XML 46 R27.htm IDEA: XBRL DOCUMENT v3.6.0.2
EQUITY (Tables)
12 Months Ended
Dec. 31, 2016
Stockholders' Equity Note [Abstract]  
Schedule of summary of equity activity
Ordinary 
Shares
Class A 
Ordinary 
Shares
Class B 
Ordinary 
Shares
Class C 
Ordinary 
Shares
Class D 
Ordinary 
Shares
Class E 
Ordinary 
Shares
Class F1 
Ordinary 
Shares
Class F2 
Ordinary 
Shares
Ordinary 
Shares (with 
liquidation 
preference)
Number of shares – issued and outstanding
Balance, as of January 1, 2014
32,070,835 6,703,520 3,390,490 32,164,955 11,749,700 14,326,650 41,547,280 60,559,715
Exercise of options – prior to IPO
1,463,051
Conversion upon IPO closing
203,976,196 (32,070,835) (6,703,520) (3,390,490) (32,164,955) (11,749,700) (14,326,650) (41,547,280) (62,022,766)
IPO
8,325,000
Exercise of options – commencing IPO
2,252,865
Balance, as of December 31, 2014
214,554,061
Exercise of options and vesting of RSUs
4,293,369
Balance, as of December 31, 2015
218,847,430
Exercise of options and vesting of RSUs
2,890,584
Balance, as of December 31, 2016
221,738,014
Schedule of information regarding outstanding and exercisable options
 
Exercise price
  
Outstanding
  
Exercisable
 
 
(US $)
  
Number
  
Weighted average
remaining
contractual life
(in years)
  
Number
  
Weighted average
remaining
contractual life
(in years)
 
 
0.096 – 2.991
    119,655     3.35     84,655     3.48  
 
3.7
    5,882,283     2.84     5,734,118     2.85  
 
6.98
    13,146,059     4.06     12,227,784     4.03  
 
25 – 46.88
    5,384,240     6.35     238,356     5.06  
 
55.63 – 59.33
    4,410,700     5.68     1,470,350     5.68  
      28,942,937     4.48     19,755,263     3.82  
 
Schedule of options granted to employees, directors and service providers
     
Number
   
Weighted
average
exercise price
   
Aggregated
intrinsic value(1)
 
                 
$
   
U.S. dollars
in thousands
 
Options outstanding at beginning of year
        27,188,687           14.85                
Changes during the year:        
Granted(2)
        4,576,500           45.91                
Exercised
        (2,746,100)           2.88                
Forfeited
        (76,150)           18.90                
Options outstanding at end of year
        28,942,937           20.82           623,550    
Options exercisable at year-end
        19,755,263           10.05           583,398    
 
 
(1)    The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the closing stock price of  $38.12 of the Company’s ordinary share on December 31, 2016. This represents the potential pre-tax amount receivable by the option holders had all option holders exercised their options as of such date.
 
(2)    On August 15, 2016 the Company granted the Company’s founders, who are also shareholders, 4,000,000 options, exercisable into the same amount of the Company’s ordinary shares, at an exercise price of  $46.88 per share, which are subject to graded vesting over four years.
 
 
Schedule of RSUs activity
   
Number
  
Weighted average
grant date fair value ($)
 
Outstanding at beginning of year
    281,181     41.0  
Changes during the year:   
Granted
    205,962     38.96  
Vested
    (144,484)     40.33  
Forfeited
    (16,372)     41.07  
Outstanding at end of year
    326,287     40.01  
 
Schedule of assumptions used for the estimation of the fair value of options granted using the Black-Scholes option pricing model
   
Year ended December 31,
 
   
2016
  
2015
  
2014
 
Risk-free interest rate
  
0.93% – 1.57% 
  
0.75% – 2.01% 
  
0.7% – 2.17% 
 
Expected option term
  
3.28 – 6.67 years 
  
2.16 – 6.95 years 
  
3.82 – 7.27 years 
 
Expected price volatility
  
40% – 44% 
  
35% – 53% 
  
36% – 55% 
 
Dividend yield
  
0% 
  
0% 
  
0% 
 
Weighted average fair value at the date of grant
  
$17.09 
  
$16.05 
  
$7.28 
 
Schedule of share-based compensation expenses
   
Year ended December 31,
 
   
2016
  
2015
  
2014
 
   
U.S. dollars in thousands
 
Cost of revenues
    46     26     27  
Research and development, net
    12,216     8,016     6,130  
Sales and marketing
    706     1,277     5,201  
General and administrative
    52,634     35,650     65,495  
Total stock-based compensation
    65,602     44,969     76,853  
 
Schedule of computation of basic and diluted net earnings (losses) per share
     
Year ended December 31,
 
     
2016
   
2015
   
2014
 
     
U.S. dollars in thousands, except per share data
 
Numerator for basic and diluted net earnings (losses) per share:
       
Net income (loss) applicable to ordinary shares
        108,370           68,450           (30,084)    
Weighted average shares outstanding:        
Denominator for basic net earnings per share
        220,124           217,362           107,942    
Effect of dilutive securities:        
Employee and Non-Employee stock options and unvested RSUs
        17,894           20,495              
Denominator for diluted net earnings per share
        238,018           237,857           107,942    
Basic net earnings (losses) per share
        0.49           0.31           (0.28)    
Diluted net earnings (losses) per share
        0.46           0.29           (0.28)