture and fixtures
|
47.9
|
|
|
47.0
|
|
||
Building and building improvements
|
252.8
|
|
|
251.8
|
|
||
Land and land improvements
|
241.0
|
|
|
241.0
|
|
||
Construction-in-process
|
53.5
|
|
|
26.2
|
|
||
Property and equipment, gross
|
2,223.3
|
|
|
2,157.1
|
|
||
Accumulated depreciation
|
(1,202.2
|
)
|
|
(1,093.3
|
)
|
||
Property and equipment, net
|
$
|
1,021.1
|
|
|
$
|
1,063.8
|
|
•
|
extend the maturity date from April 1, 2016 to December 31, 2018;
|
•
|
provide that interest due on the Pulse Note through December 31, 2015 shall be paid in kind by increasing the outstanding principal amount of the note and increase the interest rate on the Pulse Note; and
|
•
|
require a minimum payment of
$75.0 million
on or prior to April 1, 2017, less any principal amount previously pre-paid to the Company.
|
•
|
extend the maturity date of the remaining outstanding amount of approximately
$58.0 million
from December 31, 2018 to September 30, 2022;
|
•
|
provide that interest due after April 1, 2017 can be paid in kind by increasing the outstanding principal amount of the note or paid in cash;
|
•
|
require the promissory note to be subordinated to other debt raised by the issuer; and
|
•
|
entitle the Company to additional financial considerations if the issuer of the note and its affiliates meet certain conditions.
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Beginning balance
|
$
|
41.3
|
|
|
$
|
28.4
|
|
Provisions made during the period, net
|
36.7
|
|
|
43.0
|
|
||
Actual costs incurred during the period
|
(50.6
|
)
|
|
(30.1
|
)
|
||
Ending balance
|
$
|
27.4
|
|
|
$
|
41.3
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred product revenue:
|
|
|
|
||||
Undelivered product commitments and other product deferrals
|
$
|
312.6
|
|
|
$
|
302.4
|
|
Distributor inventory and other sell-through items
|
68.1
|
|
|
74.2
|
|
||
Deferred gross product revenue
|
380.7
|
|
|
376.6
|
|
||
Deferred cost of product revenue
|
(46.5
|
)
|
|
(53.7
|
)
|
||
Deferred product revenue, net
|
334.2
|
|
|
322.9
|
|
||
Deferred service revenue
|
1,205.1
|
|
|
1,158.2
|
|
||
Total
|
$
|
1,539.3
|
|
|
$
|
1,481.1
|
|
Reported as:
|
|
|
|
||||
Current
|
$
|
1,030.3
|
|
|
$
|
1,032.0
|
|
Long-term
|
509.0
|
|
|
449.1
|
|
||
Total
|
$
|
1,539.3
|
|
|
$
|
1,481.1
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest income
|
$
|
53.0
|
|
|
$
|
35.4
|
|
|
$
|
21.8
|
|
Interest expense
|
(101.2
|
)
|
|
(97.7
|
)
|
|
(83.3
|
)
|
|||
Gain (loss) on investments, net
|
14.6
|
|
|
(1.8
|
)
|
|
6.8
|
|
|||
Other
|
(2.7
|
)
|
|
1.8
|
|
|
(5.1
|
)
|
|||
Other expense, net
|
$
|
(36.3
|
)
|
|
$
|
(62.3
|
)
|
|
$
|
(59.8
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Severance
|
$
|
57.7
|
|
|
$
|
2.8
|
|
|
$
|
0.4
|
|
Facilities
|
—
|
|
|
0.5
|
|
|
(1.0
|
)
|
|||
Contract terminations
|
7.9
|
|
|
—
|
|
|
—
|
|
|||
Asset write-downs
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|||
Total
|
$
|
65.6
|
|
|
$
|
3.3
|
|
|
$
|
(4.1
|
)
|
|
|
|
|
|
|
||||||
Reported as:
|
|
|
|
|
|
||||||
Cost of revenues
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3.5
|
)
|
Restructuring charges (benefits)
|
65.6
|
|
|
3.3
|
|
|
(0.6
|
)
|
|||
Total
|
$
|
65.6
|
|
|
$
|
3.3
|
|
|
$
|
(4.1
|
)
|
|
December 31,
2016 |
|
Charges
|
|
Cash
Payments |
|
Other |
|
December 31,
2017 |
||||||||||
Severance
|
$
|
0.7
|
|
|
$
|
57.7
|
|
|
$
|
(40.5
|
)
|
|
$
|
(0.2
|
)
|
|
$
|
17.7
|
|
Contract terminations and other
|
0.5
|
|
|
7.9
|
|
|
(6.2
|
)
|
|
0.1
|
|
|
2.3
|
|
|||||
Total
|
$
|
1.2
|
|
|
$
|
65.6
|
|
|
$
|
(46.7
|
)
|
|
$
|
(0.1
|
)
|
|
$
|
20.0
|
|
|
As of December 31, 2017
|
|||||||||
|
Issuance date
|
|
Maturity Date
|
|
Amount
|
|
Effective Interest
Rates
|
|||
Senior Notes ("Notes"):
|
|
|
|
|
|
|
|
|||
3.125% fixed-rate notes ("2019 Notes")
|
February 2016
|
|
February 2019
|
|
$
|
350.0
|
|
|
3.36
|
%
|
3.300% fixed-rate notes ("2020 Notes")
|
March 2015
|
|
June 2020
|
|
300.0
|
|
|
3.47
|
%
|
|
4.600% fixed-rate notes
|
March 2011
|
|
March 2021
|
|
300.0
|
|
|
4.69
|
%
|
|
4.500% fixed-rate notes
(*)
("2024 Notes")
|
March 2014
|
|
March 2024
|
|
350.0
|
|
|
4.63
|
%
|
|
4.500% fixed-rate notes
(*)
("2024 Notes")
|
February 2016
|
|
March 2024
|
|
150.0
|
|
|
4.87
|
%
|
|
4.350% fixed-rate notes ("2025 Notes")
|
March 2015
|
|
June 2025
|
|
300.0
|
|
|
4.47
|
%
|
|
5.950% fixed-rate notes
|
March 2011
|
|
March 2041
|
|
400.0
|
|
|
6.03
|
%
|
|
Total Notes
|
|
|
|
|
2,150.0
|
|
|
|
||
Unaccreted discount and debt issuance costs
|
|
|
|
|
(13.7
|
)
|
|
|
||
Total
|
|
|
|
|
$
|
2,136.3
|
|
|
|
(*)
|
2024 Notes issued in March 2014 and February 2016 form a single series and are fully fungible.
|
Years Ending December 31,
|
Amount
|
||
2018
|
$
|
—
|
|
2019
|
350.0
|
|
|
2020
|
300.0
|
|
|
2021
|
300.0
|
|
|
2022
|
—
|
|
|
Thereafter
|
1,200.0
|
|
|
Total
|
$
|
2,150.0
|
|
|
Dividends
|
|
Stock Repurchase Program
|
|
Total
|
|||||||||||||||||
Year
|
Per Share
|
|
Amount
|
|
Shares
|
|
Average price
per share
|
|
Amount
|
|
Amount
|
|||||||||||
2017
|
$
|
0.40
|
|
|
$
|
150.4
|
|
|
26.1
|
|
|
$
|
27.61
|
|
|
$
|
719.7
|
|
|
$
|
870.1
|
|
2016
|
$
|
0.40
|
|
|
$
|
152.5
|
|
|
13.5
|
|
|
$
|
23.25
|
|
|
$
|
312.9
|
|
|
$
|
465.4
|
|
2015
|
$
|
0.40
|
|
|
$
|
156.3
|
|
|
45.4
|
|
|
$
|
25.16
|
|
|
$
|
1,142.5
|
|
|
$
|
1,298.8
|
|
|
Unrealized
Gains
on Available-for-
Sale Securities
(1)
|
|
Unrealized
Gains (Losses)
on Cash Flow
Hedges
(2)
|
|
Foreign
Currency
Translation
Adjustments
|
|
Total
|
||||||||
Balance as of December 31, 2014
|
$
|
8.4
|
|
|
$
|
(4.2
|
)
|
|
$
|
(18.0
|
)
|
|
$
|
(13.8
|
)
|
Other comprehensive income (loss) before reclassifications
|
9.1
|
|
|
(6.7
|
)
|
|
(16.9
|
)
|
|
(14.5
|
)
|
||||
Amount reclassified from accumulated other comprehensive loss
|
(0.5
|
)
|
|
9.6
|
|
|
—
|
|
|
9.1
|
|
||||
Other comprehensive income (loss), net
|
8.6
|
|
|
2.9
|
|
|
(16.9
|
)
|
|
(5.4
|
)
|
||||
Balance as of December 31, 2015
|
$
|
17.0
|
|
|
$
|
(1.3
|
)
|
|
$
|
(34.9
|
)
|
|
$
|
(19.2
|
)
|
Other comprehensive income (loss) before reclassifications
|
0.8
|
|
|
(2.1
|
)
|
|
(14.5
|
)
|
|
(15.8
|
)
|
||||
Amount reclassified from accumulated other comprehensive loss
|
(1.2
|
)
|
|
(1.1
|
)
|
|
—
|
|
|
(2.3
|
)
|
||||
Other comprehensive loss, net
|
(0.4
|
)
|
|
(3.2
|
)
|
|
(14.5
|
)
|
|
(18.1
|
)
|
||||
Balance as of December 31, 2016
|
$
|
16.6
|
|
|
$
|
(4.5
|
)
|
|
$
|
(49.4
|
)
|
|
$
|
(37.3
|
)
|
Other comprehensive income before reclassifications
|
4.5
|
|
|
15.7
|
|
|
19.0
|
|
|
39.2
|
|
||||
Amount reclassified from accumulated other comprehensive loss
|
(2.1
|
)
|
|
(5.2
|
)
|
|
—
|
|
|
(7.3
|
)
|
||||
Other comprehensive income, net
|
2.4
|
|
|
10.5
|
|
|
19.0
|
|
|
31.9
|
|
||||
Balance as of December 31, 2017
|
$
|
19.0
|
|
|
$
|
6.0
|
|
|
$
|
(30.4
|
)
|
|
$
|
(5.4
|
)
|
(1)
|
The reclassifications out of accumulated other comprehensive loss during the years ended
December 31, 2017
,
2016
, and
2015
for realized gains on available-for-sale securities were not material, and were included in other expense, net, in the Consolidated Statements of Operations.
|
(2)
|
The reclassifications out of accumulated other comprehensive loss during the years ended
December 31, 2017
,
2016
, and
2015
for realized gains and losses on cash flow hedges were not material, and were included within cost of revenues, research and development, sales and marketing, and general and administrative in the Consolidated Statements of Operations.
|
|
Outstanding Options
|
|||||||||||
|
Number of Shares
|
|
Weighted Average
Exercise Price
per Share
|
|
Weighted Average
Remaining
Contractual Term
(In Years)
|
|
Aggregate
Intrinsic
Value
|
|||||
Balance as of December 31, 2016
|
2.4
|
|
|
$
|
29.20
|
|
|
|
|
|
||
Exercised
|
(0.5
|
)
|
|
14.83
|
|
|
|
|
|
|||
Expired/Canceled
|
(1.0
|
)
|
|
31.87
|
|
|
|
|
|
|||
Balance as of December 31, 2017
|
0.9
|
|
|
$
|
34.41
|
|
|
1.0
|
|
$
|
3.0
|
|
|
|
|
|
|
|
|
|
|||||
As of December 31, 2017:
|
|
|
|
|
|
|
|
|||||
Vested and expected-to-vest options
|
0.9
|
|
|
$
|
34.41
|
|
|
1.0
|
|
$
|
3.0
|
|
Exercisable options
|
0.9
|
|
|
$
|
35.67
|
|
|
0.7
|
|
$
|
2.1
|
|
|
|
Options Outstanding
|
|
Options Exercisable
|
||||||||||||
Range of Exercise Price (In dollars)
|
|
Number
Outstanding
(In millions)
|
|
Weighted Average
Remaining
Contractual Life
(In years)
|
|
Weighted Average
Exercise Price
(In dollars)
|
|
Number
Exercisable
(In millions)
|
|
Weighted Average
Exercise Price
(In dollars)
|
||||||
$0.08 - $38.93
|
|
0.3
|
|
|
2.7
|
|
$
|
20.02
|
|
|
0.3
|
|
|
$
|
22.10
|
|
$40.26 - $44.00
|
|
0.6
|
|
|
0.2
|
|
41.12
|
|
|
0.6
|
|
|
41.12
|
|
||
$0.08 - $44.00
|
|
0.9
|
|
|
1.0
|
|
$
|
34.41
|
|
|
0.9
|
|
|
$
|
35.67
|
|
|
Outstanding RSUs, RSAs, and PSAs
(6)
|
|||||||||||
|
Number of Shares
|
|
Weighted Average
Grant-Date Fair
Value per Share
|
|
Weighted Average
Remaining
Contractual Term
(In Years)
|
|
Aggregate
Intrinsic
Value
|
|||||
Balance at December 31, 2016
|
20.9
|
|
|
$
|
24.05
|
|
|
|
|
|
||
RSUs granted
(1)(2)
|
7.9
|
|
|
27.54
|
|
|
|
|
|
|||
RSUs assumed in acquisitions
(2)(5)
|
0.1
|
|
|
26.91
|
|
|
|
|
|
|||
PSAs granted
(2)(4)
|
0.9
|
|
|
27.52
|
|
|
|
|
|
|||
RSUs vested
(3)
|
(6.7
|
)
|
|
23.99
|
|
|
|
|
|
|||
RSAs vested
(3)
|
(0.5
|
)
|
|
23.72
|
|
|
|
|
|
|||
PSAs vested
(3)
|
(0.5
|
)
|
|
24.29
|
|
|
|
|
|
|||
RSUs canceled
|
(2.1
|
)
|
|
24.97
|
|
|
|
|
|
|||
PSAs canceled
|
(0.5
|
)
|
|
25.25
|
|
|
|
|
|
|||
Balance at December 31, 2017
|
19.5
|
|
|
$
|
25.39
|
|
|
1.0
|
|
$
|
555.3
|
|
|
|
|
|
|
|
|
|
|||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|||||
Vested and expected-to-vest RSUs, RSAs, and PSAs
|
15.9
|
|
|
$
|
25.76
|
|
|
1.1
|
|
$
|
452.3
|
|
(1)
|
Includes service-based and market-based RSUs granted under the 2015 Plan according to their terms.
|
(2)
|
The weighted-average grant-date fair value of RSUs, RSAs, and PSAs granted and assumed during
2017
,
2016
, and
2015
was
$27.53
,
$24.66
, and
$23.45
, respectively.
|
(3)
|
Total fair value of RSUs, RSAs, and PSAs vested during
2017
,
2016
, and
2015
was
$187.3 million
,
$185.7 million
, and
$202.7 million
, respectively.
|
(4)
|
The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is
0.7 million
shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is
0 million
to
0.9 million
shares.
|
(5)
|
RSUs assumed in connection with the acquisition of Cyphort.
|
(6)
|
Excludes
1.4 million
shares of PSAs that were modified in 2017, which relate to PSAs assumed by the Company in connection with acquisitions consummated in 2016. These awards are contingent upon the achievement of certain performance milestones. The total incremental compensation cost resulting from the modifications totaled
$6.7 million
to be recognized over the remaining terms of the modified awards.
|
|
Number of Shares
|
|
Balance as of December 31, 2016
|
22.5
|
|
Additional shares authorized
|
23.0
|
|
RSUs and PSAs granted
(1)
|
(18.5
|
)
|
RSUs and PSAs canceled
(2)
|
5.5
|
|
Options canceled/expired
(2)
|
1.0
|
|
Balance as of December 31, 2017
|
33.5
|
|
(1)
|
RSUs and PSAs with a per share or unit purchase price lower than 100% of the fair market value of the Company's common stock on the day of the grant under the 2015 Plan are counted against shares authorized under the plan as two and one-tenth shares of common stock for each share subject to such award. The number of shares subject to PSAs granted represents the maximum number of shares that may be issued pursuant to the award over its full term.
|
(2)
|
Canceled or expired options and canceled RSUs and PSAs under the 2006 Plan are no longer available for future grant under such plan; however, the number of shares available for grant under the 2015 Plan are increased by (i) the amount of such canceled or expired options and (ii) two and one-tenth the shares for each canceled RSUs or PSAs, as applicable, up to a maximum of
29.0 million
additional shares of common stock, pursuant to the terms of the 2015 Plan.
|
|
Years Ended December 31,
|
||||
|
2017
|
|
2016
|
|
2015
|
ESPP:
|
|
|
|
|
|
Volatility
|
25%
|
|
32%
|
|
29%
|
Risk-free interest rate
|
0.9%
|
|
0.4%
|
|
0.1%
|
Expected life (years)
|
0.5
|
|
0.5
|
|
0.5
|
Dividend yield
|
1.5%
|
|
1.8%
|
|
1.7%
|
Weighted-average fair value per share
|
$6.04
|
|
$5.56
|
|
$5.63
|
|
|
|
|
|
|
Market-based RSUs:
|
|
|
|
|
|
Volatility
|
30%
|
|
36%
|
|
34%
|
Risk-free interest rate
|
1.9%
|
|
1.2%
|
|
1.4%
|
Dividend yield
|
1.4%
|
|
1.7%
|
|
1.8%
|
Weighted-average fair value per share
|
$19.30
|
|
$14.71
|
|
$14.97
|
|
|
|
|
|
|
Stock Options Assumed:
|
|
|
|
|
|
Volatility
|
—
|
|
31%
|
|
—
|
Risk-free interest rate
|
—
|
|
0.7%
|
|
—
|
Expected life (years)
|
—
|
|
1.3
|
|
—
|
Dividend yield
|
—
|
|
1.7%
|
|
—
|
Weighted-average fair value per share
|
—
|
|
$16.17
|
|
—
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cost of revenues - Product
|
$
|
4.6
|
|
|
$
|
6.4
|
|
|
$
|
5.6
|
|
Cost of revenues - Service
|
17.5
|
|
|
15.3
|
|
|
13.8
|
|
|||
Research and development
|
86.6
|
|
|
126.5
|
|
|
125.4
|
|
|||
Sales and marketing
|
55.6
|
|
|
55.2
|
|
|
45.6
|
|
|||
General and administrative
|
23.2
|
|
|
23.4
|
|
|
26.9
|
|
|||
Total
|
$
|
187.5
|
|
|
$
|
226.8
|
|
|
$
|
217.3
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Stock options
|
$
|
0.5
|
|
|
$
|
4.4
|
|
|
$
|
6.6
|
|
RSUs, RSAs, and PSAs
|
171.3
|
|
|
206.9
|
|
|
197.3
|
|
|||
ESPP
|
15.7
|
|
|
15.5
|
|
|
13.4
|
|
|||
Total
|
$
|
187.5
|
|
|
$
|
226.8
|
|
|
$
|
217.3
|
|
•
|
Cloud: companies that are heavily reliant on the cloud for their business model’s success. As an example, customers in the cloud vertical can include cloud service providers as well as enterprises that provide software-as-a-service, infrastructure-as-a-service, or platform-as-a-service.
|
•
|
Telecom/Cable: includes wireline and wireless carriers and cable operators.
|
•
|
Strategic Enterprise: includes financial services; national, federal, state, and local governments; research and educational institutions and enterprises not included in the Cloud vertical.
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cloud
|
$
|
1,314.9
|
|
|
$
|
1,322.3
|
|
|
$
|
1,021.2
|
|
Telecom/Cable
|
2,315.7
|
|
|
2,324.7
|
|
|
2,417.1
|
|
|||
Strategic Enterprise
|
1,396.6
|
|
|
1,343.1
|
|
|
1,419.5
|
|
|||
Total
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Americas:
|
|
|
|
|
|
||||||
United States
|
$
|
2,712.6
|
|
|
$
|
2,737.0
|
|
|
$
|
2,568.6
|
|
Other
|
234.6
|
|
|
231.8
|
|
|
223.6
|
|
|||
Total Americas
|
2,947.2
|
|
|
2,968.8
|
|
|
2,792.2
|
|
|||
Europe, Middle East, and Africa
|
1,195.8
|
|
|
1,238.1
|
|
|
1,320.3
|
|
|||
Asia Pacific
|
884.2
|
|
|
783.2
|
|
|
745.3
|
|
|||
Total
|
$
|
5,027.2
|
|
|
$
|
4,990.1
|
|
|
$
|
4,857.8
|
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
United States
|
$
|
1,005.1
|
|
|
$
|
1,046.6
|
|
International
|
144.1
|
|
|
147.4
|
|
||
Property and equipment, net and purchased intangible assets, net
|
$
|
1,149.2
|
|
|
$
|
1,194.0
|
|
Note 14.
|
Income Taxes
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Domestic
|
$
|
474.2
|
|
|
$
|
466.2
|
|
|
$
|
456.3
|
|
Foreign
|
337.6
|
|
|
361.2
|
|
|
395.9
|
|
|||
Total pretax income
|
$
|
811.8
|
|
|
$
|
827.4
|
|
|
$
|
852.2
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current provision:
|
|
|
|
|
|
|
|
|
|||
Federal
|
$
|
594.3
|
|
|
$
|
121.4
|
|
|
$
|
181.4
|
|
States
|
13.9
|
|
|
10.3
|
|
|
15.9
|
|
|||
Foreign
|
45.4
|
|
|
46.0
|
|
|
43.3
|
|
|||
Total current provision
|
653.6
|
|
|
177.7
|
|
|
240.6
|
|
|||
Deferred (benefit) provision:
|
|
|
|
|
|
||||||
Federal
|
(128.7
|
)
|
|
57.2
|
|
|
(16.7
|
)
|
|||
States
|
(17.7
|
)
|
|
4.3
|
|
|
(0.4
|
)
|
|||
Foreign
|
(1.6
|
)
|
|
(4.5
|
)
|
|
(5.0
|
)
|
|||
Total deferred (benefit) provision
|
(148.0
|
)
|
|
57.0
|
|
|
(22.1
|
)
|
|||
Total provision for income taxes
|
$
|
505.6
|
|
|
$
|
234.7
|
|
|
$
|
218.5
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Expected provision at 35% rate
|
$
|
284.1
|
|
|
$
|
289.6
|
|
|
$
|
298.3
|
|
State taxes, net of federal benefit
|
12.0
|
|
|
8.9
|
|
|
8.9
|
|
|||
Foreign income at different tax rates
|
(46.4
|
)
|
|
(53.4
|
)
|
|
(68.9
|
)
|
|||
R&D tax credits
|
(15.1
|
)
|
|
(16.8
|
)
|
|
(12.7
|
)
|
|||
Share-based compensation
|
—
|
|
|
10.5
|
|
|
13.2
|
|
|||
Release of valuation allowance
|
(1.7
|
)
|
|
(0.7
|
)
|
|
—
|
|
|||
Domestic production activities
|
(12.4
|
)
|
|
(9.5
|
)
|
|
(15.1
|
)
|
|||
Non-deductible compensation
|
1.6
|
|
|
2.4
|
|
|
3.7
|
|
|||
Cost sharing adjustment
(*)
|
—
|
|
|
—
|
|
|
(13.2
|
)
|
|||
Impact of the U.S. Tax Cuts and Jobs Act
|
289.5
|
|
|
—
|
|
|
—
|
|
|||
Other
|
(6.0
|
)
|
|
3.7
|
|
|
4.3
|
|
|||
Total provision for income taxes
|
$
|
505.6
|
|
|
$
|
234.7
|
|
|
$
|
218.5
|
|
(*)
|
Represents cumulative impact through fiscal year 2014 for the change in treatment of share-based compensation as a result of the U.S. Tax Court decision in Altera Corp. v. Commissioner, 145 T.C. No. 3 (2015).
|
|
As of December 31,
|
||||||
|
2017
|
|
2016
|
||||
Deferred tax assets:
|
|
|
|
|
|
||
Net operating loss carry-forwards
|
$
|
18.3
|
|
|
$
|
23.8
|
|
Research and other credit carry-forwards
|
198.8
|
|
|
137.5
|
|
||
Deferred revenue
|
103.5
|
|
|
125.6
|
|
||
Stock-based compensation
|
31.1
|
|
|
52.3
|
|
||
Cost sharing adjustment
|
12.4
|
|
|
69.9
|
|
||
Reserves and accruals not currently deductible
|
76.7
|
|
|
141.3
|
|
||
Other
|
12.8
|
|
|
12.8
|
|
||
Total deferred tax assets
|
453.6
|
|
|
563.2
|
|
||
Valuation allowance
|
(214.5
|
)
|
|
(154.4
|
)
|
||
Deferred tax assets, net of valuation allowance
|
239.1
|
|
|
408.8
|
|
||
Deferred tax liabilities:
|
|
|
|
||||
Property and equipment basis differences
|
(42.5
|
)
|
|
(58.1
|
)
|
||
Purchased intangibles
|
(12.4
|
)
|
|
(28.8
|
)
|
||
Unremitted foreign earnings
|
(25.4
|
)
|
|
(311.4
|
)
|
||
Deferred compensation and other
|
(10.4
|
)
|
|
(11.0
|
)
|
||
Total deferred tax liabilities
|
(90.7
|
)
|
|
(409.3
|
)
|
||
Net deferred tax assets (liabilities)
|
$
|
148.4
|
|
|
$
|
(0.5
|
)
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Balance at beginning of year
|
$
|
223.1
|
|
|
$
|
216.1
|
|
|
$
|
199.2
|
|
Tax positions related to current year:
|
|
|
|
|
|
||||||
Additions
|
64.6
|
|
|
27.2
|
|
|
18.1
|
|
|||
Tax positions related to prior years:
|
|
|
|
|
|
||||||
Additions
|
1.8
|
|
|
1.0
|
|
|
5.3
|
|
|||
Reductions
|
(16.6
|
)
|
|
(4.1
|
)
|
|
(2.9
|
)
|
|||
Settlements
|
(4.0
|
)
|
|
(14.3
|
)
|
|
—
|
|
|||
Lapses in statutes of limitations
|
(4.4
|
)
|
|
(2.8
|
)
|
|
(3.6
|
)
|
|||
Balance at end of year
|
$
|
264.5
|
|
|
$
|
223.1
|
|
|
$
|
216.1
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Numerator:
|
|
|
|
|
|
||||||
Net income
|
$
|
306.2
|
|
|
$
|
592.7
|
|
|
$
|
633.7
|
|
Denominator:
|
|
|
|
|
|
||||||
Weighted-average shares used to compute basic net income per share
|
377.7
|
|
|
381.7
|
|
|
390.6
|
|
|||
Dilutive effect of employee stock awards
|
6.5
|
|
|
6.1
|
|
|
8.8
|
|
|||
Weighted-average shares used to compute diluted net income per share
|
384.2
|
|
|
387.8
|
|
|
399.4
|
|
|||
Net income per share:
|
|
|
|
|
|
||||||
Basic
|
$
|
0.81
|
|
|
$
|
1.55
|
|
|
$
|
1.62
|
|
Diluted
|
$
|
0.80
|
|
|
$
|
1.53
|
|
|
$
|
1.59
|
|
|
|
|
|
|
|
||||||
Anti-dilutive shares
|
1.1
|
|
|
2.5
|
|
|
3.4
|
|
|
|
|
Leases
|
||||||||
Years Ending December 31,
|
Unconditional Purchase Obligations
|
|
Operating Leases
|
|
Other Lease Arrangement
|
||||||
2018
|
$
|
47.1
|
|
|
$
|
36.1
|
|
|
$
|
9.8
|
|
2019
|
25.2
|
|
|
27.3
|
|
|
13.2
|
|
|||
2020
|
13.3
|
|
|
20.8
|
|
|
13.5
|
|
|||
2021
|
6.0
|
|
|
16.0
|
|
|
13.8
|
|
|||
2022
|
3.1
|
|
|
10.7
|
|
|
14.6
|
|
|||
Thereafter
|
0.1
|
|
|
28.8
|
|
|
47.1
|
|
|||
Total
|
$
|
94.8
|
|
|
$
|
139.7
|
|
|
$
|
112.0
|
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||||||||||||||||||
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||||||||||
Net revenues
|
$
|
1,221.0
|
|
|
$
|
1,308.9
|
|
|
$
|
1,257.8
|
|
|
$
|
1,239.5
|
|
|
$
|
1,097.9
|
|
|
$
|
1,221.3
|
|
|
$
|
1,285.3
|
|
|
$
|
1,385.6
|
|
Gross margin
|
746.6
|
|
|
801.9
|
|
|
772.4
|
|
|
751.2
|
|
|
690.9
|
|
|
756.4
|
|
|
799.5
|
|
|
857.7
|
|
||||||||
Income before income taxes
|
140.6
|
|
|
245.2
|
|
|
225.8
|
|
|
200.2
|
|
|
126.5
|
|
|
192.2
|
|
|
236.6
|
|
|
272.1
|
|
||||||||
Net income (loss)
(1)
|
$
|
108.8
|
|
|
$
|
179.8
|
|
|
$
|
165.7
|
|
|
$
|
(148.1
|
)
|
|
$
|
91.4
|
|
|
$
|
140.0
|
|
|
$
|
172.4
|
|
|
$
|
188.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net income (loss) per share:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Basic
|
$
|
0.29
|
|
|
$
|
0.47
|
|
|
$
|
0.44
|
|
|
$
|
(0.40
|
)
|
|
$
|
0.24
|
|
|
$
|
0.37
|
|
|
$
|
0.45
|
|
|
$
|
0.50
|
|
Diluted
(3)
|
$
|
0.28
|
|
|
$
|
0.47
|
|
|
$
|
0.43
|
|
|
$
|
(0.40
|
)
|
|
$
|
0.23
|
|
|
$
|
0.36
|
|
|
$
|
0.45
|
|
|
$
|
0.49
|
|
(1)
|
Net loss for the fourth quarter of 2017 includes an estimated
$289.5 million
of tax expense related to the Tax Act, and restructuring charges of
$36.2 million
.
|
(2)
|
Net income (loss) per share is computed independently. Therefore, the sum of the quarterly net income per share may not equal the total computed for the year or any cumulative interim period.
|
(3)
|
Potentially dilutive common shares for the fourth quarter of 2017 were excluded from the computation of diluted net loss per share because their effect would be anti-dilutive.
|
Allowance for Doubtful Accounts
|
|
Balance at
Beginning of
Year
|
|
Charged to
(Reversed from)
Costs and
Expenses
|
|
Write-offs,
Net of
Recoveries
|
|
Balance at
End of
Year
|
||||||||
2017
|
|
$
|
7.6
|
|
|
$
|
(2.0
|
)
|
|
$
|
0.1
|
|
|
$
|
5.7
|
|
2016
|
|
$
|
9.3
|
|
|
$
|
1.0
|
|
|
$
|
(2.7
|
)
|
|
$
|
7.6
|
|
2015
|
|
$
|
4.7
|
|
|
$
|
6.5
|
|
|
$
|
(1.9
|
)
|
|
$
|
9.3
|
|
|
|
|
Additions
|
|
|
|
|
||||||||||||
Sales Return Reserve
|
Balance at
Beginning of
Year
|
|
Charged as a
Reduction in
Revenues
|
|
Charged to
Other Accounts
|
|
Used
|
|
Balance at
End of
Year
|
||||||||||
2017
|
$
|
71.4
|
|
|
$
|
25.0
|
|
|
$
|
65.9
|
|
|
$
|
(107.1
|
)
|
|
$
|
55.2
|
|
2016
|
$
|
71.2
|
|
|
$
|
44.6
|
|
|
$
|
89.6
|
|
|
$
|
(134.0
|
)
|
|
$
|
71.4
|
|
2015
|
$
|
50.2
|
|
|
$
|
65.4
|
|
|
$
|
92.6
|
|
|
$
|
(137.0
|
)
|
|
$
|
71.2
|
|
|
|
|
|
Incorporated by Reference
|
||||||
Exhibit No.
|
|
Exhibit
|
|
Filing
|
|
Exhibit No.
|
|
File No.
|
|
File Date
|
3.1
|
|
|
S-8
|
|
3.1
|
|
333-218344
|
|
5/30/2017
|
|
3.2
|
|
|
8-K
|
|
3.2
|
|
001-34501
|
|
5/30/2017
|
|
4.1
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
3/4/2011
|
|
4.2
|
|
|
8-K
|
|
4.8
|
|
001-34501
|
|
3/4/2011
|
|
4.3
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
3/4/2014
|
|
4.4
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
3/10/2015
|
|
4.5
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
2/29/2016
|
|
4.6
|
|
|
8-K
|
|
4.2
|
|
001-34501
|
|
2/29/2016
|
|
4.7
|
|
|
8-K
|
|
4.8
|
|
001-34501
|
|
3/4/2011
|
|
4.8
|
|
|
8-K
|
|
4.8
|
|
001-34501
|
|
3/4/2011
|
|
4.9
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
3/4/2014
|
|
4.10
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
3/10/2015
|
|
4.11
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
3/10/2015
|
|
4.12
|
|
|
8-K
|
|
4.1
|
|
001-34501
|
|
2/29/2016
|
|
10.1
|
|
|
10-Q
|
|
10.1
|
|
000-26339
|
|
11/14/2003
|
|
10.2
|
|
|
10-K
|
|
10.2
|
|
001-34501
|
|
2/24/2017
|
|
10.3
|
|
|
10-Q
|
|
10.9
|
|
001-34501
|
|
11/10/2014
|
|
10.4
|
|
|
8-K
|
|
10.2
|
|
000-26339
|
|
5/24/2006
|
|
10.5
|
|
|
8-K
|
|
10.3
|
|
000-26339
|
|
5/24/2006
|
|
10.6
|
|
|
10-K
|
|
10.20
|
|
000-26339
|
|
2/29/2008
|
|
10.7
|
|
|
10-K
|
|
10.21
|
|
000-26339
|
|
2/29/2008
|
|
10.8
|
|
|
10-Q
|
|
10.2
|
|
000-26339
|
|
5/9/2008
|
|
10.9
|
|
|
10-Q
|
|
10.3
|
|
000-26339
|
|
5/9/2008
|
|
10.10
|
|
|
10-Q
|
|
10.2
|
|
000-34501
|
|
11/5/2010
|
|
10.11
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
5/27/2016
|
|
10.12
|
|
|
S-8
|
|
4.3
|
|
333-211821
|
|
6/3/2016
|
|
|
|
|
Incorporated by Reference
|
||||||
Exhibit No.
|
|
Exhibit
|
|
Filing
|
|
Exhibit No.
|
|
File No.
|
|
File Date
|
10.13
|
|
|
S-8
|
|
4.3
|
|
333-213490
|
|
9/2/2016
|
|
10.14
|
|
|
10-K
|
|
10.16
|
|
001-34501
|
|
2/24/2017
|
|
10.15
|
|
|
S-8
|
|
4.4
|
|
333-151669
|
|
6/16/2008
|
|
10.16
|
|
|
|
S-8
|
|
4.3
|
|
333-221422
|
|
11/8/2017
|
10.17
|
|
|
10-K
|
|
10.56
|
|
001-34501
|
|
2/26/2013
|
|
10.18
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
5/30/2017
|
|
10.19
|
|
|
|
|
|
|
|
|
|
|
10.20
|
|
|
8-K
|
|
10.2
|
|
001-34501
|
|
5/20/2015
|
|
10.21
|
|
|
8-K
|
|
10.3
|
|
001-34501
|
|
5/20/2015
|
|
10.22
|
|
|
8-K
|
|
10.4
|
|
001-34501
|
|
5/20/2015
|
|
10.23
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
9/20/2016
|
|
10.24
|
|
|
8-K
|
|
10.2
|
|
001-34501
|
|
8/31/2017
|
|
10.25
|
|
|
10-Q
|
|
10.6
|
|
001-34501
|
|
11/7/2017
|
|
10.26
|
|
|
8-K
|
|
10.2
|
|
001-34501
|
|
9/20/2016
|
|
10.27
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
8/31/2017
|
|
10.28
|
|
|
10-Q
|
|
10.5
|
|
001-34501
|
|
11/7/2017
|
|
10.29
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
5/29/2014
|
|
10.30
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
6/27/2014
|
|
10.31
|
|
|
|
|
|
|
|
|
|
|
10.32
|
|
|
8-K
|
|
10.1
|
|
001-34501
|
|
11/24/2014
|
|
10.33
|
|
|
10-Q
|
|
10.2
|
|
001-34501
|
|
11/5/2015
|
|
10.34
|
|
|
10-Q
|
|
10.3
|
|
001-34501
|
|
11/7/2017
|
|
10.35
|
|
|
10-Q
|
|
10.4
|
|
001-34501
|
|
11/7/2017
|
|
10.36
|
|
|
10-K
|
|
10.58
|
|
001-34501
|
|
2/19/2016
|
|
10.37
|
|
|
10-K
|
|
10.59
|
|
001-34501
|
|
2/19/2016
|
|
|
|
|
Incorporated by Reference
|
||||||
Exhibit No.
|
|
Exhibit
|
|
Filing
|
|
Exhibit No.
|
|
File No.
|
|
File Date
|
10.38
|
|
|
10-K
|
|
10.58
|
|
001-34501
|
|
2/24/2017
|
|
10.39
|
|
|
10-K
|
|
10.60
|
|
001-34501
|
|
2/29/2016
|
|
12.1
|
|
|
|
|
|
|
|
|
|
|
21.1
|
|
|
|
|
|
|
|
|
|
|
23.1
|
|
|
|
|
|
|
|
|
|
|
24.1
|
|
Power of Attorney (included on the signature page to the Report)
|
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
|
|
|
32.2
|
|
|
|
|
|
|
|
|
|
|
101
|
|
The following materials from Juniper Networks Inc.'s Annual Report on Form 10-K for the year ended December 31, 2017, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Operations, (ii) Consolidated Statements of Comprehensive Income, (iii) Consolidated Balance Sheets, (iv) the Consolidated Statements of Cash Flows, and (v) Consolidated Statements of Changes in Stockholders' Equity, and (iv) Notes to Consolidated Financial Statements, tagged as blocks of text
|
|
|
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
|
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
|
|
*
|
|
Filed herewith
|
|
|
|
**
|
|
Furnished herewith
|
|
|
|
+
|
|
Indicates management contract or compensatory plan, contract or arrangement.
|
JUNIPER NETWORKS, JUNIPER, the Juniper Networks logo, JUNOS, CONTRAIL, BTI, BTI SYSTEMS, CYPHORT, APPFORMIX, AURRION, NETSCREEN, and SCREENOS are registered trademarks of Juniper Networks, Inc. and/or its affiliates in the United States and other countries. Other names may be trademarks of their respective owners.
|
|
|
Juniper Networks, Inc.
|
|
|
|
|
|
February 23, 2018
|
|
By:
|
/s/ Kenneth B. Miller
|
|
|
|
Kenneth B. Miller
|
|
|
|
Executive Vice President, Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)
|
|
|
|
|
February 23, 2018
|
|
By:
|
/s/ Terrance F. Spidell
|
|
|
|
Terrance F. Spidell
|
|
|
|
Vice President, Corporate Controller and Chief Accounting Officer
(Duly Authorized Officer and Principal Accounting Officer)
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Rami Rahim
|
|
Chief Executive Officer and Director
(Principal Executive Officer)
|
|
February 23, 2018
|
Rami Rahim
|
|
|
|
|
|
|
|
|
|
/s/ Kenneth B. Miller
|
|
Executive Vice President and Chief Financial Officer
(Principal Financial Officer)
|
|
February 23, 2018
|
Kenneth B. Miller
|
|
|
|
|
|
|
|
|
|
/s/ Terrance F. Spidell
|
|
Vice President, Corporate Controller and Chief Accounting Officer
(Principal Accounting Officer)
|
|
February 23, 2018
|
Terrance F. Spidell
|
|
|
|
|
|
|
|
|
|
/s/ Scott Kriens
|
|
Chairman of the Board
|
|
February 23, 2018
|
Scott Kriens
|
|
|
|
|
|
|
|
|
|
/s/ Robert M. Calderoni
|
|
Director
|
|
February 23, 2018
|
Robert M. Calderoni
|
|
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Rahul Merchant
|
|
Director
|
|
February 23, 2018
|
Rahul Merchant
|
|
|
|
|
|
|
|
|
|
/s/ James Dolce
|
|
Director
|
|
February 23, 2018
|
James Dolce
|
|
|
|
|
|
|
|
|
|
/s/ Mercedes Johnson
|
|
Director
|
|
February 23, 2018
|
Mercedes Johnson
|
|
|
|
|
|
|
|
|
|
/s/ Kevin DeNuccio
|
|
Director
|
|
February 23, 2018
|
Kevin DeNuccio
|
|
|
|
|
|
|
|
|
|
/s/ Gary Daichendt
|
|
Director
|
|
February 23, 2018
|
Gary Daichendt
|
|
|
|
|
|
|
|
|
|
/s/ William R. Stensrud
|
|
Director
|
|
February 23, 2018
|
William R. Stensrud
|
|
|
|
|
To the banks, financial institutions
|
and other institutional lenders
|
(collectively, the “
Lenders
") parties
|
to the Credit Agreement referred to
|
below and to Citibank, N.A., as agent
|
(the “
Agent
") for the Lenders
|
(d)
|
Section 5.02(b) of the Credit Agreement is amended in full to read as follows:
|
|
|
|
Very Truly Yours,
|
|
|
|
|
|
|
|
JUNIPER NETWORK, INC.
|
|
|
|
|
|
|
By:
|
/s/ Brian Martin
|
|
|
Name:
|
Brian Martin
|
|
|
Title:
|
Senior Vice President, General Counsel
|
Agreed as of the date first above written:
|
|
|
|
CITIBANK, N.A.
|
|
|
as Agent and as Lender
|
By:
|
/s/ Susan M. Olsen
|
Name:
|
Susan M. Olsen
|
Title:
|
Vice President
|
|
|
BANK OF AMERICA, N.A.
|
|
By:
|
/s/ Christopher G. Fallone
|
Name:
|
Christopher G. Fallone
|
Title:
|
Associate
|
|
|
BARCLAYS BANK PLC
|
|
By:
|
/s/ May Huang
|
Name:
|
May Huang
|
Title:
|
Assistant Vice President
|
|
|
BNP PARIBAS
|
|
By:
|
/s/ Gregory R. Paul
|
Name:
|
Gregory R. Paul
|
Title:
|
Managing Director
|
|
|
By:
|
/s/ Charles De Clapiers
|
Name:
|
Charles De Clapiers
|
Title:
|
Director
|
|
|
JPMORGAN CHASE BANK, N.A.
|
|
By:
|
/s/ Caitlin Stewart
|
Name:
|
Caitlin Stewart
|
Title:
|
Vice President
|
|
|
MORGAN STANLEY BANK, N.A.
|
|
By:
|
/s/ Donatus Anusionwu
|
Name:
|
Donatus Anusionwu
|
Title:
|
Vice President
|
|
|
THE BANK OF TOKYO-MISTUBISHI UFJ, LTD.
|
|
By:
|
/s/ Matthew Antioco
|
Name:
|
Matthew Antioco
|
Title:
|
Director
|
|
|
WELLS FARGO BANK, N.A.
|
|
By:
|
/s/ Patrick Levesque
|
Name:
|
Patrick Levesque
|
Title:
|
Director
|
|
Years Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Earnings for computation of ratio
(*)
:
|
|
|
|
|
|
|
|
|
|
||||||||||
Income (loss) before income taxes and
before adjustment for noncontrolling interests in consolidated subsidiaries or income from equity investees
|
$
|
811.8
|
|
|
$
|
827.4
|
|
|
$
|
852.2
|
|
|
$
|
(86.3
|
)
|
|
$
|
518.4
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges
|
113.1
|
|
|
109.4
|
|
|
98.5
|
|
|
83.3
|
|
|
76.1
|
|
|||||
Amortization of capitalized interest
|
1.4
|
|
|
1.3
|
|
|
0.8
|
|
|
0.5
|
|
|
0.4
|
|
|||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest capitalized
|
—
|
|
|
(0.4
|
)
|
|
(2.2
|
)
|
|
(2.7
|
)
|
|
(1.9
|
)
|
|||||
Total earnings (loss)
|
$
|
926.3
|
|
|
$
|
937.7
|
|
|
$
|
949.3
|
|
|
$
|
(5.2
|
)
|
|
$
|
593.0
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Fixed charges
(*)
:
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest expense
|
$
|
99.2
|
|
|
$
|
95.7
|
|
|
$
|
81.9
|
|
|
$
|
66.0
|
|
|
$
|
58.1
|
|
Interest capitalized
|
—
|
|
|
0.4
|
|
|
2.2
|
|
|
2.7
|
|
|
1.9
|
|
|||||
Amortized premiums, discounts, and capitalized expenses relating to indebtedness
|
2.1
|
|
|
1.9
|
|
|
1.4
|
|
|
0.8
|
|
|
0.3
|
|
|||||
Estimate of interest within rental
expense
|
11.8
|
|
|
11.4
|
|
|
13.0
|
|
|
13.8
|
|
|
15.8
|
|
|||||
Total fixed charges
|
$
|
113.1
|
|
|
$
|
109.4
|
|
|
$
|
98.5
|
|
|
$
|
83.3
|
|
|
$
|
76.1
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Ratio of earnings (loss) to fixed charges
|
8.2x
|
|
|
8.6x
|
|
|
9.6x
|
|
|
(0.1)x
|
|
|
7.8x
|
|
(*)
|
For this ratio, both "earnings" and “fixed charges” conform to the calculation required by Item 503(d) of Regulation S-K.
|
NAME
|
JURISDICTION OF
INCORPORATION
|
Juniper Networks International B.V.
|
The Netherlands
|
Juniper Networks (US), Inc.
|
California, USA
|
Juniper Networks (Cayman) LP
|
Cayman Islands
|
Juniper Networks Systems Cayman Ltd.
|
Cayman Islands
|
*
|
All other subsidiaries would not in the aggregate constitute a “significant subsidiary” as defined in Regulation S-X.
|
1.
|
I have reviewed this Annual Report on Form 10-K of Juniper Networks, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
1.
|
I have reviewed this Annual Report on Form 10-K of Juniper Networks, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
5.
|
The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize, and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|