|
|
|
|
|
|
|
|
in millions | Estimated useful lives (in years) | ||||
Amortizable intangible assets: | |||||
Acquired technology | $ | 68 | 3 - 7 | ||
Tradename and other | 26 | 2 - 10 | |||
Deferred tax liabilities | (9 | ) | |||
Net assets acquired | $ | 85 | |||
Goodwill | 175 | ||||
Total fair value consideration | $ | 260 |
|
September 30, 2013 | December 31, 2012 | ||||||
Cash and cash equivalents: | |||||||
Cash | $ | 898 | $ | 1,513 | |||
Money market funds | 2,202 | 871 | |||||
Total cash and cash equivalents | 3,100 | 2,384 | |||||
Marketable securities: | |||||||
U.S. government securities | 4,157 | 5,165 | |||||
U.S. government agency securities | 2,071 | 2,077 | |||||
Total marketable securities | 6,228 | 7,242 | |||||
Total cash, cash equivalents and marketable securities | $ | 9,328 | $ | 9,626 |
September 30, 2013 | |||
Due in one year | $ | 3,272 | |
Due in one to two years | 2,956 | ||
Total | $ | 6,228 |
|
Fair Value Measurement at Reporting Date Using | |||||||||||||||
Description | September 30, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 2,202 | $ | 2,202 | $ | — | $ | — | |||||||
Marketable securities: | |||||||||||||||
U.S. government securities | 4,157 | 4,157 | — | — | |||||||||||
U.S. government agency securities | 2,071 | 2,071 | — | — | |||||||||||
Total cash equivalents and marketable securities | $ | 8,430 | $ | 8,430 | $ | — | $ | — |
Fair Value Measurement at Reporting Date Using | |||||||||||||||
Description | December 31, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 871 | $ | 871 | $ | — | $ | — | |||||||
Marketable securities: | |||||||||||||||
U.S. government securities | 5,165 | 5,165 | — | — | |||||||||||
U.S. government agency securities | 2,077 | 2,077 | — | — | |||||||||||
Total cash equivalents and marketable securities | $ | 8,113 | $ | 8,113 | $ | — | $ | — | |||||||
Other current liabilities: | |||||||||||||||
Contingent consideration liability | $ | 4 | $ | — | $ | — | $ | 4 | |||||||
Other liabilities: | |||||||||||||||
Derivative financial instrument | $ | 4 | $ | — | $ | 4 | $ | — |
|
September 30, 2013 | December 31, 2012 | ||||||
Network equipment | $ | 2,245 | $ | 1,912 | |||
Land | 41 | 36 | |||||
Buildings | 975 | 594 | |||||
Leasehold improvements | 198 | 194 | |||||
Computer software, office equipment and other | 107 | 93 | |||||
Construction in progress | 255 | 444 | |||||
Total | 3,821 | 3,273 | |||||
Less: Accumulated depreciation | (1,136 | ) | (882 | ) | |||
Property and equipment, net | $ | 2,685 | $ | 2,391 |
|
Balance as of December 31, 2012 | $ | 587 | |
Goodwill acquired | 175 | ||
Balance as of September 30, 2013 | $ | 762 |
September 30, 2013 | December 31, 2012 | ||||||||||||||||||||||||
Useful lives from date of acquisitions (in years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
Amortizable intangible assets: | |||||||||||||||||||||||||
Acquired patents | 3 - 18 | $ | 739 | $ | (120 | ) | $ | 619 | $ | 684 | $ | (53 | ) | $ | 631 | ||||||||||
Acquired technology | 2 - 10 | 201 | (55 | ) | 146 | 133 | (32 | ) | 101 | ||||||||||||||||
Tradename and other | 2 - 10 | 123 | (41 | ) | 82 | 94 | (25 | ) | 69 | ||||||||||||||||
Total | $ | 1,063 | $ | (216 | ) | $ | 847 | $ | 911 | $ | (110 | ) | $ | 801 |
The remainder of 2013 | $ | 37 | |
2014 | 145 | ||
2015 | 136 | ||
2016 | 124 | ||
2017 | 106 | ||
2018 | 72 | ||
Thereafter | 227 | ||
$ | 847 |
|
|
|
Shares Subject to Options Outstanding | ||||||||||||
Number of Shares | Weighted Average Exercise Price | Weighted- Average Remaining Contractual Term | Aggregate Intrinsic Value(1) | |||||||||
(in thousands) | (in years) | (in millions) | ||||||||||
Balance as of December 31, 2012 | 122,821 | $ | 0.85 | 3.79 | $ | 3,166 | ||||||
Stock options exercised | (38,293 | ) | 0.54 | |||||||||
Stock options forfeited/cancelled | (216 | ) | 1.85 | |||||||||
Balance as of September 30, 2013 | 84,312 | $ | 0.99 | 2.89 | $ | 4,152 | ||||||
Stock options vested and expected to vest as of September 30, 2013 | 84,287 | $ | 0.99 | 2.89 | $ | 4,151 | ||||||
Stock options exercisable as of September 30, 2013 | 78,593 | $ | 0.37 | 2.62 | $ | 3,920 |
(1) | The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying stock option awards and the closing price of our Class A common stock of $50.23 on September 30, 2013. |
Unvested RSUs | ||||||
Number of Shares | Weighted Average Grant Date Fair Value | |||||
(in thousands) | ||||||
Unvested at December 31, 2012 | 113,044 | $ | 21.38 | |||
Granted | 49,048 | 28.14 | ||||
Vested | (39,523 | ) | 16.37 | |||
Forfeited | (11,375 | ) | 24.11 | |||
Unvested at September 30, 2013 | 111,194 | $ | 25.87 |
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue: | |||||||||||||||
United States | $ | 940 | $ | 665 | $ | 2,438 | $ | 1,789 | |||||||
Rest of the world (1) | 1,076 | 597 | 2,848 | 1,715 | |||||||||||
Total revenue | $ | 2,016 | $ | 1,262 | $ | 5,286 | $ | 3,504 |
(1) | No individual country, other than disclosed above, exceeded 10% of our total revenue for any period presented |
September 30, 2013 | December 31, 2012 | ||||||
Long-lived assets: | |||||||
United States | $ | 2,206 | $ | 2,110 | |||
Sweden | 395 | 220 | |||||
Rest of the world (1) | 84 | 61 | |||||
Total long-lived assets | $ | 2,685 | $ | 2,391 |
(1) | No individual country, other than disclosed above, exceeded 10% of our total long-lived assets for any period presented |
|
|
in millions | Estimated useful lives (in years) | ||||
Amortizable intangible assets: | |||||
Acquired technology | $ | 68 | 3 - 7 | ||
Tradename and other | 26 | 2 - 10 | |||
Deferred tax liabilities | (9 | ) | |||
Net assets acquired | $ | 85 | |||
Goodwill | 175 | ||||
Total fair value consideration | $ | 260 |
|
September 30, 2013 | December 31, 2012 | ||||||
Cash and cash equivalents: | |||||||
Cash | $ | 898 | $ | 1,513 | |||
Money market funds | 2,202 | 871 | |||||
Total cash and cash equivalents | 3,100 | 2,384 | |||||
Marketable securities: | |||||||
U.S. government securities | 4,157 | 5,165 | |||||
U.S. government agency securities | 2,071 | 2,077 | |||||
Total marketable securities | 6,228 | 7,242 | |||||
Total cash, cash equivalents and marketable securities | $ | 9,328 | $ | 9,626 |
September 30, 2013 | |||
Due in one year | $ | 3,272 | |
Due in one to two years | 2,956 | ||
Total | $ | 6,228 |
|
Fair Value Measurement at Reporting Date Using | |||||||||||||||
Description | September 30, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 2,202 | $ | 2,202 | $ | — | $ | — | |||||||
Marketable securities: | |||||||||||||||
U.S. government securities | 4,157 | 4,157 | — | — | |||||||||||
U.S. government agency securities | 2,071 | 2,071 | — | — | |||||||||||
Total cash equivalents and marketable securities | $ | 8,430 | $ | 8,430 | $ | — | $ | — |
Fair Value Measurement at Reporting Date Using | |||||||||||||||
Description | December 31, 2012 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||
Cash equivalents: | |||||||||||||||
Money market funds | $ | 871 | $ | 871 | $ | — | $ | — | |||||||
Marketable securities: | |||||||||||||||
U.S. government securities | 5,165 | 5,165 | — | — | |||||||||||
U.S. government agency securities | 2,077 | 2,077 | — | — | |||||||||||
Total cash equivalents and marketable securities | $ | 8,113 | $ | 8,113 | $ | — | $ | — | |||||||
Other current liabilities: | |||||||||||||||
Contingent consideration liability | $ | 4 | $ | — | $ | — | $ | 4 | |||||||
Other liabilities: | |||||||||||||||
Derivative financial instrument | $ | 4 | $ | — | $ | 4 | $ | — |
|
September 30, 2013 | December 31, 2012 | ||||||
Network equipment | $ | 2,245 | $ | 1,912 | |||
Land | 41 | 36 | |||||
Buildings | 975 | 594 | |||||
Leasehold improvements | 198 | 194 | |||||
Computer software, office equipment and other | 107 | 93 | |||||
Construction in progress | 255 | 444 | |||||
Total | 3,821 | 3,273 | |||||
Less: Accumulated depreciation | (1,136 | ) | (882 | ) | |||
Property and equipment, net | $ | 2,685 | $ | 2,391 |
|
Balance as of December 31, 2012 | $ | 587 | |
Goodwill acquired | 175 | ||
Balance as of September 30, 2013 | $ | 762 |
September 30, 2013 | December 31, 2012 | ||||||||||||||||||||||||
Useful lives from date of acquisitions (in years) | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | |||||||||||||||||||
Amortizable intangible assets: | |||||||||||||||||||||||||
Acquired patents | 3 - 18 | $ | 739 | $ | (120 | ) | $ | 619 | $ | 684 | $ | (53 | ) | $ | 631 | ||||||||||
Acquired technology | 2 - 10 | 201 | (55 | ) | 146 | 133 | (32 | ) | 101 | ||||||||||||||||
Tradename and other | 2 - 10 | 123 | (41 | ) | 82 | 94 | (25 | ) | 69 | ||||||||||||||||
Total | $ | 1,063 | $ | (216 | ) | $ | 847 | $ | 911 | $ | (110 | ) | $ | 801 |
The remainder of 2013 | $ | 37 | |
2014 | 145 | ||
2015 | 136 | ||
2016 | 124 | ||
2017 | 106 | ||
2018 | 72 | ||
Thereafter | 227 | ||
$ | 847 |
|
Shares Subject to Options Outstanding | ||||||||||||
Number of Shares | Weighted Average Exercise Price | Weighted- Average Remaining Contractual Term | Aggregate Intrinsic Value(1) | |||||||||
(in thousands) | (in years) | (in millions) | ||||||||||
Balance as of December 31, 2012 | 122,821 | $ | 0.85 | 3.79 | $ | 3,166 | ||||||
Stock options exercised | (38,293 | ) | 0.54 | |||||||||
Stock options forfeited/cancelled | (216 | ) | 1.85 | |||||||||
Balance as of September 30, 2013 | 84,312 | $ | 0.99 | 2.89 | $ | 4,152 | ||||||
Stock options vested and expected to vest as of September 30, 2013 | 84,287 | $ | 0.99 | 2.89 | $ | 4,151 | ||||||
Stock options exercisable as of September 30, 2013 | 78,593 | $ | 0.37 | 2.62 | $ | 3,920 |
(1) | The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying stock option awards and the closing price of our Class A common stock of $50.23 on September 30, 2013. |
Unvested RSUs | ||||||
Number of Shares | Weighted Average Grant Date Fair Value | |||||
(in thousands) | ||||||
Unvested at December 31, 2012 | 113,044 | $ | 21.38 | |||
Granted | 49,048 | 28.14 | ||||
Vested | (39,523 | ) | 16.37 | |||
Forfeited | (11,375 | ) | 24.11 | |||
Unvested at September 30, 2013 | 111,194 | $ | 25.87 |
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue: | |||||||||||||||
United States | $ | 940 | $ | 665 | $ | 2,438 | $ | 1,789 | |||||||
Rest of the world (1) | 1,076 | 597 | 2,848 | 1,715 | |||||||||||
Total revenue | $ | 2,016 | $ | 1,262 | $ | 5,286 | $ | 3,504 |
(1) | No individual country, other than disclosed above, exceeded 10% of our total revenue for any period presented |
September 30, 2013 | December 31, 2012 | ||||||
Long-lived assets: | |||||||
United States | $ | 2,206 | $ | 2,110 | |||
Sweden | 395 | 220 | |||||
Rest of the world (1) | 84 | 61 | |||||
Total long-lived assets | $ | 2,685 | $ | 2,391 |
(1) | No individual country, other than disclosed above, exceeded 10% of our total long-lived assets for any period presented |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|