|
|
|
|
|
|
|
|
2011 Acquisitions | |||
Net tangible assets acquired | $ | 1.7 | |
Intangible assets acquired | 28.4 | ||
Goodwill | 0.4 | ||
Total | $ | 30.5 |
2011 Acquisitions | ||||
Estimated Useful Life (In Years) | Amount | |||
Existing or Core technology | 10 | $ | 21.9 | |
Support agreements and related relationships | 4 | 5.1 | ||
Patents | 5 | 1.4 | ||
Total | $ | 28.4 |
|
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Cash: | |||||||
Demand deposits | $ | 531.6 | $ | 413.0 | |||
Time deposits | 551.0 | 273.3 | |||||
Total cash | 1,082.6 | 686.3 | |||||
Cash equivalents: | |||||||
U.S. government securities | — | 76.7 | |||||
Government-sponsored enterprise obligations | 21.0 | 5.0 | |||||
Commercial paper | — | 4.0 | |||||
Money market funds | 1,734.5 | 1,039.9 | |||||
Total cash equivalents | 1,755.5 | 1,125.6 | |||||
Total cash and cash equivalents | $ | 2,838.1 | $ | 1,811.9 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of June 30, 2011: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 395.2 | $ | 0.1 | $ | — | $ | 395.3 | |||||||
Government-sponsored enterprise obligations | 327.0 | 0.4 | (0.1 | ) | 327.3 | ||||||||||
Foreign government debt securities | 10.0 | 0.1 | — | 10.1 | |||||||||||
Certificates of deposit | 44.3 | — | — | 44.3 | |||||||||||
Commercial paper | 16.0 | — | — | 16.0 | |||||||||||
Asset-backed securities | 110.8 | 0.1 | — | 110.9 | |||||||||||
Corporate debt securities | 466.1 | 1.2 | (0.1 | ) | 467.2 | ||||||||||
Total fixed income securities | 1,369.4 | 1.9 | (0.2 | ) | 1,371.1 | ||||||||||
Total available-for-sale securities | 1,369.4 | 1.9 | (0.2 | ) | 1,371.1 | ||||||||||
Trading securities (1) | 11.3 | — | — | 11.3 | |||||||||||
Total | $ | 1,380.7 | $ | 1.9 | $ | (0.2 | ) | $ | 1,382.4 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 631.4 | $ | 0.4 | $ | — | $ | 631.8 | |||||||
Long-term investments | 749.3 | 1.5 | (0.2 | ) | 750.6 | ||||||||||
Total | $ | 1,380.7 | $ | 1.9 | $ | (0.2 | ) | $ | 1,382.4 |
(1) | Balance includes the Company's non-qualified deferred compensation plan assets. For additional information, see Note 12, Employee Benefits, under the section Deferred Compensation Plan. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2010: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 158.2 | $ | 0.2 | $ | — | $ | 158.4 | |||||||
Government-sponsored enterprise obligations | 213.8 | 0.4 | (0.2 | ) | 214.0 | ||||||||||
Foreign government debt securities | 46.8 | 0.2 | — | 47.0 | |||||||||||
Certificates of deposit | 20.9 | 0.1 | — | 21.0 | |||||||||||
Commercial paper | 9.5 | — | — | 9.5 | |||||||||||
Asset-backed securities | 90.1 | — | (0.1 | ) | 90.0 | ||||||||||
Corporate debt securities | 459.7 | 2.2 | (0.2 | ) | 461.7 | ||||||||||
Total fixed income securities | 999.0 | 3.1 | (0.5 | ) | 1,001.6 | ||||||||||
Total available-for-sale securities | 999.0 | 3.1 | (0.5 | ) | 1,001.6 | ||||||||||
Trading securities (1) | 8.1 | — | — | 8.1 | |||||||||||
Total | $ | 1,007.1 | $ | 3.1 | $ | (0.5 | ) | $ | 1,009.7 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 473.6 | $ | 0.9 | $ | — | $ | 474.5 | |||||||
Long-term investments | 533.5 | 2.2 | (0.5 | ) | 535.2 | ||||||||||
Total | $ | 1,007.1 | $ | 3.1 | $ | (0.5 | ) | $ | 1,009.7 |
(1) | Balance includes the Company's non-qualified deferred compensation plan assets. For additional information, see Note 12, Employee Benefits, under the section Deferred Compensation Plan. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Due within one year | $ | 620.1 | $ | 0.4 | $ | — | $ | 620.5 | |||||||
Due between one and five years | 749.3 | 1.5 | (0.2 | ) | 750.6 | ||||||||||
No contractual maturity | 11.3 | — | — | 11.3 | |||||||||||
Total | $ | 1,380.7 | $ | 1.9 | $ | (0.2 | ) | $ | 1,382.4 |
Less than 12 Months | Total (2) | ||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||
As of June 30, 2011 | |||||||||||||||
Corporate debt securities | $ | 100.6 | $ | (0.1 | ) | $ | 100.6 | $ | (0.1 | ) | |||||
U.S. government securities (1) | 130.5 | — | 130.5 | — | |||||||||||
Government-sponsored enterprise obligations | 153.7 | (0.1 | ) | 153.7 | (0.1 | ) | |||||||||
Asset-backed securities (1) | 47.8 | — | 47.8 | — | |||||||||||
Total | $ | 432.6 | $ | (0.2 | ) | $ | 432.6 | $ | (0.2 | ) |
(1) | Balance includes investments that were in an immaterial unrealized loss position as of June 30, 2011. |
(2) | No investments were in an unrealized loss position for greater than 12 months as of June 30, 2011. |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
As of December 31, 2010 | |||||||||||||||||||||||
Corporate debt securities (1) | $ | 104.3 | $ | (0.2 | ) | $ | 28.8 | $ | — | $ | 133.1 | $ | (0.2 | ) | |||||||||
Government-sponsored enterprise obligations | 57.8 | (0.2 | ) | — | — | 57.8 | (0.2 | ) | |||||||||||||||
Foreign government debt securities (1) | — | — | 6.2 | — | 6.2 | — | |||||||||||||||||
Commercial paper (1) | 5.0 | — | — | — | 5.0 | — | |||||||||||||||||
Asset-backed securities | 54.7 | (0.1 | ) | — | — | 54.7 | (0.1 | ) | |||||||||||||||
Total | $ | 221.8 | $ | (0.5 | ) | $ | 35.0 | $ | — | $ | 256.8 | $ | (0.5 | ) |
(1) | Balance includes investments that were in an immaterial unrealized loss position as of December 31, 2010. |
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Restricted cash: | |||||||
Demand deposits | $ | 1.3 | $ | 1.7 | |||
Total restricted cash | 1.3 | 1.7 | |||||
Restricted investments: | |||||||
U.S. government securities | — | 0.6 | |||||
Corporate debt securities | 2.1 | 2.7 | |||||
Mutual funds | 1.1 | — | |||||
Money market funds | 88.7 | 114.3 | |||||
Total restricted investments | 91.9 | 117.6 | |||||
Total restricted cash and investments | $ | 93.2 | $ | 119.3 |
|
Fair Value Measurements at June 30, 2011 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Available-for-sale debt securities: | |||||||||||||||
U.S. government securities | $ | 150.1 | $ | 245.2 | $ | — | $ | 395.3 | |||||||
Government-sponsored enterprise obligations | 270.8 | 77.5 | — | 348.3 | |||||||||||
Foreign government debt securities | — | 10.1 | — | 10.1 | |||||||||||
Commercial paper | — | 16.0 | — | 16.0 | |||||||||||
Corporate debt securities (1) | — | 469.3 | — | 469.3 | |||||||||||
Certificate of deposit | — | 44.3 | — | 44.3 | |||||||||||
Asset-backed securities | — | 110.9 | — | 110.9 | |||||||||||
Money market funds (2) | 1,823.2 | — | — | 1,823.2 | |||||||||||
Total available-for-sale debt securities | 2,244.1 | 973.3 | — | 3,217.4 | |||||||||||
Total available-for-sale securities | 2,244.1 | 973.3 | — | 3,217.4 | |||||||||||
Trading securities: | |||||||||||||||
Mutual funds (3) | 12.4 | — | — | 12.4 | |||||||||||
Total trading securities | 12.4 | — | — | 12.4 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 2.3 | — | 2.3 | |||||||||||
Total derivative assets | — | 2.3 | — | 2.3 | |||||||||||
Total assets measured at fair value | $ | 2,256.5 | $ | 975.6 | $ | — | $ | 3,232.1 |
(1) | Balance includes $2.1 million of restricted investments measured at fair market value, related to the Company's India Gratuity Trust. |
(2) | Balance includes $88.7 million of restricted investments measured at fair market value, related to the Company's D&O trust. |
(3) | Balance includes $1.1 million of restricted investments measured at fair market value, related to the Company's India Gratuity Trust. |
Fair Value Measurements at June 30, 2011 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 1,734.5 | $ | 21.0 | $ | — | $ | 1,755.5 | |||||||
Short-term investments | 139.6 | 492.2 | — | 631.8 | |||||||||||
Long-term investments | 292.6 | 458.0 | — | 750.6 | |||||||||||
Restricted cash | 89.8 | 2.1 | — | 91.9 | |||||||||||
Prepaid expenses and other current assets | — | 2.3 | — | 2.3 | |||||||||||
Total assets measured at fair value | $ | 2,256.5 | $ | 975.6 | $ | — | $ | 3,232.1 |
Fair Value Measurements at December 31, 2010 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Available-for-sale debt securities: | |||||||||||||||
U.S. government securities (1) | $ | 54.9 | $ | 180.8 | $ | — | $ | 235.7 | |||||||
Government-sponsored enterprise obligations | 208.9 | 10.1 | — | 219.0 | |||||||||||
Foreign government debt securities | 21.0 | 26.0 | — | 47.0 | |||||||||||
Commercial paper | — | 13.5 | — | 13.5 | |||||||||||
Corporate debt securities (2) | 2.7 | 461.7 | — | 464.4 | |||||||||||
Certificate of deposit | — | 21.0 | — | 21.0 | |||||||||||
Asset-backed securities | — | 90.0 | — | 90.0 | |||||||||||
Money market funds (3) | 1,154.2 | — | — | 1,154.2 | |||||||||||
Total available-for-sale debt securities | 1,441.7 | 803.1 | — | 2,244.8 | |||||||||||
Total available-for-sale securities | 1,441.7 | 803.1 | — | 2,244.8 | |||||||||||
Trading securities: | |||||||||||||||
Mutual funds | 8.1 | — | — | 8.1 | |||||||||||
Total trading securities | 8.1 | — | — | 8.1 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 0.4 | — | 0.4 | |||||||||||
Total derivative assets | — | 0.4 | — | 0.4 | |||||||||||
Total assets measured at fair value | $ | 1,449.8 | $ | 803.5 | $ | — | $ | 2,253.3 |
(1) | Balance includes $0.6 million of restricted investments measured at fair market value, related to an acquisition completed in 2005. For additional information regarding the Company's restricted investments, see Note 5, Cash, Cash Equivalents, and Investments, under the heading “Restricted Cash.” Restricted investments are included in the restricted cash balance in the condensed consolidated balance sheet. |
(2) | Balance includes $2.7 million of restricted investments measured at fair market value, related to the Company's India Gratuity Trust. |
(3) | Balance includes $114.3 million of restricted investments measured at fair market value, related to the Company's D&O trust. |
Fair Value Measurements at December 31, 2010 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 1,039.9 | $ | 85.7 | $ | — | $ | 1,125.6 | |||||||
Short-term investments | 150.7 | 323.8 | — | 474.5 | |||||||||||
Long-term investments | 142.2 | 393.0 | — | 535.2 | |||||||||||
Restricted cash | 117.0 | 0.6 | — | 117.6 | |||||||||||
Prepaid expenses and other current assets | — | 0.4 | — | 0.4 | |||||||||||
Total assets measured at fair value | $ | 1,449.8 | $ | 803.5 | $ | — | $ | 2,253.3 |
|
Infrastructure | SLT | Total | |||||||||
Balance as of January 1, 2011 | |||||||||||
Goodwill | $ | 1,643.4 | $ | 3,564.4 | $ | 5,207.8 | |||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at January 1, 2011 | 1,643.4 | 2,284.4 | 3,927.8 | ||||||||
Adjustments to goodwill | (0.3 | ) | — | (0.3 | ) | ||||||
Goodwill acquired during the six months ended June 30, 2011 | 0.4 | — | 0.4 | ||||||||
Balance as of June 30, 2011 | |||||||||||
Goodwill | 1,643.5 | 3,564.4 | 5,207.9 | ||||||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at June 30, 2011 | $ | 1,643.5 | $ | 2,284.4 | $ | 3,927.9 |
Gross | Accumulated Amortization | Net | |||||||||
As of June 30, 2011: | |||||||||||
Intangible assets with finite lives: | |||||||||||
Technologies and patents | $ | 494.4 | $ | (392.6 | ) | $ | 101.8 | ||||
Other | 91.5 | (64.5 | ) | 27.0 | |||||||
Total intangible assets with finite lives | 585.9 | (457.1 | ) | 128.8 | |||||||
IPR&D with indefinite lives | 7.9 | — | 7.9 | ||||||||
Total purchased intangible assets | $ | 593.8 | $ | (457.1 | ) | $ | 136.7 | ||||
As of December 31, 2010: | |||||||||||
Intangible assets with finite lives: | |||||||||||
Technologies and patents | $ | 471.1 | $ | (381.4 | ) | $ | 89.7 | ||||
Other | 86.4 | (62.2 | ) | 24.2 | |||||||
Total intangible assets with finite lives | 557.5 | (443.6 | ) | 113.9 | |||||||
IPR&D with indefinite lives | 7.9 | — | 7.9 | ||||||||
Total purchased intangible assets | $ | 565.4 | $ | (443.6 | ) | $ | 121.8 |
Years Ending December 31, | Amount | |||
2011 (remaining six months) | $ | 13.3 | ||
2012 | 26.4 | |||
2013 | 26.1 | |||
2014 | 24.3 | |||
2015 | 19.3 | |||
Thereafter | 19.4 | |||
Total | $ | 128.8 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Beginning balance | $ | 38.3 | $ | 37.8 | $ | 35.9 | $ | 38.2 | |||||||
Provisions made during the period, net | 12.4 | 12.1 | 27.7 | 24.2 | |||||||||||
Change in estimate | (2.1 | ) | (0.1 | ) | (2.9 | ) | (0.6 | ) | |||||||
Actual costs incurred during the period | (10.5 | ) | (11.5 | ) | (22.6 | ) | (23.5 | ) | |||||||
Ending balance | $ | 38.1 | $ | 38.3 | $ | 38.1 | $ | 38.3 |
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 288.7 | $ | 294.1 | |||
Distributor inventory and other sell-through items | 138.6 | 143.4 | |||||
Deferred gross product revenue | 427.3 | 437.5 | |||||
Deferred cost of product revenue | (134.8 | ) | (148.8 | ) | |||
Deferred product revenue, net | 292.5 | 288.7 | |||||
Deferred service revenue | 637.7 | 595.7 | |||||
Total | $ | 930.2 | $ | 884.4 | |||
Reported as: | |||||||
Current | $ | 707.4 | $ | 660.2 | |||
Long-term | 222.8 | 224.2 | |||||
Total | $ | 930.2 | $ | 884.4 |
Remaining Liability as of December 31, 2010 | Charges | Cash payments | Adjustments | Remaining Liability as of June 30, 2011 | |||||||||||||||
Facilities | $ | 7.7 | $ | — | $ | (4.9 | ) | $ | (1.3 | ) | $ | 1.5 | |||||||
Severance, contractual commitments, and other charges | 0.2 | — | — | — | 0.2 | ||||||||||||||
Total | $ | 7.9 | $ | — | $ | (4.9 | ) | $ | (1.3 | ) | $ | 1.7 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Interest income | $ | 2.6 | $ | 2.7 | $ | 5.0 | $ | 5.1 | |||||||
Interest expense | (15.2 | ) | (2.0 | ) | (21.6 | ) | (3.6 | ) | |||||||
Other | (1.1 | ) | 3.4 | (3.5 | ) | 4.0 | |||||||||
Other (expense) income, net | $ | (13.7 | ) | $ | 4.1 | $ | (20.1 | ) | $ | 5.5 |
|
As of | ||||||
June 30, 2011 | ||||||
Amount | Effective Interest Rate | |||||
Senior notes: | ||||||
3.10% fixed-rate notes, due 2016 | $ | 300.0 | 3.12 | % | ||
4.60% fixed-rate notes, due 2021 | 300.0 | 4.63 | % | |||
5.95% fixed-rate notes, due 2041 | 400.0 | 6.01 | % | |||
Total senior notes | 1,000.0 | |||||
Unaccreted discount | (1.0 | ) | ||||
Total | $ | 999.0 |
|
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Cash flow hedges | $ | 139.1 | $ | 110.4 | |||
Non-designated hedges | 151.1 | 74.4 | |||||
Total | $ | 290.2 | $ | 184.8 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Consolidated net income | $ | 115.5 | $ | 130.3 | $ | 245.2 | $ | 295.0 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Change in unrealized (loss) gain on investments, net of tax of nil | (1.5 | ) | (1.3 | ) | 2.9 | (1.7 | ) | ||||||||
Change in foreign currency translation adjustment, net of tax of nil | 2.6 | (4.8 | ) | 9.2 | (7.5 | ) | |||||||||
Total other comprehensive income (loss), net of tax | 1.1 | (6.1 | ) | 12.1 | (9.2 | ) | |||||||||
Consolidated comprehensive income | 116.6 | 124.2 | 257.3 | 285.8 | |||||||||||
Adjust for comprehensive loss (income) attributable to noncontrolling interest, net of tax | 0.1 | 0.2 | 0.1 | (1.3 | ) | ||||||||||
Comprehensive income attributable to Juniper Networks | $ | 116.7 | $ | 124.4 | $ | 257.4 | $ | 284.5 |
Common Stock & Additional Paid-in-Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Non- controlling Interest | Total Equity | |||||||||||||||
Balance at December 31, 2010 | $ | 9,717.8 | $ | (1.3 | ) | $ | (3,108.3 | ) | $ | 0.6 | $ | 6,608.8 | |||||||
Consolidated net income | — | — | 129.8 | (0.1 | ) | 129.7 | |||||||||||||
Change in unrealized gain on investments, net of tax of nil | — | 4.4 | — | — | 4.4 | ||||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | 6.6 | — | — | 6.6 | ||||||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 23.7 | — | — | — | 23.7 | ||||||||||||||
Exercise of stock options by employees | 241.7 | — | — | — | 241.7 | ||||||||||||||
Repurchase and retirement of common stock | (70.3 | ) | — | (129.9 | ) | — | (200.2 | ) | |||||||||||
Repurchases related to net issuances | (1.8 | ) | — | (3.1 | ) | — | (4.9 | ) | |||||||||||
Share-based compensation expense | 47.6 | — | — | — | 47.6 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 39.4 | — | — | — | 39.4 | ||||||||||||||
Balance at March 31, 2011 | 9,998.1 | 9.7 | (3,111.5 | ) | 0.5 | 6,896.8 | |||||||||||||
Consolidated net income | — | — | 115.6 | (0.1 | ) | 115.5 | |||||||||||||
Change in unrealized loss on investments, net of tax of nil | — | (1.5 | ) | — | — | (1.5 | ) | ||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | 2.6 | — | — | 2.6 | ||||||||||||||
Exercise of stock options by employees | 37.9 | — | — | — | 37.9 | ||||||||||||||
Repurchase and retirement of common stock | (55.2 | ) | — | (94.8 | ) | — | (150.0 | ) | |||||||||||
Share-based compensation expense | 58.6 | — | — | — | 58.6 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 2.0 | — | — | — | 2.0 | ||||||||||||||
Balance at June 30, 2011 | $ | 10,041.4 | $ | 10.8 | $ | (3,090.7 | ) | $ | 0.4 | $ | 6,961.9 |
Common Stock & Additional Paid-in-Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Non- controlling Interest | Total Equity | |||||||||||||||
Balance at December 31, 2009 | $ | 9,060.1 | $ | (1.4 | ) | $ | (3,236.5 | ) | $ | 2.6 | $ | 5,824.8 | |||||||
Consolidated net income | — | — | 163.1 | 1.5 | 164.6 | ||||||||||||||
Change in unrealized loss on investments, net of tax of nil | — | (0.4 | ) | — | — | (0.4 | ) | ||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | (2.7 | ) | — | — | (2.7 | ) | ||||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 20.8 | — | — | — | 20.8 | ||||||||||||||
Exercise of stock options by employees | 101.2 | — | — | — | 101.2 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | (2.0 | ) | (2.0 | ) | ||||||||||||
Repurchase and retirement of common stock | (5.7 | ) | — | (68.7 | ) | — | (74.4 | ) | |||||||||||
Repurchases related to net issuances | — | — | (1.8 | ) | — | (1.8 | ) | ||||||||||||
Share-based compensation expense | 40.6 | — | — | — | 40.6 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 50.6 | — | — | — | 50.6 | ||||||||||||||
Balance at March 31, 2010 | 9,267.6 | (4.5 | ) | (3,143.9 | ) | 2.1 | 6,121.3 | ||||||||||||
Consolidated net income | — | — | 130.5 | (0.2 | ) | 130.3 | |||||||||||||
Change in unrealized loss on investments, net of tax of nil | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | (4.8 | ) | — | — | (4.8 | ) | ||||||||||||
Exercise of stock options by employees | 53.7 | — | — | — | 53.7 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | (1.0 | ) | (1.0 | ) | ||||||||||||
Shares assumed in connection with business acquisition | 2.3 | — | — | — | 2.3 | ||||||||||||||
Repurchase and retirement of common stock | (9.1 | ) | — | (168.3 | ) | — | (177.4 | ) | |||||||||||
Share-based compensation expense | 43.3 | — | — | — | 43.3 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 5.4 | — | — | — | 5.4 | ||||||||||||||
Balance at June 30, 2010 | $ | 9,363.2 | $ | (10.6 | ) | $ | (3,181.7 | ) | $ | 0.9 | $ | 6,171.8 |
|
Outstanding Options | |||||||||||||
Number of Shares | Weighted Average Exercise Price per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | ||||||||||
Balance at January 1, 2011 | 49.4 | $ | 21.90 | ||||||||||
Options granted | 4.5 | 41.10 | |||||||||||
Options canceled | (1.0 | ) | 25.17 | ||||||||||
Options exercised | (13.0 | ) | 21.52 | ||||||||||
Options expired | (0.2 | ) | 48.40 | ||||||||||
Balance at June 30, 2011 | 39.7 | $ | 23.98 | 4.2 | $ | 345.0 | |||||||
As of June 30, 2011: | |||||||||||||
Vested or expected-to-vest options | 37.3 | $ | 23.52 | 4.1 | $ | 334.6 | |||||||
Exercisable options | 24.0 | $ | 21.05 | 3.3 | $ | 253.0 |
Outstanding RSUs and PSAs | |||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | ||||||||||
Balance at January 1, 2011 | 14.2 | $ | 25.94 | ||||||||||
RSUs granted | 4.2 | 39.76 | |||||||||||
PSAs granted (1) | 3.8 | 41.13 | |||||||||||
RSUs vested | (1.3 | ) | 22.50 | ||||||||||
PSAs vested | (0.6 | ) | 25.45 | ||||||||||
RSUs canceled | (0.3 | ) | 29.56 | ||||||||||
PSAs canceled | (0.7 | ) | 27.41 | ||||||||||
Balance at June 30, 2011: | 19.3 | $ | 32.04 | 1.9 | $ | 616.1 | |||||||
As of June 30, 2011: | |||||||||||||
Vested and expected-to-vest RSUs and PSAs | 16.4 | $ | 31.60 | 1.8 | $ | 516.0 |
(1) | The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is 1.8 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 3.8 million shares. |
Number of Shares | ||
Balance at January 1, 2011 | 30.7 | |
Additional authorized share reserve approved by stockholders | 30.0 | |
RSUs and PSAs granted (1) | (16.9 | ) |
Options granted | (4.5 | ) |
RSUs and PSAs canceled (1) | 2.1 | |
Options canceled (2) | 1.0 | |
Options expired (2) | 0.2 | |
Balance at June 30, 2011 | 42.6 |
(1) | RSUs and PSAs with a per share or unit purchase price lower than 100% of the fair market value of the Company's common stock on the day of the grant under the 2006 Plan are counted against shares authorized under the plan as two and one-tenth shares of common stock for each share subject to such award. The number of shares subject to PSAs granted represents the maximum number of shares that may be issued pursuant to the award over its full term. |
(2) | Includes canceled or expired options under the 1996 Plan and the 2000 Plan that expired unexercised after May 18, 2006, which become available for grant under the 2006 Plan according to its terms. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2011 | 2010 | 2011 | 2010 | ||||
Employee Stock Options: | |||||||
Volatility factor | 41% - 42% | 33% - 41% | 41% - 42% | 33% - 41% | |||
Risk-free interest rate | 1.2% - 1.7% | 1.7% - 2.2% | 1.2% - 1.9% | 1.7% - 2.2% | |||
Expected life (years) | 4.1 | 4.3 | 4.1 | 4.3 | |||
Dividend yield | — | — | — | — | |||
Fair value per share | $10.12- $13.65 | $7.83 - $30.36 | $10.12- $15.22 | $7.83 - $30.36 | |||
Employee Stock Purchase Plan: | |||||||
Volatility factor | 33% | 35% | 33% | 35% | |||
Risk-free interest rate | 1.8% | 1.7% | 1.8% | 1.7% | |||
Expected life (years) | 0.5 | 0.5 | 0.5 | 0.5 | |||
Dividend yield | — | — | — | — | |||
Weighted-average fair value per share | $9.07 | $6.19 | $9.07 | $6.19 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Cost of revenues - Product | $ | 1.2 | $ | 1.0 | $ | 2.2 | $ | 2.1 | |||||||
Cost of revenues - Service | 4.4 | 3.2 | 8.4 | 6.7 | |||||||||||
Research and development | 26.6 | 18.7 | 48.9 | 35.7 | |||||||||||
Sales and marketing | 19.2 | 13.9 | 32.4 | 25.6 | |||||||||||
General and administrative | 8.7 | 7.8 | 17.3 | 15.1 | |||||||||||
Total | $ | 60.1 | $ | 44.6 | $ | 109.2 | $ | 85.2 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Options | $ | 19.9 | $ | 20.8 | $ | 39.6 | $ | 40.9 | |||||||
Assumed options | — | 0.6 | — | 0.6 | |||||||||||
RSUs and PSAs | 34.5 | 19.2 | 58.0 | 35.5 | |||||||||||
Assumed RSUs | — | 0.5 | — | 0.5 | |||||||||||
Employee stock purchase plan | 4.2 | 2.2 | 8.6 | 6.4 | |||||||||||
Other acquisition-related compensation | 1.5 | 1.3 | 3.0 | 1.3 | |||||||||||
Total | $ | 60.1 | $ | 44.6 | $ | 109.2 | $ | 85.2 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net revenues: | |||||||||||||||
Infrastructure: | |||||||||||||||
Routers | $ | 761.5 | $ | 628.1 | $ | 1,510.5 | $ | 1,229.5 | |||||||
Switches | 122.5 | 92.3 | 228.3 | 169.5 | |||||||||||
Total Infrastructure | 884.0 | 720.4 | 1,738.8 | 1,399.0 | |||||||||||
SLT | 236.5 | 257.9 | 483.4 | 491.9 | |||||||||||
Total net revenues | 1,120.5 | 978.3 | 2,222.2 | 1,890.9 | |||||||||||
Segment operating income: | |||||||||||||||
Infrastructure | 209.7 | 181.2 | 419.1 | 357.7 | |||||||||||
SLT | 32.5 | 52.6 | 68.9 | 87.7 | |||||||||||
Total segment operating income | 242.2 | 233.8 | 488.0 | 445.4 | |||||||||||
Amortization of purchased intangible assets (1) | (6.8 | ) | (1.5 | ) | (13.5 | ) | (2.6 | ) | |||||||
Share-based compensation expense | (60.1 | ) | (44.6 | ) | (109.2 | ) | (85.2 | ) | |||||||
Share-based payroll tax expense | (1.1 | ) | (1.9 | ) | (9.0 | ) | (3.4 | ) | |||||||
Restructuring | 0.9 | (0.3 | ) | 1.3 | (8.4 | ) | |||||||||
Acquisition-related charges (2) | (4.2 | ) | (0.5 | ) | (9.3 | ) | (0.5 | ) | |||||||
Total operating income | 170.9 | 185.0 | 348.3 | 345.3 | |||||||||||
Other (expense) income, net | (13.7 | ) | 4.0 | (20.1 | ) | 5.5 | |||||||||
Income before income taxes and noncontrolling interest | $ | 157.2 | $ | 189.0 | $ | 328.2 | $ | 350.8 |
(1) | Amount includes amortization expense of purchased intangible assets in operating expenses and in cost of revenues. |
(2) | Amount includes acquisition-related costs in operating expenses and in cost of revenues. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 523.9 | $ | 439.9 | $ | 1,049.9 | $ | 886.8 | |||||||
Other | 54.8 | 54.3 | 110.4 | 95.9 | |||||||||||
Total Americas | 578.7 | 494.2 | 1,160.3 | 982.7 | |||||||||||
Europe, Middle East, and Africa | 329.0 | 289.5 | 629.0 | 553.6 | |||||||||||
Asia Pacific | 212.8 | 194.6 | 432.9 | 354.6 | |||||||||||
Total | $ | 1,120.5 | $ | 978.3 | $ | 2,222.2 | $ | 1,890.9 |
|
|
Total | 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Other | ||||||||||||||||||||||||
Operating leases | $ | 342.1 | $ | 27.7 | $ | 51.4 | $ | 43.9 | $ | 58.1 | $ | 48.6 | $ | 112.4 | $ | — | |||||||||||||||
Purchase commitments | 151.7 | 151.7 | — | — | — | — | — | — | |||||||||||||||||||||||
Tax liabilities | 106.3 | — | — | — | — | — | — | 106.3 | |||||||||||||||||||||||
Long-term debt | 1,000.0 | — | — | — | — | — | 1,000.0 | — | |||||||||||||||||||||||
Interest payment on long-term debt | 900.2 | 27.1 | 46.9 | 46.9 | 46.9 | 46.9 | 685.5 | — | |||||||||||||||||||||||
Other contractual obligations | 83.9 | 65.6 | 8.5 | 4.8 | 3.0 | 2.0 | — | — | |||||||||||||||||||||||
Total | $ | 2,584.2 | $ | 272.1 | $ | 106.8 | $ | 95.6 | $ | 108.0 | $ | 97.5 | $ | 1,797.9 | $ | 106.3 |
|
|
|
2011 Acquisitions | |||
Net tangible assets acquired | $ | 1.7 | |
Intangible assets acquired | 28.4 | ||
Goodwill | 0.4 | ||
Total | $ | 30.5 |
2011 Acquisitions | ||||
Estimated Useful Life (In Years) | Amount | |||
Existing or Core technology | 10 | $ | 21.9 | |
Support agreements and related relationships | 4 | 5.1 | ||
Patents | 5 | 1.4 | ||
Total | $ | 28.4 |
|
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Cash: | |||||||
Demand deposits | $ | 531.6 | $ | 413.0 | |||
Time deposits | 551.0 | 273.3 | |||||
Total cash | 1,082.6 | 686.3 | |||||
Cash equivalents: | |||||||
U.S. government securities | — | 76.7 | |||||
Government-sponsored enterprise obligations | 21.0 | 5.0 | |||||
Commercial paper | — | 4.0 | |||||
Money market funds | 1,734.5 | 1,039.9 | |||||
Total cash equivalents | 1,755.5 | 1,125.6 | |||||
Total cash and cash equivalents | $ | 2,838.1 | $ | 1,811.9 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of June 30, 2011: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 395.2 | $ | 0.1 | $ | — | $ | 395.3 | |||||||
Government-sponsored enterprise obligations | 327.0 | 0.4 | (0.1 | ) | 327.3 | ||||||||||
Foreign government debt securities | 10.0 | 0.1 | — | 10.1 | |||||||||||
Certificates of deposit | 44.3 | — | — | 44.3 | |||||||||||
Commercial paper | 16.0 | — | — | 16.0 | |||||||||||
Asset-backed securities | 110.8 | 0.1 | — | 110.9 | |||||||||||
Corporate debt securities | 466.1 | 1.2 | (0.1 | ) | 467.2 | ||||||||||
Total fixed income securities | 1,369.4 | 1.9 | (0.2 | ) | 1,371.1 | ||||||||||
Total available-for-sale securities | 1,369.4 | 1.9 | (0.2 | ) | 1,371.1 | ||||||||||
Trading securities (1) | 11.3 | — | — | 11.3 | |||||||||||
Total | $ | 1,380.7 | $ | 1.9 | $ | (0.2 | ) | $ | 1,382.4 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 631.4 | $ | 0.4 | $ | — | $ | 631.8 | |||||||
Long-term investments | 749.3 | 1.5 | (0.2 | ) | 750.6 | ||||||||||
Total | $ | 1,380.7 | $ | 1.9 | $ | (0.2 | ) | $ | 1,382.4 |
(1) | Balance includes the Company's non-qualified deferred compensation plan assets. For additional information, see Note 12, Employee Benefits, under the section Deferred Compensation Plan. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2010: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 158.2 | $ | 0.2 | $ | — | $ | 158.4 | |||||||
Government-sponsored enterprise obligations | 213.8 | 0.4 | (0.2 | ) | 214.0 | ||||||||||
Foreign government debt securities | 46.8 | 0.2 | — | 47.0 | |||||||||||
Certificates of deposit | 20.9 | 0.1 | — | 21.0 | |||||||||||
Commercial paper | 9.5 | — | — | 9.5 | |||||||||||
Asset-backed securities | 90.1 | — | (0.1 | ) | 90.0 | ||||||||||
Corporate debt securities | 459.7 | 2.2 | (0.2 | ) | 461.7 | ||||||||||
Total fixed income securities | 999.0 | 3.1 | (0.5 | ) | 1,001.6 | ||||||||||
Total available-for-sale securities | 999.0 | 3.1 | (0.5 | ) | 1,001.6 | ||||||||||
Trading securities (1) | 8.1 | — | — | 8.1 | |||||||||||
Total | $ | 1,007.1 | $ | 3.1 | $ | (0.5 | ) | $ | 1,009.7 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 473.6 | $ | 0.9 | $ | — | $ | 474.5 | |||||||
Long-term investments | 533.5 | 2.2 | (0.5 | ) | 535.2 | ||||||||||
Total | $ | 1,007.1 | $ | 3.1 | $ | (0.5 | ) | $ | 1,009.7 |
(1) | Balance includes the Company's non-qualified deferred compensation plan assets. For additional information, see Note 12, Employee Benefits, under the section Deferred Compensation Plan. |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Due within one year | $ | 620.1 | $ | 0.4 | $ | — | $ | 620.5 | |||||||
Due between one and five years | 749.3 | 1.5 | (0.2 | ) | 750.6 | ||||||||||
No contractual maturity | 11.3 | — | — | 11.3 | |||||||||||
Total | $ | 1,380.7 | $ | 1.9 | $ | (0.2 | ) | $ | 1,382.4 |
Less than 12 Months | Total (2) | ||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||
As of June 30, 2011 | |||||||||||||||
Corporate debt securities | $ | 100.6 | $ | (0.1 | ) | $ | 100.6 | $ | (0.1 | ) | |||||
U.S. government securities (1) | 130.5 | — | 130.5 | — | |||||||||||
Government-sponsored enterprise obligations | 153.7 | (0.1 | ) | 153.7 | (0.1 | ) | |||||||||
Asset-backed securities (1) | 47.8 | — | 47.8 | — | |||||||||||
Total | $ | 432.6 | $ | (0.2 | ) | $ | 432.6 | $ | (0.2 | ) |
(1) | Balance includes investments that were in an immaterial unrealized loss position as of June 30, 2011. |
(2) | No investments were in an unrealized loss position for greater than 12 months as of June 30, 2011. |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
As of December 31, 2010 | |||||||||||||||||||||||
Corporate debt securities (1) | $ | 104.3 | $ | (0.2 | ) | $ | 28.8 | $ | — | $ | 133.1 | $ | (0.2 | ) | |||||||||
Government-sponsored enterprise obligations | 57.8 | (0.2 | ) | — | — | 57.8 | (0.2 | ) | |||||||||||||||
Foreign government debt securities (1) | — | — | 6.2 | — | 6.2 | — | |||||||||||||||||
Commercial paper (1) | 5.0 | — | — | — | 5.0 | — | |||||||||||||||||
Asset-backed securities | 54.7 | (0.1 | ) | — | — | 54.7 | (0.1 | ) | |||||||||||||||
Total | $ | 221.8 | $ | (0.5 | ) | $ | 35.0 | $ | — | $ | 256.8 | $ | (0.5 | ) |
(1) | Balance includes investments that were in an immaterial unrealized loss position as of December 31, 2010. |
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Restricted cash: | |||||||
Demand deposits | $ | 1.3 | $ | 1.7 | |||
Total restricted cash | 1.3 | 1.7 | |||||
Restricted investments: | |||||||
U.S. government securities | — | 0.6 | |||||
Corporate debt securities | 2.1 | 2.7 | |||||
Mutual funds | 1.1 | — | |||||
Money market funds | 88.7 | 114.3 | |||||
Total restricted investments | 91.9 | 117.6 | |||||
Total restricted cash and investments | $ | 93.2 | $ | 119.3 |
|
Fair Value Measurements at June 30, 2011 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Available-for-sale debt securities: | |||||||||||||||
U.S. government securities | $ | 150.1 | $ | 245.2 | $ | — | $ | 395.3 | |||||||
Government-sponsored enterprise obligations | 270.8 | 77.5 | — | 348.3 | |||||||||||
Foreign government debt securities | — | 10.1 | — | 10.1 | |||||||||||
Commercial paper | — | 16.0 | — | 16.0 | |||||||||||
Corporate debt securities (1) | — | 469.3 | — | 469.3 | |||||||||||
Certificate of deposit | — | 44.3 | — | 44.3 | |||||||||||
Asset-backed securities | — | 110.9 | — | 110.9 | |||||||||||
Money market funds (2) | 1,823.2 | — | — | 1,823.2 | |||||||||||
Total available-for-sale debt securities | 2,244.1 | 973.3 | — | 3,217.4 | |||||||||||
Total available-for-sale securities | 2,244.1 | 973.3 | — | 3,217.4 | |||||||||||
Trading securities: | |||||||||||||||
Mutual funds (3) | 12.4 | — | — | 12.4 | |||||||||||
Total trading securities | 12.4 | — | — | 12.4 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 2.3 | — | 2.3 | |||||||||||
Total derivative assets | — | 2.3 | — | 2.3 | |||||||||||
Total assets measured at fair value | $ | 2,256.5 | $ | 975.6 | $ | — | $ | 3,232.1 |
(1) | Balance includes $2.1 million of restricted investments measured at fair market value, related to the Company's India Gratuity Trust. |
(2) | Balance includes $88.7 million of restricted investments measured at fair market value, related to the Company's D&O trust. |
(3) | Balance includes $1.1 million of restricted investments measured at fair market value, related to the Company's India Gratuity Trust. |
Fair Value Measurements at December 31, 2010 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Available-for-sale debt securities: | |||||||||||||||
U.S. government securities (1) | $ | 54.9 | $ | 180.8 | $ | — | $ | 235.7 | |||||||
Government-sponsored enterprise obligations | 208.9 | 10.1 | — | 219.0 | |||||||||||
Foreign government debt securities | 21.0 | 26.0 | — | 47.0 | |||||||||||
Commercial paper | — | 13.5 | — | 13.5 | |||||||||||
Corporate debt securities (2) | 2.7 | 461.7 | — | 464.4 | |||||||||||
Certificate of deposit | — | 21.0 | — | 21.0 | |||||||||||
Asset-backed securities | — | 90.0 | — | 90.0 | |||||||||||
Money market funds (3) | 1,154.2 | — | — | 1,154.2 | |||||||||||
Total available-for-sale debt securities | 1,441.7 | 803.1 | — | 2,244.8 | |||||||||||
Total available-for-sale securities | 1,441.7 | 803.1 | — | 2,244.8 | |||||||||||
Trading securities: | |||||||||||||||
Mutual funds | 8.1 | — | — | 8.1 | |||||||||||
Total trading securities | 8.1 | — | — | 8.1 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 0.4 | — | 0.4 | |||||||||||
Total derivative assets | — | 0.4 | — | 0.4 | |||||||||||
Total assets measured at fair value | $ | 1,449.8 | $ | 803.5 | $ | — | $ | 2,253.3 |
(1) | Balance includes $0.6 million of restricted investments measured at fair market value, related to an acquisition completed in 2005. For additional information regarding the Company's restricted investments, see Note 5, Cash, Cash Equivalents, and Investments, under the heading “Restricted Cash.” Restricted investments are included in the restricted cash balance in the condensed consolidated balance sheet. |
(2) | Balance includes $2.7 million of restricted investments measured at fair market value, related to the Company's India Gratuity Trust. |
(3) | Balance includes $114.3 million of restricted investments measured at fair market value, related to the Company's D&O trust. |
Fair Value Measurements at December 31, 2010 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 1,039.9 | $ | 85.7 | $ | — | $ | 1,125.6 | |||||||
Short-term investments | 150.7 | 323.8 | — | 474.5 | |||||||||||
Long-term investments | 142.2 | 393.0 | — | 535.2 | |||||||||||
Restricted cash | 117.0 | 0.6 | — | 117.6 | |||||||||||
Prepaid expenses and other current assets | — | 0.4 | — | 0.4 | |||||||||||
Total assets measured at fair value | $ | 1,449.8 | $ | 803.5 | $ | — | $ | 2,253.3 |
Fair Value Measurements at June 30, 2011 Using | |||||||||||||||
Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | |||||||||||||
(Level 1) | (Level 2) | (Level 3) | Total | ||||||||||||
Reported as: | |||||||||||||||
Cash equivalents | $ | 1,734.5 | $ | 21.0 | $ | — | $ | 1,755.5 | |||||||
Short-term investments | 139.6 | 492.2 | — | 631.8 | |||||||||||
Long-term investments | 292.6 | 458.0 | — | 750.6 | |||||||||||
Restricted cash | 89.8 | 2.1 | — | 91.9 | |||||||||||
Prepaid expenses and other current assets | — | 2.3 | — | 2.3 | |||||||||||
Total assets measured at fair value | $ | 2,256.5 | $ | 975.6 | $ | — | $ | 3,232.1 |
|
Infrastructure | SLT | Total | |||||||||
Balance as of January 1, 2011 | |||||||||||
Goodwill | $ | 1,643.4 | $ | 3,564.4 | $ | 5,207.8 | |||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at January 1, 2011 | 1,643.4 | 2,284.4 | 3,927.8 | ||||||||
Adjustments to goodwill | (0.3 | ) | — | (0.3 | ) | ||||||
Goodwill acquired during the six months ended June 30, 2011 | 0.4 | — | 0.4 | ||||||||
Balance as of June 30, 2011 | |||||||||||
Goodwill | 1,643.5 | 3,564.4 | 5,207.9 | ||||||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at June 30, 2011 | $ | 1,643.5 | $ | 2,284.4 | $ | 3,927.9 |
Gross | Accumulated Amortization | Net | |||||||||
As of June 30, 2011: | |||||||||||
Intangible assets with finite lives: | |||||||||||
Technologies and patents | $ | 494.4 | $ | (392.6 | ) | $ | 101.8 | ||||
Other | 91.5 | (64.5 | ) | 27.0 | |||||||
Total intangible assets with finite lives | 585.9 | (457.1 | ) | 128.8 | |||||||
IPR&D with indefinite lives | 7.9 | — | 7.9 | ||||||||
Total purchased intangible assets | $ | 593.8 | $ | (457.1 | ) | $ | 136.7 | ||||
As of December 31, 2010: | |||||||||||
Intangible assets with finite lives: | |||||||||||
Technologies and patents | $ | 471.1 | $ | (381.4 | ) | $ | 89.7 | ||||
Other | 86.4 | (62.2 | ) | 24.2 | |||||||
Total intangible assets with finite lives | 557.5 | (443.6 | ) | 113.9 | |||||||
IPR&D with indefinite lives | 7.9 | — | 7.9 | ||||||||
Total purchased intangible assets | $ | 565.4 | $ | (443.6 | ) | $ | 121.8 |
Years Ending December 31, | Amount | |||
2011 (remaining six months) | $ | 13.3 | ||
2012 | 26.4 | |||
2013 | 26.1 | |||
2014 | 24.3 | |||
2015 | 19.3 | |||
Thereafter | 19.4 | |||
Total | $ | 128.8 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Beginning balance | $ | 38.3 | $ | 37.8 | $ | 35.9 | $ | 38.2 | |||||||
Provisions made during the period, net | 12.4 | 12.1 | 27.7 | 24.2 | |||||||||||
Change in estimate | (2.1 | ) | (0.1 | ) | (2.9 | ) | (0.6 | ) | |||||||
Actual costs incurred during the period | (10.5 | ) | (11.5 | ) | (22.6 | ) | (23.5 | ) | |||||||
Ending balance | $ | 38.1 | $ | 38.3 | $ | 38.1 | $ | 38.3 |
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 288.7 | $ | 294.1 | |||
Distributor inventory and other sell-through items | 138.6 | 143.4 | |||||
Deferred gross product revenue | 427.3 | 437.5 | |||||
Deferred cost of product revenue | (134.8 | ) | (148.8 | ) | |||
Deferred product revenue, net | 292.5 | 288.7 | |||||
Deferred service revenue | 637.7 | 595.7 | |||||
Total | $ | 930.2 | $ | 884.4 | |||
Reported as: | |||||||
Current | $ | 707.4 | $ | 660.2 | |||
Long-term | 222.8 | 224.2 | |||||
Total | $ | 930.2 | $ | 884.4 |
Remaining Liability as of December 31, 2010 | Charges | Cash payments | Adjustments | Remaining Liability as of June 30, 2011 | |||||||||||||||
Facilities | $ | 7.7 | $ | — | $ | (4.9 | ) | $ | (1.3 | ) | $ | 1.5 | |||||||
Severance, contractual commitments, and other charges | 0.2 | — | — | — | 0.2 | ||||||||||||||
Total | $ | 7.9 | $ | — | $ | (4.9 | ) | $ | (1.3 | ) | $ | 1.7 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Interest income | $ | 2.6 | $ | 2.7 | $ | 5.0 | $ | 5.1 | |||||||
Interest expense | (15.2 | ) | (2.0 | ) | (21.6 | ) | (3.6 | ) | |||||||
Other | (1.1 | ) | 3.4 | (3.5 | ) | 4.0 | |||||||||
Other (expense) income, net | $ | (13.7 | ) | $ | 4.1 | $ | (20.1 | ) | $ | 5.5 |
|
As of | ||||||
June 30, 2011 | ||||||
Amount | Effective Interest Rate | |||||
Senior notes: | ||||||
3.10% fixed-rate notes, due 2016 | $ | 300.0 | 3.12 | % | ||
4.60% fixed-rate notes, due 2021 | 300.0 | 4.63 | % | |||
5.95% fixed-rate notes, due 2041 | 400.0 | 6.01 | % | |||
Total senior notes | 1,000.0 | |||||
Unaccreted discount | (1.0 | ) | ||||
Total | $ | 999.0 |
|
As of | |||||||
June 30, 2011 | December 31, 2010 | ||||||
Cash flow hedges | $ | 139.1 | $ | 110.4 | |||
Non-designated hedges | 151.1 | 74.4 | |||||
Total | $ | 290.2 | $ | 184.8 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Consolidated net income | $ | 115.5 | $ | 130.3 | $ | 245.2 | $ | 295.0 | |||||||
Other comprehensive income (loss), net of tax: | |||||||||||||||
Change in unrealized (loss) gain on investments, net of tax of nil | (1.5 | ) | (1.3 | ) | 2.9 | (1.7 | ) | ||||||||
Change in foreign currency translation adjustment, net of tax of nil | 2.6 | (4.8 | ) | 9.2 | (7.5 | ) | |||||||||
Total other comprehensive income (loss), net of tax | 1.1 | (6.1 | ) | 12.1 | (9.2 | ) | |||||||||
Consolidated comprehensive income | 116.6 | 124.2 | 257.3 | 285.8 | |||||||||||
Adjust for comprehensive loss (income) attributable to noncontrolling interest, net of tax | 0.1 | 0.2 | 0.1 | (1.3 | ) | ||||||||||
Comprehensive income attributable to Juniper Networks | $ | 116.7 | $ | 124.4 | $ | 257.4 | $ | 284.5 |
Common Stock & Additional Paid-in-Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Non- controlling Interest | Total Equity | |||||||||||||||
Balance at December 31, 2010 | $ | 9,717.8 | $ | (1.3 | ) | $ | (3,108.3 | ) | $ | 0.6 | $ | 6,608.8 | |||||||
Consolidated net income | — | — | 129.8 | (0.1 | ) | 129.7 | |||||||||||||
Change in unrealized gain on investments, net of tax of nil | — | 4.4 | — | — | 4.4 | ||||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | 6.6 | — | — | 6.6 | ||||||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 23.7 | — | — | — | 23.7 | ||||||||||||||
Exercise of stock options by employees | 241.7 | — | — | — | 241.7 | ||||||||||||||
Repurchase and retirement of common stock | (70.3 | ) | — | (129.9 | ) | — | (200.2 | ) | |||||||||||
Repurchases related to net issuances | (1.8 | ) | — | (3.1 | ) | — | (4.9 | ) | |||||||||||
Share-based compensation expense | 47.6 | — | — | — | 47.6 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 39.4 | — | — | — | 39.4 | ||||||||||||||
Balance at March 31, 2011 | 9,998.1 | 9.7 | (3,111.5 | ) | 0.5 | 6,896.8 | |||||||||||||
Consolidated net income | — | — | 115.6 | (0.1 | ) | 115.5 | |||||||||||||
Change in unrealized loss on investments, net of tax of nil | — | (1.5 | ) | — | — | (1.5 | ) | ||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | 2.6 | — | — | 2.6 | ||||||||||||||
Exercise of stock options by employees | 37.9 | — | — | — | 37.9 | ||||||||||||||
Repurchase and retirement of common stock | (55.2 | ) | — | (94.8 | ) | — | (150.0 | ) | |||||||||||
Share-based compensation expense | 58.6 | — | — | — | 58.6 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 2.0 | — | — | — | 2.0 | ||||||||||||||
Balance at June 30, 2011 | $ | 10,041.4 | $ | 10.8 | $ | (3,090.7 | ) | $ | 0.4 | $ | 6,961.9 |
Common Stock & Additional Paid-in-Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Non- controlling Interest | Total Equity | |||||||||||||||
Balance at December 31, 2009 | $ | 9,060.1 | $ | (1.4 | ) | $ | (3,236.5 | ) | $ | 2.6 | $ | 5,824.8 | |||||||
Consolidated net income | — | — | 163.1 | 1.5 | 164.6 | ||||||||||||||
Change in unrealized loss on investments, net of tax of nil | — | (0.4 | ) | — | — | (0.4 | ) | ||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | (2.7 | ) | — | — | (2.7 | ) | ||||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 20.8 | — | — | — | 20.8 | ||||||||||||||
Exercise of stock options by employees | 101.2 | — | — | — | 101.2 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | (2.0 | ) | (2.0 | ) | ||||||||||||
Repurchase and retirement of common stock | (5.7 | ) | — | (68.7 | ) | — | (74.4 | ) | |||||||||||
Repurchases related to net issuances | — | — | (1.8 | ) | — | (1.8 | ) | ||||||||||||
Share-based compensation expense | 40.6 | — | — | — | 40.6 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 50.6 | — | — | — | 50.6 | ||||||||||||||
Balance at March 31, 2010 | 9,267.6 | (4.5 | ) | (3,143.9 | ) | 2.1 | 6,121.3 | ||||||||||||
Consolidated net income | — | — | 130.5 | (0.2 | ) | 130.3 | |||||||||||||
Change in unrealized loss on investments, net of tax of nil | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Change in foreign currency translation adjustment, net of tax of nil | — | (4.8 | ) | — | — | (4.8 | ) | ||||||||||||
Exercise of stock options by employees | 53.7 | — | — | — | 53.7 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | (1.0 | ) | (1.0 | ) | ||||||||||||
Shares assumed in connection with business acquisition | 2.3 | — | — | — | 2.3 | ||||||||||||||
Repurchase and retirement of common stock | (9.1 | ) | — | (168.3 | ) | — | (177.4 | ) | |||||||||||
Share-based compensation expense | 43.3 | — | — | — | 43.3 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 5.4 | — | — | — | 5.4 | ||||||||||||||
Balance at June 30, 2010 | $ | 9,363.2 | $ | (10.6 | ) | $ | (3,181.7 | ) | $ | 0.9 | $ | 6,171.8 |
|
Outstanding Options | |||||||||||||
Number of Shares | Weighted Average Exercise Price per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | ||||||||||
Balance at January 1, 2011 | 49.4 | $ | 21.90 | ||||||||||
Options granted | 4.5 | 41.10 | |||||||||||
Options canceled | (1.0 | ) | 25.17 | ||||||||||
Options exercised | (13.0 | ) | 21.52 | ||||||||||
Options expired | (0.2 | ) | 48.40 | ||||||||||
Balance at June 30, 2011 | 39.7 | $ | 23.98 | 4.2 | $ | 345.0 | |||||||
As of June 30, 2011: | |||||||||||||
Vested or expected-to-vest options | 37.3 | $ | 23.52 | 4.1 | $ | 334.6 | |||||||
Exercisable options | 24.0 | $ | 21.05 | 3.3 | $ | 253.0 |
Outstanding RSUs and PSAs | |||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value per Share | Weighted Average Remaining Contractual Term (In Years) | Aggregate Intrinsic Value | ||||||||||
Balance at January 1, 2011 | 14.2 | $ | 25.94 | ||||||||||
RSUs granted | 4.2 | 39.76 | |||||||||||
PSAs granted (1) | 3.8 | 41.13 | |||||||||||
RSUs vested | (1.3 | ) | 22.50 | ||||||||||
PSAs vested | (0.6 | ) | 25.45 | ||||||||||
RSUs canceled | (0.3 | ) | 29.56 | ||||||||||
PSAs canceled | (0.7 | ) | 27.41 | ||||||||||
Balance at June 30, 2011: | 19.3 | $ | 32.04 | 1.9 | $ | 616.1 | |||||||
As of June 30, 2011: | |||||||||||||
Vested and expected-to-vest RSUs and PSAs | 16.4 | $ | 31.60 | 1.8 | $ | 516.0 |
(1) | The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is 1.8 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 3.8 million shares |
Number of Shares | ||
Balance at January 1, 2011 | 30.7 | |
Additional authorized share reserve approved by stockholders | 30.0 | |
RSUs and PSAs granted (1) | (16.9 | ) |
Options granted | (4.5 | ) |
RSUs and PSAs canceled (1) | 2.1 | |
Options canceled (2) | 1.0 | |
Options expired (2) | 0.2 | |
Balance at June 30, 2011 | 42.6 |
(1) | RSUs and PSAs with a per share or unit purchase price lower than 100% of the fair market value of the Company's common stock on the day of the grant under the 2006 Plan are counted against shares authorized under the plan as two and one-tenth shares of common stock for each share subject to such award. The number of shares subject to PSAs granted represents the maximum number of shares that may be issued pursuant to the award over its full term. |
(2) | Includes canceled or expired options under the 1996 Plan and the 2000 Plan that expired unexercised after May 18, 2006, which become available for grant under the 2006 Plan according t |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||
2011 | 2010 | 2011 | 2010 | ||||
Employee Stock Options: | |||||||
Volatility factor | 41% - 42% | 33% - 41% | 41% - 42% | 33% - 41% | |||
Risk-free interest rate | 1.2% - 1.7% | 1.7% - 2.2% | 1.2% - 1.9% | 1.7% - 2.2% | |||
Expected life (years) | 4.1 | 4.3 | 4.1 | 4.3 | |||
Dividend yield | — | — | — | — | |||
Fair value per share | $10.12- $13.65 | $7.83 - $30.36 | $10.12- $15.22 | $7.83 - $30.36 | |||
Employee Stock Purchase Plan: | |||||||
Volatility factor | 33% | 35% | 33% | 35% | |||
Risk-free interest rate | 1.8% | 1.7% | 1.8% | 1.7% | |||
Expected life (years) | 0.5 | 0.5 | 0.5 | 0.5 | |||
Dividend yield | — | — | — | — | |||
Weighted-average fair value per share | $9.07 | $6.19 | $9.07 | $6.19 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Cost of revenues - Product | $ | 1.2 | $ | 1.0 | $ | 2.2 | $ | 2.1 | |||||||
Cost of revenues - Service | 4.4 | 3.2 | 8.4 | 6.7 | |||||||||||
Research and development | 26.6 | 18.7 | 48.9 | 35.7 | |||||||||||
Sales and marketing | 19.2 | 13.9 | 32.4 | 25.6 | |||||||||||
General and administrative | 8.7 | 7.8 | 17.3 | 15.1 | |||||||||||
Total | $ | 60.1 | $ | 44.6 | $ | 109.2 | $ | 85.2 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Options | $ | 19.9 | $ | 20.8 | $ | 39.6 | $ | 40.9 | |||||||
Assumed options | — | 0.6 | — | 0.6 | |||||||||||
RSUs and PSAs | 34.5 | 19.2 | 58.0 | 35.5 | |||||||||||
Assumed RSUs | — | 0.5 | — | 0.5 | |||||||||||
Employee stock purchase plan | 4.2 | 2.2 | 8.6 | 6.4 | |||||||||||
Other acquisition-related compensation | 1.5 | 1.3 | 3.0 | 1.3 | |||||||||||
Total | $ | 60.1 | $ | 44.6 | $ | 109.2 | $ | 85.2 |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2011 | 2010 | 2011 | 2010 | ||||||||||||
Net revenues: | |||||||||||||||
Infrastructure: | |||||||||||||||
Routers | $ | 761.5 | $ | 628.1 | $ | 1,510.5 | $ | 1,229.5 | |||||||
Switches | 122.5 | 92.3 | 228.3 | 169.5 | |||||||||||
Total Infrastructure | 884.0 | 720.4 | 1,738.8 | 1,399.0 | |||||||||||
SLT | 236.5 | 257.9 | 483.4 | 491.9 | |||||||||||
Total net revenues | 1,120.5 | 978.3 | 2,222.2 | 1,890.9 | |||||||||||
Segment operating income: | |||||||||||||||
Infrastructure | 209.7 | 181.2 | 419.1 | 357.7 | |||||||||||
SLT | 32.5 | 52.6 | 68.9 | 87.7 | |||||||||||
Total segment operating income | 242.2 | 233.8 | 488.0 | 445.4 | |||||||||||
Amortization of purchased intangible assets (1) | (6.8 | ) | (1.5 | ) | (13.5 | ) | (2.6 | ) | |||||||
Share-based compensation expense | (60.1 | ) | (44.6 | ) | (109.2 | ) | (85.2 | ) | |||||||
Share-based payroll tax expense | (1.1 | ) | (1.9 | ) | (9.0 | ) | (3.4 | ) | |||||||
Restructuring | 0.9 | (0.3 | ) | 1.3 | (8.4 | ) | |||||||||
Acquisition-related charges (2) | (4.2 | ) | (0.5 | ) | (9.3 | ) | (0.5 | ) | |||||||
Total operating income | 170.9 | 185.0 | 348.3 | 345.3 | |||||||||||
Other (expense) income, net | (13.7 | ) | 4.0 | (20.1 | ) | 5.5 | |||||||||
Income before income taxes and noncontrolling interest | $ | 157.2 | $ | 189.0 | $ | 328.2 | $ | 350.8 |
(1) | Amount includes amortization expense of purchased intangible assets in operating expenses and in cost of revenues. |
|
Total | 2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Other | ||||||||||||||||||||||||
Operating leases | $ | 342.1 | $ | 27.7 | $ | 51.4 | $ | 43.9 | $ | 58.1 | $ | 48.6 | $ | 112.4 | $ | — | |||||||||||||||
Purchase commitments | 151.7 | 151.7 | — | — | — | — | — | — | |||||||||||||||||||||||
Tax liabilities | 106.3 | — | — | — | — | — | — | 106.3 | |||||||||||||||||||||||
Long-term debt | 1,000.0 | — | — | — | — | — | 1,000.0 | — | |||||||||||||||||||||||
Interest payment on long-term debt | 900.2 | 27.1 | 46.9 | 46.9 | 46.9 | 46.9 | 685.5 | — | |||||||||||||||||||||||
Other contractual obligations | 83.9 | 65.6 | 8.5 | 4.8 | 3.0 | 2.0 | — | — | |||||||||||||||||||||||
Total | $ | 2,584.2 | $ | 272.1 | $ | 106.8 | $ | 95.6 | $ | 108.0 | $ | 97.5 | $ | 1,797.9 | $ | 106.3 |
|
|
|
|
|||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|