Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2017 | Oct. 23, 2017 | |
Document And Entity Information [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Period End Date | Sep. 30, 2017 | |
Document Fiscal Year Focus | 2,017 | |
Document Fiscal Period Focus | Q3 | |
Trading Symbol | LOGM | |
Entity Registrant Name | LogMeIn, Inc. | |
Entity Central Index Key | 1,420,302 | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Large Accelerated Filer | |
Entity Common Stock, Shares Outstanding | 52,637,672 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Current assets: | ||
Cash and cash equivalents | $ 262,051 | $ 140,756 |
Marketable securities | 13,996 | 55,710 |
Accounts receivable (net of allowance of $245 and $1,729 as of December 31, 2016 and September 30, 2017, respectively) | 83,862 | 25,901 |
Prepaid expenses and other current assets | 34,412 | 5,723 |
Total current assets | 394,321 | 228,090 |
Property and equipment, net | 91,401 | 23,867 |
Restricted cash | 1,661 | 2,481 |
Intangibles, net | 1,191,609 | 62,510 |
Goodwill | 2,254,773 | 121,760 |
Other assets | 7,295 | 4,282 |
Deferred tax assets | 276 | 303 |
Total assets | 3,941,336 | 443,293 |
Current liabilities: | ||
Accounts payable | 37,117 | 14,640 |
Accrued liabilities | 110,675 | 35,253 |
Deferred revenue, current portion | 323,044 | 156,966 |
Total current liabilities | 470,836 | 206,859 |
Long-term debt | 30,000 | |
Deferred revenue, net of current portion | 5,468 | 5,287 |
Deferred tax liabilities | 376,006 | 2,332 |
Other long-term liabilities | 7,174 | 2,699 |
Total liabilities | 859,484 | 247,177 |
Commitments and contingencies (Note 10) | ||
Preferred stock, $0.01 par value - 5,000 shares authorized, 0 shares outstanding as of December 31, 2016 and September 30, 2017 | ||
Equity: | ||
Common stock, $0.01 par value - 75,000 and 150,000 shares authorized as of December 31, 2016 and September 30, 2017 respectively; 28,405 and 55,993 shares issued as of December 31, 2016 and September 30, 2017, respectively; 25,552 and 52,669 outstanding as of December 31, 2016 and June 30, 2017, respectively | 560 | 284 |
Additional paid-in capital | 3,261,762 | 314,700 |
Accumulated deficit | (29,719) | (1,754) |
Accumulated other comprehensive income (loss) | 10,820 | (6,618) |
Treasury stock, at cost - 2,853 and 3,324 shares as of December 31, 2016 and September 30, 2017, respectively | (161,571) | (110,496) |
Total equity | 3,081,852 | 196,116 |
Total liabilities and equity | $ 3,941,336 | $ 443,293 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Parenthetical) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Statement of Financial Position [Abstract] | ||
Allowance for doubtful accounts | $ 1,729 | $ 245 |
Preferred stock, par value | $ 0.01 | $ 0.01 |
Preferred stock, shares authorized | 5,000,000 | 5,000,000 |
Preferred stock, shares outstanding | 0 | 0 |
Common stock, par value | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 150,000,000 | 75,000,000 |
Common stock, shares issued | 55,993,000 | 28,405,000 |
Common stock, shares outstanding | 52,669,000 | 25,552,000 |
Treasury stock, shares | 3,324,000 | 2,853,000 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations - USD ($) shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Income Statement [Abstract] | ||||
Revenue | $ 269,267 | $ 85,103 | $ 713,750 | $ 248,103 |
Cost of revenue | 55,605 | 11,485 | 147,780 | 34,121 |
Gross profit | 213,662 | 73,618 | 565,970 | 213,982 |
Operating expenses | ||||
Research and development | 42,603 | 14,161 | 116,435 | 43,571 |
Sales and marketing | 89,379 | 39,628 | 258,616 | 123,533 |
General and administrative | 37,906 | 18,694 | 120,460 | 40,350 |
Amortization of acquired intangibles | 36,613 | 1,363 | 97,187 | 4,103 |
Total operating expenses | 206,501 | 73,846 | 592,698 | 211,557 |
Income (loss) from operations | 7,161 | (228) | (26,728) | 2,425 |
Interest income | 405 | 177 | 924 | 546 |
Interest expense | (294) | (335) | (1,088) | (1,094) |
Other income (expense), net | 51 | (180) | (27) | (676) |
Income (loss) before income taxes | 7,323 | (566) | (26,919) | 1,201 |
(Provision for) benefit from income taxes | 2,597 | (91) | 33,121 | (425) |
Net income (loss) | $ 9,920 | $ (657) | $ 6,202 | $ 776 |
Net income (loss) per share: | ||||
Basic | $ 0.19 | $ (0.03) | $ 0.12 | $ 0.03 |
Diluted | $ 0.19 | $ (0.03) | $ 0.12 | $ 0.03 |
Weighted average shares outstanding: | ||||
Basic | 52,706 | 25,401 | 49,697 | 25,230 |
Diluted | 53,606 | 25,401 | 50,735 | 26,009 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Comprehensive Income (Loss) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Statement of Comprehensive Income [Abstract] | ||||
Net income (loss) | $ 9,920 | $ (657) | $ 6,202 | $ 776 |
Other comprehensive gain (loss): | ||||
Net unrealized gains (losses) on marketable securities, (net of tax benefit of $33 and tax provision of $7 for the three months ended September 30, 2016 and 2017 and a tax provision of $27 and $5 for the nine months ended September 30, 2016 and 2017, respectively) | 11 | (58) | 9 | 47 |
Net translation gains (losses) | 5,996 | 172 | 17,429 | (30) |
Total other comprehensive gain | 6,007 | 114 | 17,438 | 17 |
Comprehensive income (loss) | $ 15,927 | $ (543) | $ 23,640 | $ 793 |
Condensed Consolidated Stateme6
Condensed Consolidated Statements of Comprehensive Income (Loss) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Statement of Comprehensive Income [Abstract] | ||||
Net unrealized (gains) losses on marketable securities, tax (benefit) provision | $ 7 | $ (33) | $ 5 | $ 27 |
Condensed Consolidated Stateme7
Condensed Consolidated Statements of Cash Flows - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2017 | Sep. 30, 2016 | |
Cash flows from operating activities | ||
Net income | $ 6,202 | $ 776 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Stock-based compensation | 49,255 | 27,327 |
Depreciation and amortization | 158,761 | 16,076 |
Amortization of premium on investments | 125 | 357 |
Change in fair value of contingent consideration liability | 502 | |
Amortization of debt issuance costs | 466 | 218 |
Provision for bad debts | 193 | 31 |
Benefit from deferred income taxes | (47,659) | |
Other, net | 822 | 2 |
Changes in assets and liabilities, excluding effect of acquisitions: | ||
Accounts receivable | (6,480) | (79) |
Prepaid expenses and other current assets | (4,607) | (1,552) |
Other assets | 991 | 1,188 |
Accounts payable | 10,154 | 4,705 |
Accrued liabilities | 36,586 | 4,176 |
Deferred revenue | 75,135 | 25,420 |
Other long-term liabilities | 3,316 | 4,943 |
Net cash provided by operating activities | 283,260 | 84,090 |
Cash flows from investing activities | ||
Purchases of marketable securities | (35,609) | |
Proceeds from sale or disposal or maturity of marketable securities | 41,603 | 50,000 |
Purchases of property and equipment | (23,322) | (12,629) |
Intangible asset additions | (21,893) | (1,037) |
Cash paid for acquisition, net of cash acquired | (19,160) | (61) |
(Increase) decrease in restricted cash | 1,751 | (30) |
Net cash provided by (used in) investing activities | (21,021) | 634 |
Cash flows from financing activities | ||
Repayments under credit facility | (30,000) | (22,500) |
Proceeds from issuance of common stock upon option exercises | 6,363 | 9,443 |
Payments of withholding taxes in connection with restricted stock unit vesting | (32,189) | (13,432) |
Payment of debt issuance costs | (1,993) | (349) |
Payment of contingent consideration | (29) | |
Dividends paid on common stock | (39,117) | (12,700) |
Purchase of treasury stock | (51,075) | (22,799) |
Net cash used in financing activities | (148,011) | (62,366) |
Effect of exchange rate changes on cash and cash equivalents | 7,067 | 1,099 |
Net increase in cash and cash equivalents | 121,295 | 23,457 |
Cash and cash equivalents, beginning of period | 140,756 | 123,143 |
Cash and cash equivalents, end of period | 262,051 | 146,600 |
Supplemental disclosure of cash flow information | ||
Cash paid for interest | 201 | 763 |
(Refunds received) cash paid for income taxes | 22,272 | (177) |
Noncash investing and financing activities | ||
Purchases of property and equipment included in accounts payable and accrued liabilities | 7,006 | 890 |
Fair value of contingent consideration in connection with acquisition, included in accrued liabilities | $ 2,500 | |
GetGo, Inc. [Member] | ||
Noncash investing and financing activities | ||
Purchase consideration of GetGo paid in equity | 2,921,179 | |
Liability accrued for GetGo purchase consideration | $ 3,317 |
Nature of the Business
Nature of the Business | 9 Months Ended |
Sep. 30, 2017 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Nature of the Business | 1. Nature of the Business LogMeIn, Inc. (the “Company”) provides a portfolio of cloud-based communication and conferencing, identity and access, and customer engagement and support solutions designed to simplify how people connect with each other and the world around them to drive meaningful interactions, deepen relationships, and create better outcomes for individuals and businesses. The Company is headquartered in Boston, Massachusetts with wholly-owned subsidiaries in North America, South America, Europe, Asia and Australia. On January 31, 2017, the Company completed a merger with GetGo, Inc. (“GetGo”) a wholly-owned subsidiary of Citrix Systems, Inc. (“Citrix), pursuant to which the Company combined with Citrix’s GoTo family of service offerings known as the “GoTo Business” in a Reverse Morris Trust transaction (the “Merger”). For additional information regarding the Merger, see Note 4 below. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 9 Months Ended |
Sep. 30, 2017 | |
Accounting Policies [Abstract] | |
Summary of Significant Accounting Policies | 2. Summary of Significant Accounting Policies Principles of Consolidation Unaudited Interim Condensed Consolidated Financial Statements 10-K, Use of Estimates Marketable Securities available-for-sale Revenue Recognition — Revenue from the Company’s premium services is recognized on a daily basis over the subscription term as the services are delivered, provided that there is persuasive evidence of an arrangement, the fee is fixed or determinable and collectability is deemed reasonably assured. Subscription periods range from monthly to ten years. The Company’s software cannot be run on another entity’s hardware and customers do not have the right to take possession of the software and use it on their own or another entity’s hardware. Revenue from the Company’s audio services is recognized upon actual usage of audio minutes or the expiration of audio minutes purchased in prepaid plans. Any unbilled audio revenue is accrued for in the period the usage occurs. The Company’s multi-element arrangements typically include subscription and professional services, which may include development services. The Company evaluates each element within the arrangement to determine if they can be accounted for as separate units of accounting. If the delivered item or items have value to the customer on a standalone basis, either because they are sold separately by any vendor or the customer could resell the delivered item or items on a standalone basis, the Company has determined that the deliverables within these arrangements qualify for treatment as separate units of accounting. Accordingly, the Company recognizes revenue for each delivered item or items as a separate earnings process commencing when all of the significant performance obligations have been performed and when all of the revenue recognition criteria have been met. Professional services revenue recognized as a separate earnings process under multi-element arrangements has been immaterial to date. In cases where the Company has determined that the delivered items within its multi-element arrangements do not have value to the customer on a stand-alone basis, the arrangement is accounted for as a single unit of accounting and the related consideration is recognized ratably over the estimated customer life, commencing when all of the significant performance obligations have been delivered and when all of the revenue recognition criteria have been met. Revenue from these multi-element arrangements has been immaterial to date. Concentrations of Credit Risk and Significant Customers For the three and nine months ended September 30, 2016 and 2017, no customers accounted for more than 10% of revenue. As of December 31, 2016 and September 30, 2017, no customers accounted for more than 10% of accounts receivable. Goodwill Long-Lived Assets and Intangible Assets The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets, including intangible assets, may not be recoverable. When such events occur, the Company compares the carrying amounts of the assets to their undiscounted expected future cash flows. If this comparison indicates that there is impairment, the amount of the impairment is calculated as the difference between the carrying value and fair value. Through September 30, 2017, the Company recorded no material impairments. Foreign Currency Translation — period-end Derivative Financial Instruments — As of September 30, 2017, the Company had outstanding forward contracts with notional amounts equivalent to the following (in thousands): Currency Hedged September 30, U.S. Dollar / Canadian Dollar $ 401 Euro / U.S. Dollar 3,600 Euro / British Pound 2,011 Israeli Shekel / Hungarian Forint (1) 7,850 Total $ 13,862 (1) The Israeli Shekel and Hungarian Forint forward contract covers an intercompany loan between Nanorep Technologies Ltd. (“Nanorep”) and the Company’s Hungarian subsidiary. Nanorep was acquired in the third quarter of 2017. For additional information regarding the acquisition, see Note 4. The Company had net foreign currency losses of $0.2 million and $0.7 million for the three and nine months ended September 30, 2016, respectively, a net foreign currency gain of $47,000 for the three months ended September 30, 2017 and a net foreign currency loss of $28,000 for the nine months ended September 30, 2017, which are included in other income (expense), net in the condensed consolidated statements of operations. Stock-Based Compensation — Income Taxes The Company evaluates its uncertain tax positions based on a determination of whether and how much of a tax benefit taken by the Company in its tax filings is more likely than not to be realized. Potential interest and penalties associated with any uncertain tax positions are recorded as a component of income tax expense. Segment Data The Company’s revenue by geography (based on customer address) is as follows (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Revenues: United States $ 60,713 $ 204,831 $ 177,440 $ 545,117 United Kingdom 6,530 13,371 19,239 37,318 International—all other 17,860 51,065 51,424 131,315 Total revenue $ 85,103 $ 269,267 $ 248,103 $ 713,750 Amounts for the three and nine months ended September 30, 2016 presented in the Company’s revenue by service cloud (product grouping) table below include reclassifications between product groups to conform to the current year classification of the Company’s products (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Revenues: Communications and Collaboration cloud $ 10,413 $ 146,808 $ 29,622 $ 377,780 Identity and Access Management cloud 50,352 76,380 144,483 208,487 Customer Engagement and Support cloud 24,338 46,079 73,998 127,483 Total revenue $ 85,103 $ 269,267 $ 248,103 $ 713,750 Guarantees and Indemnification Obligations — by-laws. In the ordinary course of business, the Company enters into agreements with certain customers that contractually obligate the Company to provide indemnifications of varying scope and terms with respect to certain matters including, but not limited to, losses arising out of the breach of such agreements, from the services provided by the Company or claims alleging that the Company’s products infringe third-party patents, copyrights, or trademarks. The term of these indemnification obligations is generally perpetual. The maximum potential amount of future payments the Company could be required to make under these indemnification obligations is, in many cases, unlimited. Through September 30, 2017, the Company has not experienced any losses related to these indemnification obligations. Net Income (Loss) Per Share — The Company excluded the following options to purchase common shares and restricted stock units from the computation of diluted net loss per share because they had an anti-dilutive impact (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Options to purchase common shares 418 — — — Restricted stock units 1,473 36 106 59 Total options and restricted stock units 1,891 36 106 59 Basic and diluted net income (loss) per share was calculated as follows (in thousands, except per share data): Three months ended September 30, Nine months ended September 30, 2016 2017 2016 2017 Basic: Net income (loss) $ (657 ) $ 9,920 $ 776 $ 6,202 Weighted average common shares outstanding, basic 25,401 52,706 25,230 49,697 Net income (loss) per share, basic $ (0.03 ) $ 0.19 $ 0.03 $ 0.12 Diluted: Net income (loss) $ (657 ) $ 9,920 $ 776 $ 6,202 Weighted average common shares outstanding 25,401 52,706 25,230 49,697 Add: Common stock equivalents — 900 779 1,038 Weighted average common shares outstanding, diluted 25,401 53,606 26,009 50,735 Net income (loss) per share, diluted $ (0.03 ) $ 0.19 $ 0.03 $ 0.12 Recently Adopted Accounting Pronouncements On May 10, 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-09 Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting 2017-09”), 2017-09 On January 1, 2017, the Company adopted ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting 2016-09”) paid-in paid-in Further, upon the adoption of ASU 2016-09, On January 1, 2017, the Company early adopted ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory 2016-16”) Recently Issued Accounting Pronouncements In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-09, Revenue from Contracts with Customers The Company plans to adopt ASC 606 using the modified retrospective transition method which will result in an adjustment to retained earnings for the cumulative effect of applying the standard to all contracts not completed as of the adoption date. As this adoption method does not result in a recast of the prior year financial statements, ASC 606 requires the Company to provide additional disclosures during the year of adoption of the amount by which each financial statement line item is affected by adoption of the new standard and explanation of the reasons for significant changes. The Company is currently evaluating the impact of the adoption of ASC 606 to its consolidated financial statements, accounting policies, IT systems and processes. The Company has allocated internal and external resources to assist in its implementation and evaluation of the impact of ASC 606 and has made enhancements to its financial information systems to assist in financial reporting under ASC 606. While the Company cannot reliably estimate the expected financial statement impact at this time, the Company expects the revenue recognition of its primary revenue streams to remain substantially unchanged and therefore, does not expect a material impact on its revenues upon adoption of ASC 606. The adoption of ASC 606 will have an impact on the Company's consolidated financial statements with respect to its accounting for sales commissions related to customer arrangements. In making this determination the Company has also considered the impact of the guidance in ASC 340-40, Other Assets and Deferred Costs; Contracts with Customers 2014-09 340-40”). 340-40, On February 25, 2016, the FASB issued ASU 2016-02, Leases 2016-02”) , right-of-use 2016-02 right-of-use On January 26, 2017, the FASB issued ASU 2017-04, Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment 2017-04”), 2017-04 2017-04 On November 17, 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (a consensus of the FASB’s EITF) 2016-18”). 2016-18 2016-18 |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 9 Months Ended |
Sep. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | 3. Fair Value of Financial Instruments The carrying value of the Company’s financial instruments, including cash equivalents, restricted cash, accounts receivable and accounts payable, approximate their fair values due to their short maturities. The Company’s financial assets and liabilities are measured using inputs from the three levels of the fair value hierarchy. A financial asset or liability’s classification within the hierarchy is determined based on the lowest level input that is significant to the fair value measurement. The three levels are as follows: • Level 1: Unadjusted quoted prices for identical assets or liabilities in active markets accessible by the Company at the measurement date. • Level 2: Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability and inputs that are derived principally from or corroborated by observable market data by correlation or other means. • Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. The following table summarizes the basis used to measure certain of the Company’s financial assets that are carried at fair value (in thousands): Fair Value Measurements at December 31, 2016 Level 1 Level 2 Level 3 Total Cash equivalents — money market funds $ 11,599 $ — $ — $ 11,599 Short-term marketable securities: U.S. government agency securities 34,961 8,001 — 42,962 Corporate bond securities — 12,748 — 12,748 Fair Value Measurements at September 30, 2017 Level 1 Level 2 Level 3 Total Cash equivalents — money market funds $ 166,918 $ — $ — $ 166,918 Short-term marketable securities: U.S. government agency securities 7,997 — — 7,997 Corporate bond securities — 5,999 — 5,999 Forward contracts — 13 — 13 Bank deposits, corporate bonds and certain U.S. government agency securities are classified within the second level of the fair value hierarchy as the fair value of those assets are determined based upon quoted prices for similar assets. |
Acquisitions
Acquisitions | 9 Months Ended |
Sep. 30, 2017 | |
Business Combinations [Abstract] | |
Acquisitions | 4. Acquisitions Acquisition-Related Costs Acquisition-related costs were $16.9 million and $51.4 million for the nine months ended September 30, 2016 and 2017, respectively. Acquisition-related costs are associated with the acquisitions of businesses and intellectual property and include transaction, transition and integration-related charges (including legal, accounting and other professional fees, severance, and retention bonuses) and subsequent adjustments to our initial estimated amount of contingent consideration associated with acquisitions. Acquisition-related costs for the nine months ended September 30, 2016 were primarily comprised of $9.8 million of acquisition-related costs associated with the Merger and $6.7 million of retention bonuses related to the Company’s 2014 and 2015 acquisitions. Acquisition-related costs for the nine months ended September 30, 2017 were primarily related to the Merger and consisted of $26.2 million in transaction, transition and integration-related expenses, $10.1 million in integration-related severance costs and $15.1 million of retention-based bonuses, of which $9.7 million was related to the Merger. 2017 Acquisitions Nanorep Technologies Ltd. On July 31, 2017, the Company, through its wholly-owned Hungarian subsidiary, acquired all of the outstanding equity interests in Nanorep Technologies Ltd. (“Nanorep”), an Israeli provider of artificial intelligence, chatbot and virtual assistant services, for $43.4 million, net of cash acquired. Additionally, the Company expects to pay up to $5 million in cash in the future to certain employees of Nanorep contingent upon their continued service over the two-year The acquisition is being accounted for under the acquisition method of accounting. The acquisition method of accounting requires, among other things, that assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. The preliminary determination of the fair value of assets acquired and liabilities assumed has been recognized based on management’s estimates and assumptions using the information about facts and circumstances that existed at the acquisition date. While the Company uses its best estimates and assumptions as part of the purchase price allocation process to value the assets acquired and liabilities assumed on the acquisition date, its estimates and assumptions are subject to refinement. Fair value estimates are based on a complex series of judgments about future events and uncertainties and rely heavily on estimates and assumptions. The judgments used to determine the estimated fair value assigned to each class of assets acquired and liabilities assumed, as well as asset lives, can materially impact the Company’s results of operations. The Company expects to finalize the allocation of purchase price in the fourth quarter of 2017. The following table summarizes the Company’s preliminary purchase price allocation (in thousands): Cash $ 923 Accounts receivable 1,108 Property and equipment 78 Restricted cash 129 Prepaid expenses and other current assets 334 Intangible assets: Completed technology 9,200 Customer relationships 10,500 Trade name 500 Deferred revenue (854 ) Accounts payable and accrued liabilities (2,704 ) Deferred tax liabilities, net (1,977 ) Goodwill 27,062 Total purchase consideration 44,299 Less: cash acquired 923 Total purchase consideration, net of cash acquired $ 43,376 The useful lives of the identifiable intangible assets acquired range from 8 to 10 years with a weighted average useful life of 9.1 years. The goodwill recorded in connection with this transaction is primarily related to the expected synergies to be achieved as a result of the Company’s ability to leverage its customer base, sales force and business plan with Nanorep’s product, technical expertise and customer base. All goodwill and intangible assets acquired are not deductible for income tax purposes. The Company recorded a long-term deferred tax asset of $2.9 million primarily related to net operating losses that were acquired as a part of the acquisition and a long-term deferred tax liability of $4.8 million primarily related to the amortization of intangible assets which cannot be deducted for tax purposes, resulting in a net long-term deferred tax liability of $2.0 million. GetGo Merger On January 31, 2017, the Company completed its Merger with GetGo, a wholly-owned subsidiary of Citrix, pursuant to which the Company acquired Citrix’s GoTo Business. In connection with the Merger, the Company issued 26.9 million shares of its common stock to Citrix stockholders and an additional 0.4 million of the Company’s restricted stock units in substitution for certain outstanding Citrix restricted stock units held by GetGo employees. Based on the Company’s closing stock price of $108.10 on January 31, 2017 as reported by the NASDAQ Global Select Market, the total value of the shares of LogMeIn common stock issued to Citrix stockholders in connection with the Merger was $2.9 billion. In the third quarter of 2017, pursuant to the terms of the merger agreement, the Company accrued $3.3 million of additional purchase price for final adjustments related to defined targets for cash and cash equivalents and non-cash The Merger is being accounted for under the acquisition method of accounting with the operations of the GoTo Business included in the Company’s operating results since the date of acquisition. During the nine months ended September 30, 2017, the Company recorded revenue of $439.9 million, amortization of acquired intangibles of $119.8 million and acquisition-related transaction, transition and integration costs of $41.5 million directly attributable to the Merger within its condensed consolidated financial statements. Since the Merger, the operating costs of the GoTo Business have been integrated with the operating costs of the Company and therefore, the Company has not provided operating income for the GoTo Business. The acquisition method of accounting requires, among other things, that assets acquired and liabilities assumed be recognized at their fair values as of the acquisition date. The preliminary determination of the fair value of assets acquired and liabilities assumed has been recognized based on management’s estimates and assumptions using the information about facts and circumstances that existed at the acquisition date. While the Company uses its best estimates and assumptions as part of the purchase price allocation process to value the assets acquired and liabilities assumed on the acquisition date, its estimates and assumptions are subject to refinement. Fair value estimates are based on a complex series of judgments about future events and uncertainties and rely heavily on estimates and assumptions. The judgments used to determine the estimated fair value assigned to each class of assets acquired and liabilities assumed, as well as asset lives, can materially impact the Company’s results of operations. The finalization of the purchase accounting assessment will result in a change in the valuation of assets acquired and liabilities assumed and may have a material impact on the Company’s results of operations and financial position. As a result, during the measurement period, which may be up to one year from the acquisition date, the Company records adjustments to the assets acquired and liabilities assumed with a corresponding offset to goodwill to reflect additional information received about facts and circumstances that existed at the date of acquisition. The Company records these adjustments to the assets acquired and liabilities assumed subsequent to the purchase price allocation period in the Company’s operating results in the period in which the adjustments were determined. The size and breadth of the Merger necessitates the use of this measurement period to adequately analyze and assess a number of the factors used in establishing the fair value of certain tangible and intangible assets acquired and liabilities assumed as of the acquisition date and the related tax impacts of any changes made. Any potential adjustments made could be material in relation to the preliminary values presented below. The Company expects to record additional adjustments related to tax balances and tax attributes in the fourth quarter of 2017 as the GetGo entities finalize their tax returns for fiscal year 2016. The following table summarizes the fair value (in thousands) of the assets acquired and liabilities assumed at the date of acquisition: Purchase consideration: Company common shares issued $ 2,904,487 (1) Restricted stock units issued 16,692 (2) Cash consideration payable 3,317 (3) Total estimated purchase consideration $ 2,924,496 Estimated fair value of assets acquired and liabilities assumed: Cash 24,215 Accounts receivable 48,957 (4) Property and equipment 59,715 Prepaid expense and other current assets 22,986 (4) Other assets 4,448 Intangible assets (weighted average useful life): (5) Completed technology (9 years) 385,000 Customer relationships (8 years) 756,000 Tradenames and trademark (9 years) 65,100 Accounts payable (11,030 ) Accrued liabilities (26,886 ) Deferred revenue, current and noncurrent (82,643 ) Other long-term liabilities (996 ) Deferred tax liability, net (426,081 ) Goodwill $ 2,105,711 (1) Represents the fair value of the 26.9 million new shares of the Company’s common stock (plus cash in lieu of fractional shares) issued to Citrix stockholders, based on the fair value per share of the Company’s common stock of $108.10 per share, which was the closing price of the Company’s common stock on the NASDAQ Global Select Market on January 31, 2017. (2) Represents the fair value of the 0.4 million restricted stock units issued by the Company in substitution for certain outstanding Citrix restricted stock units held by GetGo employees, pursuant to the terms of the Merger. These Company restricted stock units were issued on the same terms and conditions as were applicable to the outstanding Citrix restricted stock units held by the GetGo employees immediately prior to the Merger date (including the same vesting and forfeiture provisions). The aggregate fair value of those awards ($48.2 million) is based on the fair value per share of the Company’s common stock of $108.10 per share, which was the closing price of the Company’s common stock on the NASDAQ Global Select Market on January 31, 2017. Of that amount, $18.0 million was related to pre-combination (3) Represents $3.3 million of additional purchase price paid by the Company to Citrix, pursuant to the terms of the merger agreement for final adjustments related to defined targets for cash and cash equivalents and non-cash (4) During the nine months ended September 30, 2017, the Company identified measurement period adjustments that impacted the estimated fair value of the assets and liabilities assumed as of the date of the acquisition. The table above, which summarizes the allocation of the purchase price for the entities acquired, has been updated to reflect these measurement period adjustments. The total measurement period adjustments resulted in a decrease in accounts receivable of $1.1 million, an increase in prepaid expense and other current assets of $1.2 million and a decrease in goodwill of $0.1 million. This change to the provisional fair value amounts of the assets and liabilities assumed had no impact on the Company’s results of operations for the nine months ended September 30, 2017. (5) The weighted average useful life of identifiable intangible assets acquired in the Merger is 8.4 years. The completion of the Merger and the acquisition of the GoTo Business has resulted in a combined company with the scale, employees, products and customer base needed to lead large markets, support a more global customer base and compete against a variety of different solution providers of all sizes. Goodwill of $2.1 billion was recognized for the excess purchase consideration over the estimated fair value of the assets acquired. Goodwill and intangible assets recorded as part of the acquisition are not deductible for tax purposes. The Company recorded a deferred tax liability, net of deferred tax assets, of $426.1 million, which was primarily related to the amortization of intangible assets which cannot be deducted for tax purposes and which was partially offset by deferred tax assets primarily related to the pre-combination The Company and Citrix entered into a transition services agreement, pursuant to which each party will provide to the other party certain services on a transitional basis following the completion of the Merger to facilitate the transition of the GoTo Business to the Company. Among other services, the transition services generally relate to information technology and security operations, facilities, human resources support and accounting and finance support. As of September 30, 2017, the Company has incurred $4.9 million of costs related to the transition services agreement. The unaudited financial information in the table below summarizes the combined results of operations for the Company and the GoTo Business, on a pro forma basis, as though the Merger had been consummated as of the beginning of 2016, including amortization charges from acquired intangible assets, the effect of acquisition accounting on the fair value of acquired deferred revenue, the inclusion of expense related to retention-based bonuses assuming full achievement of the retention requirements, the reclassification of all acquisition-related costs incurred by the Company and the GoTo Business as of the beginning of 2016 through the first quarter of 2017 (the quarter the Merger was completed), and the related tax effects. The second and third quarter of 2017 reported results of the Company have not been adjusted. The pro forma financial information is presented for comparative purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of 2016. Unaudited Pro Forma Financial Information Three Months Ended September 30, (unaudited) Nine Months Ended September 30, (unaudited) 2016 2016 2017 (in millions except per share amounts) Pro forma revenue $ 251.8 $ 724.6 $ 784.7 Pro forma net income (loss) $ (1.3 ) $ (94.2 ) $ 36.0 Pro forma income (loss) per share: Basic $ (0.02 ) $ (1.81 ) $ 0.68 Diluted $ (0.02 ) $ (1.81 ) $ 0.67 Pro forma weighted average shares outstanding Basic 52.3 52.1 52.7 Diluted 52.3 52.1 53.7 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets | 9 Months Ended |
Sep. 30, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Goodwill and Intangible Assets | 5. Goodwill and Intangible Assets The changes in the carrying amounts of goodwill during the nine months ended September 30, 2017 are due to the addition of goodwill resulting from the Merger and the acquisition of Nanorep (see Note 4 for additional information). Changes in goodwill for the nine months ended September 30, 2017 are as follows (in thousands): Balance, January 1, 2017 $ 121,760 Goodwill resulting from the Merger 2,105,711 Goodwill resulting from the acquisition of Nanorep 27,062 Foreign currency translation adjustments 240 Balance, September 30, 2017 $ 2,254,773 Intangible assets consist of the following (in thousands): December 31, 2016 September 30, 2017 Estimated Gross Accumulated Net Gross Accumulated Net Identifiable intangible assets: Trade names and trademarks 1-11 years $ 3,806 $ 955 $ 2,851 $ 70,462 $ 7,745 $ 62,717 Customer relationships 5-8 29,249 9,315 19,934 808,061 100,586 707,475 Domain names 5 years 913 796 117 918 873 45 Technology 3-9 51,179 14,942 36,237 451,683 50,656 401,027 Other 4-5 442 359 83 442 411 31 Internally developed software 2-3 years 8,313 5,025 3,288 30,276 9,962 20,314 $ 93,902 $ 31,392 $ 62,510 $ 1,361,842 $ 170,233 $ 1,191,609 On January 31, 2017, the Company capitalized $65.1 million for trade names and trademarks, $756.0 million for customer relationships and $385.0 million for technology as intangible assets in connection with the Merger. On July 31, 2017, the Company capitalized $0.5 million for a trade name, $10.5 million for customer relationships, and $9.2 million for technology as intangible assets in connection with the acquisition of Nanorep. The gross carrying amount of intangible assets also changed due to foreign currency translation adjustments, as applicable. The Company capitalized $0.3 million and $7.9 million during the three months ended September 30, 2016 and 2017, respectively, and $1.0 million and $22.0 million during the nine months ended September 30, 2016 and 2017, respectively, of costs related to internally developed computer software to be sold as a service incurred during the application development stage and is amortizing these costs over the expected lives of the related services. The Company is amortizing its intangible assets over the estimated useful lives noted above based upon the pattern in which their economic benefit will be realized, or if this pattern cannot be reliably determined, using the straight-line method over their estimated useful lives. Amortization relating to technology, documented know-how Three Months Ended Nine Months Ended 2016 2017 2016 2017 Cost of revenue: Amortization of internally developed computer software $ 396 $ 2,594 $ 1,358 $ 4,937 Amortization of acquired intangibles (1) 1,150 13,229 3,454 35,416 Sub-Total 1,546 15,823 4,812 40,353 Amortization of acquired intangibles (1) 1,363 36,613 4,103 97,187 Total amortization of intangibles $ 2,909 $ 52,436 $ 8,915 $ 137,540 (1) Total amortization of acquired intangibles was $2.5 million and $49.8 million for the three months ended September 30, 2016 and 2017, respectively, and $7.6 million and $132.6 million for the nine months ended September 30, 2016 and 2017, respectively. Future estimated amortization expense for intangible assets at September 30, 2017 is as follows (in thousands): Amortization Expense (Years Ending December 31) Amount 2017 (three months ending December 31) $ 53,102 2018 247,259 2019 228,825 2020 196,109 2021 160,427 Thereafter 305,887 Total $ 1,191,609 |
Accrued Liabilities
Accrued Liabilities | 9 Months Ended |
Sep. 30, 2017 | |
Payables and Accruals [Abstract] | |
Accrued Liabilities | 6. Accrued Liabilities Accrued liabilities consisted of the following (in thousands): December 31, September 30, Marketing programs $ 4,274 $ 14,027 Payroll and payroll-related 11,886 35,099 Professional fees 1,429 5,230 Acquisition-related (1) 9,539 17,702 Other accrued liabilities 8,125 38,617 Total accrued liabilities $ 35,253 $ 110,675 (1) Acquisition-related costs include transaction, transition and integration-related fees and expenses and contingent retention-based bonus costs. |
Income Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2017 | |
Income Tax Disclosure [Abstract] | |
Income Taxes | 7. Income Taxes The Company recorded a provision for federal, state, and foreign taxes of $0.1 million and a benefit of $2.6 million on a loss before income taxes of $0.6 million and a profit before income taxes of $7.3 million for the three months ended September 30, 2016 and 2017, respectively. For the nine months ended September 30, 2016 and 2017, the Company recorded a provision for federal, state, and foreign taxes of $0.4 million and a benefit of $33.1 million on a profit before income taxes of $1.2 million and a loss before income taxes of $26.9 million, respectively. The effective income tax rates for the nine months ended September 30, 2016 and 2017 were impacted by profits earned in certain foreign jurisdictions, primarily our Irish subsidiaries, which are subject to significantly lower tax rates than the U.S. federal statutory rate. The effective income tax rate for the nine months ended September 30, 2017 was also impacted by the expected non-deductibility 2016-09 Deferred tax assets, related valuation allowances, current tax liabilities and deferred tax liabilities are determined separately by tax jurisdiction. In making these determinations, the Company estimates deferred tax assets, current tax liabilities and deferred tax liabilities, and the Company assesses temporary differences resulting from differing treatment of items for tax and accounting purposes. As of September 30, 2017, the Company maintained a full valuation allowance against the deferred tax assets of its Hungarian subsidiary. This entity has historical tax losses and the Company concluded it was not more likely than not that these deferred tax assets are realizable. The Company files income tax returns in the U.S. federal jurisdiction and various state and foreign jurisdictions. The Company’s income tax returns are open to examination by federal, state, and/or foreign tax authorities. The United States federal income tax returns are open to examination from 2014. In the normal course of business, the Company and its subsidiaries are examined by various taxing authorities. The Company regularly assesses the likelihood of additional assessments by tax authorities and provides for these matters as appropriate. Audits by tax authorities typically involve examination of the deductibility of certain permanent items, limitations on net operating losses and tax credits. Although the Company believes its tax estimates are appropriate, the final determination of tax audits could result in material changes in its estimates. The Company has recorded a liability related to uncertain tax positions of $1.5 million and $4.1 million as of December 31, 2016 and September 30, 2017, respectively. The Company’s policy is to record estimated interest and penalties related to the underpayment of income taxes or unrecognized tax benefits as a component of its income tax provision. The Company recognized $21,000 and $31,000 of interest expense for the nine months ended September 30, 2016 and 2017, respectively. |
Common Stock and Equity
Common Stock and Equity | 9 Months Ended |
Sep. 30, 2017 | |
Equity [Abstract] | |
Common Stock and Equity | 8. Common Stock and Equity On February 23, 2017, the Company’s Board of Directors approved a three-year capital return plan. During the third quarter, the Company paid a cash dividend of $0.25 per share on August 25, 2017 to stockholders of record as of August 9, 2017. The Company’s Board of Directors will continue to review this capital return plan for potential modifications based on the Company’s financial performance, business outlook and other considerations. The timing and number of shares to be repurchased pursuant to the capital return plan will depend upon prevailing market conditions and other factors related to the Merger. Additionally, the Company’s credit facility contains certain financial and operating covenants that may restrict its ability to pay dividends in the future. For the three months ended September 30, 2016 and 2017, the Company repurchased 45,562 and 191,618 shares of its common stock at an average price of $75.98 and $111.99 per share, for a total cost of $3.5 million and $21.5 million, respectively. For the nine months ended September 30, 2016 and 2017, the Company repurchased 416,474 and 471,206 shares of its common stock at an average price of $54.74 and $108.39 per share, for a total cost of $22.8 million and $51.1 million, respectively. In connection with the Merger, the Company declared and paid three special cash dividends of $0.50 per share of common stock. The first two dividends totaling $25.5 million were declared and paid in the third and fourth quarters of fiscal 2016. The third cash dividend was declared by the Company’s Board of Directors on January 6, 2017 and paid on January 31, 2017 to stockholders of record as of January 16, 2017, and totaled $12.8 million. The following table summarizes the changes in equity for the nine months ended September 30, 2017 (amounts in thousands): Common Stock Additional Paid-In Accumulated Accumulated Treasury Total Number of Amount Balance at December 31, 2016 25,552 $ 284 $ 314,700 $ (1,754 ) $ (6,618 ) $ (110,496 ) $ 196,116 Issuance of common stock upon exercise of stock options 175 2 6,361 — — — 6,363 Net issuance of common stock upon vesting of restricted stock units 545 5 (32,194 ) — — — (32,189 ) Shares issued as Merger purchase consideration 26,868 269 2,904,218 — — — 2,904,487 Restricted stock units issued as Merger purchase consideration — — 16,692 — — — 16,692 Stock-based compensation — — 49,255 — — — 49,255 Treasury stock (471 ) — — — — (51,075 ) (51,075 ) Dividends on common stock — — — (39,117 ) — — (39,117 ) Adoption of ASU2016-16 — — — 84 — — 84 Adoption of ASU2016-09 — — 2,730 4,866 — — 7,596 Net Income — — — 6,202 — — 6,202 Unrealized loss on available-for-sale — — — — 9 — 9 Cumulative translation adjustments — — — — 17,429 — 17,429 Balance at September 30, 2017 52,669 $ 560 $ 3,261,762 $ (29,719 ) $ 10,820 $ (161,571 ) $ 3,081,852 |
Stock Incentive Plan
Stock Incentive Plan | 9 Months Ended |
Sep. 30, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Stock Incentive Plan | 9. Stock Incentive Plan The Company’s 2009 Stock Incentive Plan (“2009 Plan”) is administered by the Board of Directors and Compensation Committee, which have the authority to designate participants and determine the number and type of awards to be granted and any other terms or conditions of the awards. The Company awards restricted stock units as the principal equity incentive award. Restricted stock units with time-based vesting conditions generally vest over a three-year period while restricted stock units with market-based or performance-based vesting conditions generally vest over two or three-year periods. Until 2012, the Company generally granted stock options as the principal equity incentive award. Options generally vest over a four-year period and expire ten years from the date of grant. Certain stock-based awards provide for accelerated vesting if the Company experiences a change in control. Effective on January 31, 2017, the Company’s stockholders approved an amendment and restatement of the Company’s 2009 Stock Incentive Plan, which increased the number of shares of the Company’s common stock that may be issued under the plan by an additional 4.5 million shares and extended the term of the plan to December 5, 2026. As of September 30, 2017, 7.1 million shares remained available for grant under the 2009 Plan. The following table summarizes stock option activity (shares and intrinsic value in thousands): Number of Options Weighted Average Weighted Average Aggregate Outstanding, January 1, 2017 355 $ 33.15 5.0 $ 22,529 Granted — — Exercised (175 ) 36.41 $ 11,373 Forfeited (1 ) 26.57 Outstanding, September 30, 2017 179 $ 30.02 3.9 $ 14,336 The aggregate intrinsic value was calculated based on the positive differences between the fair value of the Company’s common stock of $96.55 per share on December 31, 2016 and $110.05 per share on September 30, 2017, or at time of exercise, and the exercise price of the options. As of September 30, 2017, the Company had 170,388 shares exercisable. During the nine months ended September 30, 2017, the Company granted 1,283,531 restricted stock units, of which 1,165,378 have time-based vesting conditions, 81,915 have performance-based vesting conditions and 36,238 have market-based vesting conditions. Restricted stock units with time-based vesting conditions are valued on the grant date using the grant date closing price of the underlying shares. The Company recognizes the expense on a straight-line basis over the requisite service period of the restricted stock unit, which is generally three years. The performance-based awards vest on February 14, 2019 based on the achievement of performance criteria for fiscal years 2017 and 2018 established by the Board of Directors at the time of grant. Shares not earned will be forfeited. Since 2013, the Company has granted to certain key executives restricted stock unit awards with market-based vesting conditions, which are tied to the individual executive’s continued employment with the Company throughout the applicable performance period and the level of the Company’s achievement of a pre-established two-year The following table summarizes restricted stock unit activity, including market-based TSR Units (shares in thousands): Number of shares Weighted Average Unvested as of January 1, 2017 1,445 $ 62.23 Restricted stock units granted 837 108.29 Restricted stock units issued for Merger 446 108.10 Restricted stock units earned 66 Restricted stock units vested (848 ) 70.17 Restricted stock units forfeited (175 ) 81.24 Unvested as of September 30, 2017 1,771 $ 90.42 The Company recognized stock based compensation expense within the accompanying condensed consolidated statements of operations as summarized in the following table (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Cost of revenue $ 536 $ 1,612 $ 1,774 $ 3,911 Research and development 1,476 6,405 4,702 16,042 Sales and marketing 4,398 4,312 12,876 12,108 General and administrative 2,589 6,436 7,975 17,194 $ 8,999 $ 18,765 $ 27,327 $ 49,255 On January 1, 2017, the Company adopted ASU 2016-09, Compensation—Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting 2016-09”) |
Commitments and Contingencies
Commitments and Contingencies | 9 Months Ended |
Sep. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | 10. Commitments and Contingencies Operating Leases Rent expense under all leases was $3.0 million and $5.5 million for the three months ended September 30, 2016 and 2017, respectively, and $8.9 million and $16.0 million for the nine months ended September 30, 2016 and 2017, respectively. The Company records rent expense on a straight-line basis for leases with scheduled escalation clauses or free rent periods. The Company also enters into hosting services agreements with third-party data centers and internet service providers that are subject to annual renewal. Hosting fees incurred under these arrangements totaled $2.6 million and $7.0 million for the three months ended September 30, 2016 and 2017, respectively and $7.2 million and $25.2 million for the nine months ended September 30, 2016 and 2017, respectively. Future minimum lease payments under non-cancelable Years Ending December 31 2017 (three months ending December 31) $ 8,513 2018 30,911 2019 24,104 2020 20,088 2021 17,920 Thereafter 45,737 Total minimum lease payments $ 147,273 Litigation On September 2, 2016, Meetrix IP, LLC, (“Meetrix”), filed a complaint against the Company in the U.S. District Court for the Western District of Texas (Case No. 1:16-cv-1034). The complaint, which was served upon the Company on September 22, 2016, alleges that the Company’s join.me service infringes upon U.S. Patent Nos. 9,253,332, 9,094,525 and 8,339,997, each of which are allegedly owned by Meetrix and which Meetrix asserts relate to audio-video conferencing collaboration. On the same date, Meetrix also filed a complaint against Citrix in the same jurisdiction (Case No. 1:16-cv-1033-LY) In February 2006, ‘01 Communiqué, or ‘01, filed a patent infringement lawsuit against Citrix and Citrix Online, LLC in the United States District Court for the Northern District of Ohio (Case No. 1:06-cv-253), The Company is from time to time subject to various other legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of these other claims cannot be predicted with certainty, management does not believe that the outcome of any of these other legal matters will have a material adverse effect on the Company’s condensed consolidated financial statements. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income (Loss) | 9 Months Ended |
Sep. 30, 2017 | |
Equity [Abstract] | |
Accumulated Other Comprehensive Income (Loss) | 11. Accumulated Other Comprehensive Income (Loss) Accumulated other comprehensive income (loss) consists of foreign currency translation adjustments and changes in unrealized losses and gains (net of tax) on marketable securities. For the purposes of comprehensive income disclosures, the Company does not record tax provisions or benefits for the net changes in the foreign currency translation adjustment, as the Company intends to reinvest permanently undistributed earnings of its foreign subsidiaries. Accumulated other comprehensive income (loss) is reported as a component of stockholders’ equity and, as of December 31, 2016 and September 30, 2017, was comprised of cumulative translation adjustment losses of $6.6 million and gains of $10.8 million and unrealized losses (net of tax) on marketable securities of $16,000 and $7,000, respectively. There were no material reclassifications to earnings in the nine months ending September 30, 2017. |
Credit Facility
Credit Facility | 9 Months Ended |
Sep. 30, 2017 | |
Debt Disclosure [Abstract] | |
Credit Facility | 12. Credit Facility On February 1, 2017, the Company entered into an Amended and Restated Credit Agreement (the “Amended Credit Agreement”), which increased the Company’s secured revolving credit facility from $150 million to $400 million in the aggregate, and permits the Company to increase the revolving credit facility and/or enter into one or more tranches of term loans up to an additional $200 million. The Amended Credit Agreement also extended the maturity date of the revolving credit facility to February 1, 2022. The Company may prepay the loans or terminate or reduce the commitments in whole or in part at any time, without premium or penalty. The Company and its subsidiaries expect to use the credit facility for general corporate purposes, including, but not limited to, the potential acquisition of complementary products or businesses, share repurchases, as well as for working capital. The Company repaid $30.0 million of borrowings in the second quarter of 2017. There was no outstanding debt balance as of September 30, 2017. Loans under the Amended Credit Agreement bear interest at variable rates which reset every 30 to 180 days depending on the rate and period selected by the Company as described below. The average interest rate on borrowings outstanding during the nine month period ending September 30, 2017 was 2.188%. The quarterly commitment fee on the undrawn portion of the credit facility ranges from 0.15% to 0.30% per annum, based upon the Company’s total leverage ratio. The Amended Credit Agreement contains customary affirmative and negative covenants, subject to customary and other exceptions for a credit facility of this size and type, each as further described in the Amended Credit Agreement. As of September 30, 2017, the Company was in compliance with all financial and operating covenants of the Amended Credit Agreement. Any failure to comply with the financial or operating covenants of the Amended Credit Agreement would prevent the Company from being able to borrow additional funds, and would constitute a default, permitting the lenders to, among other things, accelerate the amounts outstanding, including all accrued interest and unpaid fees, under the credit facility and to terminate the credit facility. As of September 30, 2017, the Company had $2.4 million of origination costs recorded in other assets. The Company incurred approximately $2.0 million of origination costs in connection with the Amended Credit Agreement executed in February 2017. As permitted by FASB issued ASU 2015-15, |
Subsequent Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2017 | |
Subsequent Events [Abstract] | |
Subsequent Events | 13. Subsequent Events In accordance with the Company’s previously announced three-year capital return plan, on October 26, 2017, the Company’s Board of Directors declared a $0.25 per share cash dividend to be paid on November 24, 2017 to stockholders of record as of November 8, 2017. |
Summary of Significant Accoun21
Summary of Significant Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2017 | |
Accounting Policies [Abstract] | |
Principles of Consolidation | Principles of Consolidation |
Unaudited Interim Condensed Consolidated Financial Statements | Unaudited Interim Condensed Consolidated Financial Statements 10-K, |
Use of Estimates | Use of Estimates |
Marketable Securities | Marketable Securities available-for-sale |
Revenue Recognition | Revenue Recognition — Revenue from the Company’s premium services is recognized on a daily basis over the subscription term as the services are delivered, provided that there is persuasive evidence of an arrangement, the fee is fixed or determinable and collectability is deemed reasonably assured. Subscription periods range from monthly to ten years. The Company’s software cannot be run on another entity’s hardware and customers do not have the right to take possession of the software and use it on their own or another entity’s hardware. Revenue from the Company’s audio services is recognized upon actual usage of audio minutes or the expiration of audio minutes purchased in prepaid plans. Any unbilled audio revenue is accrued for in the period the usage occurs. The Company’s multi-element arrangements typically include subscription and professional services, which may include development services. The Company evaluates each element within the arrangement to determine if they can be accounted for as separate units of accounting. If the delivered item or items have value to the customer on a standalone basis, either because they are sold separately by any vendor or the customer could resell the delivered item or items on a standalone basis, the Company has determined that the deliverables within these arrangements qualify for treatment as separate units of accounting. Accordingly, the Company recognizes revenue for each delivered item or items as a separate earnings process commencing when all of the significant performance obligations have been performed and when all of the revenue recognition criteria have been met. Professional services revenue recognized as a separate earnings process under multi-element arrangements has been immaterial to date. In cases where the Company has determined that the delivered items within its multi-element arrangements do not have value to the customer on a stand-alone basis, the arrangement is accounted for as a single unit of accounting and the related consideration is recognized ratably over the estimated customer life, commencing when all of the significant performance obligations have been delivered and when all of the revenue recognition criteria have been met. Revenue from these multi-element arrangements has been immaterial to date. |
Concentrations of Credit Risk and Significant Customers | Concentrations of Credit Risk and Significant Customers For the three and nine months ended September 30, 2016 and 2017, no customers accounted for more than 10% of revenue. As of December 31, 2016 and September 30, 2017, no customers accounted for more than 10% of accounts receivable. |
Goodwill | Goodwill |
Long-Lived Assets and Intangible Assets | Long-Lived Assets and Intangible Assets The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets, including intangible assets, may not be recoverable. When such events occur, the Company compares the carrying amounts of the assets to their undiscounted expected future cash flows. If this comparison indicates that there is impairment, the amount of the impairment is calculated as the difference between the carrying value and fair value. Through September 30, 2017, the Company recorded no material impairments. |
Foreign Currency Translation | Foreign Currency Translation — period-end |
Derivative Financial Instruments | Derivative Financial Instruments — As of September 30, 2017, the Company had outstanding forward contracts with notional amounts equivalent to the following (in thousands): Currency Hedged September 30, U.S. Dollar / Canadian Dollar $ 401 Euro / U.S. Dollar 3,600 Euro / British Pound 2,011 Israeli Shekel / Hungarian Forint (1) 7,850 Total $ 13,862 (1) The Israeli Shekel and Hungarian Forint forward contract covers an intercompany loan between Nanorep Technologies Ltd. (“Nanorep”) and the Company’s Hungarian subsidiary. Nanorep was acquired in the third quarter of 2017. For additional information regarding the acquisition, see Note 4. The Company had net foreign currency losses of $0.2 million and $0.7 million for the three and nine months ended September 30, 2016, respectively, a net foreign currency gain of $47,000 for the three months ended September 30, 2017 and a net foreign currency loss of $28,000 for the nine months ended September 30, 2017, which are included in other income (expense), net in the condensed consolidated statements of operations. |
Stock-Based Compensation | Stock-Based Compensation — |
Income Taxes | Income Taxes The Company evaluates its uncertain tax positions based on a determination of whether and how much of a tax benefit taken by the Company in its tax filings is more likely than not to be realized. Potential interest and penalties associated with any uncertain tax positions are recorded as a component of income tax expense. |
Segment Data | Segment Data The Company’s revenue by geography (based on customer address) is as follows (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Revenues: United States $ 60,713 $ 204,831 $ 177,440 $ 545,117 United Kingdom 6,530 13,371 19,239 37,318 International—all other 17,860 51,065 51,424 131,315 Total revenue $ 85,103 $ 269,267 $ 248,103 $ 713,750 Amounts for the three and nine months ended September 30, 2016 presented in the Company’s revenue by service cloud (product grouping) table below include reclassifications between product groups to conform to the current year classification of the Company’s products (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Revenues: Communications and Collaboration cloud $ 10,413 $ 146,808 $ 29,622 $ 377,780 Identity and Access Management cloud 50,352 76,380 144,483 208,487 Customer Engagement and Support cloud 24,338 46,079 73,998 127,483 Total revenue $ 85,103 $ 269,267 $ 248,103 $ 713,750 |
Guarantees and Indemnification Obligations | Guarantees and Indemnification Obligations — by-laws. In the ordinary course of business, the Company enters into agreements with certain customers that contractually obligate the Company to provide indemnifications of varying scope and terms with respect to certain matters including, but not limited to, losses arising out of the breach of such agreements, from the services provided by the Company or claims alleging that the Company’s products infringe third-party patents, copyrights, or trademarks. The term of these indemnification obligations is generally perpetual. The maximum potential amount of future payments the Company could be required to make under these indemnification obligations is, in many cases, unlimited. Through September 30, 2017, the Company has not experienced any losses related to these indemnification obligations. |
Net Income (Loss) Per Share | Net Income (Loss) Per Share — The Company excluded the following options to purchase common shares and restricted stock units from the computation of diluted net loss per share because they had an anti-dilutive impact (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Options to purchase common shares 418 — — — Restricted stock units 1,473 36 106 59 Total options and restricted stock units 1,891 36 106 59 Basic and diluted net income (loss) per share was calculated as follows (in thousands, except per share data): Three months ended September 30, Nine months ended September 30, 2016 2017 2016 2017 Basic: Net income (loss) $ (657 ) $ 9,920 $ 776 $ 6,202 Weighted average common shares outstanding, basic 25,401 52,706 25,230 49,697 Net income (loss) per share, basic $ (0.03 ) $ 0.19 $ 0.03 $ 0.12 Diluted: Net income (loss) $ (657 ) $ 9,920 $ 776 $ 6,202 Weighted average common shares outstanding 25,401 52,706 25,230 49,697 Add: Common stock equivalents — 900 779 1,038 Weighted average common shares outstanding, diluted 25,401 53,606 26,009 50,735 Net income (loss) per share, diluted $ (0.03 ) $ 0.19 $ 0.03 $ 0.12 |
Recently Adopted and Recently Issued Accounting Pronouncements | Recently Adopted Accounting Pronouncements On May 10, 2017, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2017-09 Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting 2017-09”), 2017-09 On January 1, 2017, the Company adopted ASU 2016-09, Compensation – Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting 2016-09”) paid-in paid-in Further, upon the adoption of ASU 2016-09, On January 1, 2017, the Company early adopted ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory 2016-16”) Recently Issued Accounting Pronouncements In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-09, Revenue from Contracts with Customers The Company plans to adopt ASC 606 using the modified retrospective transition method which will result in an adjustment to retained earnings for the cumulative effect of applying the standard to all contracts not completed as of the adoption date. As this adoption method does not result in a recast of the prior year financial statements, ASC 606 requires the Company to provide additional disclosures during the year of adoption of the amount by which each financial statement line item is affected by adoption of the new standard and explanation of the reasons for significant changes. The Company is currently evaluating the impact of the adoption of ASC 606 to its consolidated financial statements, accounting policies, IT systems and processes. The Company has allocated internal and external resources to assist in its implementation and evaluation of the impact of ASC 606 and has made enhancements to its financial information systems to assist in financial reporting under ASC 606. While the Company cannot reliably estimate the expected financial statement impact at this time, the Company expects the revenue recognition of its primary revenue streams to remain substantially unchanged and therefore, does not expect a material impact on its revenues upon adoption of ASC 606. The adoption of ASC 606 will have an impact on the Company's consolidated financial statements with respect to its accounting for sales commissions related to customer arrangements. In making this determination the Company has also considered the impact of the guidance in ASC 340-40, Other Assets and Deferred Costs; Contracts with Customers 2014-09 340-40”). 340-40, On February 25, 2016, the FASB issued ASU 2016-02, Leases 2016-02”) , right-of-use 2016-02 right-of-use On January 26, 2017, the FASB issued ASU 2017-04, Intangibles—Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment 2017-04”), 2017-04 2017-04 On November 17, 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (a consensus of the FASB’s EITF) 2016-18”). 2016-18 2016-18 |
Summary of Significant Accoun22
Summary of Significant Accounting Policies (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Accounting Policies [Abstract] | |
Summary of Outstanding Forward Contracts with Notional Amounts Equivalents | As of September 30, 2017, the Company had outstanding forward contracts with notional amounts equivalent to the following (in thousands): Currency Hedged September 30, U.S. Dollar / Canadian Dollar $ 401 Euro / U.S. Dollar 3,600 Euro / British Pound 2,011 Israeli Shekel / Hungarian Forint (1) 7,850 Total $ 13,862 (1) The Israeli Shekel and Hungarian Forint forward contract covers an intercompany loan between Nanorep Technologies Ltd. (“Nanorep”) and the Company’s Hungarian subsidiary. Nanorep was acquired in the third quarter of 2017. For additional information regarding the acquisition, see Note 4. |
Schedule of Revenue by Geographic Areas | The Company’s revenue by geography (based on customer address) is as follows (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Revenues: United States $ 60,713 $ 204,831 $ 177,440 $ 545,117 United Kingdom 6,530 13,371 19,239 37,318 International—all other 17,860 51,065 51,424 131,315 Total revenue $ 85,103 $ 269,267 $ 248,103 $ 713,750 |
Schedule of Revenue by Service Cloud (Product Grouping) | Amounts for the three and nine months ended September 30, 2016 presented in the Company’s revenue by service cloud (product grouping) table below include reclassifications between product groups to conform to the current year classification of the Company’s products (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Revenues: Communications and Collaboration cloud $ 10,413 $ 146,808 $ 29,622 $ 377,780 Identity and Access Management cloud 50,352 76,380 144,483 208,487 Customer Engagement and Support cloud 24,338 46,079 73,998 127,483 Total revenue $ 85,103 $ 269,267 $ 248,103 $ 713,750 |
Schedule of Options to Purchase Common Shares and Restricted Stock Units | The Company excluded the following options to purchase common shares and restricted stock units from the computation of diluted net loss per share because they had an anti-dilutive impact (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Options to purchase common shares 418 — — — Restricted stock units 1,473 36 106 59 Total options and restricted stock units 1,891 36 106 59 |
Reconciliation of Basic and Diluted Net Income (Loss) per Share | Basic and diluted net income (loss) per share was calculated as follows (in thousands, except per share data): Three months ended September 30, Nine months ended September 30, 2016 2017 2016 2017 Basic: Net income (loss) $ (657 ) $ 9,920 $ 776 $ 6,202 Weighted average common shares outstanding, basic 25,401 52,706 25,230 49,697 Net income (loss) per share, basic $ (0.03 ) $ 0.19 $ 0.03 $ 0.12 Diluted: Net income (loss) $ (657 ) $ 9,920 $ 776 $ 6,202 Weighted average common shares outstanding 25,401 52,706 25,230 49,697 Add: Common stock equivalents — 900 779 1,038 Weighted average common shares outstanding, diluted 25,401 53,606 26,009 50,735 Net income (loss) per share, diluted $ (0.03 ) $ 0.19 $ 0.03 $ 0.12 |
Fair Value of Financial Instr23
Fair Value of Financial Instruments (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Fair Value Disclosures [Abstract] | |
Summary of Company's Financial Assets Carried at Fair Value | The following table summarizes the basis used to measure certain of the Company’s financial assets that are carried at fair value (in thousands): Fair Value Measurements at December 31, 2016 Level 1 Level 2 Level 3 Total Cash equivalents — money market funds $ 11,599 $ — $ — $ 11,599 Short-term marketable securities: U.S. government agency securities 34,961 8,001 — 42,962 Corporate bond securities — 12,748 — 12,748 Fair Value Measurements at September 30, 2017 Level 1 Level 2 Level 3 Total Cash equivalents — money market funds $ 166,918 $ — $ — $ 166,918 Short-term marketable securities: U.S. government agency securities 7,997 — — 7,997 Corporate bond securities — 5,999 — 5,999 Forward contracts — 13 — 13 |
Acquisitions (Tables)
Acquisitions (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
GetGo, Inc. [Member] | |
Purchase Price Allocation | The following table summarizes the fair value (in thousands) of the assets acquired and liabilities assumed at the date of acquisition: Purchase consideration: Company common shares issued $ 2,904,487 (1) Restricted stock units issued 16,692 (2) Cash consideration payable 3,317 (3) Total estimated purchase consideration $ 2,924,496 Estimated fair value of assets acquired and liabilities assumed: Cash 24,215 Accounts receivable 48,957 (4) Property and equipment 59,715 Prepaid expense and other current assets 22,986 (4) Other assets 4,448 Intangible assets (weighted average useful life): (5) Completed technology (9 years) 385,000 Customer relationships (8 years) 756,000 Tradenames and trademark (9 years) 65,100 Accounts payable (11,030 ) Accrued liabilities (26,886 ) Deferred revenue, current and noncurrent (82,643 ) Other long-term liabilities (996 ) Deferred tax liability, net (426,081 ) Goodwill $ 2,105,711 (1) Represents the fair value of the 26.9 million new shares of the Company’s common stock (plus cash in lieu of fractional shares) issued to Citrix stockholders, based on the fair value per share of the Company’s common stock of $108.10 per share, which was the closing price of the Company’s common stock on the NASDAQ Global Select Market on January 31, 2017. (2) Represents the fair value of the 0.4 million restricted stock units issued by the Company in substitution for certain outstanding Citrix restricted stock units held by GetGo employees, pursuant to the terms of the Merger. These Company restricted stock units were issued on the same terms and conditions as were applicable to the outstanding Citrix restricted stock units held by the GetGo employees immediately prior to the Merger date (including the same vesting and forfeiture provisions). The aggregate fair value of those awards ($48.2 million) is based on the fair value per share of the Company’s common stock of $108.10 per share, which was the closing price of the Company’s common stock on the NASDAQ Global Select Market on January 31, 2017. Of that amount, $18.0 million was related to pre-combination (3) Represents $3.3 million of additional purchase price paid by the Company to Citrix, pursuant to the terms of the merger agreement for final adjustments related to defined targets for cash and cash equivalents and non-cash (4) During the nine months ended September 30, 2017, the Company identified measurement period adjustments that impacted the estimated fair value of the assets and liabilities assumed as of the date of the acquisition. The table above, which summarizes the allocation of the purchase price for the entities acquired, has been updated to reflect these measurement period adjustments. The total measurement period adjustments resulted in a decrease in accounts receivable of $1.1 million, an increase in prepaid expense and other current assets of $1.2 million and a decrease in goodwill of $0.1 million. This change to the provisional fair value amounts of the assets and liabilities assumed had no impact on the Company’s results of operations for the nine months ended September 30, 2017. (5) The weighted average useful life of identifiable intangible assets acquired in the Merger is 8.4 years. |
Summary of Unaudited Pro Forma Information | Unaudited Pro Forma Financial Information Three Months Ended September 30, (unaudited) Nine Months Ended September 30, (unaudited) 2016 2016 2017 (in millions except per share amounts) Pro forma revenue $ 251.8 $ 724.6 $ 784.7 Pro forma net income (loss) $ (1.3 ) $ (94.2 ) $ 36.0 Pro forma income (loss) per share: Basic $ (0.02 ) $ (1.81 ) $ 0.68 Diluted $ (0.02 ) $ (1.81 ) $ 0.67 Pro forma weighted average shares outstanding Basic 52.3 52.1 52.7 Diluted 52.3 52.1 53.7 |
Nanorep Technologies Ltd [Member] | |
Purchase Price Allocation | The following table summarizes the Company’s preliminary purchase price allocation (in thousands): Cash $ 923 Accounts receivable 1,108 Property and equipment 78 Restricted cash 129 Prepaid expenses and other current assets 334 Intangible assets: Completed technology 9,200 Customer relationships 10,500 Trade name 500 Deferred revenue (854 ) Accounts payable and accrued liabilities (2,704 ) Deferred tax liabilities, net (1,977 ) Goodwill 27,062 Total purchase consideration 44,299 Less: cash acquired 923 Total purchase consideration, net of cash acquired $ 43,376 |
Goodwill and Intangible Assets
Goodwill and Intangible Assets (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Goodwill and Intangible Assets Disclosure [Abstract] | |
Changes in Goodwill | Changes in goodwill for the nine months ended September 30, 2017 are as follows (in thousands): Balance, January 1, 2017 $ 121,760 Goodwill resulting from the Merger 2,105,711 Goodwill resulting from the acquisition of Nanorep 27,062 Foreign currency translation adjustments 240 Balance, September 30, 2017 $ 2,254,773 |
Intangible Assets | Intangible assets consist of the following (in thousands): December 31, 2016 September 30, 2017 Estimated Gross Accumulated Net Gross Accumulated Net Identifiable intangible assets: Trade names and trademarks 1-11 years $ 3,806 $ 955 $ 2,851 $ 70,462 $ 7,745 $ 62,717 Customer relationships 5-8 29,249 9,315 19,934 808,061 100,586 707,475 Domain names 5 years 913 796 117 918 873 45 Technology 3-9 51,179 14,942 36,237 451,683 50,656 401,027 Other 4-5 442 359 83 442 411 31 Internally developed software 2-3 years 8,313 5,025 3,288 30,276 9,962 20,314 $ 93,902 $ 31,392 $ 62,510 $ 1,361,842 $ 170,233 $ 1,191,609 |
Amortization Expense for Intangible Assets | Amortization expense for intangible assets consisted of the following (in thousands): Three Months Ended Nine Months Ended 2016 2017 2016 2017 Cost of revenue: Amortization of internally developed computer software $ 396 $ 2,594 $ 1,358 $ 4,937 Amortization of acquired intangibles (1) 1,150 13,229 3,454 35,416 Sub-Total 1,546 15,823 4,812 40,353 Amortization of acquired intangibles (1) 1,363 36,613 4,103 97,187 Total amortization of intangibles $ 2,909 $ 52,436 $ 8,915 $ 137,540 (1) Total amortization of acquired intangibles was $2.5 million and $49.8 million for the three months ended September 30, 2016 and 2017, respectively, and $7.6 million and $132.6 million for the nine months ended September 30, 2016 and 2017, respectively. |
Future Estimated Amortization Expense | Future estimated amortization expense for intangible assets at September 30, 2017 is as follows (in thousands): Amortization Expense (Years Ending December 31) Amount 2017 (three months ending December 31) $ 53,102 2018 247,259 2019 228,825 2020 196,109 2021 160,427 Thereafter 305,887 Total $ 1,191,609 |
Accrued Liabilities (Tables)
Accrued Liabilities (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Payables and Accruals [Abstract] | |
Summary of Accrued Liabilities | Accrued liabilities consisted of the following (in thousands): December 31, September 30, Marketing programs $ 4,274 $ 14,027 Payroll and payroll-related 11,886 35,099 Professional fees 1,429 5,230 Acquisition-related (1) 9,539 17,702 Other accrued liabilities 8,125 38,617 Total accrued liabilities $ 35,253 $ 110,675 (1) Acquisition-related costs include transaction, transition and integration-related fees and expenses and contingent retention-based bonus costs. |
Common Stock and Equity (Tables
Common Stock and Equity (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Equity [Abstract] | |
Summary of Changes in Equity | The following table summarizes the changes in equity for the nine months ended September 30, 2017 (amounts in thousands): Common Stock Additional Paid-In Accumulated Accumulated Treasury Total Number of Amount Balance at December 31, 2016 25,552 $ 284 $ 314,700 $ (1,754 ) $ (6,618 ) $ (110,496 ) $ 196,116 Issuance of common stock upon exercise of stock options 175 2 6,361 — — — 6,363 Net issuance of common stock upon vesting of restricted stock units 545 5 (32,194 ) — — — (32,189 ) Shares issued as Merger purchase consideration 26,868 269 2,904,218 — — — 2,904,487 Restricted stock units issued as Merger purchase consideration — — 16,692 — — — 16,692 Stock-based compensation — — 49,255 — — — 49,255 Treasury stock (471 ) — — — — (51,075 ) (51,075 ) Dividends on common stock — — — (39,117 ) — — (39,117 ) Adoption of ASU2016-16 — — — 84 — — 84 Adoption of ASU2016-09 — — 2,730 4,866 — — 7,596 Net Income — — — 6,202 — — 6,202 Unrealized loss on available-for-sale — — — — 9 — 9 Cumulative translation adjustments — — — — 17,429 — 17,429 Balance at September 30, 2017 52,669 $ 560 $ 3,261,762 $ (29,719 ) $ 10,820 $ (161,571 ) $ 3,081,852 |
Stock Incentive Plan (Tables)
Stock Incentive Plan (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | |
Summary of Stock Option Activity | The following table summarizes stock option activity (shares and intrinsic value in thousands): Number of Options Weighted Average Weighted Average Aggregate Outstanding, January 1, 2017 355 $ 33.15 5.0 $ 22,529 Granted — — Exercised (175 ) 36.41 $ 11,373 Forfeited (1 ) 26.57 Outstanding, September 30, 2017 179 $ 30.02 3.9 $ 14,336 |
Schedule of Restricted Stock Unit Activity Including Market-based TSR Units | The following table summarizes restricted stock unit activity, including market-based TSR Units (shares in thousands): Number of shares Weighted Average Unvested as of January 1, 2017 1,445 $ 62.23 Restricted stock units granted 837 108.29 Restricted stock units issued for Merger 446 108.10 Restricted stock units earned 66 Restricted stock units vested (848 ) 70.17 Restricted stock units forfeited (175 ) 81.24 Unvested as of September 30, 2017 1,771 $ 90.42 |
Schedule of Stock Based Compensation Allocated to Expense | The Company recognized stock based compensation expense within the accompanying condensed consolidated statements of operations as summarized in the following table (in thousands): Three Months Ended September 30, Nine Months Ended September 30, 2016 2017 2016 2017 Cost of revenue $ 536 $ 1,612 $ 1,774 $ 3,911 Research and development 1,476 6,405 4,702 16,042 Sales and marketing 4,398 4,312 12,876 12,108 General and administrative 2,589 6,436 7,975 17,194 $ 8,999 $ 18,765 $ 27,327 $ 49,255 |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 9 Months Ended |
Sep. 30, 2017 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of Minimum Future Lease Payments Receivable | Future minimum lease payments under non-cancelable Years Ending December 31 2017 (three months ending December 31) $ 8,513 2018 30,911 2019 24,104 2020 20,088 2021 17,920 Thereafter 45,737 Total minimum lease payments $ 147,273 |
Summary of Significant Accoun30
Summary of Significant Accounting Policies - Additional Information (Detail) | Jan. 01, 2017USD ($) | Sep. 30, 2017USD ($)Customer | Mar. 31, 2017USD ($)$ / shares | Sep. 30, 2016USD ($)Customer | Sep. 30, 2017USD ($)CustomerSegment | Sep. 30, 2016USD ($)Customer | Dec. 31, 2016USD ($)Customer |
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Marketable securities, maturities remaining | 2 years | ||||||
Marketable securities, amortized cost | $ 14,000,000 | $ 14,000,000 | $ 55,700,000 | ||||
Marketable securities | 13,996,000 | 13,996,000 | 55,710,000 | ||||
Marketable securities, unrealized gains | 17,000 | ||||||
Marketable securities, unrealized losses | 11,000 | $ 11,000 | $ 43,000 | ||||
Number of reporting unit | Segment | 1 | ||||||
Number of operating segments | Segment | 1 | ||||||
Goodwill impairments | $ 0 | ||||||
Long-lived asset impairment | 0 | ||||||
Net foreign currency contract gain (loss) | 47,000,000 | $ (200,000) | (28,000,000) | $ (700,000) | |||
Income tax benefit | 2,597,000 | $ (91,000) | 33,121,000 | $ (425,000) | |||
ASU 2016-09 [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Cumulative effect of change in accounting principle | 7,596,000 | 7,596,000 | |||||
Unrecognized windfall tax benefits | $ 6,800,000 | ||||||
Windfall tax benefits offset amount account for forfeitures in compensation cost | 1,900,000 | ||||||
Deferred tax assets | 800,000 | ||||||
Income tax benefit | $ 2,300,000 | 3,800,000 | |||||
Weighted average shares outstanding | $ / shares | $ 0.05 | ||||||
Effect of intra-entity transfers of assets other than inventory charged to accumulated deficit | $ 100,000 | ||||||
ASU 2016-09 [Member] | Accumulated Deficit [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Cumulative effect of change in accounting principle | 4,900,000 | 4,866,000 | 4,866,000 | ||||
ASU 2016-09 [Member] | Additional Paid-In Capital [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Cumulative effect of change in accounting principle | $ 2,730,000 | $ 2,730,000 | |||||
Windfall tax benefit to additional paid-in capital | $ 2,700,000 | ||||||
Sales Revenue, Net [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Revenue, number of customers accounted | Customer | 0 | 0 | 0 | 0 | |||
Accounts Receivable [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Accounts receivable, number of major customers | Customer | 0 | 0 | 0 | ||||
Indemnification Agreement [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Losses related to indemnification obligations | $ 0 | $ 0 | |||||
Maximum [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Revenue subscription period | 10 years | ||||||
Intangible assets, estimated useful life | 11 years | ||||||
Minimum [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Revenue subscription period | 1 month | ||||||
Minimum [Member] | Customer Concentration Risk [Member] | Sales Revenue, Net [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Percentage outstanding for major customer | 10.00% | 10.00% | 10.00% | 10.00% | |||
Minimum [Member] | Credit Concentration Risk [Member] | Accounts Receivable [Member] | |||||||
Organization And Summary Of Significant Accounting Policies [Line Items] | |||||||
Percentage outstanding for major customer | 10.00% | 10.00% |
Summary of Significant Accoun31
Summary of Significant Accounting Policies - Summary of Outstanding Forward Contracts with Notional Amounts Equivalents (Detail) - Foreign Exchange Forward [Member] - Not Designated as Hedging Instrument [Member] | Sep. 30, 2017USD ($) |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Outstanding forward contracts with notional amounts | $ 13,862,000 |
U.S. Dollar / Canadian Dollar [Member] | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Outstanding forward contracts with notional amounts | 401,000 |
Euro / U.S. Dollar [Member] | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Outstanding forward contracts with notional amounts | 3,600,000 |
Euro / British Pound [Member] | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Outstanding forward contracts with notional amounts | 2,011,000 |
Israeli Shekel / Hungarian Forint [Member] | |
Derivative Instruments and Hedging Activities Disclosures [Line Items] | |
Outstanding forward contracts with notional amounts | $ 7,850,000 |
Summary of Significant Accoun32
Summary of Significant Accounting Policies - Schedule of Revenue and Long-lived Assets by Geographic Areas (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | $ 269,267 | $ 85,103 | $ 713,750 | $ 248,103 |
United States [Member] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 204,831 | 60,713 | 545,117 | 177,440 |
United Kingdom [Member] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | 13,371 | 6,530 | 37,318 | 19,239 |
International - All Other [Member] | ||||
Revenues from External Customers and Long-Lived Assets [Line Items] | ||||
Revenues | $ 51,065 | $ 17,860 | $ 131,315 | $ 51,424 |
Summary of Significant Accoun33
Summary of Significant Accounting Policies - Schedule of Revenue by Service Cloud (Product Grouping) (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Revenue from External Customer [Line Items] | ||||
Revenues | $ 269,267 | $ 85,103 | $ 713,750 | $ 248,103 |
Communications And Collaboration Cloud [Member] | ||||
Revenue from External Customer [Line Items] | ||||
Revenues | 146,808 | 10,413 | 377,780 | 29,622 |
Identity and Access Management Cloud [Member] | ||||
Revenue from External Customer [Line Items] | ||||
Revenues | 76,380 | 50,352 | 208,487 | 144,483 |
Customer Engagement And Support [Member] | ||||
Revenue from External Customer [Line Items] | ||||
Revenues | $ 46,079 | $ 24,338 | $ 127,483 | $ 73,998 |
Summary of Significant Accoun34
Summary of Significant Accounting Policies - Schedule of Options to Purchase Common Shares and Restricted Stock Units (Detail) - shares shares in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Total options and restricted stock units | 36 | 1,891 | 59 | 106 |
Stock Options [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Total options and restricted stock units | 418 | |||
Restricted Stock Units [Member] | ||||
Antidilutive Securities Excluded from Computation of Earnings Per Share [Line Items] | ||||
Total options and restricted stock units | 36 | 1,473 | 59 | 106 |
Summary of Significant Accoun35
Summary of Significant Accounting Policies - Reconciliation of Basic and Diluted Net Income (Loss) per Share (Detail) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Basic: | ||||
Net income (loss) | $ 9,920 | $ (657) | $ 6,202 | $ 776 |
Weighted average common shares outstanding, basic | 52,706 | 25,401 | 49,697 | 25,230 |
Net income (loss) per share, basic | $ 0.19 | $ (0.03) | $ 0.12 | $ 0.03 |
Diluted: | ||||
Net income (loss) | $ 9,920 | $ (657) | $ 6,202 | $ 776 |
Weighted average common shares outstanding | 52,706 | 25,401 | 49,697 | 25,230 |
Add: Common stock equivalents | 900 | 1,038 | 779 | |
Weighted average common shares outstanding, diluted | 53,606 | 25,401 | 50,735 | 26,009 |
Net income (loss) per share, diluted | $ 0.19 | $ (0.03) | $ 0.12 | $ 0.03 |
Fair Value of Financial Instr36
Fair Value of Financial Instruments - Summary of Company's Financial Assets and Contingent Consideration Liability Carried at Fair Value (Detail) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Short-term marketable securities | $ 13,996 | $ 55,710 |
Forward Contracts [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Forward contracts | 13 | |
Money Market Funds [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Cash equivalents | 166,918 | 11,599 |
U.S. Government Agency Securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Short-term marketable securities | 7,997 | 42,962 |
Corporate Bond Securities [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Short-term marketable securities | 5,999 | 12,748 |
Recurring [Member] | Significant Other Observable Inputs (Level 2) [Member] | Forward Contracts [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Forward contracts | 13 | |
Recurring [Member] | Money Market Funds [Member] | Quoted Prices in Active Markets for Identical Items (Level 1) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Cash equivalents | 166,918 | 11,599 |
Recurring [Member] | U.S. Government Agency Securities [Member] | Quoted Prices in Active Markets for Identical Items (Level 1) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Short-term marketable securities | 7,997 | 34,961 |
Recurring [Member] | U.S. Government Agency Securities [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Short-term marketable securities | 8,001 | |
Recurring [Member] | Corporate Bond Securities [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Short-term marketable securities | $ 5,999 | $ 12,748 |
Acquisitions - Additional Infor
Acquisitions - Additional Information (Detail) $ / shares in Units, $ in Thousands, shares in Millions | Jul. 31, 2017USD ($)Employees | Jan. 31, 2017USD ($)$ / sharesshares | Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($) | Sep. 30, 2017USD ($) | Sep. 30, 2016USD ($) | Dec. 31, 2016USD ($) |
Business Acquisition [Line Items] | |||||||
Acquisition-related costs | $ 51,400 | $ 16,900 | |||||
Acquisition related transaction, transition and integration-related costs | $ 26,200 | 26,200 | |||||
Acquisition related integration-related severance expenses | 10,100 | ||||||
Acquisition related retention-based bonus payment expense | 15,100 | ||||||
Cash paid for acquisition, net of cash acquired | 19,160 | 61 | |||||
Business acquisition revenue recorded | 269,267 | $ 85,103 | 713,750 | 248,103 | |||
Net long-term deferred tax liability | 376,006 | 376,006 | $ 2,332 | ||||
Amortization of acquired intangibles | 36,613 | $ 1,363 | 97,187 | 4,103 | |||
Goodwill | 2,254,773 | $ 2,254,773 | $ 121,760 | ||||
Maximum [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Useful lives of identifiable intangible assets acquired | 11 years | ||||||
Nanorep Technologies Ltd [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Cash paid for acquisition, net of cash acquired | $ 43,376 | ||||||
Number of employees | Employees | 55 | ||||||
Business acquisition revenue recorded | $ 5,000 | ||||||
Minimum years of service for contingent payment | 2 years | ||||||
Weighted average useful life of intangible assets (years) | 9 years 1 month 6 days | ||||||
Deferred tax asset | $ 2,900 | ||||||
Deferred tax liability | 4,800 | ||||||
Net long-term deferred tax liability | 2,000 | ||||||
Business combination transaction amount | 44,299 | ||||||
Goodwill | $ 27,062 | ||||||
Nanorep Technologies Ltd [Member] | Minimum [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Useful lives of identifiable intangible assets acquired | 8 years | ||||||
Nanorep Technologies Ltd [Member] | Maximum [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Useful lives of identifiable intangible assets acquired | 10 years | ||||||
Nanorep Technologies Ltd [Member] | Employees [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Contingent consideration payable | $ 5,000 | ||||||
GetGo, Inc. [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Acquisition related transaction, transition and integration-related costs | 41,500 | $ 41,500 | |||||
Acquisition related retention-based bonus payment expense | 9,700 | ||||||
Acquisition-related costs | 9,800 | ||||||
Contingent consideration payable | $ 3,317 | 3,300 | 3,300 | ||||
Business acquisition revenue recorded | 439,900 | ||||||
Weighted average useful life of intangible assets (years) | 8 years 4 months 24 days | ||||||
Deferred tax liability | 426,100 | 426,100 | |||||
Closing stock price per share | $ / shares | $ 108.10 | ||||||
Business combination transaction amount | $ 2,924,496 | ||||||
Amortization of acquired intangibles | 119,800 | ||||||
Goodwill | $ 2,105,711 | $ 2,100,000 | 2,100,000 | ||||
Citrix Systems Inc [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Number of shares issued in connection with merger | shares | 26.9 | ||||||
Number of restricted stock units, issued | shares | 0.4 | ||||||
Closing stock price per share | $ / shares | $ 108.10 | ||||||
Business combination transaction amount | $ 2,900,000 | ||||||
2014 and 2015 Acquisitions [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Acquisition related retention-based bonus payment expense | $ 6,700 | ||||||
Transition Services Agreements [Member] | Citrix Systems Inc [Member] | |||||||
Business Acquisition [Line Items] | |||||||
Acquisition-related costs | $ 4,900 |
Acquisitions - Purchase Price A
Acquisitions - Purchase Price Allocation (Detail) - USD ($) $ in Thousands | Jul. 31, 2017 | Jan. 31, 2017 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 |
Business Acquisition [Line Items] | |||||
Goodwill | $ 2,254,773 | $ 121,760 | |||
Total purchase consideration, net of cash acquired | 19,160 | $ 61 | |||
Completed Technology [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | $ 385,000 | ||||
Customer Relationships [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | 756,000 | ||||
Trade Name and Trademark [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | 65,100 | ||||
Nanorep Technologies Ltd [Member] | |||||
Business Acquisition [Line Items] | |||||
Total estimated purchase consideration | $ 44,299 | ||||
Cash | 923 | ||||
Accounts receivable | 1,108 | ||||
Property and equipment | 78 | ||||
Restricted cash | 129 | ||||
Prepaid expense and other current assets | 334 | ||||
Deferred revenue | (854) | ||||
Accounts payable and accrued liabilities | (2,704) | ||||
Deferred tax liabilities, net | (1,977) | ||||
Goodwill | 27,062 | ||||
Less: cash acquired | 923 | ||||
Total purchase consideration, net of cash acquired | 43,376 | ||||
Nanorep Technologies Ltd [Member] | Completed Technology [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | 9,200 | ||||
Nanorep Technologies Ltd [Member] | Customer Relationships [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | 10,500 | ||||
Nanorep Technologies Ltd [Member] | Trade Name and Trademark [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | $ 500 | ||||
GetGo, Inc. [Member] | |||||
Business Acquisition [Line Items] | |||||
Common stock / Restricted stock units issued | 2,921,179 | ||||
Cash consideration payable | 3,317 | 3,300 | |||
Total estimated purchase consideration | 2,924,496 | ||||
Cash | 24,215 | ||||
Accounts receivable | 48,957 | ||||
Property and equipment | 59,715 | ||||
Prepaid expense and other current assets | 22,986 | ||||
Other assets | 4,448 | ||||
Accounts payable | (11,030) | ||||
Accrued liabilities | (26,886) | ||||
Deferred revenue | 82,643 | ||||
Other long-term liabilities | (996) | ||||
Deferred tax liabilities, net | (426,081) | ||||
Goodwill | 2,105,711 | $ 2,100,000 | |||
GetGo, Inc. [Member] | Common Stock [Member] | |||||
Business Acquisition [Line Items] | |||||
Common stock / Restricted stock units issued | 2,904,487 | ||||
GetGo, Inc. [Member] | Restricted Stock Units [Member] | |||||
Business Acquisition [Line Items] | |||||
Common stock / Restricted stock units issued | 16,692 | ||||
GetGo, Inc. [Member] | Completed Technology [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | 385,000 | ||||
GetGo, Inc. [Member] | Customer Relationships [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | 756,000 | ||||
GetGo, Inc. [Member] | Trade Name and Trademark [Member] | |||||
Business Acquisition [Line Items] | |||||
Business acquisition, Intangible assets | $ 65,100 |
Acquisitions - Purchase Price39
Acquisitions - Purchase Price Allocation (Parenthetical) (Detail) - USD ($) $ / shares in Units, $ in Thousands, shares in Millions | Jan. 31, 2017 | Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 |
Business Acquisition [Line Items] | |||||
Stock-based compensation | $ 18,765 | $ 8,999 | $ 49,255 | $ 27,327 | |
GetGo, Inc. [Member] | |||||
Business Acquisition [Line Items] | |||||
Aggregate fair value of business combination | $ 48,200 | ||||
Weighted average useful life of intangible assets (years) | 8 years 4 months 24 days | ||||
Cash consideration payable | $ 3,317 | 3,300 | 3,300 | ||
Closing stock price per share | $ 108.10 | ||||
Business combination related to pre-combination employee services | $ 18,000 | ||||
Business combination purchase consideration | 16,700 | ||||
Increase (decrease) in goodwill due to measurement period adjustments | 3,300 | ||||
GetGo, Inc. [Member] | Future Employee Services [Member] | |||||
Business Acquisition [Line Items] | |||||
Stock-based compensation | $ 30,200 | ||||
GetGo, Inc. [Member] | Completed Technology [Member] | |||||
Business Acquisition [Line Items] | |||||
Weighted average useful life of intangible assets (years) | 9 years | ||||
GetGo, Inc. [Member] | Customer Relationships [Member] | |||||
Business Acquisition [Line Items] | |||||
Weighted average useful life of intangible assets (years) | 8 years | ||||
GetGo, Inc. [Member] | Trade Name and Trademark [Member] | |||||
Business Acquisition [Line Items] | |||||
Weighted average useful life of intangible assets (years) | 9 years | ||||
Citrix Systems Inc [Member] | |||||
Business Acquisition [Line Items] | |||||
Number of shares issued in connection with merger | 26.9 | ||||
Closing stock price per share | $ 108.10 | ||||
Decrease in accounts receivable due to measurement period adjustments | 1,100 | 1,100 | |||
Decrease in prepaid expense and other current assets due to measurement period adjustments | $ 1,200 | 1,200 | |||
Increase (decrease) in goodwill due to measurement period adjustments | $ (100) | ||||
Restricted Stock Units [Member] | GetGo, Inc. [Member] | |||||
Business Acquisition [Line Items] | |||||
Number of shares issued in connection with merger | 0.4 |
Acquisitions - Summary of Unaud
Acquisitions - Summary of Unaudited Pro Forma Information (Detail) - GetGo, Inc. [Member] - USD ($) $ / shares in Units, shares in Millions, $ in Millions | 3 Months Ended | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Business Acquisition [Line Items] | |||
Pro forma revenue | $ 251.8 | $ 784.7 | $ 724.6 |
Pro forma net income (loss) | $ (1.3) | $ 36 | $ (94.2) |
Pro forma income (loss) per share: | |||
Basic | $ (0.02) | $ 0.68 | $ (1.81) |
Diluted | $ (0.02) | $ 0.67 | $ (1.81) |
Pro forma weighted average shares outstanding | |||
Basic | 52.3 | 52.7 | 52.1 |
Diluted | 52.3 | 53.7 | 52.1 |
Goodwill and Intangible Asset41
Goodwill and Intangible Assets - Changes in Goodwill (Detail) $ in Thousands | 9 Months Ended |
Sep. 30, 2017USD ($) | |
Goodwill [Line Items] | |
Beginning balance | $ 121,760 |
Foreign currency translation adjustments | 240 |
Ending balance | 2,254,773 |
GetGo, Inc. [Member] | |
Goodwill [Line Items] | |
Goodwill resulting from the Merger and acquisition | 2,105,711 |
Ending balance | 2,100,000 |
Nanorep Technologies Ltd [Member] | |
Goodwill [Line Items] | |
Goodwill resulting from the Merger and acquisition | $ 27,062 |
Goodwill and Intangible Asset42
Goodwill and Intangible Assets - Intangible Assets (Detail) - USD ($) $ in Thousands | 9 Months Ended | |
Sep. 30, 2017 | Dec. 31, 2016 | |
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | $ 1,361,842 | $ 93,902 |
Accumulated Amortization | 170,233 | 31,392 |
Net Carrying Amount | 1,191,609 | 62,510 |
Trade Name and Trademark [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 70,462 | 3,806 |
Accumulated Amortization | 7,745 | 955 |
Net Carrying Amount | 62,717 | 2,851 |
Customer Relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 808,061 | 29,249 |
Accumulated Amortization | 100,586 | 9,315 |
Net Carrying Amount | 707,475 | 19,934 |
Domain Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 918 | 913 |
Accumulated Amortization | 873 | 796 |
Net Carrying Amount | 45 | 117 |
Completed Technology [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 451,683 | 51,179 |
Accumulated Amortization | 50,656 | 14,942 |
Net Carrying Amount | 401,027 | 36,237 |
Other [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 442 | 442 |
Accumulated Amortization | 411 | 359 |
Net Carrying Amount | 31 | 83 |
Internally Developed Software [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross Carrying Amount | 30,276 | 8,313 |
Accumulated Amortization | 9,962 | 5,025 |
Net Carrying Amount | $ 20,314 | $ 3,288 |
Minimum [Member] | Trade Name and Trademark [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 1 year | |
Minimum [Member] | Customer Relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 5 years | |
Minimum [Member] | Completed Technology [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 3 years | |
Minimum [Member] | Other [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 4 years | |
Minimum [Member] | Internally Developed Software [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 2 years | |
Maximum [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 11 years | |
Maximum [Member] | Trade Name and Trademark [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 11 years | |
Maximum [Member] | Customer Relationships [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 8 years | |
Maximum [Member] | Domain Names [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 5 years | |
Maximum [Member] | Completed Technology [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 9 years | |
Maximum [Member] | Other [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 5 years | |
Maximum [Member] | Internally Developed Software [Member] | ||
Finite-Lived Intangible Assets [Line Items] | ||
Intangible assets, estimated useful life | 3 years |
Goodwill and Intangible Asset43
Goodwill and Intangible Assets - Additional Information (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Jul. 31, 2017 | Jan. 31, 2017 | |
Finite-Lived Intangible Assets [Line Items] | ||||||
Internally developed software | $ 7,900 | $ 300 | $ 22,000 | $ 1,000 | ||
Trade Name and Trademark [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | $ 65,100 | |||||
Trade Name and Trademark [Member] | Nanorep Technologies Ltd [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | $ 500 | |||||
Customer Relationships [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | 756,000 | |||||
Customer Relationships [Member] | Nanorep Technologies Ltd [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | 10,500 | |||||
Completed Technology [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | $ 385,000 | |||||
Completed Technology [Member] | Nanorep Technologies Ltd [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | 9,200 | |||||
Trade Names [Member] | Nanorep Technologies Ltd [Member] | ||||||
Finite-Lived Intangible Assets [Line Items] | ||||||
Business acquisition, Intangible assets | $ 500 |
Goodwill and Intangible Asset44
Goodwill and Intangible Assets - Amortization Expense for Intangible Assets (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Amortization of acquired intangibles | $ 36,613 | $ 1,363 | $ 97,187 | $ 4,103 |
Total amortization of intangibles | 52,436 | 2,909 | 137,540 | 8,915 |
Cost of Revenue [Member] | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Amortization of acquired intangibles | 13,229 | 1,150 | 35,416 | 3,454 |
Total amortization of intangibles | 15,823 | 1,546 | 40,353 | 4,812 |
Cost of Revenue [Member] | Internally Developed Computer Software [Member] | ||||
Acquired Finite-Lived Intangible Assets [Line Items] | ||||
Total amortization of intangibles | $ 2,594 | $ 396 | $ 4,937 | $ 1,358 |
Goodwill and Intangible Asset45
Goodwill and Intangible Assets - Amortization Expense for Intangible Assets (Parenthetical) (Detail) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Amortization Expense Of Intangible Assets [Abstract] | ||||
Amortization of acquired intangibles | $ 49.8 | $ 2.5 | $ 132.6 | $ 7.6 |
Goodwill and Intangible Asset46
Goodwill and Intangible Assets - Future Estimated Amortization Expense (Detail) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Finite-Lived Intangible Assets, Net, Amortization Expense, Fiscal Year Maturity [Abstract] | ||
2017 (three months ending December 31) | $ 53,102 | |
2,018 | 247,259 | |
2,019 | 228,825 | |
2,020 | 196,109 | |
2,021 | 160,427 | |
Thereafter | 305,887 | |
Net Carrying Amount | $ 1,191,609 | $ 62,510 |
Accrued Liabilities - Summary o
Accrued Liabilities - Summary of Accrued Liabilities (Detail) - USD ($) $ in Thousands | Sep. 30, 2017 | Dec. 31, 2016 |
Payables and Accruals [Abstract] | ||
Marketing programs | $ 14,027 | $ 4,274 |
Payroll and payroll-related | 35,099 | 11,886 |
Professional fees | 5,230 | 1,429 |
Acquisition-related | 17,702 | 9,539 |
Other accrued liabilities | 38,617 | 8,125 |
Total accrued liabilities | $ 110,675 | $ 35,253 |
Income Taxes - Additional Infor
Income Taxes - Additional Information (Detail) - USD ($) | 3 Months Ended | 9 Months Ended | ||||
Sep. 30, 2017 | Mar. 31, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Dec. 31, 2016 | |
Income Taxes [Line Items] | ||||||
Provision (benefit) from income taxes | $ (2,597,000) | $ 91,000 | $ (33,121,000) | $ 425,000 | ||
Income (loss) before income taxes | 7,323,000 | $ (566,000) | (26,919,000) | 1,201,000 | ||
Interest expense | 31,000 | $ 21,000 | ||||
Uncertain tax positions | $ 4,100,000 | 4,100,000 | $ 1,500,000 | |||
ASU 2016-09 [Member] | ||||||
Income Taxes [Line Items] | ||||||
Provision (benefit) from income taxes | $ (2,300,000) | (3,800,000) | ||||
Discrete Integration Related Activity [Member] | ||||||
Income Taxes [Line Items] | ||||||
Provision (benefit) from income taxes | $ (15,700,000) |
Common Stock and Equity - Addit
Common Stock and Equity - Additional Information (Detail) $ / shares in Units, $ in Thousands | Aug. 25, 2017$ / shares | Feb. 23, 2017 | Jan. 31, 2017USD ($) | Sep. 30, 2017USD ($)$ / sharesshares | Sep. 30, 2016USD ($)$ / sharesshares | Dec. 31, 2016USD ($) | Sep. 30, 2017USD ($)Dividends$ / sharesshares | Sep. 30, 2016USD ($)$ / sharesshares |
Class of Stock [Line Items] | ||||||||
Capital return plan term | 3 years | 3 years | ||||||
Cash dividend per common stock paid | $ 0.25 | |||||||
Dividend paid date | Aug. 25, 2017 | Jan. 31, 2017 | ||||||
Dividend paid, stockholders on record date | Aug. 9, 2017 | Jan. 16, 2017 | ||||||
Number of shares repurchased | shares | 191,618 | 45,562 | 471,206 | 416,474 | ||||
Average price of repurchased shares | $ 111.99 | $ 75.98 | $ 108.39 | $ 54.74 | ||||
Total cost of shares repurchased | $ | $ 21,500 | $ 3,500 | $ 51,075 | $ 22,800 | ||||
Number of special cash dividends declared and paid | Dividends | 3 | |||||||
Dividends payable date declared | Jan. 6, 2017 | |||||||
Dividends paid to shareholders | $ | $ 12,800 | $ 25,500 | $ 39,117 | $ 12,700 | ||||
Merger [Member] | ||||||||
Class of Stock [Line Items] | ||||||||
Cash dividend per common stock | $ 0.50 |
Common Stock and Equity - Summa
Common Stock and Equity - Summary of Changes in Equity (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | Jan. 01, 2017 | |
Changes In Equity [Line Items] | |||||
Balance | $ 196,116 | ||||
Issuance of common stock upon exercise of stock options | $ 6,363 | ||||
Issuance of common stock upon exercise of stock options, shares | 175,000 | ||||
Net issuance of common stock upon vesting of restricted stock units | $ (32,189) | ||||
Stock-based compensation | 49,255 | ||||
Treasury stock | $ (21,500) | $ (3,500) | $ (51,075) | $ (22,800) | |
Treasury stock, shares | (191,618) | (45,562) | (471,206) | (416,474) | |
Dividends on common stock | $ (39,117) | ||||
Net income | $ 9,920 | $ (657) | 6,202 | $ 776 | |
Unrealized loss on available-for-sale securities | 11 | $ (58) | 9 | $ 47 | |
Cumulative translation adjustments | 17,429 | ||||
Balance | 3,081,852 | 3,081,852 | |||
ASU 2016-16 [Member] | |||||
Changes In Equity [Line Items] | |||||
Cumulative effect of change in accounting principle | 84 | 84 | |||
ASU 2016-09 [Member] | |||||
Changes In Equity [Line Items] | |||||
Cumulative effect of change in accounting principle | 7,596 | 7,596 | |||
GetGo, Inc. [Member] | |||||
Changes In Equity [Line Items] | |||||
Shares issued as Merger purchase consideration | 2,904,487 | ||||
GetGo, Inc. [Member] | Restricted Stock Units [Member] | |||||
Changes In Equity [Line Items] | |||||
Shares issued as Merger purchase consideration | 16,692 | ||||
Common Stock [Member] | |||||
Changes In Equity [Line Items] | |||||
Balance | $ 284 | ||||
Balance, shares | 25,552,000 | ||||
Issuance of common stock upon exercise of stock options | $ 2 | ||||
Issuance of common stock upon exercise of stock options, shares | 175,000 | ||||
Net issuance of common stock upon vesting of restricted stock units | $ 5 | ||||
Net issuance of common stock upon vesting of restricted stock units, shares | 545,000 | ||||
Treasury stock, shares | (471,000) | ||||
Balance | $ 560 | $ 560 | |||
Balance, shares | 52,669,000 | 52,669,000 | |||
Common Stock [Member] | GetGo, Inc. [Member] | |||||
Changes In Equity [Line Items] | |||||
Shares issued as Merger purchase consideration | $ 269 | ||||
Shares issued as Merger purchase consideration, shares | 26,868,000 | ||||
Additional Paid-In Capital [Member] | |||||
Changes In Equity [Line Items] | |||||
Balance | $ 314,700 | ||||
Issuance of common stock upon exercise of stock options | 6,361 | ||||
Net issuance of common stock upon vesting of restricted stock units | (32,194) | ||||
Stock-based compensation | 49,255 | ||||
Balance | $ 3,261,762 | 3,261,762 | |||
Additional Paid-In Capital [Member] | ASU 2016-09 [Member] | |||||
Changes In Equity [Line Items] | |||||
Cumulative effect of change in accounting principle | 2,730 | 2,730 | |||
Additional Paid-In Capital [Member] | GetGo, Inc. [Member] | |||||
Changes In Equity [Line Items] | |||||
Shares issued as Merger purchase consideration | 2,904,218 | ||||
Additional Paid-In Capital [Member] | GetGo, Inc. [Member] | Restricted Stock Units [Member] | |||||
Changes In Equity [Line Items] | |||||
Shares issued as Merger purchase consideration | 16,692 | ||||
Accumulated Deficit [Member] | |||||
Changes In Equity [Line Items] | |||||
Balance | (1,754) | ||||
Dividends on common stock | (39,117) | ||||
Net income | 6,202 | ||||
Balance | (29,719) | (29,719) | |||
Accumulated Deficit [Member] | ASU 2016-16 [Member] | |||||
Changes In Equity [Line Items] | |||||
Cumulative effect of change in accounting principle | 84 | 84 | |||
Accumulated Deficit [Member] | ASU 2016-09 [Member] | |||||
Changes In Equity [Line Items] | |||||
Cumulative effect of change in accounting principle | 4,866 | 4,866 | $ 4,900 | ||
Accumulated Other Comprehensive Loss [Member] | |||||
Changes In Equity [Line Items] | |||||
Balance | (6,618) | ||||
Unrealized loss on available-for-sale securities | 9 | ||||
Cumulative translation adjustments | 17,429 | ||||
Balance | 10,820 | 10,820 | |||
Treasury Stock [Member] | |||||
Changes In Equity [Line Items] | |||||
Balance | (110,496) | ||||
Treasury stock | (51,075) | ||||
Balance | $ (161,571) | $ (161,571) |
Stock Incentive Plan - Addition
Stock Incentive Plan - Additional Information (Detail) - USD ($) $ / shares in Units, $ in Millions | Jan. 31, 2017 | Jun. 30, 2017 | May 31, 2017 | Sep. 30, 2017 | Dec. 31, 2016 |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Number of additional shares approved | 4,500,000 | ||||
Shares available for grant | 7,100,000 | ||||
Fair value of common stock | $ 110.05 | $ 96.55 | |||
Number of shares, exercisable | 170,388 | ||||
Number of restricted stock units, granted | 1,283,531 | ||||
Restricted stock units, vesting period | 3 years | ||||
Unrecognized share-based compensation cost | $ 120.1 | ||||
Share-based compensation cost not yet recognized period for recognition | 2 years | ||||
Two-year Performance Period [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Period of options vested | 2 years | ||||
Three-year Performance Period [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Period of options vested | 3 years | ||||
Time-based Restricted Stock Units [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Period of options vested | 3 years | ||||
Number of restricted stock units, granted | 1,165,378 | ||||
Market Based Restricted Stock Units (RSUs) [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Number of restricted stock units, granted | 36,238 | 36,238 | |||
Number of restricted stock units, vested | 65,500 | ||||
Number of additional restricted stock units, earned and vested | 65,500 | ||||
Total shareholder return shares, percentage | 200.00% | ||||
Risk-free interest rate | 1.43% | ||||
Expected volatility | 36.00% | ||||
Expected dividend yield | 0.88% | ||||
Market Based Restricted Stock Units (RSUs) [Member] | Minimum [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Period of options vested | 2 years | ||||
Vesting percentage | 0.00% | ||||
Market Based Restricted Stock Units (RSUs) [Member] | Maximum [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Period of options vested | 3 years | ||||
Vesting percentage | 200.00% | ||||
Market Based Restricted Stock Units (RSUs) [Member] | Two-year Performance Period [Member] | Executives [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Percentage of performance earned units | 50.00% | ||||
Market Based Restricted Stock Units (RSUs) [Member] | Three-year Performance Period [Member] | Executives [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Percentage of performance earned units | 50.00% | ||||
Performance-based Restricted Stock Units RSU [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Number of restricted stock units, granted | 81,915 | ||||
Stock Options [Member] | |||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |||||
Period of options vested | 4 years | ||||
Period of expiration | 10 years |
Stock Incentive Plan - Summary
Stock Incentive Plan - Summary of Stock Option Activity (Detail) - USD ($) $ / shares in Units, $ in Thousands | 9 Months Ended | |
Sep. 30, 2017 | Dec. 31, 2016 | |
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ||
Number of shares, Outstanding, Beginning balance | 355,000 | |
Number of shares, Granted | 0 | |
Number of shares, Exercised | (175,000) | |
Number of shares, Forfeited | (1,000) | |
Number of shares, Outstanding, Ending balance | 179,000 | 355,000 |
Weighted Average Exercise Price, Outstanding, Beginning balance | $ 33.15 | |
Weighted Average Exercise Price, Granted | 0 | |
Weighted Average Exercise Price, Exercised | 36.41 | |
Weighted Average Exercise Price, Forfeited | 26.57 | |
Weighted Average Exercise Price, Outstanding, Ending balance | $ 30.02 | $ 33.15 |
Weighted Average Remaining Contractual Term (Years), Outstanding | 3 years 10 months 25 days | 5 years |
Aggregate Intrinsic Value, Outstanding, Beginning balance | $ 22,529 | |
Aggregate Intrinsic Value, Exercised | 11,373 | |
Aggregate Intrinsic Value, Outstanding, Ending balance | $ 14,336 | $ 22,529 |
Stock Incentive Plan - Schedule
Stock Incentive Plan - Schedule of Restricted Stock Unit Activity Including Market-based TSR Units (Detail) | 9 Months Ended |
Sep. 30, 2017$ / sharesshares | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of Shares Underlying Restricted Stock Units, granted | 1,283,531 |
Unvested as of January 1, 2017 | $ / shares | $ 62.23 |
Restricted stock units granted | $ / shares | 108.29 |
Restricted stock units issued for Merger | $ / shares | 108.10 |
Restricted stock units earned | $ / shares | 0 |
Restricted stock units vested | $ / shares | 70.17 |
Restricted stock units forfeited | $ / shares | 81.24 |
Unvested as of June 30, 2017 | $ / shares | $ 90.42 |
Restricted Stock Units RSU and Market Based TSR Units [Member] | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Number of Shares Underlying Restricted Stock Units, Unvested, Beginning balance | 1,445,000 |
Number of Shares Underlying Restricted Stock Units, granted | 837,000 |
Number of Shares Underlying Restricted Stock Units, issued for Merger | 446,000 |
Number of Shares Underlying Restricted Stock Units, earned | 66,000 |
Number of Shares Underlying Restricted Stock Units, vested | (848,000) |
Number of Shares Underlying Restricted Stock Units, forfeited | (175,000) |
Number of Shares Underlying Restricted Stock Units, Unvested, Ending balance | 1,771,000 |
Stock Incentive Plan - Schedu54
Stock Incentive Plan - Schedule of Stock Based Compensation Allocated to Expense (Detail) - USD ($) $ in Thousands | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock based compensation expense | $ 18,765 | $ 8,999 | $ 49,255 | $ 27,327 |
Cost of Revenue [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock based compensation expense | 1,612 | 536 | 3,911 | 1,774 |
Research and Development [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock based compensation expense | 6,405 | 1,476 | 16,042 | 4,702 |
Sales and Marketing [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock based compensation expense | 4,312 | 4,398 | 12,108 | 12,876 |
General and Administrative [Member] | ||||
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | ||||
Stock based compensation expense | $ 6,436 | $ 2,589 | $ 17,194 | $ 7,975 |
Commitments and Contingencies -
Commitments and Contingencies - Additional Information (Detail) - USD ($) $ in Millions | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2017 | Sep. 30, 2016 | Sep. 30, 2017 | Sep. 30, 2016 | |
Commitments and Contingencies Disclosure [Abstract] | ||||
Rent expense under all leases | $ 5.5 | $ 3 | $ 16 | $ 8.9 |
Aggregate hosting fees incurred | $ 7 | $ 2.6 | $ 25.2 | $ 7.2 |
Commitments and Contingencies56
Commitments and Contingencies - Schedule of Minimum Future Lease Payments Receivable (Detail) $ in Thousands | Sep. 30, 2017USD ($) |
Leases [Abstract] | |
2,017 | $ 8,513 |
2,018 | 30,911 |
2,019 | 24,104 |
2,020 | 20,088 |
2,021 | 17,920 |
Thereafter | 45,737 |
Total minimum lease payments | $ 147,273 |
Accumulated Other Comprehensi57
Accumulated Other Comprehensive Income (Loss) - Additional Information (Detail) - USD ($) | 9 Months Ended | |
Sep. 30, 2017 | Dec. 31, 2016 | |
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||
Material reclassifications | $ 0 | |
Accumulated other comprehensive income (loss) | 10,820,000 | $ (6,618,000) |
Foreign Currency Translation Adjustment [Member] | ||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||
Accumulated other comprehensive income (loss) | 10,800,000 | (6,600,000) |
Unrealized Gain (Loss) on Marketable Securities [Member] | ||
Accumulated Other Comprehensive Income (Loss) [Line Items] | ||
Accumulated other comprehensive income (loss) | $ (7,000) | $ (16,000) |
Credit Facility - Additional In
Credit Facility - Additional Information (Detail) - USD ($) | Feb. 01, 2017 | Feb. 18, 2015 | Jun. 30, 2017 | Sep. 30, 2017 | Sep. 30, 2016 | Feb. 28, 2017 | Jan. 22, 2016 |
Line of Credit Facility [Line Items] | |||||||
Repayments of borrowings under credit facility | $ 30,000,000 | $ 22,500,000 | |||||
Revolving Facility [Member] | Secured Debt [Member] | Multi Currency Credit Agreement [Member] | |||||||
Line of Credit Facility [Line Items] | |||||||
Line of credit facility, expiration date | Feb. 1, 2022 | ||||||
Additional credit facility subject to further commitment upon exercise of option | $ 200,000,000 | ||||||
Maximum amount of borrowing | $ 400,000,000 | $ 150,000,000 | |||||
Repayments of borrowings under credit facility | $ 30,000,000 | ||||||
Capitalized origination costs | $ 2,000,000 | ||||||
Revolving Facility [Member] | Secured Debt [Member] | Multi Currency Credit Agreement [Member] | Other Assets [Member] | |||||||
Line of Credit Facility [Line Items] | |||||||
Capitalized origination costs | $ 2,400,000 | ||||||
Revolving Facility [Member] | Secured Debt [Member] | Multi Currency Credit Agreement [Member] | Weighted Average [Member] | |||||||
Line of Credit Facility [Line Items] | |||||||
Interest rate on loans | 2.188% | ||||||
Revolving Facility [Member] | Secured Debt [Member] | Multi Currency Credit Agreement [Member] | Minimum [Member] | |||||||
Line of Credit Facility [Line Items] | |||||||
Variable interest rate reset period | 30 days | ||||||
Credit facility commitment fees | 0.15% | ||||||
Revolving Facility [Member] | Secured Debt [Member] | Multi Currency Credit Agreement [Member] | Maximum [Member] | |||||||
Line of Credit Facility [Line Items] | |||||||
Variable interest rate reset period | 180 days | ||||||
Credit facility commitment fees | 0.30% |
Subsequent Events - Additional
Subsequent Events - Additional Information (Detail) - $ / shares | Oct. 26, 2017 | Feb. 23, 2017 | Jan. 31, 2017 | Sep. 30, 2017 |
Subsequent Event [Line Items] | ||||
Capital return plan term | 3 years | 3 years | ||
Dividend payable date to be Paid | Aug. 25, 2017 | Jan. 31, 2017 | ||
Dividend payable stockholders on record date | Aug. 9, 2017 | Jan. 16, 2017 | ||
Subsequent Event [Member] | ||||
Subsequent Event [Line Items] | ||||
Cash dividend per common stock | $ 0.25 | |||
Dividend payable date to be Paid | Nov. 24, 2017 | |||
Dividend payable stockholders on record date | Nov. 8, 2017 |