| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price
|
| | | $ | 41.7500 | | | | | $ | 715,052,250 | | |
Underwriting discount(1)
|
| | | $ | 1.04375 | | | | | $ | 17,876,306 | | |
Proceeds, before expenses, to the selling shareholders
|
| | | $ | 40.70625 | | | | | $ | 697,175,944 | | |
| Goldman, Sachs & Co. | | |
Morgan Stanley
|
|
| Barclays | | |
Citigroup
|
|
| Raymond James | | |
William Blair
|
| |
Wells Fargo Securities
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 14 | | | |
| | | | 33 | | | |
| | | | 35 | | | |
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 40 | | | |
| | | | 65 | | | |
| | | | 87 | | | |
| | | | 102 | | | |
| | | | 105 | | | |
| | | | 108 | | | |
| | | | 123 | | | |
| | | | 128 | | | |
| | | | 132 | | | |
| | | | 137 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | 143 | | | |
| | | | 144 | | | |
| | | | F-1 | | | |
| | | | A-1 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Statement of Operations Data | | | | | | ||||||||||||||||||||
Revenues
|
| | | $ | 143,637 | | | | | $ | 81,245 | | | | | $ | 40,285 | | | | | $ | 19,168 | | |
Cost of Revenues
|
| | | | 37,040 | | | | | | 21,130 | | | | | | 12,219 | | | | | | 6,863 | | |
Gross Profit
|
| | | | 106,597 | | | | | | 60,115 | | | | | | 28,066 | | | | | | 12,305 | | |
Operating Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and Development, net
|
| | | | 36,930 | | | | | | 22,309 | | | | | | 15,866 | | | | | | 15,377 | | |
Sales and Marketing
|
| | | | 12,912 | | | | | | 12,331 | | | | | | 6,434 | | | | | | 6,134 | | |
General and Administrative
|
| | | | 71,437 | | | | | | 10,277 | | | | | | 7,418 | | | | | | 2,567 | | |
Operating Profit (Loss)
|
| | | | (14,682) | | | | | | 15,198 | | | | | | (1,652) | | | | | | (11,773) | | |
Interest Income
|
| | | | 1,305 | | | | | | 1,059 | | | | | | 1,531 | | | | | | 1,543 | | |
Financial Income (Expenses), net
|
| | | | (4,442) | | | | | | 1,389 | | | | | | 402 | | | | | | (2,709) | | |
Profit (Loss) Before Taxes on Income
|
| | | | (17,819) | | | | | | 17,646 | | | | | | 281 | | | | | | (12,939) | | |
Benefit (Taxes) on Income
|
| | | | (12,265) | | | | | | 2,274 | | | | | | (334) | | | | | | (447) | | |
Net Income (Loss)
|
| | | $ | (30,084) | | | | | $ | 19,920 | | | | | $ | (53) | | | | | $ | (13,386) | | |
Basic and Diluted Loss per Share(1) | | | | | | ||||||||||||||||||||
Amount Allocated to Participating Shareholders
|
| | | $ | — | | | | | $ | (16,105) | | | | | $ | — | | | | | $ | — | | |
Adjustment as a Result of Benefit to Participating Shareholders
|
| | | | | | | | | | (229,832) | | | | | | — | | | | | | — | | |
Net Loss Applicable to Ordinary Shares for 2014 and Applicable to Class A ordinary Shares for 2013, 2012 and 2011
|
| | | $ | (30,084) | | | | | $ | (226,017) | | | | | $ | (53) | | | | | $ | (13,386) | | |
Basic and Diluted
|
| | | $ | (0.28) | | | | | $ | (6.03) | | | | | $ | — | | | | | $ | (0.33) | | |
Weighted Average Number of Shares Used In
Computation of Loss per Ordinary Share for 2014 and per Class A Ordinary Share for 2013, 2012 and 2011 |
| | | | | ||||||||||||||||||||
Basic and Diluted
|
| | | | 107,942 | | | | | | 37,477 | | | | | | 40,191 | | | | | | 40,191 | | |
Pro Forma Losses per Share (Unaudited)(2) | | | | | | ||||||||||||||||||||
Net Income
|
| | | $ | (30,084) | | | |
|
| | | | | | | | | | | | | |||
Basic
|
| | | $ | (0.15) | | | |
|
| | | | | | | | | | | | | |||
Diluted
|
| | | $ | (0.15) | | | |
|
| | | | | | | | | | | | | |||
Weighted Average Number of Shares Used In
Computation of Pro Forma Losses Per Share |
| | | | | ||||||||||||||||||||
Basic
|
| | | | 207,214 | | | | | | |||||||||||||||
Diluted
|
| | | | 207,214 | | | | | | |||||||||||||||
|
| | |
December 31,
|
| |||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data | | | | | |||||||||||||||
Cash, Cash Equivalents, Restricted Short Term Deposits and Marketable Securities
|
| | | $ | 375,091 | | | | | $ | 124,362 | | | | | $ | 61,015 | | |
Inventories
|
| | | | 17,626 | | | | | | 11,354 | | | | | | 9,275 | | |
Long-Term Assets
|
| | | | 18,063 | | | | | | 12,997 | | | | | | 9,681 | | |
Total Assets
|
| | | | 436,406 | | | | | | 168,228 | | | | | | 89,994 | | |
Long-Term Liabilities
|
| | | | 14,162 | | | | | | 9,715 | | | | | | 7,118 | | |
Accumulated Deficit
|
| | | | (130,971) | | | | | | (100,887) | | | | | | (120,807) | | |
Total Shareholders’ Equity
|
| | | | 394,674 | | | | | | 142,638 | | | | | | 71,568 | | |
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other Financial Data | | | | | | ||||||||||||||||||||
Net Income (Loss) Before Share-Based Compensation(3)
|
| | | $ | 46,769 | | | | | $ | 33,051 | | | | | $ | 1,802 | | | | | $ | (12,268) | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||
Net Income (Loss)
|
| | | $ | (30,084) | | | | | $ | 19,920 | | | | | $ | (53) | | | | | $ | (13,386) | | | ||||
Share-Based Compensation
|
| | | | 76,853 | | | | | | 13,131 | | | | | | 1,855 | | | | | | 1,118 | | | ||||
Net Income (Loss) Before Share-Based Compensation
|
| | | $ | 46,769 | | | | | $ | 33,051 | | | | | $ | 1,802 | | | | | $ | (12,268) | | | ||||
|
| | | |
U.S.$
|
| |||||||||
| | | |
Price Per
Ordinary Share |
| |||||||||
| | | |
High
|
| |
Low
|
| ||||||
| Annual: | | | | | | | | | | | | | |
|
2014 (from August 1, 2014)
|
| | | | 57.70 | | | | | | 32.15 | | |
| Quarterly: | | | | | | | | | | | | | |
|
First Quarter 2015 (through March 16)
|
| | | | 42.45 | | | | | | 33.66 | | |
|
Fourth Quarter 2014
|
| | | | 57.70 | | | | | | 39.70 | | |
|
Third Quarter 2014 (from August 1, 2014)
|
| | | | 56.60 | | | | | | 32.15 | | |
| Monthly: | | | | | | | | | | | | | |
|
March 2015 (through March 16)
|
| | | | 42.45 | | | | | | 33.66 | | |
|
February 2015
|
| | | | 38.42 | | | | | | 35.08 | | |
|
January 2015
|
| | | | 42.43 | | | | | | 37.74 | | |
|
December 2014
|
| | | | 46.00 | | | | | | 39.70 | | |
|
November 2014
|
| | | | 50.03 | | | | | | 44.08 | | |
|
October 2014
|
| | | | 57.70 | | | | | | 44.63 | | |
|
September 2014
|
| | | | 56.60 | | | | | | 43.03 | | |
|
August 2014
|
| | | | 45.25 | | | | | | 32.15 | | |
| | |
Year ended December 31,
|
| |||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| |||||||||||||||||||||
Statement of Operations Data | | | | | | ||||||||||||||||||||
Revenues
|
| | | $ | 143,637 | | | | | $ | 81,245 | | | | | $ | 40,285 | | | | | $ | 19,168 | | |
Cost of Revenues
|
| | | | 37,040 | | | | | | 21,130 | | | | | | 12,219 | | | | | | 6,863 | | |
Gross Profit
|
| | | | 106,597 | | | | | | 60,115 | | | | | | 28,066 | | | | | | 12,305 | | |
Operating Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Research and Development, net
|
| | | | 36,930 | | | | | | 22,309 | | | | | | 15,866 | | | | | | 15,377 | | |
Sales and Marketing
|
| | | | 12,912 | | | | | | 12,331 | | | | | | 6,434 | | | | | | 6,134 | | |
General and Administrative
|
| | | | 71,437 | | | | | | 10,277 | | | | | | 7,418 | | | | | | 2,567 | | |
Operating Profit (Loss)
|
| | | | (14,682) | | | | | | 15,198 | | | | | | (1,652) | | | | | | (11,773) | | |
Interest Income
|
| | | | 1,305 | | | | | | 1,059 | | | | | | 1,531 | | | | | | 1,543 | | |
Financial Income (Expenses), net
|
| | | | (4,442) | | | | | | 1,389 | | | | | | 402 | | | | | | (2,709) | | |
Profit (Loss) Before Taxes on Income
|
| | | | (17,819) | | | | | | 17,646 | | | | | | 281 | | | | | | (12,939) | | |
Benefit (Taxes) on Income
|
| | | | (12,265) | | | | | | 2,274 | | | | | | (334) | | | | | | (447) | | |
Net Income (Loss)
|
| | | $ | (30,084) | | | | | $ | 19,920 | | | | | $ | (53) | | | | | $ | (13,386) | | |
Basic and Diluted Loss per Share(1) | | | | | | ||||||||||||||||||||
Amount Allocated to Participating Shareholders
|
| | | $ | — | | | | | $ | (16,105) | | | | | $ | — | | | | | $ | — | | |
Adjustment as a Result of Benefit to Participating Shareholders
|
| | | | | | | | | | (229,832) | | | | | | — | | | | | | — | | |
Net Loss Applicable to Ordinary Shares for 2014 and
Applicable to Class A ordinary Shares for 2013, 2012 and 2011 |
| | | $ | (30,084) | | | | | $ | (226,017) | | | | | $ | (53) | | | | | $ | (13,386) | | |
Basic and Diluted
|
| | | $ | (0.28) | | | | | $ | (6.03) | | | | | $ | — | | | | | $ | (0.33) | | |
Weighted Average Number of Shares Used In
Computation of Loss per Ordinary Share for 2014 and per Class A Ordinary Share for 2013, 2012 and 2011 |
| | | | | ||||||||||||||||||||
Basic and Diluted
|
| | | | 107,942 | | | | | | 37,477 | | | | | | 40,191 | | | | | | 40,191 | | |
Pro Forma Losses per Share (Unaudited)(2) | | | | | | ||||||||||||||||||||
Net Income
|
| | | $ | (30,084) | | | |
|
| | | | | | | | | | | | | |||
Basic
|
| | | $ | (0.15) | | | |
|
| | | | | | | | | | | | | |||
Diluted
|
| | | $ | (0.15) | | | |
|
| | | | | | | | | | | | | |||
Weighted Average Number of Shares Used In
Computation of Pro Forma Losses Per Share |
| | | | | ||||||||||||||||||||
Basic
|
| | | | 207,214 | | | | | | |||||||||||||||
Diluted
|
| | | | 207,214 | | | | | | |||||||||||||||
|
| | |
December 31,
|
| |||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Balance Sheet Data | | | | | |||||||||||||||
Cash, Cash Equivalents, Restricted Short Term Deposits and Marketable Securities
|
| | | $ | 375,091 | | | | | $ | 124,362 | | | | | $ | 61,015 | | |
Inventories
|
| | | | 17,626 | | | | | | 11,354 | | | | | | 9,275 | | |
Long-Term Assets
|
| | | | 18,063 | | | | | | 12,997 | | | | | | 9,681 | | |
Total Assets
|
| | | | 436,406 | | | | | | 168,228 | | | | | | 89,994 | | |
Long-Term Liabilities
|
| | | | 14,162 | | | | | | 9,715 | | | | | | 7,118 | | |
Accumulated Deficit
|
| | | | (130,971) | | | | | | (100,887) | | | | | | (120,807) | | |
Total Shareholders’ Equity
|
| | | | 394,674 | | | | | | 142,638 | | | | | | 71,568 | | |
| | |
December 31,
|
| |||||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |
2011
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other Financial Data | | | | | | ||||||||||||||||||||
Net Income (Loss) Before Share-Based Compensation(3)
|
| | | $ | 46,769 | | | | | $ | 33,051 | | | | | $ | 1,802 | | | | | $ | (12,268) | | |
| | |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Net Income (Loss)
|
| | | $ | (30,084) | | | | | $ | 19,920 | | | | | $ | (53) | | | |||
Share-Based Compensation
|
| | | | 76,853 | | | | | | 13,131 | | | | | | 1,855 | | | |||
Net Income Before Share-Based Compensation
|
| | | $ | 46,769 | | | | | $ | 33,051 | | | | | $ | 1,802 | | | |||
|
| | |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 56,128 | | | | | $ | 28,188 | | | | | $ | (1,665) | | | |||
Capital Expenditures
|
| | | | (5,378) | | | | | | (2,592) | | | | | | (1,526) | | | |||
Free Cash Flow
|
| | | $ | 50,750 | | | | | $ | 25,596 | | | | | $ | (3,191) | | | |||
|
| | |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
OEM
|
| | | $ | 121,799 | | | | | $ | 63,290 | | | | | $ | 27,818 | | | |||
AM
|
| | | | 21,838 | | | | | | 17,955 | | | | | | 12,467 | | | |||
Total
|
| | | $ | 143,637 | | | | | $ | 81,245 | | | | | $ | 40,285 | | | |||
|
| | |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
OEM
|
| | | $ | 56,913 | | | | | $ | 23,917 | | | | | $ | (605) | | | |||
AM
|
| | | | 5,258 | | | | | | 4,412 | | | | | | 808 | | | |||
Total
|
| | | $ | 62,171 | | | | | $ | 28,329 | | | | | $ | 203 | | | |||
|
| | |
Year ended December 31,
|
| ||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
OEM
|
| | | | 84.8% | | | | | | 77.9% | | | | | | 69.1% | | | |||
AM
|
| | | | 15.2% | | | | | | 22.1% | | | | | | 30.9% | | | |||
Total
|
| | | | 100.0% | | | | | | 100.0% | | | | | | 100.0% | | | |||
|
| | |
Year ended December 31,
|
| |||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| |||||||||
OEM
|
| | | | 46.7% | | | | | | 37.8% | | | | | | (2.2)% | | |
AM
|
| | | | 24.1% | | | | | | 24.6% | | | | | | 6.5% | | |
| | |
Year ended December 31, 2014
|
| ||||||||||||||||||
| | |
GAAP
|
| |
Non-GAAP
Adjustment |
| |
Non-GAAP
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| ||||||||||||||||||
Basic and diluted EPS for Ordinary Shares | | | | | | | | | | | | | | | | | | | | |||
Numerator | | | | | | | | | | | | | | | | | | | | |||
Net income (loss)
|
| | | $ | (30,084) | | | | | $ | 76,853 | | | | | $ | 46,769 | | | |||
Denominator | | | | | | | | | | | | | | | | | | | | |||
Weighted average ordinary shares outstanding
|
| | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | | 107,942 | | | | | | 99,272 | | | | | | 207,214 | | | |||
Diluted
|
| | | | 107,942 | | | | | | 116,666 | | | | | | 224,608 | | | |||
Net income (loss) per share | | | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | $ | (0.28) | | | | | | | | | | | $ | 0.23 | | | |||
Diluted
|
| | | $ | (0.28) | | | | | | | | | | | $ | 0.21 | | | |||
|
| | |
Year ended December 31, 2013
|
| ||||||||||||||||||
| | |
GAAP
|
| |
Non-GAAP
Adjustment |
| |
Non-GAAP
|
| ||||||||||||
| | |
(in thousands, except per share data)
|
| ||||||||||||||||||
Numerator | | | | | | | | | | | | | | | | | | | | |||
Net income
|
| | | $ | 19,920 | | | | | $ | 13,131 | | | | | $ | 33,051 | | | |||
Amount allocated to participating shareholders
|
| | | | (16,105) | | | | | | 16,105 | | | | | | — | | | |||
Adjustment as a result of benefit to participating shareholders
|
| | | | (229,832) | | | | | | 229,832 | | | | | | — | | | |||
Net income (loss) applicable to Class A ordinary shares
|
| | | $ | (226,017) | | | | | | | | | | | $ | 33,051 | | | |||
Denominator | | | | | | | | | | | | | | | | | | | | |||
Weighted average Class A ordinary shares outstanding
|
| | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | | 37,477 | | | | | | 158,199 | | | | | | 195,676 | | | |||
Diluted
|
| | | | 37,477 | | | | | | 167,455 | | | | | | 204,932 | | | |||
Net income (loss) per share | | | | | | | | | | | | | | | | | | | | |||
Basic
|
| | | $ | (6.03) | | | | | | | | | | | $ | 0.17 | | | |||
Diluted
|
| | | $ | (6.03) | | | | | | | | | | | $ | 0.16 | | | |||
|
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Dec. 31,
2014 |
| |
Sep. 30,
2014 |
| |
Jun. 30,
2014 |
| |
Mar. 31,
2014 |
| |
Dec. 31,
2013 |
| |
Sep. 30,
2013 |
| |
Jun. 30,
2013 |
| |
Mar. 31,
2013 |
| ||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenues
|
| | | $ | 39,658 | | | | | $ | 34,677 | | | | | $ | 33,653 | | | | | $ | 35,649 | | | | | $ | 31,415 | | | | | $ | 20,435 | | | | | $ | 17,657 | | | | | $ | 11,738 | | | ||||||||
Cost of Revenues
|
| | | | 10,648 | | | | | | 9,017 | | | | | | 8,565 | | | | | | 8,810 | | | | | | 8,235 | | | | | | 5,176 | | | | | | 4,506 | | | | | | 3,213 | | | ||||||||
Gross Profit
|
| | | | 29,010 | | | | | | 25,660 | | | | | | 25,088 | | | | | | 26,839 | | | | | | 23,180 | | | | | | 15,259 | | | | | | 13,151 | | | | | | 8,525 | | | ||||||||
Operating Costs and Expenses | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||
Research and Development, net
|
| | | | 10,005 | | | | | | 10,140 | | | | | | 8,164 | | | | | | 8,621 | | | | | | 7,581 | | | | | | 5,118 | | | | | | 5,004 | | | | | | 4,606 | | | ||||||||
Sales and Marketing
|
| | | | 1,002 | | | | | | 6,448 | | | | | | 2,620 | | | | | | 2,842 | | | | | | 2,629 | | | | | | 2,487 | | | | | | 2,325 | | | | | | 4,890 | | | ||||||||
General and Administrative
|
| | | | 11,752 | | | | | | 18,160 | | | | | | 10,674 | | | | | | 30,851 | | | | | | 2,887 | | | | | | 2,991 | | | | | | 2,107 | | | | | | 2,291 | | | ||||||||
Operating Profit (Loss)
|
| | | | 6,251 | | | | | | (9,088) | | | | | | 3,630 | | | | | | (15,475) | | | | | | 10,083 | | | | | | 4,663 | | | | | | 3,715 | | | | | | (3,262) | | | ||||||||
Net Income (Loss)
|
| | | $ | 2,399 | | | | | $ | (13,113) | | | | | $ | 189 | | | | | $ | (19,559) | | | | | $ | 13,001 | | | | | $ | 5,462 | | | | | $ | 4,024 | | | | | $ | (2,567) | | | ||||||||
|
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Dec. 31,
2014 |
| |
Sep. 30,
2014 |
| |
Jun. 30,
2014 |
| |
Mar. 31,
2014 |
| |
Dec. 31,
2013 |
| |
Sep. 30,
2013 |
| |
Jun. 30,
2013 |
| |
Mar. 31,
2013 |
| ||||||||||||||||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income (Loss)
|
| | | $ | 2,399 | | | | | $ | (13,113) | | | | | $ | 189 | | | | | $ | (19,559) | | | | | $ | 13,001 | | | | | $ | 5,462 | | | | | $ | 4,024 | | | | | $ | (2,567) | | | ||||||||
Share-Based Compensation Expense
|
| | | | 10,933 | | | | | | 22,774 | | | | | | 10,973 | | | | | | 32,173 | | | | | | 3,748 | | | | | | 2,462 | | | | | | 2,425 | | | | | | 4,496 | | | ||||||||
Income (Loss) Before Share-Based Compensation(1)
|
| | | $ | 13,332 | | | | | $ | 9,661 | | | | | $ | 11,162 | | | | | $ | 12,614 | | | | | $ | 16,749 | | | | | $ | 7,924 | | | | | $ | 6,449 | | | | | $ | 1,929 | | | ||||||||
|
| | |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2014
|
| |
2013
|
| |
2012
|
| ||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||
Cash flows from (used in) operating activities
|
| | | $ | 56,128 | | | | | $ | 28,188 | | | | | $ | (1,665) | | | |||
Cash flows from (used in) investing activities
|
| | | | 7,765 | | | | | | (8,936) | | | | | | 613 | | | |||
Cash flows from financing activities
|
| | | | 206,515 | | | | | | 38,049 | | | | | | 272 | | | |||
Exchange rate differences on cash and cash equivalents
|
| | | | (3,087) | | | | | | 280 | | | | | | 103 | | | |||
Total increase (decrease) in cash and cash equivalents
|
| | | $ | 267,321 | | | | | $ | 57,581 | | | | | $ | (677) | | | |||
|
| | |
Payments Due by Period
|
| ||||||||||||||||||||||||||||
| | |
Total
|
| |
Less
than 1 Year |
| |
1 – 3
Years |
| |
3 – 5
Years |
| |
More
than 5 Years |
| ||||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||||||
Operating leases
|
| | | $ | 9,662 | | | | | $ | 2,566 | | | | | $ | 4,667 | | | | | $ | 2,429 | | | | | | ||||
Purchase commitment
|
| | | | 9,760 | | | | | | 9,760 | | | | | | | | | | | | | | | | | | ||||
Severance pay(1)
|
| | | | 9,350 | | | | | | | | | | | | | | | | | | | | | | | | ||||
Total(2)
|
| | | $ | 28,772 | | | | | $ | 12,326 | | | | | $ | 4,667 | | | | | $ | 2,429 | | | | | | ||||
|
| | |
Year ended December 31,
|
| ||||||
| | |
2014
|
| |
2013
|
| |
2012
|
|
Expected term (in years)
|
| |
3.82 – 7.27
|
| |
1 – 12.35
|
| |
6.26 – 7.06
|
|
Expected volatility
|
| |
36% – 55%
|
| |
42% – 53%
|
| |
52% – 53%
|
|
Risk-free rate
|
| |
0.7% – 2.17%
|
| |
0.19% – 2.74%
|
| |
0.88% – 1.33%
|
|
Dividend yield
|
| |
0.0%
|
| |
0.0%
|
| |
0.0%
|
|
|
Automakers
|
| |
Truck Manufacturers
|
| |||
|
Adam Opel AG*
Audi AG Bayerische Motoren Werke
(BMW) AG* (BMW, Mini and Rolls Royce) Chrysler Group LLC* (Chrysler, Dodge and Jeep)
Fiat S.p.A.
Ford Motor Company* (Ford and Lincoln)
General Motors Company* (Buick, Cadillac, Chevrolet and GMC)
Honda Motor Company, Ltd*
|
| |
HKMC* (Hyundai and Kia)
Jaguar Land Rover Automotive PLC* (Jaguar and Landrover)
Mitsubishi Group*
Mazda Motor Corporation
Nissan Motor Co., Ltd.* (Nissan and Infiniti)
PSA Peugeot Citroën*(Peugeot and Citroën)
Renault S.A.
Ssangyong Motor Company
SAIC Motor
Tesla Motors, Inc.*
Volvo Car Corporation*
Yulon Motor Co., Ltd.*
|
| |
MAN SE
Scania Aktiebolag (publ)*
IVECO
|
|