Delaware | 000-25601 | 77-0409517 | ||
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Number | Description of Document |
99.1 | Press release, dated November 24, 2014, regarding financial results of Brocade Communications Systems, Inc. for the fourth quarter and fiscal year ended November 1, 2014. |
99.2 | Slides with accompanying prepared remarks of Brocade Communications Systems, Inc., dated November 24, 2014, regarding financial results of the fourth quarter and fiscal year ended November 1, 2014, and forward-looking statements, including statements relating to the Company’s estimated financial results of the first quarter of fiscal year 2015. |
BROCADE COMMUNICATIONS SYSTEMS, INC. | |||||||
Date: | November 24, 2014 | By: | /s/ Daniel W. Fairfax | ||||
Daniel W. Fairfax | |||||||
Chief Financial Officer and Vice President, Finance |
BROCADE CONTACTS | ||
Public Relations Katie Bromley Tel: 408-333-0429 kbromley@brocade.com | Investor Relations Michael Iburg Tel: 408-333-0233 miburg@brocade.com |
Q4 2014 | Q3 2014 | Q4 2013 | Q4 2014 vs. Q3 2014 | Q4 2014 vs. Q4 2013 | |||||||||||||
Revenue | $ | 564 | M | $ | 545 | M | $ | 559 | M | 3 | % | 1 | % | ||||
GAAP EPS—diluted | $ | 0.19 | $ | 0.20 | $ | 0.14 | (5 | %) | 36 | % | |||||||
Non-GAAP EPS—diluted | $ | 0.24 | $ | 0.23 | $ | 0.24 | 2 | % | (1 | %) | |||||||
GAAP gross margin | 66.8 | % | 66.3 | % | 64.9 | % | 0.5 pts | 1.9 pts | |||||||||
Non-GAAP gross margin | 67.7 | % | 67.2 | % | 67.2 | % | 0.5 pts | 0.5 pts | |||||||||
GAAP operating margin | 22.4 | % | 21.6 | % | 15.0 | % | 0.8 pts | 7.4 pts | |||||||||
Non-GAAP operating margin | 26.8 | % | 25.7 | % | 26.6 | % | 1.1 pts | 0.2 pts | |||||||||
Cash provided by operations | $ | 158 | M | $ | 106 | M | $ | 170 | M | 49 | % | (7 | %) | ||||
Share repurchases | $ | 33 | M | $ | 112 | M | $ | 53 | M | (71 | %) | (38 | %) |
• | Q4 2014 SAN product revenue was $325 million, flat year-over-year and quarter-over-quarter. The SAN year-over-year product revenue performance reflects improvement in director and switch product sales offset by lower server product sales. Fiscal year 2014 SAN product revenue was $1,327 million, up 1% year-over-year. Excluding the divestiture of the HBA business, Q4 and fiscal year 2014 SAN product revenue were both up 2% year-over-year. |
• | Q4 2014 IP Networking product revenue was $152 million, up 5% year-over-year and 15% quarter-over-quarter. The year-over-year increase was primarily driven by stronger switch and router sales into the U.S. Federal government and router sales into the service provider market. Fiscal year 2014 IP Networking product revenue was $525 million, down 5% year-over-year. Adjusting for the discontinuation of the wireless and network adapter products, and the repositioning of the Brocade ADX® product line, Q4 and fiscal year 2014 IP Networking product revenue grew 9% and 1%, respectively. |
• | In fiscal year 2014, Brocade’s full-year GAAP gross margins and operating margins were 66.3% and 17.5%, respectively. Non-GAAP gross margins and operating margins reached 67.3% and 25.9%, respectively. Full-year operating cash flow was $542 million, a 20% increase over fiscal year 2013. During fiscal year 2014, the Company repurchased $335 million of stock, or 38 million shares, and paid $30 million in dividends. This return of capital to shareholders represents 66% of adjusted free cash flow for the year. |
• | During Q4, Brocade acquired the network visibility and analytics technology assets from privately-held Vistapointe in an all cash transaction. The Vistapointe technologies are software-based, carrier-grade network visibility and analytics solutions for mobile operators. This acquisition expands Brocade’s capabilities in the strategic area of software networking and enables the Company to address the emerging opportunities and requirements of mobile service provider customers. |
Q4 2014 | Q3 2014 | Q4 2013 | ||||||
Routes to market as a % of total net revenues: | ||||||||
OEM revenues | 63 | % | 67 | % | 65 | % | ||
Channel/Direct revenues | 37 | % | 33 | % | 35 | % | ||
10% or greater customer revenues | 44 | % | 48 | % | 46 | % | ||
Geographic split as a % of total net revenues (1): | ||||||||
Domestic revenues | 61 | % | 56 | % | 62 | % | ||
International revenues | 39 | % | 44 | % | 38 | % | ||
Segment split as a % of total net revenues: | ||||||||
SAN product revenues | 58 | % | 60 | % | 58 | % | ||
IP Networking product revenues | 27 | % | 24 | % | 26 | % | ||
Global Services revenues | 15 | % | 16 | % | 16 | % | ||
SAN business revenues (2) | 67 | % | 70 | % | 68 | % | ||
IP Networking business revenues (2) | 33 | % | 30 | % | 32 | % | ||
IP Networking business revenues by use category (3): | ||||||||
Data Center (4) | 58 | % | 55 | % | 53 | % | ||
Enterprise Campus | 34 | % | 39 | % | 38 | % | ||
Carrier Network (MAN/WAN) | 8 | % | 6 | % | 9 | % |
Additional information: | Q4 2014 | Q3 2014 | Q4 2013 | ||||||||
GAAP net income | $ | 83 | M | $ | 87 | M | $ | 64 | M | ||
Non-GAAP net income | $ | 104 | M | $ | 102 | M | $ | 109 | M | ||
GAAP operating income | $ | 127 | M | $ | 118 | M | $ | 84 | M | ||
Non-GAAP operating income | $ | 151 | M | $ | 140 | M | $ | 148 | M | ||
Adjusted EBITDA (5) | $ | 172 | M | $ | 165 | M | $ | 149 | M | ||
Effective GAAP tax provision rate | 29.1 | % | 23.4 | % | 14.2 | % | |||||
Effective Non-GAAP tax provision rate | 26.6 | % | 21.9 | % | 21.6 | % | |||||
Cash and cash equivalents | $ | 1,255 | M | $ | 1,149 | M | $ | 987 | M | ||
Deferred revenues | $ | 312 | M | $ | 299 | M | $ | 303 | M | ||
Capital expenditures | $ | 14 | M | $ | 14 | M | $ | 10 | M | ||
Total debt, net of discount | $ | 597 | M | $ | 597 | M | $ | 599 | M | ||
Cash, net of senior debt and capitalized leases | $ | 653 | M | $ | 547 | M | $ | 382 | M | ||
Days sales outstanding | 36 days | 32 days | 41 days | ||||||||
Employees at end of period | 4,161 | 4,103 | 4,169 | ||||||||
SAN port shipments | 1.1 | M | 1.1 | M | 1.1 | M |
(1) | Revenues are attributed to geographic areas based on product delivery location. Since some OEM partners take delivery of Brocade products domestically and then ship internationally to their end users, the percentage of international revenues based on end-user location would likely be higher. |
(2) | SAN and IP Networking business revenues include product, support, and services revenues. |
(3) | Business revenue by use category is estimated based on analysis of the information the Company collects in its sales management system. The estimated percentage of revenue by use category may fluctuate quarter-to-quarter due to seasonality and the timing of large customer orders. |
(4) | Data Center includes enterprise, service provider, and government data center revenues. |
(5) | Adjusted EBITDA is as defined in the Company’s credit agreement. |
• | the ability to make more meaningful period-to-period comparisons of Brocade’s ongoing operating results; |
• | the ability to make more meaningful comparisons of Brocade’s operating performance against its industry and competitor companies; |
• | the ability to better identify trends in Brocade’s underlying business and to perform related trend analysis; |
• | a better understanding of how management plans and measures Brocade’s underlying business; and |
• | an easier way to compare Brocade’s most recent results of operations against investor and analyst financial models. |
Three Months Ended | For the Year Ended | ||||||||||||||
November 1, 2014 | October 26, 2013 | November 1, 2014 | October 26, 2013 | ||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Net revenues: | |||||||||||||||
Product | $ | 476,905 | $ | 468,581 | $ | 1,852,187 | $ | 1,870,567 | |||||||
Service | 87,453 | 90,219 | 359,080 | 352,297 | |||||||||||
Total net revenues | 564,358 | 558,800 | 2,211,267 | 2,222,864 | |||||||||||
Cost of revenues: | |||||||||||||||
Product | 151,025 | 158,947 | 592,441 | 658,362 | |||||||||||
Service | 36,215 | 37,213 | 153,033 | 155,623 | |||||||||||
Total cost of revenues | 187,240 | 196,160 | 745,474 | 813,985 | |||||||||||
Gross margin | 377,118 | 362,640 | 1,465,793 | 1,408,879 | |||||||||||
Operating expenses: | |||||||||||||||
Research and development | 83,687 | 89,433 | 345,549 | 378,521 | |||||||||||
Sales and marketing | 144,991 | 134,090 | 554,515 | 567,637 | |||||||||||
General and administrative | 21,546 | 16,878 | 84,941 | 74,518 | |||||||||||
Amortization of intangible assets | 135 | 13,125 | 10,280 | 54,256 | |||||||||||
Restructuring, goodwill impairment, and other related costs | 229 | 25,464 | 89,280 | 25,464 | |||||||||||
Gain on sale of network adapter business | — | — | (4,884 | ) | — | ||||||||||
Total operating expenses | 250,588 | 278,990 | 1,079,681 | 1,100,396 | |||||||||||
Income from operations | 126,530 | 83,650 | 386,112 | 308,483 | |||||||||||
Interest expense | (9,151 | ) | (9,214 | ) | (36,757 | ) | (55,261 | ) | |||||||
Interest and other income, net | 323 | 458 | 4,266 | 77,239 | |||||||||||
Income before income tax | 117,702 | 74,894 | 353,621 | 330,461 | |||||||||||
Income tax expense | 34,283 | 10,661 | 115,650 | 121,838 | |||||||||||
Net income | $ | 83,419 | $ | 64,233 | $ | 237,971 | $ | 208,623 | |||||||
Net income per share—basic | $ | 0.19 | $ | 0.14 | $ | 0.55 | $ | 0.46 | |||||||
Net income per share—diluted | $ | 0.19 | $ | 0.14 | $ | 0.53 | $ | 0.45 | |||||||
Shares used in per share calculation—basic | 431,843 | 444,642 | 435,258 | 450,516 | |||||||||||
Shares used in per share calculation—diluted | 441,649 | 460,237 | 446,859 | 463,705 | |||||||||||
Cash dividends declared per share | $ | 0.035 | $ | — | $ | 0.07 | $ | — |
Three Months Ended | For the Year Ended | ||||||||||||||
November 1, 2014 | October 26, 2013 | November 1, 2014 | October 26, 2013 | ||||||||||||
(In thousands) | |||||||||||||||
Net income | $ | 83,419 | $ | 64,233 | $ | 237,971 | $ | 208,623 | |||||||
Other comprehensive income and loss, net of tax: | |||||||||||||||
Unrealized gains (losses) on cash flow hedges: | |||||||||||||||
Change in unrealized gains and losses | (1,953 | ) | 1,250 | (1,939 | ) | (1,748 | ) | ||||||||
Net gains and losses reclassified into earnings | (18 | ) | (162 | ) | (235 | ) | (376 | ) | |||||||
Net unrealized gains (losses) on cash flow hedges | (1,971 | ) | 1,088 | (2,174 | ) | (2,124 | ) | ||||||||
Foreign currency translation adjustments | (3,480 | ) | 2,156 | (3,196 | ) | (1,456 | ) | ||||||||
Total other comprehensive income (loss) | (5,451 | ) | 3,244 | (5,370 | ) | (3,580 | ) | ||||||||
Total comprehensive income | $ | 77,968 | $ | 67,477 | $ | 232,601 | $ | 205,043 |
November 1, 2014 | October 26, 2013 | ||||||
(In thousands, except par value) | |||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 1,255,017 | $ | 986,997 | |||
Accounts receivable, net of allowances for doubtful accounts of $80 and $575 at November 1, 2014, and October 26, 2013, respectively | 224,913 | 249,598 | |||||
Inventories | 38,718 | 45,344 | |||||
Deferred tax assets | 92,692 | 98,018 | |||||
Prepaid expenses and other current assets | 46,665 | 42,846 | |||||
Total current assets | 1,658,005 | 1,422,803 | |||||
Property and equipment, net | 445,433 | 472,940 | |||||
Goodwill | 1,567,723 | 1,645,437 | |||||
Intangible assets, net | 26,658 | 40,258 | |||||
Non-current deferred tax assets | 605 | 1,585 | |||||
Other assets | 35,251 | 38,368 | |||||
Total assets | $ | 3,733,675 | $ | 3,621,391 | |||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 93,705 | $ | 88,218 | |||
Accrued employee compensation | 169,018 | 145,996 | |||||
Deferred revenue | 239,993 | 226,696 | |||||
Other accrued liabilities | 84,592 | 99,753 | |||||
Total current liabilities | 587,308 | 560,663 | |||||
Long-term debt, net of current portion | 595,450 | 596,208 | |||||
Non-current deferred revenue | 71,746 | 76,426 | |||||
Non-current income tax liability | 39,647 | 38,680 | |||||
Non-current deferred tax liabilities | 27,153 | — | |||||
Other non-current liabilities | 4,310 | 2,601 | |||||
Total liabilities | 1,325,614 | 1,274,578 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Preferred stock, $0.001 par value, 5,000 shares authorized, no shares issued and outstanding | — | — | |||||
Common stock, $0.001 par value, 800,000 shares authorized: | |||||||
Issued and outstanding: 431,470 and 445,285 shares at November 1, 2014, and October 26, 2013, respectively | 431 | 445 | |||||
Additional paid-in capital | 1,774,197 | 1,915,152 | |||||
Accumulated other comprehensive loss | (18,814 | ) | (13,444 | ) | |||
Retained earnings | 652,247 | 444,660 | |||||
Total stockholders’ equity | 2,408,061 | 2,346,813 | |||||
Total liabilities and stockholders’ equity | $ | 3,733,675 | $ | 3,621,391 |
Three Months Ended | |||||||
November 1, 2014 | October 26, 2013 | ||||||
(In thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 83,419 | $ | 64,233 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Excess tax (benefits) detriments from stock-based compensation | (26,865 | ) | 3,720 | ||||
Depreciation and amortization | 20,277 | 45,109 | |||||
Loss on disposal of property and equipment | 1,788 | 2,679 | |||||
Amortization of debt issuance costs and original issue discount | 295 | 277 | |||||
Net gain on sale of investment | (50 | ) | — | ||||
Provision for doubtful accounts receivable and sales allowances | 2,043 | 2,324 | |||||
Non-cash stock-based compensation expense | 23,700 | 16,527 | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable | (35,140 | ) | (33,459 | ) | |||
Inventories | 1,869 | 5,258 | |||||
Prepaid expenses and other assets | (6,188 | ) | 3,016 | ||||
Deferred tax assets | (934 | ) | 4,481 | ||||
Accounts payable | 6,748 | (7,118 | ) | ||||
Accrued employee compensation | 26,754 | 24,598 | |||||
Deferred revenue | 12,672 | 2,649 | |||||
Other accrued liabilities | 48,198 | 20,026 | |||||
Restructuring liabilities | (733 | ) | 15,449 | ||||
Net cash provided by operating activities | 157,853 | 169,769 | |||||
Cash flows from investing activities: | |||||||
Proceeds from sale of non-marketable equity investment | 50 | — | |||||
Purchases of property and equipment | (13,559 | ) | (10,422 | ) | |||
Proceeds from collection of note receivable | — | 70,000 | |||||
Net cash paid in connection with acquisition | (16,900 | ) | — | ||||
Net cash provided by (used in) investing activities | (30,409 | ) | 59,578 | ||||
Cash flows from financing activities: | |||||||
Payment of principal related to capital leases | (103 | ) | (91 | ) | |||
Common stock repurchases | (32,820 | ) | (52,640 | ) | |||
Proceeds from issuance of common stock | 2,701 | 21,913 | |||||
Payment of cash dividends to stockholders | (15,114 | ) | — | ||||
Excess tax benefits (detriments) from stock-based compensation | 26,865 | (3,720 | ) | ||||
Net cash used in financing activities | (18,471 | ) | (34,538 | ) | |||
Effect of exchange rate fluctuations on cash and cash equivalents | (3,343 | ) | 2,095 | ||||
Net increase in cash and cash equivalents | 105,630 | 196,904 | |||||
Cash and cash equivalents, beginning of period | 1,149,387 | 790,093 | |||||
Cash and cash equivalents, end of period | $ | 1,255,017 | $ | 986,997 |
For the Year Ended | |||||||
November 1, 2014 | October 26, 2013 | ||||||
(In thousands) | |||||||
Cash flows from operating activities: | |||||||
Net income | $ | 237,971 | $ | 208,623 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Excess tax benefits from stock-based compensation | (64,563 | ) | (3,189 | ) | |||
Write-off of original issue discount and debt issuance costs related to lenders that did not participate in refinancing | — | 5,360 | |||||
Depreciation and amortization | 100,647 | 184,114 | |||||
Loss on disposal of property and equipment | 5,118 | 6,709 | |||||
Gain on sale of network adapter business | (4,884 | ) | — | ||||
Amortization of debt issuance costs and original issue discount | 1,151 | 1,214 | |||||
Net gain on sale of investments | (5,292 | ) | — | ||||
Provision for doubtful accounts receivable and sales allowances | 7,563 | 9,221 | |||||
Non-cash stock-based compensation expense | 84,914 | 73,618 | |||||
Non-cash tax charges | — | 78,206 | |||||
Goodwill impairment charge | 83,382 | — | |||||
Changes in assets and liabilities: | |||||||
Accounts receivable | 17,121 | (25,509 | ) | ||||
Inventories | 6,626 | 24,173 | |||||
Prepaid expenses and other assets | (10,984 | ) | (66,001 | ) | |||
Deferred tax assets | (887 | ) | 4,825 | ||||
Accounts payable | 2,339 | (28,862 | ) | ||||
Accrued employee compensation | (11,382 | ) | (57,859 | ) | |||
Deferred revenue | 8,652 | 8,599 | |||||
Other accrued liabilities | 96,376 | 12,944 | |||||
Restructuring liabilities | (12,271 | ) | 14,843 | ||||
Net cash provided by operating activities | 541,597 | 451,029 | |||||
Cash flows from investing activities: | |||||||
Purchases of non-marketable equity investments | (223 | ) | — | ||||
Proceeds from sale of non-marketable equity investments | 10,798 | — | |||||
Purchases of property and equipment | (54,734 | ) | (52,371 | ) | |||
Proceeds from collection of note receivable | 250 | 70,000 | |||||
Proceeds from sale of network adapter business | 9,995 | — | |||||
Net cash paid in connection with acquisitions | (16,900 | ) | (44,629 | ) | |||
Net cash used in investing activities | (50,814 | ) | (27,000 | ) | |||
Cash flows from financing activities: | |||||||
Payment of debt issuance costs related to senior unsecured notes | — | (992 | ) | ||||
Payment of principal related to senior secured notes | — | (300,000 | ) | ||||
Payment of principal related to capital leases | (2,485 | ) | (1,627 | ) | |||
Common stock repurchases | (335,380 | ) | (240,000 | ) | |||
Proceeds from issuance of common stock | 83,994 | 93,771 | |||||
Payment of cash dividends to stockholders | (30,384 | ) | — | ||||
Proceeds from senior unsecured notes | — | 296,250 | |||||
Excess tax benefits from stock-based compensation | 64,563 | 3,189 | |||||
Net cash used in financing activities | (219,692 | ) | (149,409 | ) | |||
Effect of exchange rate fluctuations on cash and cash equivalents | (3,071 | ) | (849 | ) | |||
Net increase in cash and cash equivalents | 268,020 | 273,771 | |||||
Cash and cash equivalents, beginning of year | 986,997 | 713,226 | |||||
Cash and cash equivalents, end of year | $ | 1,255,017 | $ | 986,997 |
Three Months Ended | |||||||||||
November 1, 2014 | August 2, 2014 | October 26, 2013 | |||||||||
(In thousands, except per share amounts) | |||||||||||
Non-GAAP adjustments | |||||||||||
Stock-based compensation expense included in cost of revenues | $ | 4,225 | $ | 4,121 | $ | 3,174 | |||||
Amortization of intangible assets expense included in cost of revenues | 600 | 552 | 9,650 | ||||||||
Total gross margin impact from non-GAAP adjustments | 4,825 | 4,673 | 12,824 | ||||||||
Stock-based compensation expense included in research and development | 5,527 | 4,350 | 4,304 | ||||||||
Stock-based compensation expense included in sales and marketing | 8,832 | 7,592 | 6,104 | ||||||||
Stock-based compensation expense included in general and administrative | 5,116 | 5,511 | 2,945 | ||||||||
Amortization of intangible assets expense included in operating expenses | 135 | 131 | 13,125 | ||||||||
Restructuring and other related costs | 229 | 131 | 25,464 | ||||||||
Total operating income impact from non-GAAP adjustments | 24,664 | 22,388 | 64,766 | ||||||||
Gain on sale of non-marketable equity investment | — | (5,242 | ) | — | |||||||
Income tax effect of non-tax adjustments | (3,587 | ) | (2,005 | ) | (19,506 | ) | |||||
Total net income impact from non-GAAP adjustments | $ | 21,077 | $ | 15,141 | $ | 45,260 | |||||
Gross margin reconciliation | |||||||||||
GAAP gross margin | $ | 377,118 | $ | 361,713 | $ | 362,640 | |||||
Total gross margin impact from non-GAAP adjustments | 4,825 | 4,673 | 12,824 | ||||||||
Non-GAAP gross margin | $ | 381,943 | $ | 366,386 | $ | 375,464 | |||||
GAAP gross margin, as a percent of total net revenues | 66.8 | % | 66.3 | % | 64.9 | % | |||||
Non-GAAP gross margin, as a percent of total net revenues | 67.7 | % | 67.2 | % | 67.2 | % | |||||
Operating income reconciliation | |||||||||||
GAAP operating income | $ | 126,530 | $ | 117,897 | $ | 83,650 | |||||
Total operating income impact from non-GAAP adjustments | 24,664 | 22,388 | 64,766 | ||||||||
Non-GAAP operating income | $ | 151,194 | $ | 140,285 | $ | 148,416 | |||||
GAAP operating income, as a percent of total net revenues | 22.4 | % | 21.6 | % | 15.0 | % | |||||
Non-GAAP operating income, as a percent of total net revenues | 26.8 | % | 25.7 | % | 26.6 | % | |||||
Net income and net income per share reconciliation | |||||||||||
Net income on a GAAP basis | $ | 83,419 | $ | 87,352 | $ | 64,233 | |||||
Total net income impact from non-GAAP adjustments | 21,077 | 15,141 | 45,260 | ||||||||
Non-GAAP net income | $ | 104,496 | $ | 102,493 | $ | 109,493 | |||||
Non-GAAP net income per share—basic | $ | 0.24 | $ | 0.24 | $ | 0.25 | |||||
Non-GAAP net income per share—diluted | $ | 0.24 | $ | 0.23 | $ | 0.24 | |||||
Shares used in non-GAAP per share calculation—basic | 431,843 | 432,448 | 444,642 | ||||||||
Shares used in non-GAAP per share calculation—diluted | 441,649 | 441,789 | 460,237 |
For the Year Ended | |||||||
November 1, 2014 | October 26, 2013 | ||||||
(In thousands, except per share amounts) | |||||||
Non-GAAP adjustments | |||||||
Stock-based compensation expense included in cost of revenues | $ | 14,962 | $ | 14,519 | |||
Amortization of intangible assets expense included in cost of revenues | 8,010 | 39,731 | |||||
Legal provision associated with certain pre-acquisition litigation | — | 3,460 | |||||
Total gross margin impact from non-GAAP adjustments | 22,972 | 57,710 | |||||
Stock-based compensation expense included in research and development | 18,635 | 17,509 | |||||
Stock-based compensation expense included in sales and marketing | 31,651 | 29,425 | |||||
Stock-based compensation expense included in general and administrative | 19,666 | 12,165 | |||||
Amortization of intangible assets expense included in operating expenses | 10,280 | 54,256 | |||||
Restructuring, goodwill impairment, and other related costs | 89,280 | 25,464 | |||||
Gain on sale of network adapter business | (4,884 | ) | — | ||||
Total operating income impact from non-GAAP adjustments | 187,600 | 196,529 | |||||
Call premium cost and original issue discount and debt issuance costs related to lenders that did not participate in refinancing | — | 15,299 | |||||
Gain on A10 litigation settlement, net | — | (76,816 | ) | ||||
Gain on sale of non-marketable equity investment | (5,242 | ) | — | ||||
Tax provision impact from passage of California Proposition 39 - Single Sales Factor apportionment | — | 78,206 | |||||
Income tax effect of non-tax adjustments | (17,643 | ) | (48,891 | ) | |||
Total net income impact from non-GAAP adjustments | $ | 164,715 | $ | 164,327 | |||
Gross margin reconciliation | |||||||
GAAP gross margin | $ | 1,465,793 | $ | 1,408,879 | |||
Total gross margin impact from non-GAAP adjustments | 22,972 | 57,710 | |||||
Non-GAAP gross margin | $ | 1,488,765 | $ | 1,466,589 | |||
GAAP gross margin, as a percent of total net revenues | 66.3 | % | 63.4 | % | |||
Non-GAAP gross margin, as a percent of total net revenues | 67.3 | % | 66.0 | % | |||
Operating income reconciliation | |||||||
GAAP operating income | $ | 386,112 | $ | 308,483 | |||
Total operating income impact from non-GAAP adjustments | 187,600 | 196,529 | |||||
Non-GAAP operating income | $ | 573,712 | $ | 505,012 | |||
GAAP operating income, as a percent of total net revenues | 17.5 | % | 13.9 | % | |||
Non-GAAP operating income, as a percent of total net revenues | 25.9 | % | 22.7 | % | |||
Net income and net income per share reconciliation | |||||||
Net income on a GAAP basis | $ | 237,971 | $ | 208,623 | |||
Total net income impact from non-GAAP adjustments | 164,715 | 164,327 | |||||
Non-GAAP net income | $ | 402,686 | $ | 372,950 |
Non-GAAP net income per share—basic | $ | 0.93 | $ | 0.83 | |||
Non-GAAP net income per share—diluted | $ | 0.90 | $ | 0.80 | |||
Shares used in non-GAAP per share calculation—basic | 435,258 | 450,516 | |||||
Shares used in non-GAAP per share calculation—diluted | 446,859 | 463,705 |
• | Maintain our innovation leadership in SAN while executing on opportunities to drive growth and achieve market share gains |
• | Grow our overall IP networking business at twice the market rate, with an emphasis on the critical data center market |
• | Extend our early market leadership in the emerging SDN/NFV spaces through innovation and by converting software networking proof-of-concept trials into revenue accounts |
• | Use our strong cash generation to enhance shareholder value |
• | Achieve the FY15 Target Financial Model from our September Investor Day |
• | Deliver a world-class customer experience |
Q4 13 | Q3 14 | Q4 14 | ||||
GAAP gross margin | 64.9 | % | 66.3 | % | 66.8 | % |
Non-GAAP gross margin | 67.2 | % | 67.2 | % | 67.7 | % |
GAAP product gross margin | 66.1 | % | 68.2 | % | 68.3 | % |
Non-GAAP product gross margin | 68.5 | % | 68.8 | % | 68.9 | % |
GAAP services gross margin | 58.8 | % | 56.4 | % | 58.6 | % |
Non-GAAP services gross margin | 60.6 | % | 58.8 | % | 61.0 | % |
GAAP operating margin | 15.0 | % | 21.6 | % | 22.4 | % |
Non-GAAP operating margin | 26.6 | % | 25.7 | % | 26.8 | % |
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`_>:<\/P' M)!#170\C=+T88:B1[I'^$S$O>[)/C,',K4K+K31]Q@U5I>6BKQUOJ755#3S? M'R#_`#A91IV6AJ=G&L)K34.)I9']93R8P"#Q&//S\^41G!JQ51-E:!Q'$#L* M*]*<9"P*P`XY*:CU:W@J)V,`E8?O3E!4!N1C/,(/0#W@C3T:SB!GAE`$9`X< MMU$A[.C)?W<`BO&I:1$[''FB2I+8"Z.-O'! [4E],CN- M)2.SD\G2?_Q'ZSY%1L&FMCK78GU+FEE76188TCC#!^POY^;"#3T-SJ;'TP=, MT5*V(P7G3_@]47LR[JXHC,S8=\#/>."0.A+WQND@^\9RY\EH6.X8$$9`)+ MO78YHL+57R]:R-A+6Q1MP2!Y3Q\Z*MEMML]XJS'">KC;Z^0_8#S#M[D99A3T M,%JI!3T\88P< 3VE9%SLCR8)AW/'O(/'53L623/^ \+APPDCV#R#W94$2\[H!X`_K06 M:LSX0_(YD8]U$T4%]TW+K+0^K+!#.VGENEOEI(YGC+6.>QS6D^0$C*L;)2&G M.CUL]NV@>CY5V2]T'T/JHZR;WQ7M'-KAVC*+#+Z:]6UC?\>[^B/E6=%5'[HK8W[&I_V6_*KQ-!,W4]I; MQZJJR>?BM^530>K=76D`>I51/X+?E5BG4>@UA:0,=15_[+/E4TT`ZSLW`.IZ MPX^];\J:+JF&M[,.)IZT\<^M9\J:(B- XSY5!$Z]LI<3X+7<>[<^ M5%U> 6?_1*[VRSY M4T$!KRT-.11UI/>7,^5-%U!KNT;PQ15@\[HTT1,-=6QSA]15?#O>Q-.825&N MK88W!U%5$=W6,^1-!K/7^K_HE5QT]"TQF3U*"-SLD'[)SL#SGV@K`R+9[I>* M81QO874=-A\V1QE=S#/;/$^3SJZ#*]72O>Q[ TQ%4QM:S(F=.##ASCR`&3WDJP-U7MY=>)< ]994 M]1)SR?;05UB.89^>-_M\R#QU:<65_P#*Q_#"#=FAO[U:3^G\-RS+DC<^,?2H M^N-VD?CZK^,*^;8W[S O/+SJCVC=PPIH/=KN/>H)B[ACRH+/6RA\QP !X MHFJZ::XOJ<9Y-]\HD*.\4&_INJAB:`2'D`?ADHLL&M<1AJ!@8<#CC[R(V!8[ MGU6[!(\LCD(+7G[!_8?V%!S]M?B_ *MS*(VCQ0X`;_M@\?*"@N5 MHFGK8`8F22G&7;C2[WE-17^#U>>-//GR1.^1:T]*(^"5+O\`)Y\_R;OD435. MV@JC_DU1[4;OD4U6)U3?0RK_`-'J?R3OD55`VJL/$4]2/ZIWR)L-#Z%5I_R> MK_).^1340^A5:3_ M944='%),Y^]O.>\D-9RX=V3CVFJCI:SVN*R6N*"/BU@R7XXR//-Q\_ M9Y%H8KJF1SWN9G)=S\W<@R"QVF&FW:P0L9534T,4DH;A[PT'`)YG&3A2!07D MDW><9.-UOO!46*.BDKZIS6X#23O.[`/E09#34\=)`V*,8:!GCS)[RLCRF>,D MY04$[\%! %#BQ'\FOHGX/N,\^JO_``C[ MZ^D/QC&YBM1XM9.YG`[YRWL/'W_*M:CVIYA)PP0X<2T\T%4Q_8>WMRI(F+E! M:JOA4N`&.7)&5XTL29:KOW6^^A#UKF?O7-Q^W^$4:8?66\&43Q@`_9-`_6C. MBKI_&AQR08?M=TXV[4EJN,H,CH&!SCC)X.QGW,@^3S(,6TO63Z&U'X%49W`T M/C/9+"[CP[\*:#=,);*&S,DWXWM!:0>8/$%9(5L`)!XGW5-&EQIF$,]<>:2F MBIW7!S`">)[_`")H:*AC79`WC[JFBO=D9(]<1[:TFCW9$X#UQY=Z*EEIWO<< M.=R':FL1O&$ZABE=X1!$]S9<$`N)QG"XYKB$T5NF'MIZ2EI)I'R5'BM<_F"[ M'/FIQXF31F@@+0T9(]M (V]:Y^ZR,%S MG$\`.]4T KB:?L8@>?G//VUN&99;L@L+&>'U88&M;XC M'?;<<$CR=@]M:B-9&R+A+N0XY#'+*UN&&563&1WM`^^H,QH!NT,/X#/>68 M&.WH@7>HQW-]X+0\Z0MCCP`!DDGAS\JDCU=+DX)QYE!32R=O)!03/Y_J0773 MTF]336A#G2E)_6?# :`@(S( MB"L`J)7 :`C,BJ"T",R@>2(E0$9$`\D1(C(M@C,H.1$$21 M$$!&$IYK4"")(C(@@>2$I49$!`1A!RU`@J",B(("`@(R()7 7ER5T%JJ9,U+SD8X ])G,U5CL:/?62%36#>M4_#M=\(HTL`&>")*2*-K97;N,91&M=HVOKC1;3; M9H^-L+J&JTS474.='E[)8Y7C@[/(^+P(/+L6M!ZW2ACUMH&VW2A&[<*./>C' M;P'CQ'S U9U& M64;]ZAA(Y%C"/<2!C-]\6Z3NSZX`\O(J/"G>-T<$$[G#'#GR69%-+(<<"@HI M7G_HH+OIQWU+,?O_`-B#SU4X_0@_RT?PP@WMH/\`O3H_ZSX;EF7)&Y\9.E1] M<;M(_'U7\85\VQOWFYTR_;'!;\$PGY=/P:K7A.TB`@("`@("`@(P("`@(DB( M()#S0$!&9$05@%1*[FC,H(@@(",R()3S0$9D506@1F4#R1$J`C(@'DB)$9%L M$9E!R(@B2(@@(PE/-:@01)$9$$#R0E*C(@(",(.6H$%01D1!`0$!&1!*[F@@ M@(@MLB`@("`@("`@(+E8/X\M_P#.8OAA*/"AQXB/X-?1/P?;Z3C*_P#"/OKZ M0_%M,[(8G4NQ5S]OCGWU8;1C<<<3^M)%0UP+<<^'NJ"8.,;>`WFCL[1YD%KD M8R"8LC;AHXCCWG*TRR'2+LU%2/O1[ZR0KZT`6FH\[OA%&F.-/$(DH0X%3(`, M`E.5&KMH.B;M6;==/:BCI))++'I"MH9*IF-R.4RN<&N[03O-QWY/ U[V5@8GJ^F.G]7RQ-CZJ"H:)@T>M#CP./;_40H,B MLNE+Q=Z.*II:5LL#QD/$C.PX.03P21?J79]?W#/@+2.7\*SY5DU7"/9SJ%PX M4+?/UL?RH)?['.H7.(%`.'/U2/Y4-4/[&6I#RMP=_6QC]J"8;+-3DX^AH/\` M6Q_*C29VR[4T8)=;1NC_`%T?RHSJJ(]D^J7Q1R"VMW9"&M)FCXD^VM0(R;*- M41OW7V]N1_KH_E4D&[*=38S]#F#^NC^50TE35&RG4X!_>YOY:+Y4-5GNFS;4 M5!2S5-10QQ0PL+WO=/'@`#)/-#5KJ?KZRX4\,$1FS*W?#1V?]?L5@;%J[,^W MZ4F:\#KI\;V#V\@/,!P]U:%9L1IY*;5>T$EA:Q@MT0<<^,>I<[(\GC+4#8%V MFQND\NU$8C>:UTA /D\Z"]:<!9^_K.WS()-5NW;/\`UT7P MP@WSH(YTE1_UGPW+,MQN?&7I4?7&[2/Q]5_&%?-L;]YN=,OVSP6_!,)^73\& MJUX3M(@("`@("`@(","`@(")(B""0\T!`1F1$%8!42NYHS*"(("`C,B"4\T! M&9%4%H$9E`\D1*@(R(!Y(B1&1;!&90\; MP#\B@]2[MX\4%LJCBI>>'(#)\ZTRR'1Y^J*G\%OOK)"XUH_>RI\[OA(LL=&, M!$21.#IWGEQ(XA!>J^,2Z9.0#Z@\9]U6=PTQ::?P2Y3L/)QX*"IU-9::Y6^D M=.YI=AT+@2"X`DX([>&/WAY$%5'5X`R/;0>55*^5CF MAS@"U$EDM,QW@]L86O'C&3M[&GG[9"Y)1;*^M)K)B`X>,1Q"Q*PC#6'=',^T MHJCJZ[=C. \<\??`\Q6D9#JAK7,@@;P:"!@(K,[)"VET\]PP'/#=[ASQP"U`LEYG= MG`/8JC&IF;V2>2C;8UO(%OIO)&SWEF&6.:B(%?+W[H]Y:%JI\-<]S0`7'B4' ML^3@$'A))P4%)+)C&/=RJ+YI@YI9OP_V+(EU>[]Z`/\`7P_#"#?>@/[T:+^L M^&Y9ENG<^,W2H^N-VD?CZK^,*^;8W[S 7DMT6Z[D\6B-9>)BL7A\%;F M]B;D44QRS,1'O;7GZ%>VRFH35OV?7(Q!N]NQR0ODQ^`)"[/DQE>=.78N(U[' M+JE/#3(*JN)&*IU]>G7II[VG[S8[CIVXS6^ZT%3;:^`[LM+60NBEC/ HQ.<9=@KG8L3B***N::HB>J973 MZ6_:M]S;5?Z&J/\`T+D[3Q'DYZI>)]8LG\[M^W3\SZ6_:M]S;5?Z&J/_`$)V MGB/)SU2?6+)_.[?MT_-:]2[&=>Z-M4ESOVB[_9K;&YK'U=?;9H8FEQPT%SF@ M#)X!8KPUZW'&KHF(Z'DX?.,NQER+.'Q%%=4\D51,]42PU>.]L*P,EU'LTU=H M^U4ESONF+O9K=5D-IZJOHI((YB6[P#7.`!RWCP[%SUV;EN(JKIF(GT/6X?,L M%B[E5G#WJ:ZJ=\15$S')MB/2QAW-<+V$HM:7N#6@DG@`$29TVRV]IGHA[8]7 MVYE?;-G]V=2R`.9)5-92[X/(@2N:2/*`O/HP&)N1K31/P^+J>)X69)A*YMW< M53K'-K5_;$L:VA["M?[*&-DU9I.YV6G<[<;53P[T!=W"5N69\F5Q7<->L?S* M9A[#+\\RW-)TP=^FN>:)V]4[? *]U+UI:6:MJ8J>GBDGGE>(XXHFESWN) MP``.))/8%8B9G2&*JJ:*9JJG2(;BM/0RVU7NWLKJ;9Y=6P/&\!4]53R8QGUD MCVN_4O84Y?BJHUBB74KO"_(K- <+0SZ'8+KZHV:2[06::JAHZ-I>ZZO?&UA:'B/>#2X.<-XXR`1S[EY/:UZ; M?9N+]GG>AJSS+HQT9=-V.S3_`+=O-KS:;O2P!W)>,]VE0$9EN&MZ(>U^W:3G MU-5:'K::R041N$M3+-`TQP!F^7N89-\8;QQC/DRO/G`XB*./-&S>ZI1PIR:Y MB(PM&(B:YGBQ&D[]=--=--_IT:>/)>`[4D1D6P1F4'(B")(B"`C"4\UJ!!$D M1D00/)"4J,B`@(P@Y:@05!&1$$!`0$9$$KN:""`B"VR("`@("`@("`@N5@XW MRW_SB+X84H\*&<1_)KZ)^#[<2.`E?P^R/OKZ5ROQ5&Z&'5CP*Z?\-WOJM0C' M)D=A1I[M?W\%!Z!^`,8"HLYFD?*\S,$ `/!&64:.D^J*D]FX/?0A=*Q MP^A=2>7KOA++3'6GCE$EY9]7=VHB_P`A#M-X`QZB_P#:K.X:EDB$=?D=Z@U1 MK`S#;9=WPR.C?#I:AF86GDX5LW%$E=:^2HO#J2YTL1>YN&RLCYM`&3[7#(1( M9WI>R37JE%1#/%TBS(N%/L]N ]STT%DU%HZNMMOEJI+ MHUL<8)/C/R4T&L:>*:IN+JN4DT\32>L>227 0\`?*>]!M.Z'KZV-O/QD&:0/ZK3^,XP![ZU3O&/7*1KCA MW$<\*SO%CJY`T$Y`':5#1L"W/S;J8]\;#^I9@8WJ-Y-QF/D&/<6A:8),$G]8 M0>KY>:#PE?@\^*HI9'$'FH+_`*7.:*;C_C/V+.@\]8.Q:6?SF'X80=`;/O[T M*+^L^&Y9ENG<^,_2H^N-VD?CZK^,*^;8W[S T765GTS9XA- !6R:DI*N#>R:":UTX@(^U\5H>!YG M9\J]'&;8N*M>-ZM(?4Z_H^R"JUV.+,Q/C155K[YF/ =33X+F#?YNIY<'@<[IWL<6Y/O-+6;X>9TTKC_`#JE\LFK'?1Y MFU-OC37AKFWICEV;HKI]&_9R3L^9EVM558[I66ZN@?2UM),^GG@D]='(QQ:Y MI\H((]I=-JIFF9IG?#])VKM%^W3=MSK35$3$\\3N>--32UE1'!!&^::1P8R. M-I &%(B9V0W55313-54Z1#Z9[*+3;NA7H'0.G*B*GEVF[0KW10 M5K'$.=3PNF8UX_!B8\M'?)(3Q`X=RL4TY=;HHGPZYC7_`#T?%^:\UO7>&6,Q M6*IF8PN%HKFGTS$3IZZIC7T4Q$;VK?15N&T#0WXKG^."\+//YE'0[-]%OW3$ M_P!4?!PTNM/M\B(^I70=O]1I7H4W>]4C8WU5M==JR%LP)87QM+VAP!!(RT9P M5W;+:YHP4UQR:R_,'#6Q3BN%-O#U[J^QQ.F_29T<[>FC;5__`'-I3\SJ/GUZ MCNUB.:/?\WT'O99/Y2YUT_M0]-&VK_\`N;2GYG4?/IW:Q'-'5/S7O99/Y2YU MT_M=$=%/;I2],#9IK30.OVPS7AXF?+%%P$M',\EKHPXD@PO<&@\2`(CDG)7M ML#B8Q]JNS>W_`*3\OD^?<* %&V>?[7(^ 6)Z)V-M]!WH__`-F[:U#57.GZS2NGBRNN)>/$F?GU&`G[ MYS22/M6.[PO/RW"]L7M:O!C;/Z0ZGPUS[N-ETT6I_BW?LT^CGJ]4;O3,).F_ MT@#MQVN3PVVI,NE;!OT-M#3XDSL^JS@??N``/VC&>5,QQ7;-[2GP8V1\VN!> M0]Q -O&NX62T]N; M,^UMECWQ!'#D23M:>#I'/S&SN+3CBX$=FRS#V[=J<7=Y-WS?#.&^;XO&XZWP M>R^=)JTXW)K,[J9GDB(VST^C;K/:=Z(UM5U9J&IETS<(='V42?4]'34T4TVX M#PZR61KBYW?N@#LQW^)>S;$5U3V.>+#L>6_1]E&%LQ&+IF[7RS,S$>J(F-G3 MK+12Z<-QVN:D@V:;5:.WWJ"^-=24]Q-,U@FD(X0U$0&XX/`(#@!QP"#G(\ M_!9C5?J[!B(UUY?FZCPHX%VLILSFN4531-O;-.L[(YZ9WQIOF)F=G1I/,_3* MV#TNP';+4VBU;W[G[C3MN-M8]Q )W7L<`3QW=W/'*]1F&&C"WN M+3NG;#Z+P1SRO/ _F4SQ:O3,:3KZXF/7JZ8Z*>SS371DZ/M?MWUI0-K; MW54XFM<#P.LAA>=V%D>>#9)G$$OXX81V;V?<8*U1@\/.+NQMY/\`/3\'SCA/ MC\5PCSBG@_@:M*(G2J>29C;,SZ*8Y.6KU-`:G]$&VU7S44EQHM31V.EZPNAM MM#10&"-N KKS3%55<:*M/0[UAN`>1V;,6KEGCSRU3,ZSU3$ M1ZG5&QG:+8O1!=D5]T1KZAI:;6%I8)H:VDCW2W>&['5PC.6N:[Q7L!W2".QV M![K#W:,TLS:O1]J/\U^;YEF^7XC@)F-O'9=5,V:]DQ/OIGGB8VTSOCU:S\XM M8:-NFB=9773%RIRRZVVL?131,XYD:[=\7O!X$=X(75+ENJW7-%6^'Z`PF,M8 MS#48NU/V*HB8Z)VNN-BG09I=)V8[0]O%9%I?2="T3NLLTN[//]J)BWBP$X`C M;E[B<>+V^]P^711'9L7.E, ^5YQPSKQ5SN;P?I[)=JV<:-T<^FN_IG[ M,;]KI3;OKRU;3>@%J/4ECMAL]FK+>QM%1.:UIBACK61,&ZWQ6^*P'='`9QQP MO;8FY3>P%5=$:1,?J^>9+@KV7<++6&OU\:N*IUG;MF:)F=^V=^_EWODN_M72 M7ZA2(.J>@AT?:7:+K&JUWJJ..'0NDOJJ>6JX0SU#&[[6.)X%C`.L?V8#0>#E M[G+<+%VOLMSP:7S+AKGM>`P\9?A)UOWMD:;XB=FL>F=T>N>1VT-L8V[=$S:U MJJ"%L-MDH[W36]NZ0XTT4+FQN?G[)W%Q[M['8NP]G[9PMRY&[[6G1H^01E7< M;/\`!82J=:M;4U?U35MT]$;GQ[[%T5^J>1*C(M@C,H.1$$21$$!&$IYK4"") M(C(@@>2$I49$!`1A!RU`@J",B(("`@(R()7 N_EJ)*UU;L53\#C@9XH,DT8XFIJ1G[`;4U%WK7 M?O74_P!/X2BS+&F/+3PQA$>1_A7<23G/%!D`D'[G?ZI_[4&LJIHZ\'O1'GJ. MST=5IUU:*6+P]\7@[JG<'6&(. ,G..]$U8'I+45OTI4T$5>V4RW&J%% M3=6S>'6!DDGC=PW6.X^UVI.PAG-HF;IC5TE)3!LU%7P]=#&'8#"3G=!_6/(5 M-[3.J"ZUM)2Q1-MKWY+BTY/C<22!P04L]XKG$CZ$S'CD`$_(J'[I;@UW"R5! M(&.!(_8LZ`-47$?^P:H_TW?(KI(]?W85X;XVGZL#&,ESO_2B=+SI=55D@D;' M8JB4N/'#B[J;>9=G(K&W^X/P[Z`5#>[.]\B"ZT=]N+0W%CG)XXXGCP\RHU MMM%U%4UT%+:/!WTKC)AX)R3[6/\`HX1)V,#N5WMKHKA:Z9_[X4+8I98\'#6/ M#VL(/(\6O'G!\BFJLNT%9*6*BI:Z2G::V"!\< 0[C?<"HO3@)* MYIQVH,M>[%B]K]H6HV;1C%?.&NX\L*R+!7RF0'CP[E&FR;<<6VF'^J9\%9A- M&,:@D/T2G'*#U,A(X>T@\7R(*>1W/CP"#(-+OS1S?RG M[$D>>L#BTQ_SF'X861T)L].='T7]9\-RS+<;GQHZ5'UQNTC\?5?QA7S;&_>; MG3+]L\%OP3"?ET_!JM>$[2("`@(.O?0Q])Q7K;S<+O/&'BS6>::%Q&=V61[( M@?\`8=(O?9-;BK$35/)#Y%])F+FSE%-BF?YE<1/1$3/QB&!]/#5T^K.D[JX2 M2%]/;'Q6RG83D,9'&W>`\\CI#YR5XN9W)N8JOT;'ON`N$IPF0V-(VUZU3Z9F M=GNTAS\O5N_NM_0SM536;I`SV@2$4UYM,\3HL\'/B+96.\X#7C^D5[W)JYIQ M'%YX?)?I*PM-[)HOZ;;=43ZIV3\88;T]]+PZ8Z4&K/!XQ%!'GVUX^:411BJM.7:]OP#Q56)R"QQIVTZT]4SI[M&R.@5L3MM*+GMJUN& M4>E=,MDEH'U(\62H8,OFQ]D(^3<>-.C5[^ ?GG\RCH=3^BW[IB?ZH^#AE=:?;Y$1]0>AA;*J]= M!C4-OH8'55;5LO$$$#,;TDCHRUK1GM)("[IE],U8"JF-\\9^9>&-RBSPLM7; MDZ4TS;F9YHB=KB0]#/;4\`X>7?EW1_^M=<[G8KQ)?9HX8Y%YU3[_DLNL>C M)M0V?Z VN.Y@L1:IFNNB8B'FX/ MA+E./OTX;#8BFJNK=$:[=(UYN:%GV+;5;GL6VEV35UK)=+03`S4^]@5$#N$L M1\CFDCR'![%QX:_5A[L7*>1Y>=97:SG`W,'>W51LGFGDGU3\G?O3?V-TG2+V M3Z Z04\1:RE9O2UM#*[@W='V<3W$X[`9`>07: