|
|
|
|
|
|
|
• | Persuasive evidence of an arrangement exists. The Company generally relies upon sales contracts, or agreements, and customer purchase orders to determine the existence of an arrangement. |
• | Delivery has occurred. The Company uses shipping terms and related documents, or written evidence of customer acceptance, when applicable, to verify delivery or performance. In instances where the Company has outstanding obligations related to product delivery or the final acceptance of the product, revenue is deferred until all the delivery and acceptance criteria have been met. |
• | Sales price is fixed or determinable. The Company assesses whether the sales price is fixed or determinable based on the payment terms and whether the sales price is subject to refund or adjustment. |
• | Collectability is reasonably assured. The Company assesses collectability based on creditworthiness of customers as determined by our credit checks and their payment histories. The Company records accounts receivable net of allowance for doubtful accounts, estimated customer returns, and pricing credits. |
|
Ankeena | SMobile | Total | |||||||||
Cash | $ | 66.5 | $ | 69.5 | $ | 136.0 | |||||
Assumed stock option and RSU awards allocated to purchase price(1) | 2.4 | — | 2.4 | ||||||||
Total | $ | 68.9 | $ | 69.5 | $ | 138.4 |
(1) | The fair value of the stock option and RSU awards assumed was based on the acquired company's determined value on the acquisition date. |
Ankeena | SMobile | Total | |||||||||
Net assets (liabilities) assumed | $ | 3.6 | $ | (5.0 | ) | $ | (1.4 | ) | |||
Intangible assets acquired | 12.2 | 26.6 | 38.8 | ||||||||
Goodwill | 53.1 | 47.9 | 101.0 | ||||||||
Total | $ | 68.9 | $ | 69.5 | $ | 138.4 |
Ankeena | SMobile | ||||||||||||||||
Estimated Useful Life (In Years) | Amount | Estimated Useful Life (In Years) | Amount | Total Amount | |||||||||||||
Existing technology | 4.0 | $ | 5.2 | 5.0 | $ | 24.3 | $ | 29.5 | |||||||||
In-process research and development | 4.0 | 3.8 | — | — | 3.8 | ||||||||||||
Core technology | 4.0 | 3.2 | — | — | 3.2 | ||||||||||||
Customer contracts and related relationships | — | — | 6.0 | 2.1 | 2.1 | ||||||||||||
Support agreements and related relationships | — | — | 6.0 | 0.1 | 0.1 | ||||||||||||
Non-compete agreements | — | — | 2.0 | 0.1 | 0.1 | ||||||||||||
Total | 4.0 | $ | 12.2 | 5.0 | $ | 26.6 | $ | 38.8 |
|
As of | |||||||
September 30, 2010 | December 31, 2009 | ||||||
Cash and cash equivalents: | |||||||
Cash: | |||||||
Demand deposits | $ | 430.0 | $ | 427.2 | |||
Time deposits | 276.3 | 127.9 | |||||
Total cash | 706.3 | 555.1 | |||||
Cash equivalents: | |||||||
U.S. government securities | 7.0 | — | |||||
Certificate of deposit | 5.0 | — | |||||
Commercial paper | 10.0 | 17.0 | |||||
Money market funds | 732.6 | 1,032.6 | |||||
Total cash equivalents | 754.6 | 1,049.6 | |||||
Total cash and cash equivalents | $ | 1,460.9 | $ | 1,604.7 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of September 30, 2010: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 288.4 | $ | 0.3 | $ | — | $ | 288.7 | |||||||
Government-sponsored enterprise obligations | 246.8 | 0.7 | — | 247.5 | |||||||||||
Foreign government debt securities | 52.1 | 0.4 | — | 52.5 | |||||||||||
Certificate of deposit | 18.6 | — | — | 18.6 | |||||||||||
Commercial paper | 16.5 | — | — | 16.5 | |||||||||||
Asset-backed securities | 74.1 | 0.1 | (0.1 | ) | 74.1 | ||||||||||
Corporate debt securities | 522.5 | 3.5 | (0.1 | ) | 525.9 | ||||||||||
Total fixed income securities | 1,219.0 | 5.0 | (0.2 | ) | 1,223.8 | ||||||||||
Publicly-traded equity securities | 11.3 | 2.5 | — | 13.8 | |||||||||||
Total | $ | 1,230.3 | $ | 7.5 | $ | (0.2 | ) | $ | 1,237.6 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 634.9 | $ | 3.7 | $ | (0.1 | ) | $ | 638.5 | ||||||
Long-term investments | 595.4 | 3.8 | (0.1 | ) | 599.1 | ||||||||||
Total | $ | 1,230.3 | $ | 7.5 | $ | (0.2 | ) | $ | 1,237.6 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2009: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 245.0 | $ | 0.1 | $ | — | $ | 245.1 | |||||||
Government-sponsored enterprise obligations | 212.0 | 0.6 | (0.3 | ) | 212.3 | ||||||||||
Foreign government debt securities | 96.4 | 0.3 | (0.1 | ) | 96.6 | ||||||||||
Corporate debt securities | 488.2 | 2.0 | (0.3 | ) | 489.9 | ||||||||||
Total fixed income securities | 1,041.6 | 3.0 | (0.7 | ) | 1,043.9 | ||||||||||
Publicly-traded equity securities | 10.1 | — | — | 10.1 | |||||||||||
Total | $ | 1,051.7 | $ | 3.0 | $ | (0.7 | ) | $ | 1,054.0 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 569.5 | $ | 1.0 | $ | — | $ | 570.5 | |||||||
Long-term investments | 482.2 | 2.0 | (0.7 | ) | 483.5 | ||||||||||
Total | $ | 1,051.7 | $ | 3.0 | $ | (0.7 | ) | $ | 1,054.0 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Fixed income securities: | |||||||||||||||
Due within one year | $ | 623.6 | $ | 1.2 | $ | (0.1 | ) | $ | 624.7 | ||||||
Due between one and five years | 595.4 | 3.8 | (0.1 | ) | 599.1 | ||||||||||
Total fixed income securities | 1,219.0 | 5.0 | (0.2 | ) | 1,223.8 | ||||||||||
Publicly-traded equity securities | 11.3 | 2.5 | — | 13.8 | |||||||||||
Total | $ | 1,230.3 | $ | 7.5 | $ | (0.2 | ) | $ | 1,237.6 |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Corporate debt securities | $ | 101.6 | $ | (0.1 | ) | $ | 19.5 | $ | — | $ | 121.1 | $ | (0.1 | ) | |||||||||
U.S. government securities | 6.0 | — | — | — | 6.0 | — | |||||||||||||||||
Government-sponsored enterprise obligations | 17.2 | — | 5.0 | — | 22.2 | — | |||||||||||||||||
Foreign government debt securities | 1.2 | — | 5.0 | — | 6.2 | — | |||||||||||||||||
Asset-backed securities | 46.2 | (0.1 | ) | — | — | 46.2 | (0.1 | ) | |||||||||||||||
Total | $ | 172.2 | $ | (0.2 | ) | $ | 29.5 | $ | — | $ | 201.7 | $ | (0.2 | ) |
As of | |||||||
September 30, 2010 | December 31, 2009 | ||||||
Restricted cash: | |||||||
Demand deposits | $ | 25.8 | $ | 3.8 | |||
Total restricted cash | 25.8 | 3.8 | |||||
Restricted investments: | |||||||
U.S. government securities | 0.6 | 19.8 | |||||
Corporate debt securities | 2.7 | — | |||||
Money market funds | 50.0 | 30.1 | |||||
Total restricted investments | 53.3 | 49.9 | |||||
Total restricted cash and investments | $ | 79.1 | $ | 53.7 |
|
Fair Value Measurements at September 30, 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 | ||||||||||||
Trading securities: | |||||||||||||||
Mutual funds | $ | 7.2 | $ | — | $ | — | $ | 7.2 | |||||||
Total trading securities | 7.2 | — | — | 7.2 | |||||||||||
Available-for-sale debt securities: | |||||||||||||||
U.S. government securities (1) | $ | 111.1 | $ | 185.2 | $ | — | $ | 296.3 | |||||||
Government-sponsored enterprise obligations | 226.7 | 20.8 | — | 247.5 | |||||||||||
Foreign government debt securities | 21.2 | 31.3 | — | 52.5 | |||||||||||
Commercial paper | — | 26.5 | — | 26.5 | |||||||||||
Corporate debt securities (2) | 2.7 | 525.9 | — | 528.6 | |||||||||||
Certificate of deposit | — | 23.6 | — | 23.6 | |||||||||||
Asset-backed securities | — | 74.1 | — | 74.1 | |||||||||||
Money market funds (3) | 782.6 | — | — | 782.6 | |||||||||||
Total available-for-sale debt securities | 1,144.3 | 887.4 | — | 2,031.7 | |||||||||||
Available-for-sale equity securities: | |||||||||||||||
Technology securities | 6.6 | — | — | 6.6 | |||||||||||
Total available-for-sale equity securities | 6.6 | — | — | 6.6 | |||||||||||
Total available-for-sale securities | 1,150.9 | 887.4 | — | 2,038.3 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 1.7 | — | 1.7 | |||||||||||
Total derivative assets | — | 1.7 | — | 1.7 | |||||||||||
Total assets measured at fair value | $ | 1,158.1 | $ | 889.1 | $ | — | $ | 2,047.2 |
(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 $50.0 million of restricted investments measured at fair market value, related to the Company's D&O trust. |
Fair Value Measurements at September 30, 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 | $ | 732.6 | $ | 22.0 | $ | — | $ | 754.6 | |||||||
Short-term investments | 198.6 | 439.9 | — | 638.5 | |||||||||||
Long-term investments | 174.2 | 424.9 | — | 599.1 | |||||||||||
Restricted cash | 52.7 | 0.6 | — | 53.3 | |||||||||||
Prepaid expenses and other current assets | — | 1.7 | — | 1.7 | |||||||||||
Total assets measured at fair value | $ | 1,158.1 | $ | 889.1 | $ | — | $ | 2,047.2 |
Fair Value Measurements at December 31, 2009 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 | $ | 1,032.6 | $ | 17.0 | $ | — | $ | 1,049.6 | |||||||
Short-term investments | 101.3 | 469.2 | — | 570.5 | |||||||||||
Long-term investments | 181.2 | 302.3 | — | 483.5 | |||||||||||
Restricted cash | 49.9 | — | — | 49.9 | |||||||||||
Total assets measured at fair value | $ | 1,365.0 | $ | 788.5 | $ | — | $ | 2,153.5 |
Fair Value Measurements Using | |||||||||||||||||||||||
Carrying Value as of September 30, 2010 | Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | Total Loss for the Three Months Ended September 30, 2010 | Total Loss for the Nine Months Ended September 30, 2010 | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||
Privately-held equity investments | $ | 0.7 | $ | — | $ | — | $ | 0.7 | $ | — | $ | — | |||||||||||
Total | $ | 0.7 | $ | — | $ | — | $ | 0.7 | $ | — | $ | — |
Fair Value Measurements Using | |||||||||||||||||||||||
Carrying Value as of September 30, 2009 | Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | Total Loss for the Three Months Ended September 30, 2009 | Total Loss for the Nine Months Ended September 30, 2009 | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||
Privately-held equity investments | $ | 1.7 | $ | — | $ | — | $ | 1.7 | $ | — | $ | (3.3 | ) | ||||||||||
Total | $ | 1.7 | $ | — | $ | — | $ | 1.7 | $ | — | $ | (3.3 | ) |
|
Infrastructure | SLT | Total | |||||||||
Balance as of January 1, 2010 | |||||||||||
Goodwill | $ | 1,500.5 | $ | 3,438.1 | $ | 4,938.6 | |||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at January 1, 2010 | 1,500.5 | 2,158.1 | 3,658.6 | ||||||||
Goodwill acquired during the nine months ended September 30, 2010 | 53.1 | 47.9 | 101.0 | ||||||||
Balance as of September 30, 2010 | |||||||||||
Goodwill | 1,553.6 | 3,486.0 | 5,039.6 | ||||||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at September 30, 2010 | $ | 1,553.6 | $ | 2,206.0 | $ | 3,759.6 |
Gross | Accumulated Amortization | Additions | Net | ||||||||||||
As of September 30, 2010: | |||||||||||||||
Technologies and patents | $ | 380.0 | $ | (378.6 | ) | $ | 32.7 | $ | 34.1 | ||||||
Other | 68.9 | (61.5 | ) | 6.1 | 13.5 | ||||||||||
Total | $ | 448.9 | $ | (440.1 | ) | $ | 38.8 | $ | 47.6 | ||||||
As of December 31, 2009: | |||||||||||||||
Technologies and patents | $ | 380.0 | $ | (376.0 | ) | $ | — | $ | 4.0 | ||||||
Other | 68.9 | (59.1 | ) | — | 9.8 | ||||||||||
Total | $ | 448.9 | $ | (435.1 | ) | $ | — | $ | 13.8 |
Years Ending December 31, | Amount | |||
2010 (remaining three months) | $ | 2.9 | ||
2011 | 10.4 | |||
2012 | 9.6 | |||
2013 | 9.4 | |||
2014 | 7.6 | |||
Thereafter | 7.7 | |||
Total | $ | 47.6 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Beginning balance | $ | 38.3 | $ | 35.8 | $ | 38.2 | $ | 40.1 | |||||||
Provisions made during the period, net | 13.7 | 14.7 | 37.9 | 33.4 | |||||||||||
Change in estimate | (1.9 | ) | (1.1 | ) | (2.4 | ) | (4.5 | ) | |||||||
Actual costs incurred during the period | (13.7 | ) | (12.1 | ) | (37.3 | ) | (31.7 | ) | |||||||
Ending balance | $ | 36.4 | $ | 37.3 | $ | 36.4 | $ | 37.3 |
As of | |||||||
September 30, 2010 | December 31, 2009 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 277.7 | $ | 254.7 | |||
Distributor inventory and other sell-through items | 128.2 | 136.6 | |||||
Deferred gross product revenue | 405.9 | 391.3 | |||||
Deferred cost of product revenue | (147.7 | ) | (150.0 | ) | |||
Deferred product revenue, net | 258.2 | 241.3 | |||||
Deferred service revenue | 526.9 | 512.3 | |||||
Total | $ | 785.1 | $ | 753.6 | |||
Reported as: | |||||||
Current | $ | 594.4 | $ | 571.7 | |||
Long-term | 190.7 | 181.9 | |||||
Total | $ | 785.1 | $ | 753.6 |
Remaining Liability as of December 31, 2009 | Charges | Cash payments | Adjustments | Remaining Liability as of September 30, 2010 | |||||||||||||||
Facilities | $ | 4.9 | $ | 6.8 | $ | (1.8 | ) | $ | (1.6 | ) | $ | 8.3 | |||||||
Severance, contractual commitments, and other charges | 4.5 | 1.8 | (5.4 | ) | (0.3 | ) | 0.6 | ||||||||||||
Total | $ | 9.4 | $ | 8.6 | $ | (7.2 | ) | $ | (1.9 | ) | $ | 8.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Interest income and expense, net | $ | 0.3 | $ | 1.6 | $ | 1.8 | $ | 5.2 | |||||||
Other income and expense, net | (0.1 | ) | 0.1 | 0.7 | 1.4 | ||||||||||
Total interest and other income, net | $ | 0.2 | $ | 1.7 | $ | 2.5 | $ | 6.6 |
|
|
Buy | Buy | Buy | |||||||||
EUR | GBP | INR | |||||||||
Foreign currency forward contracts: | |||||||||||
Notional amount of foreign currency | € | 25.3 | £ | 9.8 | 1,333.1 | ||||||
U.S dollar equivalent | $ | 32.3 | $ | 14.8 | $ | 28.9 | |||||
Weighted-average maturity | 2 months | 2 months | 2 months |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Consolidated net income | $ | 134.3 | $ | 83.8 | $ | 429.3 | $ | 94.1 | |||||||
Other comprehensive income, net of tax: | |||||||||||||||
Change in unrealized gain (loss) on investments, net tax of nil | 8.7 | (0.9 | ) | 7.0 | 1.7 | ||||||||||
Change in foreign currency translation adjustment, net tax of nil | 6.3 | 4.9 | (1.2 | ) | 6.0 | ||||||||||
Total other comprehensive income, net of tax | 15.0 | 4.0 | 5.8 | 7.7 | |||||||||||
Consolidated comprehensive income | 149.3 | 87.8 | 435.1 | 101.8 | |||||||||||
Adjust for comprehensive income attributable to noncontrolling interest | 0.2 | — | (1.1 | ) | — | ||||||||||
Comprehensive income attributable to Juniper Networks | $ | 149.5 | $ | 87.8 | $ | 434.0 | $ | 101.8 |
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 tax of nil | — | (0.4 | ) | — | — | (0.4 | ) | ||||||||||||
Change in foreign currency translation adjustment, net 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, net of repurchases | 101.2 | — | — | — | 101.2 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | (2.0 | ) | (2.0 | ) | ||||||||||||
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 tax of nil | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Change in foreign currency translation adjustment, net tax of nil | — | (4.8 | ) | — | — | (4.8 | ) | ||||||||||||
Exercise of stock options by employees, net of repurchases | 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 | ||||||||||||||
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 | ||||||||||||
Consolidated net income | — | — | 134.5 | (0.2 | ) | 134.3 | |||||||||||||
Change in unrealized gain on investments, net tax of nil | — | 8.7 | — | — | 8.7 | ||||||||||||||
Change in foreign currency translation adjustment, net tax of nil | — | 6.3 | — | — | 6.3 | ||||||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 21.0 | — | — | — | 21.0 | ||||||||||||||
Exercise of stock options by employees, net of repurchases | 62.4 | — | — | — | 62.4 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | — | — | ||||||||||||||
Retirement of common stock | (44.4 | ) | — | (90.5 | ) | — | (134.9 | ) | |||||||||||
Repurchases related to net issuances | — | — | (0.1 | ) | — | (0.1 | ) | ||||||||||||
Share-based compensation expense | 43.1 | — | — | — | 43.1 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 4.3 | — | — | — | 4.3 | ||||||||||||||
Balance at September 30, 2010 | $ | 9,449.6 | $ | 4.4 | $ | (3,137.8 | ) | $ | 0.7 | $ | 6,316.9 |
Common Stock & Additional Paid-in-Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Total Equity | ||||||||||||
Balance at December 31, 2008 | $ | 8,811.5 | $ | (4.2 | ) | $ | (2,905.9 | ) | $ | 5,901.4 | |||||
Consolidated net income | — | — | (4.5 | ) | (4.5 | ) | |||||||||
Change in unrealized loss on investments, net tax of nil | — | (3.6 | ) | — | (3.6 | ) | |||||||||
Change in foreign currency translation adjustment, net tax of nil | — | (10.5 | ) | — | (10.5 | ) | |||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 19.3 | — | — | 19.3 | |||||||||||
Exercise of stock options by employees, net of repurchases | 3.3 | — | — | 3.3 | |||||||||||
Retirement of common stock | (0.1 | ) | — | (119.7 | ) | (119.8 | ) | ||||||||
Share-based compensation expense | 33.6 | — | — | 33.6 | |||||||||||
Adjustment related to tax benefit from employee stock option plans | 10.5 | — | — | 10.5 | |||||||||||
Balance at March 31, 2009 | 8,878.1 | (18.3 | ) | (3,030.1 | ) | 5,829.7 | |||||||||
Consolidated net income | — | — | 14.7 | 14.7 | |||||||||||
Change in unrealized gain on investments, net tax of nil | — | 6.2 | — | 6.2 | |||||||||||
Change in foreign currency translation adjustment, net tax of nil | — | 11.6 | — | 11.6 | |||||||||||
Exercise of stock options by employees, net of repurchases | 29.2 | — | — | 29.2 | |||||||||||
Retirement of common stock | (0.4 | ) | — | (49.1 | ) | (49.5 | ) | ||||||||
Share-based compensation expense | 33.5 | — | — | 33.5 | |||||||||||
Adjustment related to tax benefit from employee stock option plans | (58.6 | ) | — | — | (58.6 | ) | |||||||||
Balance at June 30, 2009 | 8,881.8 | (0.5 | ) | (3,064.5 | ) | 5,816.8 | |||||||||
Consolidated net income | — | — | 83.8 | 83.8 | |||||||||||
Change in unrealized loss on investments, net tax of nil | — | (0.9 | ) | — | (0.9 | ) | |||||||||
Change in foreign currency translation adjustment, net tax of nil | — | 4.9 | — | 4.9 | |||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 19.8 | — | — | 19.8 | |||||||||||
Exercise of stock options by employees, net of repurchases | 61.1 | — | — | 61.1 | |||||||||||
Retirement of common stock | (0.4 | ) | — | (71.5 | ) | (71.9 | ) | ||||||||
Repurchases related to net issuances | — | — | (0.2 | ) | (0.2 | ) | |||||||||
Share-based compensation expense | 34.4 | — | — | 34.4 | |||||||||||
Adjustment related to tax benefit from employee stock option plans | 9.6 | — | — | 9.6 | |||||||||||
Balance at September 30, 2009 | $ | 9,006.3 | $ | 3.5 | $ | (3,052.4 | ) | $ | 5,957.4 |
|
Number of Shares | Weighted Average Exercise Price per Share | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||
Balance at January 1, 2010 | 67.4 | $ | 20.84 | |||||||||
Options granted | 5.7 | 28.71 | ||||||||||
Options assumed (1) | 0.4 | 29.42 | ||||||||||
Options canceled | (1.8 | ) | 21.64 | |||||||||
Options exercised | (12.2 | ) | 17.94 | |||||||||
Options expired | (0.7 | ) | 61.71 | |||||||||
Balance at September 30, 2010 | 58.8 | $ | 21.66 | 4.2 years | $ | 526.4 | ||||||
As of September 30, 2010: | ||||||||||||
Vested or expected-to-vest options | 55.8 | $ | 21.56 | 4.1 years | $ | 505.3 | ||||||
Exercisable options | 39.4 | $ | 20.86 | 3.6 years | $ | 386.8 |
(1) | Stock options assumed in connection with the acquisition of Ankeena. |
Outstanding RSUs and PSAs | ||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value per Share | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||
Balance at January 1, 2010 | 9.1 | $ | 21.76 | |||||||||
RSUs granted | 3.4 | 29.27 | ||||||||||
RSUs assumed (1) | 0.4 | 31.18 | ||||||||||
PSAs granted (2) | 3.5 | 28.73 | ||||||||||
RSUs vested | (1.6 | ) | 26.01 | |||||||||
PSAs vested | (0.4 | ) | 20.64 | |||||||||
RSUs canceled | (0.5 | ) | 24.72 | |||||||||
PSAs canceled | (0.3 | ) | 20.92 | |||||||||
Balance at September 30, 2010: | 13.6 | $ | 25.13 | 1.8 years | $ | 411.4 | ||||||
As of September 30, 2010: | ||||||||||||
Vested and expected-to-vest RSUs and PSAs | 10.4 | $ | 24.83 | 1.7 years | $ | 315.7 |
(1) | RSUs assumed in connection with the acquisition of Ankeena. |
(2) | The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is 1.4 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 3.5 million shares. |
Number of Shares | ||
Balance at January 1, 2010 | 18.0 | |
Additional authorized share reserve approved by stockholders | 30.0 | |
RSUs and PSAs granted (1) | (14.5 | ) |
Options granted | (5.7 | ) |
RSUs canceled (1) | 1.5 | |
Options canceled (2) | 1.8 | |
Options expired (2) | 0.7 | |
Balance at September 30, 2010 | 31.8 |
(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 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 September 30, | Nine Months Ended September 30, | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Employee Stock Options: | |||||||
Volatility factor | 39% - 42% | 43% - 46% | 33% - 42% | 43% - 58% | |||
Risk-free interest rate | 1.1% - 1.4% | 0.4% - 4.2% | 1.1% - 2.2% | 0.4% - 4.2% | |||
Expected life (years) | 4.3 | 4.3 - 5.7 | 4.3 | 4.3 - 5.8 | |||
Dividend yield | — | — | — | — | |||
Fair value per share | $8.93 - $9.81 | $9.52 - $10.25 | $7.83 - $30.36 | $6.02 - $10.49 | |||
Employee Stock Purchase Plan: | |||||||
Volatility factor | 36% | 46% | 35% - 36% | 46% - 58% | |||
Risk-free interest rate | 0.2% | 0.3% | 0.2% | 0.3% - 0.4% | |||
Expected life (years) | 0.5 | 0.5 | 0.5 | 0.5 | |||
Dividend yield | — | — | — | — | |||
Weighted-average fair value per share | $7.09 | $7.35 | $6.19 - $7.09 | $4.51 - $7.35 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Weighted-average fair value per share: | |||||||||||||||
RSUs | $ | 28.18 | $ | 25.86 | $ | 29.27 | $ | 16.09 | |||||||
PSAs | $ | 27.76 | $ | 26.30 | $ | 28.73 | $ | 17.18 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Cost of revenues - Product | $ | 1.0 | $ | 0.9 | $ | 3.1 | $ | 2.8 | |||||||
Cost of revenues - Service (1) | 3.2 | 2.6 | 10.0 | 7.6 | |||||||||||
Research and development | 19.3 | 14.3 | 55.0 | 44.0 | |||||||||||
Sales and marketing (1) | 13.4 | 11.0 | 39.0 | 31.8 | |||||||||||
General and administrative | 7.5 | 5.5 | 22.5 | 15.2 | |||||||||||
Total | $ | 44.4 | $ | 34.3 | $ | 129.6 | $ | 101.4 |
(1) | Prior period information has been reclassified to conform to the current period's presentation. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Options | $ | 20.5 | $ | 20.5 | $ | 61.4 | $ | 60.0 | |||||||
Assumed options | — | — | 0.6 | — | |||||||||||
Other acquisition-related compensation | 1.3 | — | 2.6 | — | |||||||||||
Assumed RSUs | — | — | 0.5 | — | |||||||||||
RSUs and PSAs | 19.1 | 10.3 | 54.6 | 30.3 | |||||||||||
Employee stock purchase plan | 3.5 | 3.5 | 9.9 | 11.1 | |||||||||||
Total | $ | 44.4 | $ | 34.3 | $ | 129.6 | $ | 101.4 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Net revenues: | |||||||||||||||
Infrastructure: | |||||||||||||||
Product | $ | 607.6 | $ | 472.0 | $ | 1,753.9 | $ | 1,396.2 | |||||||
Service | 136.5 | 123.2 | 389.2 | 350.1 | |||||||||||
Total Infrastructure revenues | 744.1 | 595.2 | 2,143.1 | 1,746.3 | |||||||||||
SLT: | |||||||||||||||
Product | 193.6 | 162.1 | 542.5 | 432.7 | |||||||||||
Service | 74.7 | 66.6 | 217.7 | 195.5 | |||||||||||
Total SLT revenues | 268.3 | 228.7 | 760.2 | 628.2 | |||||||||||
Total net revenues | 1,012.4 | 823.9 | 2,903.3 | 2,374.5 | |||||||||||
Operating income: | |||||||||||||||
Infrastructure | 179.9 | 126.9 | 537.6 | 358.8 | |||||||||||
SLT | 64.6 | 44.4 | 152.3 | 79.6 | |||||||||||
Total management operating income | 244.5 | 171.3 | 689.9 | 438.4 | |||||||||||
Amortization of purchased intangible assets (1) | (2.4 | ) | (2.7 | ) | (5.0 | ) | (13.4 | ) | |||||||
Share-based compensation expense | (44.4 | ) | (34.3 | ) | (129.6 | ) | (101.4 | ) | |||||||
Share-based payroll tax expense | (0.5 | ) | (0.8 | ) | (3.8 | ) | (1.5 | ) | |||||||
Restructuring charges | (0.2 | ) | (4.5 | ) | (8.6 | ) | (16.3 | ) | |||||||
Acquisition-related and other charges | (1.5 | ) | (1.0 | ) | (2.1 | ) | (1.0 | ) | |||||||
Total operating income | 195.5 | 128.0 | 540.8 | 304.8 | |||||||||||
Interest and other income, net | 0.2 | 1.7 | 2.5 | 6.6 | |||||||||||
Gain (loss) on equity investment | — | — | 3.2 | (3.3 | ) | ||||||||||
Income before income taxes and noncontrolling interest | $ | 195.7 | $ | 129.7 | $ | 546.5 | $ | 308.1 |
(1) | Amount includes amortization expense of purchased intangible assets in operating expenses and in cost of revenues. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 481.2 | $ | 380.3 | $ | 1,368.0 | $ | 1,045.4 | |||||||
Other | 51.6 | 42.5 | 147.4 | 128.0 | |||||||||||
Total Americas | 532.8 | 422.8 | 1,515.4 | 1,173.4 | |||||||||||
Europe, Middle East and Africa | 275.9 | 243.2 | 829.5 | 698.3 | |||||||||||
Asia Pacific | 203.7 | 157.9 | 558.4 | 502.8 | |||||||||||
Total | $ | 1,012.4 | $ | 823.9 | $ | 2,903.3 | $ | 2,374.5 |
|
|
Total | 2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Other | ||||||||||||||||||||||||
Operating leases | $ | 278.8 | $ | 13.3 | $ | 45.8 | $ | 40.6 | $ | 31.1 | $ | 25.8 | $ | 122.2 | $ | — | |||||||||||||||
Sublease rental income | (0.2 | ) | (0.2 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Purchase commitments | 186.0 | 186.0 | — | — | — | — | — | — | |||||||||||||||||||||||
Tax liabilities | 102.2 | — | — | — | — | — | — | 102.2 | |||||||||||||||||||||||
Other contractual obligations | 57.9 | 28.6 | 18.0 | 9.5 | 1.8 | — | — | — | |||||||||||||||||||||||
Total | $ | 624.7 | $ | 227.7 | $ | 63.8 | $ | 50.1 | $ | 32.9 | $ | 25.8 | $ | 122.2 | $ | 102.2 |
|
|
|
• | Persuasive evidence of an arrangement exists. The Company generally relies upon sales contracts, or agreements, and customer purchase orders to determine the existence of an arrangement. |
• | Delivery has occurred. The Company uses shipping terms and related documents, or written evidence of customer acceptance, when applicable, to verify delivery or performance. In instances where the Company has outstanding obligations related to product delivery or the final acceptance of the product, revenue is deferred until all the delivery and acceptance criteria have been met. |
• | Sales price is fixed or determinable. The Company assesses whether the sales price is fixed or determinable based on the payment terms and whether the sales price is subject to refund or adjustment. |
• | Collectability is reasonably assured. The Company assesses collectability based on creditworthiness of customers as determined by our credit checks and their payment histories. The Company records accounts receivable net of allowance for doubtful accounts, estimated customer returns, and pricing credits. |
|
Ankeena | SMobile | Total | |||||||||
Cash | $ | 66.5 | $ | 69.5 | $ | 136.0 | |||||
Assumed stock option and RSU awards allocated to purchase price(1) | 2.4 | — | 2.4 | ||||||||
Total | $ | 68.9 | $ | 69.5 | $ | 138.4 |
(1) | The fair value of the stock option and RSU awards assumed was based on the acquired company's determined value on the acquisition date. |
Ankeena | SMobile | Total | |||||||||
Net assets (liabilities) assumed | $ | 3.6 | $ | (5.0 | ) | $ | (1.4 | ) | |||
Intangible assets acquired | 12.2 | 26.6 | 38.8 | ||||||||
Goodwill | 53.1 | 47.9 | 101.0 | ||||||||
Total | $ | 68.9 | $ | 69.5 | $ | 138.4 |
Ankeena | SMobile | ||||||||||||||||
Estimated Useful Life (In Years) | Amount | Estimated Useful Life (In Years) | Amount | Total Amount | |||||||||||||
Existing technology | 4.0 | $ | 5.2 | 5.0 | $ | 24.3 | $ | 29.5 | |||||||||
In-process research and development | 4.0 | 3.8 | — | — | 3.8 | ||||||||||||
Core technology | 4.0 | 3.2 | — | — | 3.2 | ||||||||||||
Customer contracts and related relationships | — | — | 6.0 | 2.1 | 2.1 | ||||||||||||
Support agreements and related relationships | — | — | 6.0 | 0.1 | 0.1 | ||||||||||||
Non-compete agreements | — | — | 2.0 | 0.1 | 0.1 | ||||||||||||
Total | 4.0 | $ | 12.2 | 5.0 | $ | 26.6 | $ | 38.8 |
|
As of | |||||||
September 30, 2010 | December 31, 2009 | ||||||
Cash and cash equivalents: | |||||||
Cash: | |||||||
Demand deposits | $ | 430.0 | $ | 427.2 | |||
Time deposits | 276.3 | 127.9 | |||||
Total cash | 706.3 | 555.1 | |||||
Cash equivalents: | |||||||
U.S. government securities | 7.0 | — | |||||
Certificate of deposit | 5.0 | — | |||||
Commercial paper | 10.0 | 17.0 | |||||
Money market funds | 732.6 | 1,032.6 | |||||
Total cash equivalents | 754.6 | 1,049.6 | |||||
Total cash and cash equivalents | $ | 1,460.9 | $ | 1,604.7 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of September 30, 2010: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 288.4 | $ | 0.3 | $ | — | $ | 288.7 | |||||||
Government-sponsored enterprise obligations | 246.8 | 0.7 | — | 247.5 | |||||||||||
Foreign government debt securities | 52.1 | 0.4 | — | 52.5 | |||||||||||
Certificate of deposit | 18.6 | — | — | 18.6 | |||||||||||
Commercial paper | 16.5 | — | — | 16.5 | |||||||||||
Asset-backed securities | 74.1 | 0.1 | (0.1 | ) | 74.1 | ||||||||||
Corporate debt securities | 522.5 | 3.5 | (0.1 | ) | 525.9 | ||||||||||
Total fixed income securities | 1,219.0 | 5.0 | (0.2 | ) | 1,223.8 | ||||||||||
Publicly-traded equity securities | 11.3 | 2.5 | — | 13.8 | |||||||||||
Total | $ | 1,230.3 | $ | 7.5 | $ | (0.2 | ) | $ | 1,237.6 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 634.9 | $ | 3.7 | $ | (0.1 | ) | $ | 638.5 | ||||||
Long-term investments | 595.4 | 3.8 | (0.1 | ) | 599.1 | ||||||||||
Total | $ | 1,230.3 | $ | 7.5 | $ | (0.2 | ) | $ | 1,237.6 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
As of December 31, 2009: | |||||||||||||||
Fixed income securities: | |||||||||||||||
U.S. government securities | $ | 245.0 | $ | 0.1 | $ | — | $ | 245.1 | |||||||
Government-sponsored enterprise obligations | 212.0 | 0.6 | (0.3 | ) | 212.3 | ||||||||||
Foreign government debt securities | 96.4 | 0.3 | (0.1 | ) | 96.6 | ||||||||||
Corporate debt securities | 488.2 | 2.0 | (0.3 | ) | 489.9 | ||||||||||
Total fixed income securities | 1,041.6 | 3.0 | (0.7 | ) | 1,043.9 | ||||||||||
Publicly-traded equity securities | 10.1 | — | — | 10.1 | |||||||||||
Total | $ | 1,051.7 | $ | 3.0 | $ | (0.7 | ) | $ | 1,054.0 | ||||||
Reported as: | |||||||||||||||
Short-term investments | $ | 569.5 | $ | 1.0 | $ | — | $ | 570.5 | |||||||
Long-term investments | 482.2 | 2.0 | (0.7 | ) | 483.5 | ||||||||||
Total | $ | 1,051.7 | $ | 3.0 | $ | (0.7 | ) | $ | 1,054.0 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Estimated Fair Value | ||||||||||||
Fixed income securities: | |||||||||||||||
Due within one year | $ | 623.6 | $ | 1.2 | $ | (0.1 | ) | $ | 624.7 | ||||||
Due between one and five years | 595.4 | 3.8 | (0.1 | ) | 599.1 | ||||||||||
Total fixed income securities | 1,219.0 | 5.0 | (0.2 | ) | 1,223.8 | ||||||||||
Publicly-traded equity securities | 11.3 | 2.5 | — | 13.8 | |||||||||||
Total | $ | 1,230.3 | $ | 7.5 | $ | (0.2 | ) | $ | 1,237.6 |
Less than 12 Months | 12 Months or Greater | Total | |||||||||||||||||||||
Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | Fair Value | Unrealized Loss | ||||||||||||||||||
Corporate debt securities | $ | 101.6 | $ | (0.1 | ) | $ | 19.5 | $ | — | $ | 121.1 | $ | (0.1 | ) | |||||||||
U.S. government securities | 6.0 | — | — | — | 6.0 | — | |||||||||||||||||
Government-sponsored enterprise obligations | 17.2 | — | 5.0 | — | 22.2 | — | |||||||||||||||||
Foreign government debt securities | 1.2 | — | 5.0 | — | 6.2 | — | |||||||||||||||||
Asset-backed securities | 46.2 | (0.1 | ) | — | — | 46.2 | (0.1 | ) | |||||||||||||||
Total | $ | 172.2 | $ | (0.2 | ) | $ | 29.5 | $ | — | $ | 201.7 | $ | (0.2 | ) |
As of | |||||||
September 30, 2010 | December 31, 2009 | ||||||
Restricted cash: | |||||||
Demand deposits | $ | 25.8 | $ | 3.8 | |||
Total restricted cash | 25.8 | 3.8 | |||||
Restricted investments: | |||||||
U.S. government securities | 0.6 | 19.8 | |||||
Corporate debt securities | 2.7 | — | |||||
Money market funds | 50.0 | 30.1 | |||||
Total restricted investments | 53.3 | 49.9 | |||||
Total restricted cash and investments | $ | 79.1 | $ | 53.7 |
|
Fair Value Measurements at September 30, 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 | ||||||||||||
Trading securities: | |||||||||||||||
Mutual funds | $ | 7.2 | $ | — | $ | — | $ | 7.2 | |||||||
Total trading securities | 7.2 | — | — | 7.2 | |||||||||||
Available-for-sale debt securities: | |||||||||||||||
U.S. government securities (1) | $ | 111.1 | $ | 185.2 | $ | — | $ | 296.3 | |||||||
Government-sponsored enterprise obligations | 226.7 | 20.8 | — | 247.5 | |||||||||||
Foreign government debt securities | 21.2 | 31.3 | — | 52.5 | |||||||||||
Commercial paper | — | 26.5 | — | 26.5 | |||||||||||
Corporate debt securities (2) | 2.7 | 525.9 | — | 528.6 | |||||||||||
Certificate of deposit | — | 23.6 | — | 23.6 | |||||||||||
Asset-backed securities | — | 74.1 | — | 74.1 | |||||||||||
Money market funds (3) | 782.6 | — | — | 782.6 | |||||||||||
Total available-for-sale debt securities | 1,144.3 | 887.4 | — | 2,031.7 | |||||||||||
Available-for-sale equity securities: | |||||||||||||||
Technology securities | 6.6 | — | — | 6.6 | |||||||||||
Total available-for-sale equity securities | 6.6 | — | — | 6.6 | |||||||||||
Total available-for-sale securities | 1,150.9 | 887.4 | — | 2,038.3 | |||||||||||
Derivative assets: | |||||||||||||||
Foreign exchange contracts | — | 1.7 | — | 1.7 | |||||||||||
Total derivative assets | — | 1.7 | — | 1.7 | |||||||||||
Total assets measured at fair value | $ | 1,158.1 | $ | 889.1 | $ | — | $ | 2,047.2 |
(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 $50.0 million of restricted investments measured at fair market value, related to the Company's D&O trust. |
Fair Value Measurements at September 30, 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 | $ | 732.6 | $ | 22.0 | $ | — | $ | 754.6 | |||||||
Short-term investments | 198.6 | 439.9 | — | 638.5 | |||||||||||
Long-term investments | 174.2 | 424.9 | — | 599.1 | |||||||||||
Restricted cash | 52.7 | 0.6 | — | 53.3 | |||||||||||
Prepaid expenses and other current assets | — | 1.7 | — | 1.7 | |||||||||||
Total assets measured at fair value | $ | 1,158.1 | $ | 889.1 | $ | — | $ | 2,047.2 |
Fair Value Measurements at December 31, 2009 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 | $ | 1,032.6 | $ | 17.0 | $ | — | $ | 1,049.6 | |||||||
Short-term investments | 101.3 | 469.2 | — | 570.5 | |||||||||||
Long-term investments | 181.2 | 302.3 | — | 483.5 | |||||||||||
Restricted cash | 49.9 | — | — | 49.9 | |||||||||||
Total assets measured at fair value | $ | 1,365.0 | $ | 788.5 | $ | — | $ | 2,153.5 |
Fair Value Measurements Using | |||||||||||||||||||||||
Carrying Value as of September 30, 2010 | Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | Total Loss for the Three Months Ended September 30, 2010 | Total Loss for the Nine Months Ended September 30, 2010 | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||
Privately-held equity investments | $ | 0.7 | $ | — | $ | — | $ | 0.7 | $ | — | $ | — | |||||||||||
Total | $ | 0.7 | $ | — | $ | — | $ | 0.7 | $ | — | $ | — |
Fair Value Measurements Using | |||||||||||||||||||||||
Carrying Value as of September 30, 2009 | Quoted Prices in Active Markets For Identical Assets | Significant Other Observable Remaining Inputs | Significant Other Unobservable Remaining Inputs | Total Loss for the Three Months Ended September 30, 2009 | Total Loss for the Nine Months Ended September 30, 2009 | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||||
Privately-held equity investments | $ | 1.7 | $ | — | $ | — | $ | 1.7 | $ | — | $ | (3.3 | ) | ||||||||||
Total | $ | 1.7 | $ | — | $ | — | $ | 1.7 | $ | — | $ | (3.3 | ) |
|
Infrastructure | SLT | Total | |||||||||
Balance as of January 1, 2010 | |||||||||||
Goodwill | $ | 1,500.5 | $ | 3,438.1 | $ | 4,938.6 | |||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at January 1, 2010 | 1,500.5 | 2,158.1 | 3,658.6 | ||||||||
Goodwill acquired during the nine months ended September 30, 2010 | 53.1 | 47.9 | 101.0 | ||||||||
Balance as of September 30, 2010 | |||||||||||
Goodwill | 1,553.6 | 3,486.0 | 5,039.6 | ||||||||
Accumulated impairment losses | — | (1,280.0 | ) | (1,280.0 | ) | ||||||
Carrying value at September 30, 2010 | $ | 1,553.6 | $ | 2,206.0 | $ | 3,759.6 |
Gross | Accumulated Amortization | Additions | Net | ||||||||||||
As of September 30, 2010: | |||||||||||||||
Technologies and patents | $ | 380.0 | $ | (378.6 | ) | $ | 32.7 | $ | 34.1 | ||||||
Other | 68.9 | (61.5 | ) | 6.1 | 13.5 | ||||||||||
Total | $ | 448.9 | $ | (440.1 | ) | $ | 38.8 | $ | 47.6 | ||||||
As of December 31, 2009: | |||||||||||||||
Technologies and patents | $ | 380.0 | $ | (376.0 | ) | $ | — | $ | 4.0 | ||||||
Other | 68.9 | (59.1 | ) | — | 9.8 | ||||||||||
Total | $ | 448.9 | $ | (435.1 | ) | $ | — | $ | 13.8 |
Years Ending December 31, | Amount | |||
2010 (remaining three months) | $ | 2.9 | ||
2011 | 10.4 | |||
2012 | 9.6 | |||
2013 | 9.4 | |||
2014 | 7.6 | |||
Thereafter | 7.7 | |||
Total | $ | 47.6 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Beginning balance | $ | 38.3 | $ | 35.8 | $ | 38.2 | $ | 40.1 | |||||||
Provisions made during the period, net | 13.7 | 14.7 | 37.9 | 33.4 | |||||||||||
Change in estimate | (1.9 | ) | (1.1 | ) | (2.4 | ) | (4.5 | ) | |||||||
Actual costs incurred during the period | (13.7 | ) | (12.1 | ) | (37.3 | ) | (31.7 | ) | |||||||
Ending balance | $ | 36.4 | $ | 37.3 | $ | 36.4 | $ | 37.3 |
As of | |||||||
September 30, 2010 | December 31, 2009 | ||||||
Deferred product revenue: | |||||||
Undelivered product commitments and other product deferrals | $ | 277.7 | $ | 254.7 | |||
Distributor inventory and other sell-through items | 128.2 | 136.6 | |||||
Deferred gross product revenue | 405.9 | 391.3 | |||||
Deferred cost of product revenue | (147.7 | ) | (150.0 | ) | |||
Deferred product revenue, net | 258.2 | 241.3 | |||||
Deferred service revenue | 526.9 | 512.3 | |||||
Total | $ | 785.1 | $ | 753.6 | |||
Reported as: | |||||||
Current | $ | 594.4 | $ | 571.7 | |||
Long-term | 190.7 | 181.9 | |||||
Total | $ | 785.1 | $ | 753.6 |
Remaining Liability as of December 31, 2009 | Charges | Cash payments | Adjustments | Remaining Liability as of September 30, 2010 | |||||||||||||||
Facilities | $ | 4.9 | $ | 6.8 | $ | (1.8 | ) | $ | (1.6 | ) | $ | 8.3 | |||||||
Severance, contractual commitments, and other charges | 4.5 | 1.8 | (5.4 | ) | (0.3 | ) | 0.6 | ||||||||||||
Total | $ | 9.4 | $ | 8.6 | $ | (7.2 | ) | $ | (1.9 | ) | $ | 8.9 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Interest income and expense, net | $ | 0.3 | $ | 1.6 | $ | 1.8 | $ | 5.2 | |||||||
Other income and expense, net | (0.1 | ) | 0.1 | 0.7 | 1.4 | ||||||||||
Total interest and other income, net | $ | 0.2 | $ | 1.7 | $ | 2.5 | $ | 6.6 |
|
Buy | Buy | Buy | |||||||||
EUR | GBP | INR | |||||||||
Foreign currency forward contracts: | |||||||||||
Notional amount of foreign currency | € | 25.3 | £ | 9.8 | 1,333.1 | ||||||
U.S dollar equivalent | $ | 32.3 | $ | 14.8 | $ | 28.9 | |||||
Weighted-average maturity | 2 months | 2 months | 2 months |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Consolidated net income | $ | 134.3 | $ | 83.8 | $ | 429.3 | $ | 94.1 | |||||||
Other comprehensive income, net of tax: | |||||||||||||||
Change in unrealized gain (loss) on investments, net tax of nil | 8.7 | (0.9 | ) | 7.0 | 1.7 | ||||||||||
Change in foreign currency translation adjustment, net tax of nil | 6.3 | 4.9 | (1.2 | ) | 6.0 | ||||||||||
Total other comprehensive income, net of tax | 15.0 | 4.0 | 5.8 | 7.7 | |||||||||||
Consolidated comprehensive income | 149.3 | 87.8 | 435.1 | 101.8 | |||||||||||
Adjust for comprehensive income attributable to noncontrolling interest | 0.2 | — | (1.1 | ) | — | ||||||||||
Comprehensive income attributable to Juniper Networks | $ | 149.5 | $ | 87.8 | $ | 434.0 | $ | 101.8 |
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 tax of nil | — | (0.4 | ) | — | — | (0.4 | ) | ||||||||||||
Change in foreign currency translation adjustment, net 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, net of repurchases | 101.2 | — | — | — | 101.2 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | (2.0 | ) | (2.0 | ) | ||||||||||||
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 tax of nil | — | (1.3 | ) | — | — | (1.3 | ) | ||||||||||||
Change in foreign currency translation adjustment, net tax of nil | — | (4.8 | ) | — | — | (4.8 | ) | ||||||||||||
Exercise of stock options by employees, net of repurchases | 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 | ||||||||||||||
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 | ||||||||||||
Consolidated net income | — | — | 134.5 | (0.2 | ) | 134.3 | |||||||||||||
Change in unrealized gain on investments, net tax of nil | — | 8.7 | — | — | 8.7 | ||||||||||||||
Change in foreign currency translation adjustment, net tax of nil | — | 6.3 | — | — | 6.3 | ||||||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 21.0 | — | — | — | 21.0 | ||||||||||||||
Exercise of stock options by employees, net of repurchases | 62.4 | — | — | — | 62.4 | ||||||||||||||
Return of capital to noncontrolling interest | — | — | — | — | — | ||||||||||||||
Retirement of common stock | (44.4 | ) | — | (90.5 | ) | — | (134.9 | ) | |||||||||||
Repurchases related to net issuances | — | — | (0.1 | ) | — | (0.1 | ) | ||||||||||||
Share-based compensation expense | 43.1 | — | — | — | 43.1 | ||||||||||||||
Adjustment related to tax benefit from employee stock option plans | 4.3 | — | — | — | 4.3 | ||||||||||||||
Balance at September 30, 2010 | $ | 9,449.6 | $ | 4.4 | $ | (3,137.8 | ) | $ | 0.7 | $ | 6,316.9 |
Common Stock & Additional Paid-in-Capital | Accumulated Other Comprehensive Income (Loss) | Accumulated Deficit | Total Equity | ||||||||||||
Balance at December 31, 2008 | $ | 8,811.5 | $ | (4.2 | ) | $ | (2,905.9 | ) | $ | 5,901.4 | |||||
Consolidated net income | — | — | (4.5 | ) | (4.5 | ) | |||||||||
Change in unrealized loss on investments, net tax of nil | — | (3.6 | ) | — | (3.6 | ) | |||||||||
Change in foreign currency translation adjustment, net tax of nil | — | (10.5 | ) | — | (10.5 | ) | |||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 19.3 | — | — | 19.3 | |||||||||||
Exercise of stock options by employees, net of repurchases | 3.3 | — | — | 3.3 | |||||||||||
Retirement of common stock | (0.1 | ) | — | (119.7 | ) | (119.8 | ) | ||||||||
Share-based compensation expense | 33.6 | — | — | 33.6 | |||||||||||
Adjustment related to tax benefit from employee stock option plans | 10.5 | — | — | 10.5 | |||||||||||
Balance at March 31, 2009 | 8,878.1 | (18.3 | ) | (3,030.1 | ) | 5,829.7 | |||||||||
Consolidated net income | — | — | 14.7 | 14.7 | |||||||||||
Change in unrealized gain on investments, net tax of nil | — | 6.2 | — | 6.2 | |||||||||||
Change in foreign currency translation adjustment, net tax of nil | — | 11.6 | — | 11.6 | |||||||||||
Exercise of stock options by employees, net of repurchases | 29.2 | — | — | 29.2 | |||||||||||
Retirement of common stock | (0.4 | ) | — | (49.1 | ) | (49.5 | ) | ||||||||
Share-based compensation expense | 33.5 | — | — | 33.5 | |||||||||||
Adjustment related to tax benefit from employee stock option plans | (58.6 | ) | — | — | (58.6 | ) | |||||||||
Balance at June 30, 2009 | 8,881.8 | (0.5 | ) | (3,064.5 | ) | 5,816.8 | |||||||||
Consolidated net income | — | — | 83.8 | 83.8 | |||||||||||
Change in unrealized loss on investments, net tax of nil | — | (0.9 | ) | — | (0.9 | ) | |||||||||
Change in foreign currency translation adjustment, net tax of nil | — | 4.9 | — | 4.9 | |||||||||||
Issuance of shares in connection with Employee Stock Purchase Plan | 19.8 | — | — | 19.8 | |||||||||||
Exercise of stock options by employees, net of repurchases | 61.1 | — | — | 61.1 | |||||||||||
Retirement of common stock | (0.4 | ) | — | (71.5 | ) | (71.9 | ) | ||||||||
Repurchases related to net issuances | — | — | (0.2 | ) | (0.2 | ) | |||||||||
Share-based compensation expense | 34.4 | — | — | 34.4 | |||||||||||
Adjustment related to tax benefit from employee stock option plans | 9.6 | — | — | 9.6 | |||||||||||
Balance at September 30, 2009 | $ | 9,006.3 | $ | 3.5 | $ | (3,052.4 | ) | $ | 5,957.4 |
|
Number of Shares | Weighted Average Exercise Price per Share | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||
Balance at January 1, 2010 | 67.4 | $ | 20.84 | |||||||||
Options granted | 5.7 | 28.71 | ||||||||||
Options assumed (1) | 0.4 | 29.42 | ||||||||||
Options canceled | (1.8 | ) | 21.64 | |||||||||
Options exercised | (12.2 | ) | 17.94 | |||||||||
Options expired | (0.7 | ) | 61.71 | |||||||||
Balance at September 30, 2010 | 58.8 | $ | 21.66 | 4.2 years | $ | 526.4 | ||||||
As of September 30, 2010: | ||||||||||||
Vested or expected-to-vest options | 55.8 | $ | 21.56 | 4.1 years | $ | 505.3 | ||||||
Exercisable options | 39.4 | $ | 20.86 | 3.6 years | $ | 386.8 |
(1) | Stock options assumed in connection with the acquisition of Ankeena. |
Outstanding RSUs and PSAs | ||||||||||||
Number of Shares | Weighted Average Grant-Date Fair Value per Share | Weighted Average Remaining Contractual Term | Aggregate Intrinsic Value | |||||||||
Balance at January 1, 2010 | 9.1 | $ | 21.76 | |||||||||
RSUs granted | 3.4 | 29.27 | ||||||||||
RSUs assumed (1) | 0.4 | 31.18 | ||||||||||
PSAs granted (2) | 3.5 | 28.73 | ||||||||||
RSUs vested | (1.6 | ) | 26.01 | |||||||||
PSAs vested | (0.4 | ) | 20.64 | |||||||||
RSUs canceled | (0.5 | ) | 24.72 | |||||||||
PSAs canceled | (0.3 | ) | 20.92 | |||||||||
Balance at September 30, 2010: | 13.6 | $ | 25.13 | 1.8 years | $ | 411.4 | ||||||
As of September 30, 2010: | ||||||||||||
Vested and expected-to-vest RSUs and PSAs | 10.4 | $ | 24.83 | 1.7 years | $ | 315.7 |
(1) | RSUs assumed in connection with the acquisition of Ankeena. |
(2) | The number of shares subject to PSAs granted represents the aggregate maximum number of shares that may be issued pursuant to the award over its full term. The aggregate number of shares subject to these PSAs that would be issued if performance goals determined by the Compensation Committee are achieved at target is 1.4 million shares. Depending on achievement of such performance goals, the range of shares that could be issued under these awards is 0 to 3.5 million shares. |
Number of Shares | ||
Balance at January 1, 2010 | 18.0 | |
Additional authorized share reserve approved by stockholders | 30.0 | |
RSUs and PSAs granted (1) | (14.5 | ) |
Options granted | (5.7 | ) |
RSUs canceled (1) | 1.5 | |
Options canceled (2) | 1.8 | |
Options expired (2) | 0.7 | |
Balance at September 30, 2010 | 31.8 |
(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 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 September 30, | Nine Months Ended September 30, | ||||||
2010 | 2009 | 2010 | 2009 | ||||
Employee Stock Options: | |||||||
Volatility factor | 39% - 42% | 43% - 46% | 33% - 42% | 43% - 58% | |||
Risk-free interest rate | 1.1% - 1.4% | 0.4% - 4.2% | 1.1% - 2.2% | 0.4% - 4.2% | |||
Expected life (years) | 4.3 | 4.3 - 5.7 | 4.3 | 4.3 - 5.8 | |||
Dividend yield | — | — | — | — | |||
Fair value per share | $8.93 - $9.81 | $9.52 - $10.25 | $7.83 - $30.36 | $6.02 - $10.49 | |||
Employee Stock Purchase Plan: | |||||||
Volatility factor | 36% | 46% | 35% - 36% | 46% - 58% | |||
Risk-free interest rate | 0.2% | 0.3% | 0.2% | 0.3% - 0.4% | |||
Expected life (years) | 0.5 | 0.5 | 0.5 | 0.5 | |||
Dividend yield | — | — | — | — | |||
Weighted-average fair value per share | $7.09 | $7.35 | $6.19 - $7.09 | $4.51 - $7.35 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Weighted-average fair value per share: | |||||||||||||||
RSUs | $ | 28.18 | $ | 25.86 | $ | 29.27 | $ | 16.09 | |||||||
PSAs | $ | 27.76 | $ | 26.30 | $ | 28.73 | $ | 17.18 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Cost of revenues - Product | $ | 1.0 | $ | 0.9 | $ | 3.1 | $ | 2.8 | |||||||
Cost of revenues - Service (1) | 3.2 | 2.6 | 10.0 | 7.6 | |||||||||||
Research and development | 19.3 | 14.3 | 55.0 | 44.0 | |||||||||||
Sales and marketing (1) | 13.4 | 11.0 | 39.0 | 31.8 | |||||||||||
General and administrative | 7.5 | 5.5 | 22.5 | 15.2 | |||||||||||
Total | $ | 44.4 | $ | 34.3 | $ | 129.6 | $ | 101.4 |
(1) | Prior period information has been reclassified to conform to the current period's presentation. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Options | $ | 20.5 | $ | 20.5 | $ | 61.4 | $ | 60.0 | |||||||
Assumed options | — | — | 0.6 | — | |||||||||||
Other acquisition-related compensation | 1.3 | — | 2.6 | — | |||||||||||
Assumed RSUs | — | — | 0.5 | — | |||||||||||
RSUs and PSAs | 19.1 | 10.3 | 54.6 | 30.3 | |||||||||||
Employee stock purchase plan | 3.5 | 3.5 | 9.9 | 11.1 | |||||||||||
Total | $ | 44.4 | $ | 34.3 | $ | 129.6 | $ | 101.4 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Net revenues: | |||||||||||||||
Infrastructure: | |||||||||||||||
Product | $ | 607.6 | $ | 472.0 | $ | 1,753.9 | $ | 1,396.2 | |||||||
Service | 136.5 | 123.2 | 389.2 | 350.1 | |||||||||||
Total Infrastructure revenues | 744.1 | 595.2 | 2,143.1 | 1,746.3 | |||||||||||
SLT: | |||||||||||||||
Product | 193.6 | 162.1 | 542.5 | 432.7 | |||||||||||
Service | 74.7 | 66.6 | 217.7 | 195.5 | |||||||||||
Total SLT revenues | 268.3 | 228.7 | 760.2 | 628.2 | |||||||||||
Total net revenues | 1,012.4 | 823.9 | 2,903.3 | 2,374.5 | |||||||||||
Operating income: | |||||||||||||||
Infrastructure | 179.9 | 126.9 | 537.6 | 358.8 | |||||||||||
SLT | 64.6 | 44.4 | 152.3 | 79.6 | |||||||||||
Total management operating income | 244.5 | 171.3 | 689.9 | 438.4 | |||||||||||
Amortization of purchased intangible assets (1) | (2.4 | ) | (2.7 | ) | (5.0 | ) | (13.4 | ) | |||||||
Share-based compensation expense | (44.4 | ) | (34.3 | ) | (129.6 | ) | (101.4 | ) | |||||||
Share-based payroll tax expense | (0.5 | ) | (0.8 | ) | (3.8 | ) | (1.5 | ) | |||||||
Restructuring charges | (0.2 | ) | (4.5 | ) | (8.6 | ) | (16.3 | ) | |||||||
Acquisition-related and other charges | (1.5 | ) | (1.0 | ) | (2.1 | ) | (1.0 | ) | |||||||
Total operating income | 195.5 | 128.0 | 540.8 | 304.8 | |||||||||||
Interest and other income, net | 0.2 | 1.7 | 2.5 | 6.6 | |||||||||||
Gain (loss) on equity investment | — | — | 3.2 | (3.3 | ) | ||||||||||
Income before income taxes and noncontrolling interest | $ | 195.7 | $ | 129.7 | $ | 546.5 | $ | 308.1 |
(1) | Amount includes amortization expense of purchased intangible assets in operating expenses and in cost of revenues. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Americas: | |||||||||||||||
United States | $ | 481.2 | $ | 380.3 | $ | 1,368.0 | $ | 1,045.4 | |||||||
Other | 51.6 | 42.5 | 147.4 | 128.0 | |||||||||||
Total Americas | 532.8 | 422.8 | 1,515.4 | 1,173.4 | |||||||||||
Europe, Middle East and Africa | 275.9 | 243.2 | 829.5 | 698.3 | |||||||||||
Asia Pacific | 203.7 | 157.9 | 558.4 | 502.8 | |||||||||||
Total | $ | 1,012.4 | $ | 823.9 | $ | 2,903.3 | $ | 2,374.5 |
|
Total | 2010 | 2011 | 2012 | 2013 | 2014 | Thereafter | Other | ||||||||||||||||||||||||
Operating leases | $ | 278.8 | $ | 13.3 | $ | 45.8 | $ | 40.6 | $ | 31.1 | $ | 25.8 | $ | 122.2 | $ | — | |||||||||||||||
Sublease rental income | (0.2 | ) | (0.2 | ) | — | — | — | — | — | — | |||||||||||||||||||||
Purchase commitments | 186.0 | 186.0 | — | — | — | — | — | — | |||||||||||||||||||||||
Tax liabilities | 102.2 | — | — | — | — | — | — | 102.2 | |||||||||||||||||||||||
Other contractual obligations | 57.9 | 28.6 | 18.0 | 9.5 | 1.8 | — | — | — | |||||||||||||||||||||||
Total | $ | 624.7 | $ | 227.7 | $ | 63.8 | $ | 50.1 | $ | 32.9 | $ | 25.8 | $ | 122.2 | $ | 102.2 |
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|