|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2018
|
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)
|
Large accelerated filer
x
|
Accelerated filer
o
|
Non-accelerated filer
o
|
Smaller reporting company
o
|
Emerging growth company
o
|
|
Table of Contents
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net revenues:
|
|
|
|
|
|
|
|
||||||||
Product
|
$
|
794.7
|
|
|
$
|
869.7
|
|
|
$
|
2,330.4
|
|
|
$
|
2,615.8
|
|
Service
|
385.1
|
|
|
388.1
|
|
|
1,136.1
|
|
|
1,171.9
|
|
||||
Total net revenues
|
1,179.8
|
|
|
1,257.8
|
|
|
3,466.5
|
|
|
3,787.7
|
|
||||
Cost of revenues:
|
|
|
|
|
|
|
|
||||||||
Product
|
312.5
|
|
|
336.0
|
|
|
955.5
|
|
|
1,026.4
|
|
||||
Service
|
156.3
|
|
|
149.4
|
|
|
480.7
|
|
|
440.4
|
|
||||
Total cost of revenues
|
468.8
|
|
|
485.4
|
|
|
1,436.2
|
|
|
1,466.8
|
|
||||
Gross margin
|
711.0
|
|
|
772.4
|
|
|
2,030.3
|
|
|
2,320.9
|
|
||||
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
Research and development
|
253.8
|
|
|
236.4
|
|
|
772.0
|
|
|
752.8
|
|
||||
Sales and marketing
|
224.8
|
|
|
232.5
|
|
|
702.5
|
|
|
716.6
|
|
||||
General and administrative
|
67.9
|
|
|
70.6
|
|
|
178.1
|
|
|
176.7
|
|
||||
Restructuring charges
|
4.4
|
|
|
2.0
|
|
|
2.3
|
|
|
29.4
|
|
||||
Total operating expenses
|
550.9
|
|
|
541.5
|
|
|
1,654.9
|
|
|
1,675.5
|
|
||||
Operating income
|
160.1
|
|
|
230.9
|
|
|
375.4
|
|
|
645.4
|
|
||||
Other expense, net
|
(8.1
|
)
|
|
(5.1
|
)
|
|
(31.1
|
)
|
|
(33.8
|
)
|
||||
Income before income taxes
|
152.0
|
|
|
225.8
|
|
|
344.3
|
|
|
611.6
|
|
||||
Income tax (benefit) provision
|
(71.8
|
)
|
|
60.1
|
|
|
(30.4
|
)
|
|
157.3
|
|
||||
Net income
|
$
|
223.8
|
|
|
$
|
165.7
|
|
|
$
|
374.7
|
|
|
$
|
454.3
|
|
|
|
|
|
|
|
|
|
||||||||
Net income per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.65
|
|
|
$
|
0.44
|
|
|
$
|
1.07
|
|
|
$
|
1.20
|
|
Diluted
|
$
|
0.64
|
|
|
$
|
0.43
|
|
|
$
|
1.05
|
|
|
$
|
1.18
|
|
Shares used in computing net income per share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
346.2
|
|
|
378.3
|
|
|
350.1
|
|
|
380.0
|
|
||||
Diluted
|
350.5
|
|
|
382.7
|
|
|
355.2
|
|
|
386.5
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Net income
|
$
|
223.8
|
|
|
$
|
165.7
|
|
|
$
|
374.7
|
|
|
$
|
454.3
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
||||||||
Available-for-sale debt securities:
|
|
|
|
|
|
|
|
||||||||
Unrealized gains (losses) net of tax provision of $0.3 and benefit of $0.9 during the three and nine months ended September 30, 2018, respectively, and tax benefits of $0.5 and $0.2 for the corresponding periods of the fiscal year ended December 31, 2017 ("fiscal 2017"), respectively
|
0.9
|
|
|
(0.2
|
)
|
|
(0.6
|
)
|
|
1.4
|
|
||||
Reclassification adjustment for realized net (losses) gains included in net income, net of tax provisions of zero for the three and nine months ended September 30, 2018, respectively, and net of tax provisions of $0.9 for each of the corresponding periods of fiscal 2017
|
—
|
|
|
(1.9
|
)
|
|
0.9
|
|
|
(2.0
|
)
|
||||
Net change on available-for-sale debt securities, net of tax
|
0.9
|
|
|
(2.1
|
)
|
|
0.3
|
|
|
(0.6
|
)
|
||||
Cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
Unrealized (losses) gains net of tax benefits of $1.5 and $2.7 during the three and nine months ended September 30, 2018, respectively, and net of tax provisions of $0.5 and $3.0 for the corresponding periods of fiscal 2017, respectively
|
(4.6
|
)
|
|
6.3
|
|
|
(5.9
|
)
|
|
14.6
|
|
||||
Reclassification adjustment for realized net losses (gains) included in net income, net of tax benefit of $0.5 and provision of $0.3 during the three and nine months ended September 30, 2018, respectively, and net of tax provisions of $0.8 and $1.7 for the corresponding periods of fiscal 2017, respectively
|
2.6
|
|
|
(2.5
|
)
|
|
(5.5
|
)
|
|
(2.4
|
)
|
||||
Net change on cash flow hedges, net of tax
|
(2.0
|
)
|
|
3.8
|
|
|
(11.4
|
)
|
|
12.2
|
|
||||
Change in foreign currency translation adjustments
|
(7.0
|
)
|
|
8.4
|
|
|
(13.7
|
)
|
|
19.3
|
|
||||
Other comprehensive (loss) income, net of tax
|
(8.1
|
)
|
|
10.1
|
|
|
(24.8
|
)
|
|
30.9
|
|
||||
Comprehensive income
|
$
|
215.7
|
|
|
$
|
175.8
|
|
|
$
|
349.9
|
|
|
$
|
485.2
|
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
|
(Unaudited)
|
|
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
2,501.7
|
|
|
$
|
2,006.5
|
|
Short-term investments
|
887.3
|
|
|
1,026.1
|
|
||
Accounts receivable, net of allowances
|
648.3
|
|
|
852.0
|
|
||
Prepaid expenses and other current assets
|
253.4
|
|
|
299.9
|
|
||
Total current assets
|
4,290.7
|
|
|
4,184.5
|
|
||
Property and equipment, net
|
967.6
|
|
|
1,021.1
|
|
||
Long-term investments
|
259.0
|
|
|
988.4
|
|
||
Purchased intangible assets, net
|
115.0
|
|
|
128.1
|
|
||
Goodwill
|
3,094.3
|
|
|
3,096.2
|
|
||
Other long-term assets
|
373.7
|
|
|
415.5
|
|
||
Total assets
|
$
|
9,100.3
|
|
|
$
|
9,833.8
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
184.7
|
|
|
$
|
217.6
|
|
Accrued compensation
|
177.2
|
|
|
186.0
|
|
||
Deferred revenue
|
814.1
|
|
|
1,030.3
|
|
||
Short-term debt
|
349.7
|
|
|
—
|
|
||
Other accrued liabilities
|
214.8
|
|
|
304.3
|
|
||
Total current liabilities
|
1,740.5
|
|
|
1,738.2
|
|
||
Long-term debt
|
1,788.6
|
|
|
2,136.3
|
|
||
Long-term deferred revenue
|
351.2
|
|
|
509.0
|
|
||
Long-term income taxes payable
|
436.7
|
|
|
650.6
|
|
||
Other long-term liabilities
|
132.4
|
|
|
118.8
|
|
||
Total liabilities
|
4,449.4
|
|
|
5,152.9
|
|
||
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
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; 345.1 shares and 365.5 shares issued and outstanding as of September 30, 2018 and December 31, 2017, respectively
|
—
|
|
|
—
|
|
||
Additional paid-in capital
|
7,698.4
|
|
|
8,042.1
|
|
||
Accumulated other comprehensive loss
|
(24.5
|
)
|
|
(5.4
|
)
|
||
Accumulated deficit
|
(3,023.0
|
)
|
|
(3,355.8
|
)
|
||
Total stockholders' equity
|
4,650.9
|
|
|
4,680.9
|
|
||
Total liabilities and stockholders' equity
|
$
|
9,100.3
|
|
|
$
|
9,833.8
|
|
|
Nine Months Ended September 30,
|
||||||
|
2018
|
|
2017
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
374.7
|
|
|
$
|
454.3
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Share-based compensation expense
|
180.2
|
|
|
151.1
|
|
||
Depreciation, amortization, and accretion
|
159.2
|
|
|
169.7
|
|
||
Other
|
3.5
|
|
|
(6.7
|
)
|
||
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
||||
Accounts receivable, net
|
200.9
|
|
|
331.9
|
|
||
Prepaid expenses and other assets
|
43.9
|
|
|
51.2
|
|
||
Accounts payable
|
(27.6
|
)
|
|
(11.5
|
)
|
||
Accrued compensation
|
(4.2
|
)
|
|
(60.6
|
)
|
||
Income taxes payable
|
(244.0
|
)
|
|
8.8
|
|
||
Other accrued liabilities
|
(14.5
|
)
|
|
(20.3
|
)
|
||
Deferred revenue
|
(23.4
|
)
|
|
(21.2
|
)
|
||
Net cash provided by operating activities
|
648.7
|
|
|
1,046.7
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Purchases of property and equipment
|
(110.9
|
)
|
|
(97.6
|
)
|
||
Purchases of available-for-sale debt securities
|
(608.1
|
)
|
|
(1,298.6
|
)
|
||
Proceeds from sales of available-for-sale debt securities
|
1,012.2
|
|
|
761.2
|
|
||
Proceeds from maturities and redemptions of available-for-sale debt securities
|
446.6
|
|
|
521.3
|
|
||
Purchases of equity securities
|
(8.1
|
)
|
|
(13.7
|
)
|
||
Proceeds from sales of equity securities
|
29.8
|
|
|
1.3
|
|
||
Proceeds from Pulse note receivable
|
—
|
|
|
75.0
|
|
||
Payment of escrow balance related to prior year acquisitions
|
(31.5
|
)
|
|
—
|
|
||
Payments for business acquisitions, net of cash and cash equivalents acquired
|
—
|
|
|
(27.0
|
)
|
||
Net cash provided by (used in) investing activities
|
730.0
|
|
|
(78.1
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Repurchase and retirement of common stock
|
(755.5
|
)
|
|
(395.5
|
)
|
||
Proceeds from issuance of common stock
|
56.8
|
|
|
64.4
|
|
||
Payment of dividends
|
(187.0
|
)
|
|
(113.5
|
)
|
||
Change in customer financing arrangement
|
(16.9
|
)
|
|
—
|
|
||
Other
|
(1.5
|
)
|
|
—
|
|
||
Net cash used in financing activities
|
(904.1
|
)
|
|
(444.6
|
)
|
||
Effect of foreign currency exchange rates on cash, cash equivalents, and restricted cash
|
(10.9
|
)
|
|
13.3
|
|
||
Net increase in cash, cash equivalents, and restricted cash
|
463.7
|
|
|
537.3
|
|
||
Cash, cash equivalents, and restricted cash at beginning of period
|
2,059.1
|
|
|
1,880.6
|
|
||
Cash, cash equivalents, and restricted cash at end of period
|
$
|
2,522.8
|
|
|
$
|
2,417.9
|
|
|
December 31, 2017
|
|
|
|
January 1, 2018
|
||||||
|
As reported
|
|
Adjustments
|
|
As adjusted
|
||||||
Assets:
|
|
|
|
|
|
||||||
Accounts receivable, net of allowances
|
$
|
852.0
|
|
|
$
|
(1.9
|
)
|
|
$
|
850.1
|
|
Prepaid expenses and other current assets
|
299.9
|
|
|
31.5
|
|
|
331.4
|
|
|||
Other long-term assets
|
415.5
|
|
|
(21.1
|
)
|
|
394.4
|
|
|||
Total assets
|
$
|
9,833.8
|
|
|
$
|
8.5
|
|
|
$
|
9,842.3
|
|
|
|
|
|
|
|
||||||
Liabilities:
|
|
|
|
|
|
||||||
Deferred revenue
|
$
|
1,030.3
|
|
|
$
|
(225.4
|
)
|
|
$
|
804.9
|
|
Other accrued liabilities
|
304.3
|
|
|
33.8
|
|
|
338.1
|
|
|||
Long-term deferred revenue
|
509.0
|
|
|
(124.6
|
)
|
|
384.4
|
|
|||
Total liabilities
|
$
|
5,152.9
|
|
|
$
|
(316.2
|
)
|
|
$
|
4,836.7
|
|
|
|
|
|
|
|
||||||
Stockholders' Equity:
|
|
|
|
|
|
||||||
Accumulated deficit
|
$
|
(3,355.8
|
)
|
|
$
|
324.7
|
|
|
$
|
(3,031.1
|
)
|
•
|
Distributor Sales: Under Topic 606, the Company recognizes 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, are estimated at the point of revenue recognition.
|
•
|
Software Revenue: Under Topic 605, the Company deferred revenue for software licenses where vendor-specific objective evidence of fair value had not been established for undelivered items (primarily services). Under Topic 606, revenue for software licenses is 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.
|
•
|
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.
|
•
|
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.
|
•
|
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. Prior to January 1, 2018, the Company expensed sales commissions. The change required by Topic 606 resulted in the creation of an asset on January 1, 2018.
|
|
Three Months Ended
September 30, 2018*
|
|
Nine Months Ended
September 30, 2018*
|
|||||||||||||||||||||
|
As Reported
|
|
Without Adoption of Topic 606
|
|
Topic 606 Impact
|
|
As Reported
|
|
Without Adoption of Topic 606
|
|
Topic 606 Impact
|
|||||||||||||
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Product
|
$
|
794.7
|
|
|
$
|
771.9
|
|
|
$
|
22.8
|
|
|
$
|
2,330.4
|
|
|
$
|
2,249.7
|
|
|
$
|
80.7
|
|
|
Service
|
385.1
|
|
|
412.5
|
|
|
(27.4
|
)
|
|
1,136.1
|
|
|
1,236.3
|
|
|
(100.2
|
)
|
|||||||
Total net revenues
|
$
|
1,179.8
|
|
|
$
|
1,184.4
|
|
|
$
|
(4.6
|
)
|
|
$
|
3,466.5
|
|
|
$
|
3,486.0
|
|
|
$
|
(19.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Sales and marketing
|
$
|
224.8
|
|
|
$
|
225.4
|
|
|
$
|
(0.6
|
)
|
|
$
|
702.5
|
|
|
$
|
697.6
|
|
|
$
|
4.9
|
|
*
|
Except as disclosed, the adoption of Topic 606 did not have a material impact on the Company’s Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018.
|
|
As of September 30, 2018
|
||||||||||
|
As reported
|
|
Without Adoption of Topic 606
|
|
Topic 606 Impact
|
||||||
Assets:
|
|
|
|
|
|
||||||
Accounts receivable, net of allowances
|
$
|
648.3
|
|
|
$
|
635.3
|
|
|
$
|
13.0
|
|
Prepaid expenses and other current assets
|
253.4
|
|
|
232.6
|
|
|
20.8
|
|
|||
Other long-term assets
|
373.7
|
|
|
371.8
|
|
|
1.9
|
|
|||
Total assets
|
$
|
9,100.3
|
|
|
$
|
9,064.6
|
|
|
$
|
35.7
|
|
|
|
|
|
|
|
||||||
Liabilities:
|
|
|
|
|
|
||||||
Deferred revenue
|
$
|
814.1
|
|
|
$
|
1,044.7
|
|
|
$
|
(230.6
|
)
|
Other accrued liabilities
|
214.8
|
|
|
161.2
|
|
|
53.6
|
|
|||
Long-term deferred revenue
|
351.2
|
|
|
445.5
|
|
|
(94.3
|
)
|
|||
Total liabilities
|
$
|
4,449.4
|
|
|
$
|
4,720.7
|
|
|
$
|
(271.3
|
)
|
|
|
|
|
|
|
||||||
Stockholders' Equity:
|
|
|
|
|
|
||||||
Accumulated deficit
|
$
|
(3,023.0
|
)
|
|
$
|
(3,330.2
|
)
|
|
$
|
307.2
|
|
|
As of September 30, 2018
|
|
As of December 31, 2017
|
||||||||||||||||||||||||||||
|
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
|
$
|
71.9
|
|
|
$
|
—
|
|
|
$
|
(0.4
|
)
|
|
$
|
71.5
|
|
|
$
|
287.1
|
|
|
$
|
—
|
|
|
$
|
(0.6
|
)
|
|
$
|
286.5
|
|
Certificates of deposit
|
96.7
|
|
|
—
|
|
|
—
|
|
|
96.7
|
|
|
83.8
|
|
|
—
|
|
|
—
|
|
|
83.8
|
|
||||||||
Commercial paper
|
334.7
|
|
|
—
|
|
|
—
|
|
|
334.7
|
|
|
217.1
|
|
|
—
|
|
|
—
|
|
|
217.1
|
|
||||||||
Corporate debt securities
|
450.4
|
|
|
—
|
|
|
(3.7
|
)
|
|
446.7
|
|
|
929.6
|
|
|
0.4
|
|
|
(3.0
|
)
|
|
927.0
|
|
||||||||
Foreign government debt securities
|
23.0
|
|
|
—
|
|
|
(0.2
|
)
|
|
22.8
|
|
|
62.9
|
|
|
—
|
|
|
(0.2
|
)
|
|
62.7
|
|
||||||||
Time deposits
|
309.3
|
|
|
—
|
|
|
—
|
|
|
309.3
|
|
|
239.2
|
|
|
—
|
|
|
—
|
|
|
239.2
|
|
||||||||
U.S. government agency securities
|
101.8
|
|
|
—
|
|
|
(0.3
|
)
|
|
101.5
|
|
|
143.9
|
|
|
—
|
|
|
(0.7
|
)
|
|
143.2
|
|
||||||||
U.S. government securities
|
731.1
|
|
|
—
|
|
|
(0.8
|
)
|
|
730.3
|
|
|
406.8
|
|
|
0.1
|
|
|
(0.9
|
)
|
|
406.0
|
|
||||||||
Total fixed income securities
|
2,118.9
|
|
|
—
|
|
|
(5.4
|
)
|
|
2,113.5
|
|
|
2,370.4
|
|
|
0.5
|
|
|
(5.4
|
)
|
|
2,365.5
|
|
||||||||
Privately-held debt and redeemable preferred stock securities
|
16.6
|
|
|
37.4
|
|
|
—
|
|
|
54.0
|
|
|
15.9
|
|
|
37.4
|
|
|
—
|
|
|
53.3
|
|
||||||||
Total available-for-sale debt securities
|
$
|
2,135.5
|
|
|
$
|
37.4
|
|
|
$
|
(5.4
|
)
|
|
$
|
2,167.5
|
|
|
$
|
2,386.3
|
|
|
$
|
37.9
|
|
|
$
|
(5.4
|
)
|
|
$
|
2,418.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Reported as:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Cash equivalents
|
$
|
967.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
967.2
|
|
|
$
|
351.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
351.0
|
|
Short-term investments
|
889.5
|
|
|
—
|
|
|
(2.2
|
)
|
|
887.3
|
|
|
1,027.2
|
|
|
0.1
|
|
|
(1.2
|
)
|
|
1,026.1
|
|
||||||||
Long-term investments
|
262.2
|
|
|
—
|
|
|
(3.2
|
)
|
|
259.0
|
|
|
992.2
|
|
|
0.4
|
|
|
(4.2
|
)
|
|
988.4
|
|
||||||||
Other long-term assets
|
16.6
|
|
|
37.4
|
|
|
—
|
|
|
54.0
|
|
|
15.9
|
|
|
37.4
|
|
|
—
|
|
|
53.3
|
|
||||||||
Total
|
$
|
2,135.5
|
|
|
$
|
37.4
|
|
|
$
|
(5.4
|
)
|
|
$
|
2,167.5
|
|
|
$
|
2,386.3
|
|
|
$
|
37.9
|
|
|
$
|
(5.4
|
)
|
|
$
|
2,418.8
|
|
|
Amortized
Cost
|
|
Estimated Fair
Value
|
||||
Due in less than one year
|
$
|
1,856.7
|
|
|
$
|
1,854.5
|
|
Due between one and five years
|
262.2
|
|
|
259.0
|
|
||
Total
|
$
|
2,118.9
|
|
|
$
|
2,113.5
|
|
|
As of September 30, 2018
|
||||||||||||||||||||||
|
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
|
$
|
16.9
|
|
|
$
|
(0.1
|
)
|
|
$
|
46.5
|
|
|
$
|
(0.3
|
)
|
|
$
|
63.4
|
|
|
$
|
(0.4
|
)
|
Commercial paper
|
0.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.8
|
|
|
—
|
|
||||||
Corporate debt securities
|
279.0
|
|
|
(2.3
|
)
|
|
136.9
|
|
|
(1.4
|
)
|
|
415.9
|
|
|
(3.7
|
)
|
||||||
Foreign government debt securities
|
8.0
|
|
|
—
|
|
|
13.4
|
|
|
(0.2
|
)
|
|
21.4
|
|
|
(0.2
|
)
|
||||||
U.S. government agency securities
|
67.8
|
|
|
(0.1
|
)
|
|
33.6
|
|
|
(0.2
|
)
|
|
101.4
|
|
|
(0.3
|
)
|
||||||
U.S. government securities
|
616.9
|
|
|
(0.3
|
)
|
|
62.4
|
|
|
(0.5
|
)
|
|
679.3
|
|
|
(0.8
|
)
|
||||||
Total fixed income securities
|
$
|
989.4
|
|
|
$
|
(2.8
|
)
|
|
$
|
292.8
|
|
|
$
|
(2.6
|
)
|
|
$
|
1,282.2
|
|
|
$
|
(5.4
|
)
|
|
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 fixed income securities
|
$
|
1,238.3
|
|
|
$
|
(3.6
|
)
|
|
$
|
273.3
|
|
|
$
|
(1.8
|
)
|
|
$
|
1,511.6
|
|
|
$
|
(5.4
|
)
|
|
As of
|
||||||
|
September 30,
2018 |
|
December 31,
2017 |
||||
Equity investments with readily determinable fair value
|
|
|
|
||||
Money market funds
(1)
|
$
|
1,126.2
|
|
|
$
|
969.8
|
|
Mutual funds
(2)
|
28.0
|
|
|
27.6
|
|
||
Equity investments without readily determinable fair value
(3)
|
32.6
|
|
|
29.7
|
|
||
Total equity securities
|
$
|
1,186.8
|
|
|
$
|
1,027.1
|
|
|
|
|
|
||||
Reported as:
|
|
|
|
||||
Cash equivalents
|
$
|
1,114.6
|
|
|
$
|
928.0
|
|
Prepaid expenses and other current assets
|
11.5
|
|
|
36.3
|
|
||
Other long-term assets
|
60.7
|
|
|
62.8
|
|
||
Total
|
$
|
1,186.8
|
|
|
$
|
1,027.1
|
|
(1)
|
Prior to January 1, 2018, money market funds were classified as available-for-sale securities and accounted for at fair value with unrealized gains and losses recognized in accumulated other comprehensive income (loss). Realized gains or losses from sales or impairments were recognized in the Condensed Consolidated Statements of Operations.
|
(2)
|
Prior to January 1, 2018, mutual funds related to the Company's non-qualified deferred compensation ("NQDC") plan were classified as trading securities. Unrealized gains or losses were recognized in the Condensed Consolidated Statements of Operations.
|
(3)
|
Prior to January 1, 2018, certain investments in privately-held companies were accounted for at cost less impairment. Realized gains or losses from sales or impairments were recognized in the Condensed Consolidated Statements of Operations.
|
|
|
As of
|
||||||
|
|
September 30,
2018 |
|
December 31,
2017 |
||||
Cash and cash equivalents
|
|
$
|
2,501.7
|
|
|
$
|
2,006.5
|
|
Restricted cash included in Prepaid expenses and other current assets
|
|
15.1
|
|
|
49.6
|
|
||
Restricted cash included in Other long-term assets
|
|
6.0
|
|
|
3.0
|
|
||
Total cash, cash equivalents, and restricted cash
|
|
$
|
2,522.8
|
|
|
$
|
2,059.1
|
|
|
Fair Value Measurements at
September 30, 2018 |
|
Fair Value Measurements at
December 31, 2017 |
||||||||||||||||||||||||||||
|
Quoted Prices in
Active Markets For Identical Assets (Level 1) |
|
Significant Other
Observable Remaining Inputs (Level 2) |
|
Significant Other
Unobservable Remaining Inputs (Level 3) |
|
Total
|
|
Quoted Prices in
Active Markets For Identical Assets (Level 1) |
|
Significant Other
Observable Remaining Inputs (Level 2) |
|
Significant Other
Unobservable Remaining Inputs (Level 3) |
|
Total
|
||||||||||||||||
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Available-for-sale debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset-backed securities
|
$
|
—
|
|
|
$
|
71.5
|
|
|
$
|
—
|
|
|
$
|
71.5
|
|
|
$
|
—
|
|
|
$
|
286.5
|
|
|
$
|
—
|
|
|
$
|
286.5
|
|
Certificates of deposit
|
—
|
|
|
96.7
|
|
|
—
|
|
|
96.7
|
|
|
—
|
|
|
83.8
|
|
|
—
|
|
|
83.8
|
|
||||||||
Commercial paper
|
—
|
|
|
334.7
|
|
|
—
|
|
|
334.7
|
|
|
—
|
|
|
217.1
|
|
|
—
|
|
|
217.1
|
|
||||||||
Corporate debt securities
|
—
|
|
|
446.7
|
|
|
—
|
|
|
446.7
|
|
|
—
|
|
|
927.0
|
|
|
—
|
|
|
927.0
|
|
||||||||
Foreign government debt securities
|
—
|
|
|
22.8
|
|
|
—
|
|
|
22.8
|
|
|
—
|
|
|
62.7
|
|
|
—
|
|
|
62.7
|
|
||||||||
Time deposits
|
—
|
|
|
309.3
|
|
|
—
|
|
|
309.3
|
|
|
—
|
|
|
239.2
|
|
|
—
|
|
|
239.2
|
|
||||||||
U.S. government agency securities
|
—
|
|
|
101.5
|
|
|
—
|
|
|
101.5
|
|
|
—
|
|
|
143.2
|
|
|
—
|
|
|
143.2
|
|
||||||||
U.S. government securities
|
313.5
|
|
|
416.8
|
|
|
—
|
|
|
730.3
|
|
|
322.4
|
|
|
83.6
|
|
|
—
|
|
|
406.0
|
|
||||||||
Privately-held debt and redeemable preferred stock securities
|
—
|
|
|
—
|
|
|
54.0
|
|
|
54.0
|
|
|
—
|
|
|
—
|
|
|
53.3
|
|
|
53.3
|
|
||||||||
Total available-for-sale debt securities
|
313.5
|
|
|
1,800.0
|
|
|
54.0
|
|
|
2,167.5
|
|
|
322.4
|
|
|
2,043.1
|
|
|
53.3
|
|
|
2,418.8
|
|
||||||||
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Money market funds
(1)
|
1,126.2
|
|
|
—
|
|
|
—
|
|
|
1,126.2
|
|
|
969.8
|
|
|
—
|
|
|
—
|
|
|
969.8
|
|
||||||||
Mutual funds
(2)
|
28.0
|
|
|
—
|
|
|
—
|
|
|
28.0
|
|
|
27.6
|
|
|
—
|
|
|
—
|
|
|
27.6
|
|
||||||||
Total equity securities
|
1,154.2
|
|
|
—
|
|
|
—
|
|
|
1,154.2
|
|
|
997.4
|
|
|
—
|
|
|
—
|
|
|
997.4
|
|
||||||||
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign exchange contracts
|
—
|
|
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|
—
|
|
|
9.2
|
|
|
—
|
|
|
9.2
|
|
||||||||
Total assets measured at fair value
|
$
|
1,467.7
|
|
|
$
|
1,803.6
|
|
|
$
|
54.0
|
|
|
$
|
3,325.3
|
|
|
$
|
1,319.8
|
|
|
$
|
2,052.3
|
|
|
$
|
53.3
|
|
|
$
|
3,425.4
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Foreign exchange contracts
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
Total liabilities measured at fair value
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets, reported as:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash equivalents
|
$
|
1,176.2
|
|
|
$
|
905.6
|
|
|
$
|
—
|
|
|
$
|
2,081.8
|
|
|
$
|
928.1
|
|
|
$
|
350.9
|
|
|
$
|
—
|
|
|
$
|
1,279.0
|
|
Short-term investments
|
229.4
|
|
|
657.9
|
|
|
—
|
|
|
887.3
|
|
|
247.5
|
|
|
778.6
|
|
|
—
|
|
|
1,026.1
|
|
||||||||
Long-term investments
|
22.5
|
|
|
236.5
|
|
|
—
|
|
|
259.0
|
|
|
74.8
|
|
|
913.6
|
|
|
—
|
|
|
988.4
|
|
||||||||
Prepaid expenses and other current assets
|
11.5
|
|
|
3.6
|
|
|
—
|
|
|
15.1
|
|
|
36.3
|
|
|
9.2
|
|
|
—
|
|
|
45.5
|
|
||||||||
Other long-term assets
|
28.1
|
|
|
—
|
|
|
54.0
|
|
|
82.1
|
|
|
33.1
|
|
|
—
|
|
|
53.3
|
|
|
86.4
|
|
||||||||
Total assets measured at fair value
|
$
|
1,467.7
|
|
|
$
|
1,803.6
|
|
|
$
|
54.0
|
|
|
$
|
3,325.3
|
|
|
$
|
1,319.8
|
|
|
$
|
2,052.3
|
|
|
$
|
53.3
|
|
|
$
|
3,425.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total liabilities, reported as:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Other accrued liabilities
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
Total liabilities measured at fair value
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(9.6
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
|
$
|
—
|
|
|
$
|
(1.8
|
)
|
(1)
|
Balance includes
$11.6 million
and
$16.8 million
in restricted investments measured at fair value, related to the Company's acquisition-related escrows as of
September 30, 2018
and December 31, 2017, respectively. The December 31, 2017 balance also includes
$25.0 million
related to the Company's Directors and Officers indemnification trust, which was subsequently terminated.
|
(2)
|
Balance relates to restricted investments measured at fair value related to the Company's NQDC plan.
|
|
As of
|
||||||
|
September 30,
2018 |
|
December 31,
2017 |
||||
Cash flow hedges
|
$
|
609.5
|
|
|
$
|
521.1
|
|
Non-designated derivatives
|
141.4
|
|
|
108.3
|
|
||
Total
|
$
|
750.9
|
|
|
$
|
629.4
|
|
|
As of
|
||||||
|
September 30,
2018 |
|
December 31,
2017 |
||||
Production and service materials
|
$
|
56.3
|
|
|
$
|
71.2
|
|
Finished goods
|
19.3
|
|
|
26.6
|
|
||
Inventory
|
$
|
75.6
|
|
|
$
|
97.8
|
|
|
|
|
|
||||
Reported as:
|
|
|
|
||||
Prepaid expenses and other current assets
|
$
|
74.1
|
|
|
$
|
93.8
|
|
Other long-term assets
|
1.5
|
|
|
4.0
|
|
||
Total
|
$
|
75.6
|
|
|
$
|
97.8
|
|
Balance as of December 31, 2017
|
$
|
27.4
|
|
Provisions made during the period
|
22.0
|
|
|
Actual costs incurred during the period
|
(23.0
|
)
|
|
Balance as of September 30, 2018
|
$
|
26.4
|
|
|
As of
|
||||||
|
September 30,
2018 |
|
December 31,
2017 |
||||
Deferred product revenue:
|
|
|
|
||||
Undelivered product commitments and other product deferrals
|
$
|
144.5
|
|
|
$
|
312.6
|
|
Distributor inventory and other sell-through items
|
—
|
|
|
68.1
|
|
||
Deferred gross product revenue
|
144.5
|
|
|
380.7
|
|
||
Deferred cost of product revenue
|
(10.9
|
)
|
|
(46.5
|
)
|
||
Deferred product revenue, net
|
133.6
|
|
|
334.2
|
|
||
Deferred service revenue
|
1,031.7
|
|
|
1,205.1
|
|
||
Total
|
$
|
1,165.3
|
|
|
$
|
1,539.3
|
|
Reported as:
|
|
|
|
||||
Current
|
$
|
814.1
|
|
|
$
|
1,030.3
|
|
Long-term
|
351.2
|
|
|
509.0
|
|
||
Total
|
$
|
1,165.3
|
|
|
$
|
1,539.3
|
|
|
Revenue Recognition Expected by Period
|
||||||||||||||
|
Total
|
|
Less than 1 year
|
|
1-3 years
|
|
More than 3 years
|
||||||||
Product
|
$
|
144.5
|
|
|
$
|
119.5
|
|
|
$
|
22.1
|
|
|
$
|
2.9
|
|
Service
|
1,031.7
|
|
|
705.5
|
|
|
292.2
|
|
|
34.0
|
|
||||
Total
|
$
|
1,176.2
|
|
|
$
|
825.0
|
|
|
$
|
314.3
|
|
|
$
|
36.9
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Interest income
|
$
|
18.9
|
|
|
$
|
14.7
|
|
|
$
|
49.8
|
|
|
$
|
37.1
|
|
Interest expense
|
(25.8
|
)
|
|
(25.3
|
)
|
|
(77.7
|
)
|
|
(75.6
|
)
|
||||
(Loss) gain on investments, net
|
(1.9
|
)
|
|
4.7
|
|
|
(1.8
|
)
|
|
6.7
|
|
||||
Other
|
0.7
|
|
|
0.8
|
|
|
(1.4
|
)
|
|
(2.0
|
)
|
||||
Other expense, net
|
$
|
(8.1
|
)
|
|
$
|
(5.1
|
)
|
|
$
|
(31.1
|
)
|
|
$
|
(33.8
|
)
|
|
December 31,
2017 |
|
Charges/
(Benefits)
|
|
Cash
Payments
|
|
Other
|
|
September 30,
2018 |
||||||||||
Severance
|
$
|
17.7
|
|
|
$
|
3.3
|
|
|
$
|
(19.3
|
)
|
|
$
|
0.1
|
|
|
$
|
1.8
|
|
Contract terminations and other
|
2.3
|
|
|
(1.0
|
)
|
|
(1.3
|
)
|
|
—
|
|
|
—
|
|
|||||
Total
|
$
|
20.0
|
|
|
$
|
2.3
|
|
|
$
|
(20.6
|
)
|
|
$
|
0.1
|
|
|
$
|
1.8
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cash dividends declared per common stock
|
$
|
0.18
|
|
|
$
|
0.10
|
|
|
$
|
0.54
|
|
|
$
|
0.30
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
(1)
|
|
2017
(2)
|
|
2018
(1)
|
|
2017
(2)
|
||||||||
Shares repurchased
|
6.0
|
|
|
5.0
|
|
|
29.3
|
|
|
13.5
|
|
||||
Average price per share
|
$
|
25.62
|
|
|
$
|
28.16
|
|
|
$
|
25.62
|
|
|
$
|
28.85
|
|
Amount repurchased
|
$
|
—
|
|
|
$
|
140.0
|
|
|
$
|
750.0
|
|
|
$
|
390.0
|
|
|
Unrealized
Gains/Losses
on Available-for-
Sale Debt Securities
(1)
|
|
Unrealized
Gains/Losses
on Cash Flow
Hedges
(2)
|
|
Foreign
Currency
Translation
Adjustments
|
|
Total
|
||||||||
Balance as of December 31, 2017
|
$
|
19.0
|
|
|
$
|
6.0
|
|
|
$
|
(30.4
|
)
|
|
$
|
(5.4
|
)
|
Other comprehensive loss before reclassifications
|
(0.6
|
)
|
|
(5.9
|
)
|
|
(13.7
|
)
|
|
(20.2
|
)
|
||||
Amount reclassified from accumulated other comprehensive loss
|
0.9
|
|
|
(5.5
|
)
|
|
—
|
|
|
(4.6
|
)
|
||||
Other comprehensive income (loss), net
|
0.3
|
|
|
(11.4
|
)
|
|
(13.7
|
)
|
|
(24.8
|
)
|
||||
Reclassification of tax effects upon adoption of ASU 2018-02
|
5.0
|
|
|
0.7
|
|
|
—
|
|
|
5.7
|
|
||||
Balance as of September 30, 2018
|
$
|
24.3
|
|
|
$
|
(4.7
|
)
|
|
$
|
(44.1
|
)
|
|
$
|
(24.5
|
)
|
(1)
|
The reclassifications out of accumulated other comprehensive loss during the
nine months ended
September 30, 2018
for realized gains/losses on available-for-sale debt securities were included in other expense, net, in the Condensed Consolidated Statements of Operations and were not material.
|
(2)
|
The reclassifications out of accumulated other comprehensive loss during the
nine months ended
September 30, 2018
for realized gains/losses on cash flow hedges were included within cost of revenues, research and development, sales and marketing, and general and administrative in the Condensed Consolidated Statements of Operations and were not material individually.
|
|
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, 2017
|
0.9
|
|
|
$
|
34.41
|
|
|
|
|
|
||
Exercised
|
(0.1
|
)
|
|
4.20
|
|
|
|
|
|
|||
Expired/Canceled
|
(0.7
|
)
|
|
40.34
|
|
|
|
|
|
|||
Balance as of September 30, 2018
|
0.1
|
|
|
$
|
19.80
|
|
|
1.9
|
|
$
|
1.2
|
|
|
|
|
|
|
|
|
|
|||||
As of September 30, 2018:
|
|
|
|
|
|
|
|
|||||
Vested and expected-to-vest options
|
0.1
|
|
|
$
|
19.80
|
|
|
1.9
|
|
$
|
1.2
|
|
Exercisable options
|
0.1
|
|
|
$
|
22.24
|
|
|
1.0
|
|
$
|
0.8
|
|
|
Outstanding RSUs and PSAs
(4)
|
|||||||||||
|
Number of Shares
|
|
Weighted Average
Grant-Date Fair
Value per Share
|
|
Weighted Average
Remaining
Contractual Term
(In Years)
|
|
Aggregate
Intrinsic
Value
|
|||||
Balance as of December 31, 2017
|
19.5
|
|
|
$
|
25.39
|
|
|
|
|
|
||
RSUs granted
(1)(3)
|
6.5
|
|
|
25.36
|
|
|
|
|
|
|||
PSAs granted
(2)(3)
|
0.7
|
|
|
24.43
|
|
|
|
|
|
|||
RSUs vested
|
(5.4
|
)
|
|
25.43
|
|
|
|
|
|
|||
PSAs vested
|
(1.1
|
)
|
|
24.14
|
|
|
|
|
|
|||
RSUs canceled
|
(1.5
|
)
|
|
26.34
|
|
|
|
|
|
|||
PSAs canceled
|
(0.7
|
)
|
|
24.39
|
|
|
|
|
|
|||
Balance as of September 30, 2018
|
18.0
|
|
|
$
|
25.37
|
|
|
1.1
|
|
$
|
538.8
|
|
(1)
|
Includes service-based and market-based RSUs. The number of shares subject to market-based condition 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 market-based condition that would be issued if market criteria determined by the Compensation Committee of the Board are achieved at target is
0.1 million
shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is
zero
to
0.3 million
shares.
|
(2)
|
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 of the Board are achieved at target is
0.4 million
shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is
zero
to
0.7 million
shares.
|
(3)
|
The grant date fair value of RSUs and PSAs were reduced by the present value of dividends expected to be paid on the underlying shares of common stock during the requisite and derived service period as these awards are not entitled to receive dividends until vested. During the
nine months ended
September 30, 2018
, the Company declared a quarterly cash dividend of
$0.18
per share of common stock on January 30, 2018, May 2, 2018, and July 26, 2018.
|
(4)
|
2.0 million
shares of PSAs were modified during the nine months ended
September 30, 2018
, which relate primarily to PSAs assumed by the Company in connection with acquisitions consummated in 2016. These awards are contingent upon the achievement of certain performance milestones. Compensation cost resulting from the modifications totaled
$6.3 million
to be recognized over the remaining terms of the modified awards.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Shares purchased
|
1.2
|
|
|
1.2
|
|
|
2.5
|
|
|
2.7
|
|
||||
Average exercise price per share
|
$
|
22.39
|
|
|
$
|
22.79
|
|
|
$
|
22.31
|
|
|
$
|
20.83
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cost of revenues - Product
|
$
|
1.5
|
|
|
$
|
1.5
|
|
|
$
|
5.1
|
|
|
$
|
3.8
|
|
Cost of revenues - Service
|
4.5
|
|
|
3.9
|
|
|
14.2
|
|
|
13.5
|
|
||||
Research and development
|
28.1
|
|
|
18.5
|
|
|
101.8
|
|
|
67.4
|
|
||||
Sales and marketing
|
12.9
|
|
|
13.7
|
|
|
40.4
|
|
|
45.3
|
|
||||
General and administrative
|
6.2
|
|
|
7.4
|
|
|
18.7
|
|
|
21.1
|
|
||||
Total
|
$
|
53.2
|
|
|
$
|
45.0
|
|
|
$
|
180.2
|
|
|
$
|
151.1
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Stock options
|
$
|
0.1
|
|
|
$
|
0.2
|
|
|
$
|
0.3
|
|
|
$
|
0.5
|
|
RSUs, RSAs, and PSAs
|
48.2
|
|
|
41.0
|
|
|
165.8
|
|
|
138.9
|
|
||||
ESPP
|
4.9
|
|
|
3.8
|
|
|
14.1
|
|
|
11.7
|
|
||||
Total
|
$
|
53.2
|
|
|
$
|
45.0
|
|
|
$
|
180.2
|
|
|
$
|
151.1
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Routing
|
$
|
496.4
|
|
|
$
|
585.8
|
|
|
$
|
1,395.1
|
|
|
$
|
1,679.9
|
|
Switching
|
221.1
|
|
|
212.6
|
|
|
705.9
|
|
|
730.2
|
|
||||
Security
|
77.2
|
|
|
71.3
|
|
|
229.4
|
|
|
205.7
|
|
||||
Total product
|
794.7
|
|
|
869.7
|
|
|
2,330.4
|
|
|
2,615.8
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Total service
|
385.1
|
|
|
388.1
|
|
|
1,136.1
|
|
|
1,171.9
|
|
||||
Total
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Cloud
|
$
|
250.0
|
|
|
$
|
344.9
|
|
|
$
|
798.1
|
|
|
$
|
1,056.1
|
|
Service Provider
|
543.6
|
|
|
576.9
|
|
|
1,546.8
|
|
|
1,707.8
|
|
||||
Enterprise
|
386.2
|
|
|
336.0
|
|
|
1,121.6
|
|
|
1,023.8
|
|
||||
Total
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Americas:
|
|
|
|
|
|
|
|
||||||||
United States
|
$
|
597.1
|
|
|
$
|
668.8
|
|
|
$
|
1,754.2
|
|
|
$
|
2,076.0
|
|
Other
|
46.0
|
|
|
60.4
|
|
|
152.2
|
|
|
165.6
|
|
||||
Total Americas
|
643.1
|
|
|
729.2
|
|
|
1,906.4
|
|
|
2,241.6
|
|
||||
Europe, Middle East, and Africa
|
329.9
|
|
|
298.6
|
|
|
946.8
|
|
|
871.3
|
|
||||
Asia Pacific
|
206.8
|
|
|
230.0
|
|
|
613.3
|
|
|
674.8
|
|
||||
Total
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Income before income taxes
|
$
|
152.0
|
|
|
$
|
225.8
|
|
|
$
|
344.3
|
|
|
$
|
611.6
|
|
Income tax (benefit) provision
|
$
|
(71.8
|
)
|
|
$
|
60.1
|
|
|
$
|
(30.4
|
)
|
|
$
|
157.3
|
|
Effective tax (benefit) rate
|
(47.2
|
)%
|
|
26.6
|
%
|
|
(8.8
|
)%
|
|
25.7
|
%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
223.8
|
|
|
$
|
165.7
|
|
|
$
|
374.7
|
|
|
$
|
454.3
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares used to compute basic net income per share
|
346.2
|
|
|
378.3
|
|
|
350.1
|
|
|
380.0
|
|
||||
Dilutive effect of employee stock awards
|
4.3
|
|
|
4.4
|
|
|
5.1
|
|
|
6.5
|
|
||||
Weighted-average shares used to compute diluted net income per share
|
350.5
|
|
|
382.7
|
|
|
355.2
|
|
|
386.5
|
|
||||
Net income per share
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.65
|
|
|
$
|
0.44
|
|
|
$
|
1.07
|
|
|
$
|
1.20
|
|
Diluted
|
$
|
0.64
|
|
|
$
|
0.43
|
|
|
$
|
1.05
|
|
|
$
|
1.18
|
|
|
|
|
|
|
|
|
|
||||||||
Anti-dilutive shares
|
4.2
|
|
|
1.0
|
|
|
5.0
|
|
|
1.2
|
|
•
|
Telecom/Cable is now referred to as ‘Service Provider’
|
•
|
Strategic Enterprise is now referred to as ‘Enterprise’
|
•
|
Cloud remains unchanged
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
Net revenues
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
(78.0
|
)
|
|
(6
|
)%
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
$
|
(321.2
|
)
|
|
(8
|
)%
|
Gross margin
|
$
|
711.0
|
|
|
$
|
772.4
|
|
|
$
|
(61.4
|
)
|
|
(8
|
)%
|
|
$
|
2,030.3
|
|
|
$
|
2,320.9
|
|
|
$
|
(290.6
|
)
|
|
(13
|
)%
|
Percentage of net revenues
|
60.3
|
%
|
|
61.4
|
%
|
|
|
|
|
|
58.6
|
%
|
|
61.3
|
%
|
|
|
|
|
||||||||||
Operating income
|
$
|
160.1
|
|
|
$
|
230.9
|
|
|
$
|
(70.8
|
)
|
|
(31
|
)%
|
|
$
|
375.4
|
|
|
$
|
645.4
|
|
|
$
|
(270.0
|
)
|
|
(42
|
)%
|
Percentage of net revenues
|
13.6
|
%
|
|
18.4
|
%
|
|
|
|
|
|
10.8
|
%
|
|
17.0
|
%
|
|
|
|
|
||||||||||
Net income
|
$
|
223.8
|
|
|
$
|
165.7
|
|
|
$
|
58.1
|
|
|
35
|
%
|
|
$
|
374.7
|
|
|
$
|
454.3
|
|
|
$
|
(79.6
|
)
|
|
(18
|
)%
|
Percentage of net revenues
|
19.0
|
%
|
|
13.2
|
%
|
|
|
|
|
|
10.8
|
%
|
|
12.0
|
%
|
|
|
|
|
||||||||||
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Basic
|
$
|
0.65
|
|
|
$
|
0.44
|
|
|
$
|
0.21
|
|
|
48
|
%
|
|
$
|
1.07
|
|
|
$
|
1.20
|
|
|
$
|
(0.13
|
)
|
|
(11
|
)%
|
Diluted
|
$
|
0.64
|
|
|
$
|
0.43
|
|
|
$
|
0.21
|
|
|
49
|
%
|
|
$
|
1.05
|
|
|
$
|
1.18
|
|
|
$
|
(0.13
|
)
|
|
(11
|
)%
|
Cash dividends declared per common stock
|
$
|
0.18
|
|
|
$
|
0.10
|
|
|
$
|
0.08
|
|
|
80
|
%
|
|
$
|
0.54
|
|
|
$
|
0.30
|
|
|
$
|
0.24
|
|
|
80
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating cash flows
|
|
|
|
|
|
|
|
|
$
|
648.7
|
|
|
$
|
1,046.7
|
|
|
$
|
(398.0
|
)
|
|
(38
|
)%
|
|||||||
Stock repurchase plan activity
|
$
|
—
|
|
|
$
|
140.0
|
|
|
$
|
(140.0
|
)
|
|
(100
|
)%
|
|
$
|
750.0
|
|
|
$
|
390.0
|
|
|
$
|
360.0
|
|
|
92
|
%
|
DSO
|
49
|
|
|
52
|
|
|
(3
|
)
|
|
(6
|
)%
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
September 30,
2018 |
|
December 31,
2017 |
|
$ Change
|
|
% Change
|
||||||||||||||
Deferred revenue
|
|
|
|
|
|
|
|
|
$
|
1,165.3
|
|
|
$
|
1,539.3
|
|
|
$
|
(374.0
|
)
|
|
(24
|
)%
|
|||||||
Product deferred revenue
|
|
|
|
|
|
|
|
$
|
133.6
|
|
|
$
|
334.2
|
|
|
$
|
(200.6
|
)
|
|
(60
|
)%
|
||||||||
Service deferred revenue
|
|
|
|
|
|
|
|
$
|
1,031.7
|
|
|
$
|
1,205.1
|
|
|
$
|
(173.4
|
)
|
|
(14
|
)%
|
•
|
Net Revenues:
Net revenues
decreased
during the
three months ended
September 30, 2018
, compared to the same period in
2017
, primarily due to lower routing revenues in Cloud reflecting the networking architectural shifts for certain large Cloud customers and a slower than expected pace of deployments. This was partially offset by an increase in Enterprise revenues driven by demand for our new MX solutions. Of our top ten customers for the
third quarter
of
2018
, five were Cloud, four were Service Provider, and one was in Enterprise. Of these customers, two were located outside of the U.S. Net revenues
decreased
during the
nine months ended
September 30, 2018
, compared to the same period in
2017
, primarily due to lower routing revenues from our Cloud vertical in the Americas, resulting from the networking architectural shifts and slower than expected pace of deployments. Excluding the impact of Topic 606, our service net revenues would have increased during the three and
nine months ended
September 30, 2018
, compared to the same periods in 2017, primarily due to strong renewal and attach rates of support contracts.
|
•
|
Gross Margin
: Our gross margin as a percentage of net revenues
decreased
during the three and
nine months ended
September 30, 2018
, compared to the same periods in
2017
, primarily due to lower net revenues and product mix.
|
•
|
Operating Margin:
Our operating income as a percentage of net revenues
decreased
during the three and
nine months ended
September 30, 2018
, compared to the same periods in
2017
, primarily due to the drivers described in the gross margin discussion above, partially offset by a net decrease in our operating expenses during the
nine months ended
September 30, 2018
, compared to the same period in
2017
, as a result of lower restructuring charges.
|
•
|
Operating Cash Flows:
Net cash provided by operations
decreased
during the
nine months ended
September 30, 2018
, compared to the same period in
2017
. The decrease was primarily due to higher cash collections from customers during the first nine months of 2017 related to service renewals invoiced during the fourth quarter of 2016, and an increase in cash paid during 2018 for income taxes, primarily due to the first of eight annual transition tax payments related to the U.S. Tax Cuts and Jobs Act, or the Tax Act. These decreases in cash flows were partially offset by a decline in cash paid for personnel-related costs, principally as a result of a reduction in headcount and lower incentive compensation.
|
•
|
Capital Return:
Pursuant to our
$750.0 million
accelerated share repurchase program, or ASR, we made an upfront payment of
$750.0 million
and received and retired
23.3 million
shares of our common stock during the first quarter of 2018. During the third quarter of 2018, the ASR was completed, and we received and retired an additional
6.0 million
shares for a total repurchase of 29.3 million shares. During the three and
nine months ended
September 30, 2018
, we also paid a quarterly cash dividend of
$0.18
per share, for an aggregate amount of
$62.1 million
and
$187.0 million
, respectively.
|
•
|
DSO:
DSO is calculated as the ratio of ending accounts receivable, net of allowances, divided by average daily net revenues for the preceding 90 days. DSO for the
third quarter
of
2018
decreased
, compared to the same period in
2017
, primarily due to lower overall invoicing volume and lower revenues.
|
•
|
Deferred Revenue:
Total deferred revenue
decreased
as of
September 30, 2018
, compared to
December 31, 2017
, due to the impact of adoption of Topic 606. See Note 2,
Summary of Significant Accounting Policies,
in the Notes to Condensed Consolidated Financial Statements in Item 1 of Part 1 of this Report, for further discussion.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
Routing
|
$
|
496.4
|
|
|
$
|
585.8
|
|
|
$
|
(89.4
|
)
|
|
(15
|
)%
|
|
$
|
1,395.1
|
|
|
$
|
1,679.9
|
|
|
$
|
(284.8
|
)
|
|
(17
|
)%
|
Switching
|
221.1
|
|
|
212.6
|
|
|
8.5
|
|
|
4
|
%
|
|
705.9
|
|
|
730.2
|
|
|
(24.3
|
)
|
|
(3
|
)%
|
||||||
Security
|
77.2
|
|
|
71.3
|
|
|
5.9
|
|
|
8
|
%
|
|
229.4
|
|
|
205.7
|
|
|
23.7
|
|
|
12
|
%
|
||||||
Total Product
|
794.7
|
|
|
869.7
|
|
|
(75.0
|
)
|
|
(9
|
)%
|
|
2,330.4
|
|
|
2,615.8
|
|
|
(285.4
|
)
|
|
(11
|
)%
|
||||||
Percentage of net revenues
|
67.4
|
%
|
|
69.1
|
%
|
|
|
|
|
|
67.2
|
%
|
|
69.1
|
%
|
|
|
|
|
||||||||||
Total Service
|
385.1
|
|
|
388.1
|
|
|
(3.0
|
)
|
|
(1
|
)%
|
|
1,136.1
|
|
|
1,171.9
|
|
|
(35.8
|
)
|
|
(3
|
)%
|
||||||
Percentage of net revenues
|
32.6
|
%
|
|
30.9
|
%
|
|
|
|
|
|
32.8
|
%
|
|
30.9
|
%
|
|
|
|
|
||||||||||
Total net revenues
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
(78.0
|
)
|
|
(6
|
)%
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
$
|
(321.2
|
)
|
|
(8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Cloud
|
$
|
250.0
|
|
|
$
|
344.9
|
|
|
$
|
(94.9
|
)
|
|
(28
|
)%
|
|
$
|
798.1
|
|
|
$
|
1,056.1
|
|
|
$
|
(258.0
|
)
|
|
(24
|
)%
|
Percentage of net revenues
|
21.2
|
%
|
|
27.4
|
%
|
|
|
|
|
|
23.0
|
%
|
|
27.9
|
%
|
|
|
|
|
||||||||||
Service Provider
|
543.6
|
|
|
576.9
|
|
|
(33.3
|
)
|
|
(6
|
)%
|
|
1,546.8
|
|
|
1,707.8
|
|
|
(161.0
|
)
|
|
(9
|
)%
|
||||||
Percentage of net revenues
|
46.1
|
%
|
|
45.9
|
%
|
|
|
|
|
|
44.6
|
%
|
|
45.1
|
%
|
|
|
|
|
||||||||||
Enterprise
|
386.2
|
|
|
336.0
|
|
|
50.2
|
|
|
15
|
%
|
|
1,121.6
|
|
|
1,023.8
|
|
|
97.8
|
|
|
10
|
%
|
||||||
Percentage of net revenues
|
32.7
|
%
|
|
26.7
|
%
|
|
|
|
|
|
32.4
|
%
|
|
27.0
|
%
|
|
|
|
|
||||||||||
Total net revenues
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
(78.0
|
)
|
|
(6
|
)%
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
$
|
(321.2
|
)
|
|
(8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Americas:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
United States
|
$
|
597.1
|
|
|
$
|
668.8
|
|
|
$
|
(71.7
|
)
|
|
(11
|
)%
|
|
$
|
1,754.2
|
|
|
$
|
2,076.0
|
|
|
$
|
(321.8
|
)
|
|
(16
|
)%
|
Other
|
46.0
|
|
|
60.4
|
|
|
(14.4
|
)
|
|
(24
|
)%
|
|
152.2
|
|
|
165.6
|
|
|
(13.4
|
)
|
|
(8
|
)%
|
||||||
Total Americas
|
643.1
|
|
|
729.2
|
|
|
(86.1
|
)
|
|
(12
|
)%
|
|
1,906.4
|
|
|
2,241.6
|
|
|
(335.2
|
)
|
|
(15
|
)%
|
||||||
Percentage of net revenues
|
54.5
|
%
|
|
58.0
|
%
|
|
|
|
|
|
55.0
|
%
|
|
59.2
|
%
|
|
|
|
|
||||||||||
EMEA
|
329.9
|
|
|
298.6
|
|
|
31.3
|
|
|
10
|
%
|
|
946.8
|
|
|
871.3
|
|
|
75.5
|
|
|
9
|
%
|
||||||
Percentage of net revenues
|
28.0
|
%
|
|
23.7
|
%
|
|
|
|
|
|
27.3
|
%
|
|
23.0
|
%
|
|
|
|
|
||||||||||
APAC
|
206.8
|
|
|
230.0
|
|
|
(23.2
|
)
|
|
(10
|
)%
|
|
613.3
|
|
|
674.8
|
|
|
(61.5
|
)
|
|
(9
|
)%
|
||||||
Percentage of net revenues
|
17.5
|
%
|
|
18.3
|
%
|
|
|
|
|
|
17.7
|
%
|
|
17.8
|
%
|
|
|
|
|
||||||||||
Total net revenues
|
$
|
1,179.8
|
|
|
$
|
1,257.8
|
|
|
$
|
(78.0
|
)
|
|
(6
|
)%
|
|
$
|
3,466.5
|
|
|
$
|
3,787.7
|
|
|
$
|
(321.2
|
)
|
|
(8
|
)%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
Product gross margin
|
$
|
482.2
|
|
|
$
|
533.7
|
|
|
$
|
(51.5
|
)
|
|
(10
|
)%
|
|
$
|
1,374.9
|
|
|
$
|
1,589.4
|
|
|
$
|
(214.5
|
)
|
|
(13
|
)%
|
Percentage of product revenues
|
60.7
|
%
|
|
61.4
|
%
|
|
|
|
|
|
59.0
|
%
|
|
60.8
|
%
|
|
|
|
|
||||||||||
Service gross margin
|
228.8
|
|
|
238.7
|
|
|
(9.9
|
)
|
|
(4
|
)%
|
|
655.4
|
|
|
731.5
|
|
|
(76.1
|
)
|
|
(10
|
)%
|
||||||
Percentage of service revenues
|
59.4
|
%
|
|
61.5
|
%
|
|
|
|
|
|
57.7
|
%
|
|
62.4
|
%
|
|
|
|
|
||||||||||
Total gross margin
|
$
|
711.0
|
|
|
$
|
772.4
|
|
|
$
|
(61.4
|
)
|
|
(8
|
)%
|
|
$
|
2,030.3
|
|
|
$
|
2,320.9
|
|
|
$
|
(290.6
|
)
|
|
(13
|
)%
|
Percentage of net revenues
|
60.3
|
%
|
|
61.4
|
%
|
|
|
|
|
|
58.6
|
%
|
|
61.3
|
%
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
Research and development
|
$
|
253.8
|
|
|
$
|
236.4
|
|
|
$
|
17.4
|
|
|
7
|
%
|
|
$
|
772.0
|
|
|
$
|
752.8
|
|
|
$
|
19.2
|
|
|
3
|
%
|
Percentage of net revenues
|
21.5
|
%
|
|
18.8
|
%
|
|
|
|
|
|
22.3
|
%
|
|
19.9
|
%
|
|
|
|
|
||||||||||
Sales and marketing
|
224.8
|
|
|
232.5
|
|
|
(7.7
|
)
|
|
(3
|
)%
|
|
702.5
|
|
|
716.6
|
|
|
(14.1
|
)
|
|
(2
|
)%
|
||||||
Percentage of net revenues
|
19.0
|
%
|
|
18.5
|
%
|
|
|
|
|
|
20.2
|
%
|
|
18.9
|
%
|
|
|
|
|
||||||||||
General and administrative
|
67.9
|
|
|
70.6
|
|
|
(2.7
|
)
|
|
(4
|
)%
|
|
178.1
|
|
|
176.7
|
|
|
1.4
|
|
|
1
|
%
|
||||||
Percentage of net revenues
|
5.8
|
%
|
|
5.6
|
%
|
|
|
|
|
|
5.1
|
%
|
|
4.6
|
%
|
|
|
|
|
||||||||||
Restructuring charges
|
4.4
|
|
|
2.0
|
|
|
2.4
|
|
|
120
|
%
|
|
2.3
|
|
|
29.4
|
|
|
(27.1
|
)
|
|
(92
|
)%
|
||||||
Percentage of net revenues
|
0.4
|
%
|
|
0.2
|
%
|
|
|
|
|
|
0.1
|
%
|
|
0.8
|
%
|
|
|
|
|
||||||||||
Total operating expenses
|
$
|
550.9
|
|
|
$
|
541.5
|
|
|
$
|
9.4
|
|
|
2
|
%
|
|
$
|
1,654.9
|
|
|
$
|
1,675.5
|
|
|
$
|
(20.6
|
)
|
|
(1
|
)%
|
Percentage of net revenues
|
46.7
|
%
|
|
43.1
|
%
|
|
|
|
|
|
47.7
|
%
|
|
44.2
|
%
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
Interest income
|
$
|
18.9
|
|
|
$
|
14.7
|
|
|
$
|
4.2
|
|
|
29
|
%
|
|
$
|
49.8
|
|
|
$
|
37.1
|
|
|
$
|
12.7
|
|
|
34
|
%
|
Interest expense
|
(25.8
|
)
|
|
(25.3
|
)
|
|
(0.5
|
)
|
|
2
|
%
|
|
(77.7
|
)
|
|
(75.6
|
)
|
|
(2.1
|
)
|
|
3
|
%
|
||||||
(Loss) gain on investments, net
|
(1.9
|
)
|
|
4.7
|
|
|
(6.6
|
)
|
|
(140
|
)%
|
|
(1.8
|
)
|
|
6.7
|
|
|
(8.5
|
)
|
|
(127
|
)%
|
||||||
Other
|
0.7
|
|
|
0.8
|
|
|
(0.1
|
)
|
|
(13
|
)%
|
|
(1.4
|
)
|
|
(2.0
|
)
|
|
0.6
|
|
|
(30
|
)%
|
||||||
Total other expense, net
|
$
|
(8.1
|
)
|
|
$
|
(5.1
|
)
|
|
$
|
(3.0
|
)
|
|
59
|
%
|
|
$
|
(31.1
|
)
|
|
$
|
(33.8
|
)
|
|
$
|
2.7
|
|
|
(8
|
)%
|
Percentage of net revenues
|
(0.7
|
)%
|
|
(0.4
|
)%
|
|
|
|
|
|
(0.9
|
)%
|
|
(0.9
|
)%
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
||||||||||||||
Income tax (benefit) provision
|
$
|
(71.8
|
)
|
|
$
|
60.1
|
|
|
$
|
(131.9
|
)
|
|
(219
|
)%
|
|
$
|
(30.4
|
)
|
|
$
|
157.3
|
|
|
$
|
(187.7
|
)
|
|
(119
|
)%
|
Effective tax (benefit) rate
|
(47.2
|
)%
|
|
26.6
|
%
|
|
|
|
|
|
(8.8
|
)%
|
|
25.7
|
%
|
|
|
|
|
|
As of
|
|
|
|
|
|||||||||
|
September 30,
2018 |
|
December 31,
2017 |
|
$ Change
|
|
% Change
|
|||||||
Working capital
|
$
|
2,550.2
|
|
|
$
|
2,446.3
|
|
|
$
|
103.9
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|||||||
Cash and cash equivalents
|
$
|
2,501.7
|
|
|
$
|
2,006.5
|
|
|
$
|
495.2
|
|
|
25
|
%
|
Short-term investments
|
887.3
|
|
|
1,026.1
|
|
|
(138.8
|
)
|
|
(14
|
)%
|
|||
Long-term investments
|
259.0
|
|
|
988.4
|
|
|
(729.4
|
)
|
|
(74
|
)%
|
|||
Total cash, cash equivalents, and investments
|
3,648.0
|
|
|
4,021.0
|
|
|
(373.0
|
)
|
|
(9
|
)%
|
|||
Short-term debt
|
349.7
|
|
|
—
|
|
|
349.7
|
|
|
N/M
|
|
|||
Long-term debt
|
1,788.6
|
|
|
2,136.3
|
|
|
(347.7
|
)
|
|
(16
|
)%
|
|||
Cash, cash equivalents, and investments, net of debt
|
$
|
1,509.7
|
|
|
$
|
1,884.7
|
|
|
$
|
(375.0
|
)
|
|
(20
|
)%
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Net cash provided by operating activities
(*)
|
$
|
648.7
|
|
|
$
|
1,046.7
|
|
|
$
|
(398.0
|
)
|
|
(38
|
)%
|
Net cash provided by (used in) investing activities
(*)
|
$
|
730.0
|
|
|
$
|
(78.1
|
)
|
|
$
|
808.1
|
|
|
(1,035
|
)%
|
Net cash used in financing activities
|
$
|
(904.1
|
)
|
|
$
|
(444.6
|
)
|
|
$
|
(459.5
|
)
|
|
103
|
%
|
(*)
|
On January 1, 2018, we adopted the new accounting pronouncement
Statement of Cash Flows: Restricted Cash
. We applied this provision on a retrospective basis to conform to the current-period presentation. The adoption did not have a material impact on the cash flow activity presented in our Condensed Consolidated Statement of Cash Flows for the nine months ended September 30, 2017.
|
•
|
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 possibility that our strategy could erode our revenue and gross margins;
|
•
|
the impact on our financial results of longer periods of revenue recognition for certain types of software products
|
•
|
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;
|
•
|
import tariffs imposed by the United States and reciprocal tariffs imposed 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.
|
Period
|
|
Total Number
of Shares
Purchased
(1)
|
|
Average
Price Paid
per Share
(1)
|
|
Total Number
of Shares
Purchased as
Part of Publicly
Announced
Plans or
Programs
(1)
|
|
Approximate Dollar
Value of Shares
that May Yet Be
Purchased
Under the Plans or
Programs
(1)
|
||||||
July 1 - July 31, 2018
|
|
6.0
|
|
|
$
|
25.62
|
|
|
6.0
|
|
|
$
|
1,250.0
|
|
August 1 - August 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
1,250.0
|
|
September 1 - September 30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
1,250.0
|
|
Total
|
|
6.0
|
|
|
$
|
—
|
|
|
6.0
|
|
|
|
(1)
|
Shares were repurchased under our Board approved 2018 Stock Repurchase Program, which authorized us to purchase an aggregate of up to $2.0 billion of our common stock. Future share repurchases 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, including Rule 10b-18 promulgated under the Exchange Act. This program may be discontinued at any time.
|
Exhibit
Number
|
|
Description of Document
|
10.1
|
|
|
|
|
|
10.2
|
|
|
|
|
|
10.3
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101
|
|
The following materials from Juniper Network Inc.'s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018, formatted in XBRL (Extensible Business Reporting Language): (i) the Condensed Consolidated Statements of Operations (ii) the Condensed Consolidated Statements of Comprehensive Income, (iii) the Condensed Consolidated Balance Sheets, (iv) the Condensed Consolidated Statements of Cash Flows, and (v) Notes to Condensed Consolidated Financial Statements*
|
|
|
|
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, Inc.
|
|
|
|
|
|
November 7, 2018
|
|
By:
|
/s/ Kenneth B. Miller
|
|
|
|
Kenneth B. Miller
|
|
|
|
Executive Vice President, Chief Financial Officer
(Duly Authorized Officer and Principal Financial Officer)
|
|
|
|
|
November 7, 2018
|
|
By:
|
/s/ Terrance F. Spidell
|
|
|
|
Terrance F. Spidell
|
|
|
|
Vice President, Corporate Controller and Chief Accounting Officer
(Duly Authorized Officer and Principal Accounting Officer)
|
Offer Component
|
Offer Amount
|
Currency
|
Frequency
|
Base Compensation
|
$600,000.00
|
USD
|
Annual
|
RSU
|
240,000
|
RSU
|
Standard Vesting
|
Hiring Bonus
|
$500,000.00
|
USD
|
Two Equal Payments
|
|
|
|
|
|
I accept the terms of this letter and agree to keep the terms of this letter confidential.
|
|
|
|
|
|
|
|
|
|
|
/s/ Pierre-Paul Allard
|
|
June 19, 2018
|
|
|
Signature
|
|
|
Date Signed
|
|
|
|
|
|
|
|
|
|
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q 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 Quarterly Report on Form 10-Q 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.
|