|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
in millions | Useful lives (in years) | ||||
Amortizable intangible assets: | |||||
Acquired technology | $ | 54 | 3 - 7 | ||
Tradename and other | 26 | 2 - 10 | |||
Deferred tax liabilities | (9 | ) | |||
Net assets acquired | $ | 71 | |||
Goodwill | 175 | ||||
Total fair value consideration | $ | 246 | |||
|
|||
June 30, 2013 | December 31, 2012 | ||||||
Cash and cash equivalents: | |||||||
Cash | $ | 1,020 | $ | 1,513 | |||
Cash equivalents: | |||||||
Money market funds | 1,981 | 871 | |||||
Total cash and cash equivalents | 3,001 | 2,384 | |||||
Marketable securities: | |||||||
U.S. government securities | 4,801 | 5,165 | |||||
U.S. government agency securities | 2,450 | 2,077 | |||||
Total marketable securities | 7,251 | 7,242 | |||||
Total cash, cash equivalents and marketable securities | $ | 10,252 | $ | 9,626 | |||
June 30, 2013 | |||
Due in one year | $ | 3,244 | |
Due in one to two years | 4,007 | ||
Total | $ | 7,251 | |
|
|||
Fair Value Measurement at Reporting Date Using | |||||||||||||||
Description | June 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 | $ | 1,981 | $ | 1,981 | $ | — | $ | — | |||||||
Marketable securities: | |||||||||||||||
U.S. government securities | 4,801 | 4,801 | — | — | |||||||||||
U.S. government agency securities | 2,450 | 2,450 | — | — | |||||||||||
Total cash equivalents and marketable securities | $ | 9,232 | $ | 9,232 | $ | — | $ | — | |||||||
Other assets: | |||||||||||||||
Derivative financial instrument | $ | 1 | $ | — | $ | 1 | $ | — | |||||||
Other current liabilities: | |||||||||||||||
Contingent consideration liability | $ | 4 | $ | — | $ | — | $ | 4 | |||||||
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 | $ | — | |||||||
|
|||
June 30, 2013 | December 31, 2012 | ||||||
Network equipment | $ | 2,117 | $ | 1,912 | |||
Land | 41 | 36 | |||||
Buildings | 966 | 594 | |||||
Leasehold improvements | 194 | 194 | |||||
Computer software, office equipment and other | 98 | 93 | |||||
Construction in progress | 175 | 444 | |||||
Total | 3,591 | 3,273 | |||||
Less: Accumulated depreciation | (1,014 | ) | (882 | ) | |||
Property and equipment, net | $ | 2,577 | $ | 2,391 | |||
|
|||
Balance as of December 31, 2012 | $ | 587 | |
Goodwill acquired | 175 | ||
Balance as of June 30, 2013 | $ | 762 | |
June 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 | $ | 738 | $ | (97 | ) | $ | 641 | $ | 684 | $ | (53 | ) | $ | 631 | ||||||||||
Acquired technology | 2 - 10 | 187 | (46 | ) | 141 | 133 | (32 | ) | 101 | ||||||||||||||||
Tradename and other | 2 - 10 | 123 | (36 | ) | 87 | 94 | (25 | ) | 69 | ||||||||||||||||
Total | $ | 1,048 | $ | (179 | ) | $ | 869 | $ | 911 | $ | (110 | ) | $ | 801 | |||||||||||
The remainder of 2013 | $ | 75 | |
2014 | 141 | ||
2015 | 131 | ||
2016 | 118 | ||
2017 | 102 | ||
2018 | 70 | ||
Thereafter | 232 | ||
$ | 869 | ||
|
|||
|
|||
|
|||
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 | (21,419 | ) | 0.52 | |||||||||
Balance as of June 30, 2013 | 101,402 | $ | 0.92 | 3.25 | $ | 2,427 | ||||||
Stock options vested and expected to vest as of June 30, 2013 | 101,374 | $ | 0.92 | 3.25 | $ | 2,427 | ||||||
Stock options exercisable as of June 30, 2013 | 94,613 | $ | 0.36 | 3.00 | $ | 2,318 | ||||||
(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 $24.88 on June 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 | 45,127 | 27.47 | ||||
Vested | (29,650 | ) | 16.05 | |||
Forfeited | (6,389 | ) | 24.23 | |||
Unvested at June 30, 2013 | 122,132 | $ | 24.78 | |||
|
|||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue: | |||||||||||||||
United States | $ | 818 | $ | 588 | $ | 1,498 | $ | 1,124 | |||||||
Rest of the world (1) | 995 | 596 | 1,773 | 1,118 | |||||||||||
Total revenue | $ | 1,813 | $ | 1,184 | $ | 3,271 | $ | 2,242 | |||||||
(1) | No individual country, other than disclosed above, exceeded 10% of our total revenue for any period presented |
June 30, 2013 | December 31, 2012 | ||||||
Long-lived assets: | |||||||
United States | $ | 2,182 | $ | 2,110 | |||
Sweden | 328 | 220 | |||||
Rest of the world (1) | 67 | 61 | |||||
Total long-lived assets | $ | 2,577 | $ | 2,391 | |||
(1) | No individual country, other than disclosed above, exceeded 10% of our total long-lived assets for any period presented |
|
|||
|
|||
in millions | Useful lives (in years) | ||||
Amortizable intangible assets: | |||||
Acquired technology | $ | 54 | 3 - 7 | ||
Tradename and other | 26 | 2 - 10 | |||
Deferred tax liabilities | (9 | ) | |||
Net assets acquired | $ | 71 | |||
Goodwill | 175 | ||||
Total fair value consideration | $ | 246 | |||
|
|||
June 30, 2013 | December 31, 2012 | ||||||
Cash and cash equivalents: | |||||||
Cash | $ | 1,020 | $ | 1,513 | |||
Cash equivalents: | |||||||
Money market funds | 1,981 | 871 | |||||
Total cash and cash equivalents | 3,001 | 2,384 | |||||
Marketable securities: | |||||||
U.S. government securities | 4,801 | 5,165 | |||||
U.S. government agency securities | 2,450 | 2,077 | |||||
Total marketable securities | 7,251 | 7,242 | |||||
Total cash, cash equivalents and marketable securities | $ | 10,252 | $ | 9,626 | |||
June 30, 2013 | |||
Due in one year | $ | 3,244 | |
Due in one to two years | 4,007 | ||
Total | $ | 7,251 | |
|
|||
Fair Value Measurement at Reporting Date Using | |||||||||||||||
Description | June 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 | $ | 1,981 | $ | 1,981 | $ | — | $ | — | |||||||
Marketable securities: | |||||||||||||||
U.S. government securities | 4,801 | 4,801 | — | — | |||||||||||
U.S. government agency securities | 2,450 | 2,450 | — | — | |||||||||||
Total cash equivalents and marketable securities | $ | 9,232 | $ | 9,232 | $ | — | $ | — | |||||||
Other assets: | |||||||||||||||
Derivative financial instrument | $ | 1 | $ | — | $ | 1 | $ | — | |||||||
Other current liabilities: | |||||||||||||||
Contingent consideration liability | $ | 4 | $ | — | $ | — | $ | 4 | |||||||
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 | $ | — | |||||||
|
|||
June 30, 2013 | December 31, 2012 | ||||||
Network equipment | $ | 2,117 | $ | 1,912 | |||
Land | 41 | 36 | |||||
Buildings | 966 | 594 | |||||
Leasehold improvements | 194 | 194 | |||||
Computer software, office equipment and other | 98 | 93 | |||||
Construction in progress | 175 | 444 | |||||
Total | 3,591 | 3,273 | |||||
Less: Accumulated depreciation | (1,014 | ) | (882 | ) | |||
Property and equipment, net | $ | 2,577 | $ | 2,391 | |||
|
|||
Balance as of December 31, 2012 | $ | 587 | |
Goodwill acquired | 175 | ||
Balance as of June 30, 2013 | $ | 762 | |
June 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 | $ | 738 | $ | (97 | ) | $ | 641 | $ | 684 | $ | (53 | ) | $ | 631 | ||||||||||
Acquired technology | 2 - 10 | 187 | (46 | ) | 141 | 133 | (32 | ) | 101 | ||||||||||||||||
Tradename and other | 2 - 10 | 123 | (36 | ) | 87 | 94 | (25 | ) | 69 | ||||||||||||||||
Total | $ | 1,048 | $ | (179 | ) | $ | 869 | $ | 911 | $ | (110 | ) | $ | 801 | |||||||||||
The remainder of 2013 | $ | 75 | |
2014 | 141 | ||
2015 | 131 | ||
2016 | 118 | ||
2017 | 102 | ||
2018 | 70 | ||
Thereafter | 232 | ||
$ | 869 | ||
|
|||
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 | (21,419 | ) | 0.52 | |||||||||
Balance as of June 30, 2013 | 101,402 | $ | 0.92 | 3.25 | $ | 2,427 | ||||||
Stock options vested and expected to vest as of June 30, 2013 | 101,374 | $ | 0.92 | 3.25 | $ | 2,427 | ||||||
Stock options exercisable as of June 30, 2013 | 94,613 | $ | 0.36 | 3.00 | $ | 2,318 | ||||||
(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 $24.88 on June 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 | 45,127 | 27.47 | ||||
Vested | (29,650 | ) | 16.05 | |||
Forfeited | (6,389 | ) | 24.23 | |||
Unvested at June 30, 2013 | 122,132 | $ | 24.78 | |||
|
|||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue: | |||||||||||||||
United States | $ | 818 | $ | 588 | $ | 1,498 | $ | 1,124 | |||||||
Rest of the world (1) | 995 | 596 | 1,773 | 1,118 | |||||||||||
Total revenue | $ | 1,813 | $ | 1,184 | $ | 3,271 | $ | 2,242 | |||||||
(1) | No individual country, other than disclosed above, exceeded 10% of our total revenue for any period presented |
June 30, 2013 | December 31, 2012 | ||||||
Long-lived assets: | |||||||
United States | $ | 2,182 | $ | 2,110 | |||
Sweden | 328 | 220 | |||||
Rest of the world (1) | 67 | 61 | |||||
Total long-lived assets | $ | 2,577 | $ | 2,391 | |||
(1) | No individual country, other than disclosed above, exceeded 10% of our total long-lived assets for any period presented |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||
|
|
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||