|
|
|
|
|
|
|
|
|
Level 1 | – | Quoted prices in active markets for identical assets or liabilities. | ||
Level 2 | – | Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities. | ||
Level 3 | – | Prices or valuations that require management inputs that are both significant to the fair value measurement and unobservable. |
As of June 25, 2016 | As of December 26, 2015 | ||||||||||||||||||||||||||||||
Fair Value Measured Using | Fair Value Measured Using | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Money market funds | $ | 34,077 | $ | — | $ | — | $ | 34,077 | $ | 37,829 | $ | — | $ | — | $ | 37,829 | |||||||||||||||
Certificates of deposit | — | 2,604 | — | 2,604 | — | 5,001 | — | 5,001 | |||||||||||||||||||||||
Commercial paper | — | 52,433 | — | 52,433 | — | 10,997 | — | 10,997 | |||||||||||||||||||||||
Corporate bonds | — | 108,257 | — | 108,257 | — | 163,400 | — | 163,400 | |||||||||||||||||||||||
U.S. agency notes | — | 10,775 | — | 10,775 | — | 10,717 | — | 10,717 | |||||||||||||||||||||||
U.S. treasuries | 56,332 | — | — | 56,332 | 24,851 | — | — | 24,851 | |||||||||||||||||||||||
Foreign currency exchange forward contracts | — | 346 | — | 346 | — | 490 | — | 490 | |||||||||||||||||||||||
Total assets | $ | 90,409 | $ | 174,415 | $ | — | $ | 264,824 | $ | 62,680 | $ | 190,605 | $ | — | $ | 253,285 | |||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||
Foreign currency exchange forward contracts | $ | — | $ | (277 | ) | $ | — | $ | (277 | ) | $ | — | $ | (44 | ) | $ | — | $ | (44 | ) |
June 25, 2016 | |||||||||||||||
Adjusted Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Money market funds | $ | 34,077 | $ | — | $ | — | $ | 34,077 | |||||||
Certificates of deposit | 2,600 | 4 | — | 2,604 | |||||||||||
Commercial paper | 52,450 | — | (17 | ) | 52,433 | ||||||||||
Corporate bonds | 108,185 | 97 | (25 | ) | 108,257 | ||||||||||
U.S. agency notes | 10,784 | — | (9 | ) | 10,775 | ||||||||||
U.S. treasuries | 56,249 | 83 | — | 56,332 | |||||||||||
Total available-for-sale investments | $ | 264,345 | $ | 184 | $ | (51 | ) | $ | 264,478 |
December 26, 2015 | |||||||||||||||
Adjusted Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Money market funds | $ | 37,829 | $ | — | $ | — | $ | 37,829 | |||||||
Certificates of deposit | 5,000 | 1 | — | 5,001 | |||||||||||
Commercial paper | 10,997 | — | — | 10,997 | |||||||||||
Corporate bonds | 163,797 | — | (397 | ) | 163,400 | ||||||||||
U.S. agency notes | 10,786 | — | (69 | ) | 10,717 | ||||||||||
U.S. treasuries | 24,894 | — | (43 | ) | 24,851 | ||||||||||
Total available-for-sale investments | $ | 253,303 | $ | 1 | $ | (509 | ) | $ | 252,795 |
|
|
As of June 25, 2016 | As of December 26, 2015 | ||||||||||||||||||||||
Gross Notional(1) | Prepaid Expense and Other Assets | Other Accrued Liabilities | Gross Notional(1) | Prepaid Expense and Other Assets | Other Accrued Liabilities | ||||||||||||||||||
Foreign currency exchange forward contracts | |||||||||||||||||||||||
Related to euro denominated receivables | $ | 35,923 | $ | 312 | $ | (277 | ) | $ | 46,753 | $ | 319 | $ | (44 | ) | |||||||||
Related to British pound denominated receivables | $ | 6,660 | 34 | — | $ | 6,686 | 171 | — | |||||||||||||||
Related to restricted cash | $ | 256 | — | — | $ | 252 | — | — | |||||||||||||||
$ | 346 | $ | (277 | ) | $ | 490 | $ | (44 | ) |
(1) | Represents the face amounts of forward contracts that were outstanding as of the period noted. |
|
Cash | $ | 181,133 | |
Common stock (7,873,055 shares) | 169,507 | ||
Total | $ | 350,640 |
Amounts Recognized as of Acquisition Date | Measurement Period Adjustments | Total | |||||||||
Cash | $ | 36,688 | $ | — | $ | 36,688 | |||||
Accounts receivable | 16,183 | — | 16,183 | ||||||||
Inventory | 19,886 | — | 19,886 | ||||||||
Other assets | 8,320 | — | 8,320 | ||||||||
Intangible assets, net | 161,845 | — | 161,845 | ||||||||
Goodwill | 187,220 | 669 | 187,889 | ||||||||
Current liabilities | (24,320 | ) | (800 | ) | (25,120 | ) | |||||
Deferred tax liabilities | (39,221 | ) | 131 | (39,090 | ) | ||||||
Long-term liabilities | (589 | ) | — | (589 | ) | ||||||
Noncontrolling interest | (15,372 | ) | — | (15,372 | ) | ||||||
Total net assets | $ | 350,640 | $ | — | $ | 350,640 |
Fair Value | Estimated Useful Life (Years) | ||||
Trade name | $ | 234 | 0.5 | ||
Customer relationships | 49,033 | 8 | |||
Developed technology | 92,450 | 5 | |||
In-process technology | 20,128 | N/A | |||
Total | $ | 161,845 |
June 25, 2016 | December 26, 2015 | ||||||
Beginning noncontrolling interest | $ | 14,910 | $ | — | |||
Noncontrolling interest investment | — | 15,373 | |||||
Loss attributable to noncontrolling interest | (378 | ) | (463 | ) | |||
Ending noncontrolling interest | $ | 14,532 | $ | 14,910 |
|
Balance as of December 26, 2015 | $ | 191,560 | |
Foreign currency translation adjustments | (1,578 | ) | |
Accumulated impairment loss | — | ||
Balance as of June 25, 2016 | $ | 189,982 |
June 25, 2016 | ||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Remaining Useful Life (In Years) | |||||||||||
Intangible assets with finite lives: | ||||||||||||||
Trade names | $ | 237 | $ | (237 | ) | $ | — | — | ||||||
Customer relationships | 49,579 | (5,278 | ) | 44,301 | 7.2 | |||||||||
Developed technology | 98,471 | (16,302 | ) | 82,169 | 4.2 | |||||||||
Other intangible assets | 819 | (540 | ) | 279 | 5.1 | |||||||||
Total intangible assets with finite lives | $ | 149,106 | $ | (22,357 | ) | $ | 126,749 | 5.3 | ||||||
In-process technology | 15,359 | — | 15,359 | |||||||||||
Total intangible assets | $ | 164,465 | $ | (22,357 | ) | $ | 142,108 |
December 26, 2015 | ||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Remaining Useful Life (In Years) | |||||||||||
Intangible assets with finite lives: | ||||||||||||||
Trade names | $ | 239 | $ | (168 | ) | $ | 71 | 0.2 | ||||||
Customer relationships | 49,991 | (2,197 | ) | 47,794 | 7.7 | |||||||||
Developed technology | 94,256 | (6,629 | ) | 87,627 | 4.6 | |||||||||
Other intangible assets | 819 | (513 | ) | 306 | 5.6 | |||||||||
Total intangible assets with finite lives | $ | 145,305 | $ | (9,507 | ) | $ | 135,798 | 5.7 | ||||||
In-process technology | 20,521 | — | 20,521 | |||||||||||
Total intangible assets | $ | 165,826 | $ | (9,507 | ) | $ | 156,319 |
Fiscal Years | |||||||||||||||||||||||||||
Total | Remainder of 2016 | 2017 | 2018 | 2019 | 2020 | 2021 and Thereafter | |||||||||||||||||||||
Total future amortization expense | $ | 126,749 | $ | 12,903 | $ | 25,806 | $ | 25,806 | $ | 25,677 | $ | 19,093 | $ | 17,464 |
|
June 25, 2016 | December 26, 2015 | ||||||
Inventory: | |||||||
Raw materials | $ | 39,062 | $ | 27,879 | |||
Work in process | 60,988 | 52,599 | |||||
Finished goods | 102,230 | 94,221 | |||||
Total inventory | $ | 202,280 | $ | 174,699 | |||
Property, plant and equipment, net: | |||||||
Computer hardware | $ | 12,388 | $ | 11,097 | |||
Computer software(1) | 25,170 | 22,548 | |||||
Laboratory and manufacturing equipment | 207,901 | 189,168 | |||||
Furniture and fixtures | 2,012 | 1,897 | |||||
Leasehold improvements | 41,924 | 38,946 | |||||
Construction in progress | 29,930 | 31,060 | |||||
Subtotal | $ | 319,325 | $ | 294,716 | |||
Less accumulated depreciation and amortization | (199,230 | ) | (183,855 | ) | |||
Total property, plant and equipment, net | $ | 120,095 | $ | 110,861 | |||
Accrued expenses: | |||||||
Loss contingency related to non-cancelable purchase commitments | $ | 5,822 | $ | 6,821 | |||
Professional and other consulting fees | 4,246 | 5,363 | |||||
Taxes payable | 6,186 | 3,295 | |||||
Royalties | 5,045 | 4,290 | |||||
Other accrued expenses | 15,167 | 13,967 | |||||
Total accrued expenses | $ | 36,466 | $ | 33,736 |
(1) | Included in computer software at June 25, 2016 and December 26, 2015 were $7.9 million and $7.9 million, respectively, related to an enterprise resource planning ("ERP") system that the Company implemented during 2012. The unamortized ERP costs at June 25, 2016 and December 26, 2015 were $3.5 million and $4.0 million, respectively. |
|
Unrealized Gain (Loss) on Other Available-for-Sale Securities | Foreign Currency Translation | Accumulated Tax Effect | Total | |||||||||||||
Balance at December 26, 2015 | $ | (506 | ) | $ | 2,389 | $ | (760 | ) | $ | 1,123 | ||||||
Net current-period other comprehensive income | 639 | (3,499 | ) | — | (2,860 | ) | ||||||||||
Balance at June 25, 2016 | $ | 133 | $ | (1,110 | ) | $ | (760 | ) | $ | (1,737 | ) |
|
• | during any fiscal quarter commencing after the fiscal quarter ended on March 28, 2013 (and only during such fiscal quarter) if the last reported sale price of the common stock for at least 20 trading days (whether or not consecutive) during a period of 30 consecutive trading days ending on the last trading day of the immediately preceding fiscal quarter is greater than or equal to 130% of the conversion price on each applicable trading day; |
• | during the five business day period after any five consecutive trading day period (the “measurement period”) in which the trading price per $1,000 principal amount of Notes for each trading day of the measurement period was less than 98% of the product of the last reported sale price of the Company’s common stock and the conversion rate on each such trading day; |
• | upon the occurrence of specified corporate events described under the Indenture, such as a consolidation, merger or binding share exchange; or |
• | at any time on or after December 1, 2017 until the close of business on the second scheduled trading day immediately preceding the maturity date, holders may convert their Notes at any time, regardless of the foregoing circumstances. |
June 25, 2016 | December 26, 2015 | ||||||
Principal | $ | 150,000 | $ | 150,000 | |||
Unamortized discount (1) | (19,955 | ) | (24,560 | ) | |||
Unamortized issuance cost (1) | (1,717 | ) | (2,113 | ) | |||
Net carrying amount | $ | 128,328 | $ | 123,327 |
(1) | Unamortized debt conversion discount and issuance costs will be amortized over the remaining life of the Notes, which is approximately two years. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Contractual interest expense | $ | 656 | $ | 656 | $ | 1,313 | $ | 1,313 | |||||||
Amortization of debt issuance costs | 201 | 182 | 396 | 358 | |||||||||||
Amortization of debt discount | 2,331 | 2,109 | 4,605 | 4,166 | |||||||||||
Total interest expense | $ | 3,188 | $ | 2,947 | $ | 6,314 | $ | 5,837 |
|
Number of Stock Options | Weighted-Average Exercise Price Per Share | Aggregate Intrinsic Value | ||||||||
Outstanding at December 26, 2015 | 2,511 | $ | 7.26 | $ | 28,288 | |||||
Stock options granted | — | $ | — | |||||||
Stock options exercised | (259 | ) | $ | 4.24 | $ | 2,334 | ||||
Stock options canceled | — | $ | — | |||||||
Outstanding at June 25, 2016 | 2,252 | $ | 7.60 | $ | 7,853 | |||||
Vested and expected to vest as of June 25, 2016 | 2,252 | $ | 7,852 | |||||||
Exercisable at June 25, 2016 | 2,243 | $ | 7.60 | $ | 7,834 |
Number of Restricted Stock Units | Weighted- Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value | ||||||||
Outstanding at December 26, 2015 | 4,932 | $ | 12.76 | $ | 91,285 | |||||
RSUs granted | 2,418 | $ | 15.08 | |||||||
RSUs released | (1,838 | ) | $ | 10.50 | $ | 22,584 | ||||
RSUs canceled | (186 | ) | $ | 13.06 | ||||||
Outstanding at June 25, 2016 | 5,326 | $ | 14.59 | $ | 58,371 | |||||
Expected to vest at June 25, 2016 | 4,995 | $ | 54,748 |
Number of Performance Stock Units | Weighted- Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value | ||||||||
Outstanding at December 26, 2015 | 731 | $ | 12.35 | $ | 13,540 | |||||
PSUs granted | 647 | $ | 15.28 | |||||||
PSUs performance earned(1) | 154 | $ | 9.43 | |||||||
PSUs released | (462 | ) | $ | 9.43 | $ | 6,650 | ||||
PSUs canceled | (71 | ) | $ | 15.65 | ||||||
Outstanding at June 25, 2016 | 999 | $ | 14.23 | $ | 10,946 | |||||
Expected to vest at June 25, 2016 | 962 | $ | 10,543 |
(1) | Represents the additional PSUs awarded resulting from the achievement of performance goals above the performance targets established at grant since the original grants were at 100% of target amounts. |
Unrecognized Compensation Expense, Net | Weighted- Average Period (in years) | ||||
Stock options | $ | 35 | 1.6 | ||
RSUs | $ | 58,826 | 2.7 | ||
PSUs | $ | 8,676 | 1.7 |
Three Months Ended | Six Months Ended | ||||||
Employee Stock Purchase Plan | June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | |||
Volatility | 56% | 53% | 56% | 53% | |||
Risk-free interest rate | 0.52% | 0.13% | 0.52% | 0.13% | |||
Expected life | 0.5 years | 0.5 years | 0.5 years | 0.5 years | |||
Estimated fair value | $4.53 | $5.15 | 4.53 | $5.15 | |||
Total stock-based compensation expense | $1,247 | $1,077 | $2,489 | $2,128 |
2016 | 2015 | 2014 | ||||
Index | SPGIIPTR | SPGIIPTR | SPGIIPTR | |||
Index volatility | 18% | 18% - 19% | 25% | |||
Infinera volatility | 55% | 48% | 49% - 50% | |||
Risk-free interest rate | 0.95% - 1.07% | 0.97% - 1.10% | 0.66% - 0.71% | |||
Correlation with index | 0.58 - 0.59 | 0.52 | 0.60 | |||
Estimated fair value | $10.31 - $16.62 | $18.08 - $19.29 | $6.59 - $7.60 |
Total Number of Performance Stock Units | 2013 | 2014 | 2015 | 2016 | |||||||||||
Outstanding at December 26, 2015 | 731 | 147 | 260 | 324 | — | ||||||||||
PSUs granted | 647 | — | — | — | 647 | ||||||||||
PSUs performance earned(1) | 154 | 70 | 53 | 31 | — | ||||||||||
PSUs released | (462 | ) | (211 | ) | (158 | ) | (93 | ) | — | ||||||
PSUs canceled | (71 | ) | (6 | ) | (8 | ) | (57 | ) | — | ||||||
Outstanding at June 25, 2016 | 999 | — | 147 | 205 | 647 |
(1) | Represents the additional PSUs awarded resulting from the achievement of performance goals above the performance targets established at grant since the original grants were at 100% of target amounts. |
June 25, 2016 | December 26, 2015 | ||||||
Stock-based compensation effects in inventory | $ | 3,579 | $ | 3,129 | |||
Stock-based compensation effects in deferred inventory cost | $ | 13 | $ | 13 | |||
Stock-based compensation effects in property, plant and equipment, net | $ | 80 | $ | 93 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Stock-based compensation effects included in net income before income taxes | |||||||||||||||
Cost of revenue | $ | 746 | $ | 613 | $ | 1,419 | $ | 1,095 | |||||||
Research and development | 3,904 | 2,817 | 6,225 | 5,395 | |||||||||||
Sales and marketing | 2,945 | 2,070 | 5,180 | 3,791 | |||||||||||
General and administration | 2,486 | 1,829 | 4,385 | 3,495 | |||||||||||
$ | 10,081 | $ | 7,329 | $ | 17,209 | $ | 13,776 | ||||||||
Cost of revenue – amortization from balance sheet (1) | 912 | 880 | 1,771 | 1,641 | |||||||||||
Total stock-based compensation expense | $ | 10,993 | $ | 8,209 | $ | 18,980 | $ | 15,417 |
(1) | Stock-based compensation expense deferred to inventory and deferred inventory costs in prior periods and recognized in the current period. |
|
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 166,710 | $ | 154,762 | $ | 341,225 | $ | 281,765 | |||||||
Other Americas | 11,267 | 11,984 | 14,526 | 19,070 | |||||||||||
177,977 | 166,746 | 355,751 | 300,835 | ||||||||||||
Europe, Middle East and Africa | 64,570 | 26,629 | 124,446 | 72,508 | |||||||||||
Asia Pacific and Japan | 16,275 | 13,971 | 23,443 | 20,865 | |||||||||||
Total revenue | $ | 258,822 | $ | 207,346 | $ | 503,640 | $ | 394,208 |
June 25, 2016 | December 26, 2015 | ||||||
United States | $ | 112,289 | $ | 102,702 | |||
Other Americas | 278 | 173 | |||||
112,567 | 102,875 | ||||||
Europe, Middle East and Africa | 5,001 | 5,417 | |||||
Asia Pacific and Japan | 2,527 | 2,569 | |||||
Total property, plant and equipment, net | $ | 120,095 | $ | 110,861 |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Beginning balance | $ | 39,999 | $ | 25,539 | $ | 38,844 | $ | 27,040 | |||||||
Charges to operations | 7,308 | 6,019 | 14,062 | 11,367 | |||||||||||
Utilization | (3,702 | ) | (3,003 | ) | (8,689 | ) | (4,821 | ) | |||||||
Change in estimate(1) | (2,616 | ) | (116 | ) | (3,228 | ) | (5,147 | ) | |||||||
Balance at the end of the period | $ | 40,989 | $ | 28,439 | $ | 40,989 | $ | 28,439 |
(1) | The Company records hardware warranty liabilities based on the latest quality and cost information available as of that date. The changes in estimate shown here are due to changes in overall actual failure rates, the mix of new versus used units related to replacement of failed units, and changes in the estimated cost of repair. As the Company's products mature over time, failure rates and repair costs generally decline leading to favorable changes in warranty reserves. |
|
|
|
As of June 25, 2016 | As of December 26, 2015 | ||||||||||||||||||||||||||||||
Fair Value Measured Using | Fair Value Measured Using | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
Assets | |||||||||||||||||||||||||||||||
Money market funds | $ | 34,077 | $ | — | $ | — | $ | 34,077 | $ | 37,829 | $ | — | $ | — | $ | 37,829 | |||||||||||||||
Certificates of deposit | — | 2,604 | — | 2,604 | — | 5,001 | — | 5,001 | |||||||||||||||||||||||
Commercial paper | — | 52,433 | — | 52,433 | — | 10,997 | — | 10,997 | |||||||||||||||||||||||
Corporate bonds | — | 108,257 | — | 108,257 | — | 163,400 | — | 163,400 | |||||||||||||||||||||||
U.S. agency notes | — | 10,775 | — | 10,775 | — | 10,717 | — | 10,717 | |||||||||||||||||||||||
U.S. treasuries | 56,332 | — | — | 56,332 | 24,851 | — | — | 24,851 | |||||||||||||||||||||||
Foreign currency exchange forward contracts | — | 346 | — | 346 | — | 490 | — | 490 | |||||||||||||||||||||||
Total assets | $ | 90,409 | $ | 174,415 | $ | — | $ | 264,824 | $ | 62,680 | $ | 190,605 | $ | — | $ | 253,285 | |||||||||||||||
Liabilities | |||||||||||||||||||||||||||||||
Foreign currency exchange forward contracts | $ | — | $ | (277 | ) | $ | — | $ | (277 | ) | $ | — | $ | (44 | ) | $ | — | $ | (44 | ) |
June 25, 2016 | |||||||||||||||
Adjusted Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Money market funds | $ | 34,077 | $ | — | $ | — | $ | 34,077 | |||||||
Certificates of deposit | 2,600 | 4 | — | 2,604 | |||||||||||
Commercial paper | 52,450 | — | (17 | ) | 52,433 | ||||||||||
Corporate bonds | 108,185 | 97 | (25 | ) | 108,257 | ||||||||||
U.S. agency notes | 10,784 | — | (9 | ) | 10,775 | ||||||||||
U.S. treasuries | 56,249 | 83 | — | 56,332 | |||||||||||
Total available-for-sale investments | $ | 264,345 | $ | 184 | $ | (51 | ) | $ | 264,478 |
December 26, 2015 | |||||||||||||||
Adjusted Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||||||
Money market funds | $ | 37,829 | $ | — | $ | — | $ | 37,829 | |||||||
Certificates of deposit | 5,000 | 1 | — | 5,001 | |||||||||||
Commercial paper | 10,997 | — | — | 10,997 | |||||||||||
Corporate bonds | 163,797 | — | (397 | ) | 163,400 | ||||||||||
U.S. agency notes | 10,786 | — | (69 | ) | 10,717 | ||||||||||
U.S. treasuries | 24,894 | — | (43 | ) | 24,851 | ||||||||||
Total available-for-sale investments | $ | 253,303 | $ | 1 | $ | (509 | ) | $ | 252,795 |
|
As of June 25, 2016 | As of December 26, 2015 | ||||||||||||||||||||||
Gross Notional(1) | Prepaid Expense and Other Assets | Other Accrued Liabilities | Gross Notional(1) | Prepaid Expense and Other Assets | Other Accrued Liabilities | ||||||||||||||||||
Foreign currency exchange forward contracts | |||||||||||||||||||||||
Related to euro denominated receivables | $ | 35,923 | $ | 312 | $ | (277 | ) | $ | 46,753 | $ | 319 | $ | (44 | ) | |||||||||
Related to British pound denominated receivables | $ | 6,660 | 34 | — | $ | 6,686 | 171 | — | |||||||||||||||
Related to restricted cash | $ | 256 | — | — | $ | 252 | — | — | |||||||||||||||
$ | 346 | $ | (277 | ) | $ | 490 | $ | (44 | ) |
(1) | Represents the face amounts of forward contracts that were outstanding as of the period noted. |
|
Cash | $ | 181,133 | |
Common stock (7,873,055 shares) | 169,507 | ||
Total | $ | 350,640 |
Amounts Recognized as of Acquisition Date | Measurement Period Adjustments | Total | |||||||||
Cash | $ | 36,688 | $ | — | $ | 36,688 | |||||
Accounts receivable | 16,183 | — | 16,183 | ||||||||
Inventory | 19,886 | — | 19,886 | ||||||||
Other assets | 8,320 | — | 8,320 | ||||||||
Intangible assets, net | 161,845 | — | 161,845 | ||||||||
Goodwill | 187,220 | 669 | 187,889 | ||||||||
Current liabilities | (24,320 | ) | (800 | ) | (25,120 | ) | |||||
Deferred tax liabilities | (39,221 | ) | 131 | (39,090 | ) | ||||||
Long-term liabilities | (589 | ) | — | (589 | ) | ||||||
Noncontrolling interest | (15,372 | ) | — | (15,372 | ) | ||||||
Total net assets | $ | 350,640 | $ | — | $ | 350,640 |
Fair Value | Estimated Useful Life (Years) | ||||
Trade name | $ | 234 | 0.5 | ||
Customer relationships | 49,033 | 8 | |||
Developed technology | 92,450 | 5 | |||
In-process technology | 20,128 | N/A | |||
Total | $ | 161,845 |
Fair Value | Estimated Useful Life (Years) | ||||
Trade name | $ | 234 | 0.5 | ||
Customer relationships | 49,033 | 8 | |||
Developed technology | 92,450 | 5 | |||
In-process technology | 20,128 | N/A | |||
Total | $ | 161,845 |
June 25, 2016 | December 26, 2015 | ||||||
Beginning noncontrolling interest | $ | 14,910 | $ | — | |||
Noncontrolling interest investment | — | 15,373 | |||||
Loss attributable to noncontrolling interest | (378 | ) | (463 | ) | |||
Ending noncontrolling interest | $ | 14,532 | $ | 14,910 |
|
Balance as of December 26, 2015 | $ | 191,560 | |
Foreign currency translation adjustments | (1,578 | ) | |
Accumulated impairment loss | — | ||
Balance as of June 25, 2016 | $ | 189,982 |
June 25, 2016 | ||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Remaining Useful Life (In Years) | |||||||||||
Intangible assets with finite lives: | ||||||||||||||
Trade names | $ | 237 | $ | (237 | ) | $ | — | — | ||||||
Customer relationships | 49,579 | (5,278 | ) | 44,301 | 7.2 | |||||||||
Developed technology | 98,471 | (16,302 | ) | 82,169 | 4.2 | |||||||||
Other intangible assets | 819 | (540 | ) | 279 | 5.1 | |||||||||
Total intangible assets with finite lives | $ | 149,106 | $ | (22,357 | ) | $ | 126,749 | 5.3 | ||||||
In-process technology | 15,359 | — | 15,359 | |||||||||||
Total intangible assets | $ | 164,465 | $ | (22,357 | ) | $ | 142,108 |
December 26, 2015 | ||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Weighted Average Remaining Useful Life (In Years) | |||||||||||
Intangible assets with finite lives: | ||||||||||||||
Trade names | $ | 239 | $ | (168 | ) | $ | 71 | 0.2 | ||||||
Customer relationships | 49,991 | (2,197 | ) | 47,794 | 7.7 | |||||||||
Developed technology | 94,256 | (6,629 | ) | 87,627 | 4.6 | |||||||||
Other intangible assets | 819 | (513 | ) | 306 | 5.6 | |||||||||
Total intangible assets with finite lives | $ | 145,305 | $ | (9,507 | ) | $ | 135,798 | 5.7 | ||||||
In-process technology | 20,521 | — | 20,521 | |||||||||||
Total intangible assets | $ | 165,826 | $ | (9,507 | ) | $ | 156,319 |
Fiscal Years | |||||||||||||||||||||||||||
Total | Remainder of 2016 | 2017 | 2018 | 2019 | 2020 | 2021 and Thereafter | |||||||||||||||||||||
Total future amortization expense | $ | 126,749 | $ | 12,903 | $ | 25,806 | $ | 25,806 | $ | 25,677 | $ | 19,093 | $ | 17,464 |
|
June 25, 2016 | December 26, 2015 | ||||||
Inventory: | |||||||
Raw materials | $ | 39,062 | $ | 27,879 | |||
Work in process | 60,988 | 52,599 | |||||
Finished goods | 102,230 | 94,221 | |||||
Total inventory | $ | 202,280 | $ | 174,699 | |||
Property, plant and equipment, net: | |||||||
Computer hardware | $ | 12,388 | $ | 11,097 | |||
Computer software(1) | 25,170 | 22,548 | |||||
Laboratory and manufacturing equipment | 207,901 | 189,168 | |||||
Furniture and fixtures | 2,012 | 1,897 | |||||
Leasehold improvements | 41,924 | 38,946 | |||||
Construction in progress | 29,930 | 31,060 | |||||
Subtotal | $ | 319,325 | $ | 294,716 | |||
Less accumulated depreciation and amortization | (199,230 | ) | (183,855 | ) | |||
Total property, plant and equipment, net | $ | 120,095 | $ | 110,861 | |||
Accrued expenses: | |||||||
Loss contingency related to non-cancelable purchase commitments | $ | 5,822 | $ | 6,821 | |||
Professional and other consulting fees | 4,246 | 5,363 | |||||
Taxes payable | 6,186 | 3,295 | |||||
Royalties | 5,045 | 4,290 | |||||
Other accrued expenses | 15,167 | 13,967 | |||||
Total accrued expenses | $ | 36,466 | $ | 33,736 |
(1) | Included in computer software at June 25, 2016 and December 26, 2015 were $7.9 million and $7.9 million, respectively, related to an enterprise resource planning ("ERP") system that the Company implemented during 2012. The unamortized ERP costs at June 25, 2016 and December 26, 2015 were $3.5 million and $4.0 million, respectively |
|
Unrealized Gain (Loss) on Other Available-for-Sale Securities | Foreign Currency Translation | Accumulated Tax Effect | Total | |||||||||||||
Balance at December 26, 2015 | $ | (506 | ) | $ | 2,389 | $ | (760 | ) | $ | 1,123 | ||||||
Net current-period other comprehensive income | 639 | (3,499 | ) | — | (2,860 | ) | ||||||||||
Balance at June 25, 2016 | $ | 133 | $ | (1,110 | ) | $ | (760 | ) | $ | (1,737 | ) |
|
June 25, 2016 | December 26, 2015 | ||||||
Principal | $ | 150,000 | $ | 150,000 | |||
Unamortized discount (1) | (19,955 | ) | (24,560 | ) | |||
Unamortized issuance cost (1) | (1,717 | ) | (2,113 | ) | |||
Net carrying amount | $ | 128,328 | $ | 123,327 |
(1) | Unamortized debt conversion discount and issuance costs will be amortized over the remaining life of the Notes, which is approximately two years. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Contractual interest expense | $ | 656 | $ | 656 | $ | 1,313 | $ | 1,313 | |||||||
Amortization of debt issuance costs | 201 | 182 | 396 | 358 | |||||||||||
Amortization of debt discount | 2,331 | 2,109 | 4,605 | 4,166 | |||||||||||
Total interest expense | $ | 3,188 | $ | 2,947 | $ | 6,314 | $ | 5,837 |
|
Number of Stock Options | Weighted-Average Exercise Price Per Share | Aggregate Intrinsic Value | ||||||||
Outstanding at December 26, 2015 | 2,511 | $ | 7.26 | $ | 28,288 | |||||
Stock options granted | — | $ | — | |||||||
Stock options exercised | (259 | ) | $ | 4.24 | $ | 2,334 | ||||
Stock options canceled | — | $ | — | |||||||
Outstanding at June 25, 2016 | 2,252 | $ | 7.60 | $ | 7,853 | |||||
Vested and expected to vest as of June 25, 2016 | 2,252 | $ | 7,852 | |||||||
Exercisable at June 25, 2016 | 2,243 | $ | 7.60 | $ | 7,834 |
Number of Restricted Stock Units | Weighted- Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value | ||||||||
Outstanding at December 26, 2015 | 4,932 | $ | 12.76 | $ | 91,285 | |||||
RSUs granted | 2,418 | $ | 15.08 | |||||||
RSUs released | (1,838 | ) | $ | 10.50 | $ | 22,584 | ||||
RSUs canceled | (186 | ) | $ | 13.06 | ||||||
Outstanding at June 25, 2016 | 5,326 | $ | 14.59 | $ | 58,371 | |||||
Expected to vest at June 25, 2016 | 4,995 | $ | 54,748 |
Number of Performance Stock Units | Weighted- Average Grant Date Fair Value Per Share | Aggregate Intrinsic Value | ||||||||
Outstanding at December 26, 2015 | 731 | $ | 12.35 | $ | 13,540 | |||||
PSUs granted | 647 | $ | 15.28 | |||||||
PSUs performance earned(1) | 154 | $ | 9.43 | |||||||
PSUs released | (462 | ) | $ | 9.43 | $ | 6,650 | ||||
PSUs canceled | (71 | ) | $ | 15.65 | ||||||
Outstanding at June 25, 2016 | 999 | $ | 14.23 | $ | 10,946 | |||||
Expected to vest at June 25, 2016 | 962 | $ | 10,543 |
(1) | Represents the additional PSUs awarded resulting from the achievement of performance goals above the performance targets established at grant since the original grants were at 100% of target amounts. |
Unrecognized Compensation Expense, Net | Weighted- Average Period (in years) | ||||
Stock options | $ | 35 | 1.6 | ||
RSUs | $ | 58,826 | 2.7 | ||
PSUs | $ | 8,676 | 1.7 |
Three Months Ended | Six Months Ended | ||||||
Employee Stock Purchase Plan | June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | |||
Volatility | 56% | 53% | 56% | 53% | |||
Risk-free interest rate | 0.52% | 0.13% | 0.52% | 0.13% | |||
Expected life | 0.5 years | 0.5 years | 0.5 years | 0.5 years | |||
Estimated fair value | $4.53 | $5.15 | 4.53 | $5.15 | |||
Total stock-based compensation expense | $1,247 | $1,077 | $2,489 | $2,128 |
2016 | 2015 | 2014 | ||||
Index | SPGIIPTR | SPGIIPTR | SPGIIPTR | |||
Index volatility | 18% | 18% - 19% | 25% | |||
Infinera volatility | 55% | 48% | 49% - 50% | |||
Risk-free interest rate | 0.95% - 1.07% | 0.97% - 1.10% | 0.66% - 0.71% | |||
Correlation with index | 0.58 - 0.59 | 0.52 | 0.60 | |||
Estimated fair value | $10.31 - $16.62 | $18.08 - $19.29 | $6.59 - $7.60 |
Total Number of Performance Stock Units | 2013 | 2014 | 2015 | 2016 | |||||||||||
Outstanding at December 26, 2015 | 731 | 147 | 260 | 324 | — | ||||||||||
PSUs granted | 647 | — | — | — | 647 | ||||||||||
PSUs performance earned(1) | 154 | 70 | 53 | 31 | — | ||||||||||
PSUs released | (462 | ) | (211 | ) | (158 | ) | (93 | ) | — | ||||||
PSUs canceled | (71 | ) | (6 | ) | (8 | ) | (57 | ) | — | ||||||
Outstanding at June 25, 2016 | 999 | — | 147 | 205 | 647 |
(1) | Represents the additional PSUs awarded resulting from the achievement of performance goals above the performance targets established at grant since the original grants were at 100% of target amounts. |
June 25, 2016 | December 26, 2015 | ||||||
Stock-based compensation effects in inventory | $ | 3,579 | $ | 3,129 | |||
Stock-based compensation effects in deferred inventory cost | $ | 13 | $ | 13 | |||
Stock-based compensation effects in property, plant and equipment, net | $ | 80 | $ | 93 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Stock-based compensation effects included in net income before income taxes | |||||||||||||||
Cost of revenue | $ | 746 | $ | 613 | $ | 1,419 | $ | 1,095 | |||||||
Research and development | 3,904 | 2,817 | 6,225 | 5,395 | |||||||||||
Sales and marketing | 2,945 | 2,070 | 5,180 | 3,791 | |||||||||||
General and administration | 2,486 | 1,829 | 4,385 | 3,495 | |||||||||||
$ | 10,081 | $ | 7,329 | $ | 17,209 | $ | 13,776 | ||||||||
Cost of revenue – amortization from balance sheet (1) | 912 | 880 | 1,771 | 1,641 | |||||||||||
Total stock-based compensation expense | $ | 10,993 | $ | 8,209 | $ | 18,980 | $ | 15,417 |
(1) | Stock-based compensation expense deferred to inventory and deferred inventory costs in prior periods and recognized in the current period. |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 166,710 | $ | 154,762 | $ | 341,225 | $ | 281,765 | |||||||
Other Americas | 11,267 | 11,984 | 14,526 | 19,070 | |||||||||||
177,977 | 166,746 | 355,751 | 300,835 | ||||||||||||
Europe, Middle East and Africa | 64,570 | 26,629 | 124,446 | 72,508 | |||||||||||
Asia Pacific and Japan | 16,275 | 13,971 | 23,443 | 20,865 | |||||||||||
Total revenue | $ | 258,822 | $ | 207,346 | $ | 503,640 | $ | 394,208 |
June 25, 2016 | December 26, 2015 | ||||||
United States | $ | 112,289 | $ | 102,702 | |||
Other Americas | 278 | 173 | |||||
112,567 | 102,875 | ||||||
Europe, Middle East and Africa | 5,001 | 5,417 | |||||
Asia Pacific and Japan | 2,527 | 2,569 | |||||
Total property, plant and equipment, net | $ | 120,095 | $ | 110,861 |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 25, 2016 | June 27, 2015 | June 25, 2016 | June 27, 2015 | ||||||||||||
Beginning balance | $ | 39,999 | $ | 25,539 | $ | 38,844 | $ | 27,040 | |||||||
Charges to operations | 7,308 | 6,019 | 14,062 | 11,367 | |||||||||||
Utilization | (3,702 | ) | (3,003 | ) | (8,689 | ) | (4,821 | ) | |||||||
Change in estimate(1) | (2,616 | ) | (116 | ) | (3,228 | ) | (5,147 | ) | |||||||
Balance at the end of the period | $ | 40,989 | $ | 28,439 | $ | 40,989 | $ | 28,439 |
(1) | The Company records hardware warranty liabilities based on the latest quality and cost information available as of that date. The changes in estimate shown here are due to changes in overall actual failure rates, the mix of new versus used units related to replacement of failed units, and changes in the estimated cost of repair. As the Company's products mature over time, failure rates and repair costs generally decline leading to favorable changes in warranty reserves. |
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||
|