Exhibit 99.1
Red Hat Reports Fourth Quarter and Fiscal Year 2010 Results
- Annual revenue of $748 million, up 15% year-over-year
- Annual subscription revenue of $639 million, up 18% year-over-year
- Annual GAAP EPS of $0.45, up 15%; Non-GAAP EPS of $0.71, up 20% year-over-year
- Deferred Revenue of $646 million, up 19% year-over-year
RALEIGH, N.C.--(BUSINESS WIRE)--March 24, 2010--Red Hat Inc. (NYSE: RHT), the world’s leading provider of open source solutions, today announced financial results for its fiscal fourth quarter and fiscal year ended February 28, 2010.
Total revenue for the quarter was $195.9 million, an increase of 18% from the year ago quarter. Subscription revenue for the quarter was $169.2 million, up 21% year-over-year. For the full year, total revenue was $748.2 million, an increase of 15% over the prior year, and subscription revenue was $638.7 million, up 18% year-over-year.
“With double digit revenue growth and record billings, our fourth quarter capped off a year of solid performance, moving us closer to our milestone revenue goal of a billion dollars,” stated Jim Whitehurst, President and Chief Executive Officer of Red Hat. “As we look forward, we believe that we are well positioned at the confluence of several major technology trends in the data center, including cloud computing, virtualization and middleware. Red Hat’s products directly address these trends and deliver innovative, cost-saving solutions to our customers that we expect will continue to drive our growth.”
GAAP operating income for the fourth quarter and the full fiscal year 2010 was $28.0 million and $100.3 million respectively. GAAP operating margin was 14.3% in the fourth quarter and 13.4% for the full year. After adjusting for stock compensation expense, amortization expense and the charge for our previously announced litigation settlement, as detailed in the tables below, non-GAAP operating income for the quarter was $46.6 million, or a 23.8% operating margin, and full year non-GAAP operating income was $177.0 million. Full year non-GAAP operating margin was 23.7%, an increase of 100 basis points from the prior year.
GAAP net income for the quarter was $23.4 million, or $0.12 per diluted share, compared with $16.4 million, or $0.08 per diluted share, for the prior quarter and $16.0 million, or $0.08 per diluted share, in the year ago quarter. Non-GAAP adjusted net income for the quarter was $36.5 million, or $0.19 per diluted share, after adjusting for stock compensation expense and amortization expense, as detailed in the tables below. This compares to non-GAAP adjusted net income of $33.5 million, or $0.17 per diluted share in the prior quarter and $28.5 million, or $0.15 per diluted share in the year ago quarter.
For the full year, GAAP net income was $87.3 million or $0.45 per diluted share, compared with $78.7 million or $0.39 per diluted share in the prior year. After adjusting for stock compensation expense, amortization expense and the charge for our previously announced litigation settlement, as detailed in the tables below, non-GAAP adjusted net income for the year was $138.1 million or $0.71 per diluted share, compared to $121.5 million and $0.59 per diluted share for the fiscal year ended February 28, 2009.
GAAP operating cash flow totaled $77.9 million for the quarter and $255.2 million for the full year, after payment of $8.8 million for our previously announced litigation settlement. At year end, the company’s total deferred revenue balance was $645.9 million, an increase of 19% on a year-over-year basis and 4% sequentially. Cash and investments at February 28, 2010 totaled $970.2 million after repurchasing approximately $90.1 million, or 3.1 million shares, of common stock in the quarter. For the full fiscal year, Red Hat repurchased $236.4 million, or 10 million shares, of common stock. The diluted share count for the full year is 193.5 million shares, down 8.4% from the prior year.
“This year has been about consistent execution in the most difficult economic conditions in our lifetime. We managed costs carefully while continuing to invest significantly. We added over 350 employees consistently throughout the year, principally in engineering and sales. We invested in sales training, systems and new equipment while holding the line on travel and other discretionary costs. As a result, we grew annual non-GAAP operating income by 19% and improved operating margin by 100 basis points for the full year,” stated Charlie Peters, Executive Vice President and Chief Financial Officer of Red Hat. “We have had consistently strong cash flow for some time, but the fourth quarter was exceptional with GAAP operating cash flow of $77.9 million, up 31% year-over-year, even after the one time litigation payment of $8.8 million.”
Additional information on Red Hat’s reported results, including a reconciliation of the non-GAAP adjusted results, are included in the financial tables below. A live webcast of Red Hat’s results will begin at 5:00 pm ET today and can be accessed by the general public at Red Hat’s investor relations website at http://investors.redhat.com. A replay of the webcast will be available shortly after the live event has ended.
About Red Hat, Inc.
Red Hat, the world’s leading provider of open source solutions and an S&P 500 company, is headquartered in Raleigh, NC, with over 65 offices spanning the globe. CIOs ranked Red Hat as one of the top vendors delivering value in Enterprise Software for six consecutive years in the CIO Insight Magazine Vendor Value survey. Red Hat provides high-quality, affordable technology with its operating system platform, Red Hat Enterprise Linux, together with virtualization, applications, management and Services Oriented Architecture (SOA) solutions, including Red Hat Enterprise Virtualization and JBoss Enterprise Middleware. Red Hat also offers support, training and consulting services to its customers worldwide. Learn more: http://www.redhat.com.
Forward-Looking Statements
Certain statements contained in this press release may constitute “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements provide current expectations of future events based on certain assumptions and include any statement that does not directly relate to any historical or current fact. Actual results may differ materially from those indicated by such forward-looking statements as a result of various important factors, including: risks related to delays or reductions in information technology spending, uncertainty and adverse results in litigation and related settlements, the integration of acquisitions and the ability to market successfully acquired technologies and products; the ability of the Company to effectively compete; the inability to adequately protect Company intellectual property and the potential for infringement or breach of license claims of or relating to third party intellectual property; the ability to deliver and stimulate demand for new products and technological innovations on a timely basis; risks related to data and information security vulnerabilities; ineffective management of, and control over, the Company’s growth and international operations; fluctuations in exchange rates; and changes in and a dependence on key personnel, as well as other factors contained in our most recent Quarterly Report on Form 10-Q (copies of which may be accessed through the Securities and Exchange Commission’s website at http://www.sec.gov), including those found therein under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations.” In addition to these factors, actual future performance, outcomes, and results may differ materially because of more general factors including (without limitation) general industry and market conditions and growth rates, economic conditions, and governmental and public policy changes. The forward-looking statements included in this press release represent the Company’s views as of the date of this press release and these views could change. However, while the Company may elect to update these forward-looking statements at some point in the future, the Company specifically disclaims any obligation to do so. These forward-looking statements should not be relied upon as representing the Company’s views as of any date subsequent to the date of the press release.
© 2009 Red Hat, Inc. Red Hat, the Shadowman logo and JBoss are registered trademarks of Red Hat, Inc. in the U.S. and other countries. Linux is a registered trademark of Linus Torvalds.
|
|
|
|
RED HAT, INC. |
CONSOLIDATED STATEMENTS OF OPERATIONS |
(Unaudited) |
(In thousands - except per share amounts) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
Revenue: | | | | | | | | |
| | | | | | | | | | | | | | |
| | Subscriptions | | $ | 169,158 | | | $ | 139,356 | | | $ | 638,654 | | | $ | 541,210 | |
| | Training and services | | | 26,710 | | | | 26,865 | | | | 109,582 | | | | 111,362 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | Total subscription, training and services revenue | | | 195,868 | | | | 166,221 | | | | 748,236 | | | | 652,572 | |
| | | | | | | | | | | | | | |
Cost of revenue: | | | | | | | | |
| | | | | | | | | | | | | | |
| | Subscriptions | | | 11,393 | | | | 9,819 | | | | 43,426 | | | | 37,267 | |
| | Training and services | | | 17,945 | | | | 15,834 | | | | 70,419 | | | | 68,859 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | Total cost of subscription, training and services revenue | | | 29,338 | | | | 25,653 | | | | 113,845 | | | | 106,126 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| Total gross profit | | | 166,530 | | | | 140,568 | | | | 634,391 | | | | 546,446 | |
| | | | | | | | | | | | | | |
Operating expense: | | | | | | | | |
| Sales and marketing | | | 70,462 | | | | 61,202 | | | | 272,705 | | | | 238,552 | |
| Research and development | | | 38,293 | | | | 34,993 | | | | 148,360 | | | | 130,177 | |
| General and administrative | | | 29,816 | | | | 24,136 | | | | 104,227 | | | | 95,196 | |
| Litigation Settlement | | | - | | | | - | | | | 8,750 | | | | - | |
| | | | | | | | | | | | | | |
| | Total operating expense | | | 138,571 | | | | 120,331 | | | | 534,042 | | | | 463,925 | |
| | | | | | | | | | | | | | |
Income from operations | | | 27,959 | | | | 20,237 | | | | 100,349 | | | | 82,521 | |
| Interest income | | | 2,220 | | | | 5,904 | | | | 10,381 | | | | 36,473 | |
| Other income (expense), net | | | 4,355 | | | | (688 | ) | | | 10,936 | | | | 7,336 | |
| Interest expense | | | (26 | ) | | | (433 | ) | | | (164 | ) | | | (4,798 | ) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Income before provision for income taxes | | | 34,508 | | | | 25,020 | | | | 121,502 | | | | 121,532 | |
Provision for income taxes | | | 11,120 | | | | 9,032 | | | | 34,249 | | | | 42,811 | |
| | | | | | | | | | | | | | |
Net income | | $ | 23,388 | | | $ | 15,988 | | | $ | 87,253 | | | $ | 78,721 | |
| | | | | | | | | | | | | | |
Net income-diluted | | $ | 23,388 | | | $ | 16,210 | | | $ | 87,253 | | | $ | 81,597 | |
| | | | | | | | | | | | | | |
Net income per share: | | | | | | | | |
| Basic | | $ | 0.12 | | | $ | 0.08 | | | $ | 0.46 | | | $ | 0.41 | |
| Diluted | | $ | 0.12 | | | $ | 0.08 | | | $ | 0.45 | | | $ | 0.39 | |
| | | | | | | | | | | | | | |
Weighted average shares outstanding: | | | | | | | | |
| Basic | | | 187,911 | | | | 190,146 | | | | 187,845 | | | | 190,772 | |
| Diluted | | | 193,822 | | | | 197,820 | | | | 193,546 | | | | 211,344 | |
| | | | | | | | | | | | | | |
Diluted net income per share computation: | | | | | | | | |
Net income, basic | | $ | 23,388 | | | $ | 15,988 | | | $ | 87,253 | | | $ | 78,721 | |
Interest expense on convertible debentures, net of related GAAP tax effects | | | - | | | | 142 | | | | - | | | | 1,413 | |
Amortization of debt issuance costs, net of related GAAP tax effects | | | - | | | | 80 | | | | - | | | | 1,463 | |
| | | | | | | | | | | | | | |
Net income, diluted | | $ | 23,388 | | | $ | 16,210 | | | $ | 87,253 | | | $ | 81,597 | |
| | | | |
| | | | |
| | | | |
| | | | |
RED HAT, INC. |
CONSOLIDATED BALANCE SHEETS |
(In thousands) |
| | | | | | | | | | |
| | | | | | | | | | |
ASSETS |
| | | | | | | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 |
| | | | | | | | (Unaudited) | | |
Current assets: | | | | |
| Cash and cash equivalents | | $ | 388,118 | | | $ | 515,548 | |
| Investments in debt and equity securities | | | 372,656 | | | | 147,178 | |
| Accounts receivable, net | | | 139,436 | | | | 128,669 | |
| Prepaid expenses and other current assets | | | 102,909 | | | | 99,437 | |
| | | | | | | | | | |
| | | Total current assets | | | 1,003,119 | | | | 890,832 | |
| | | | | | | | | | |
| Property and equipment, net | | | 71,708 | | | | 67,913 | |
| Goodwill | | | 438,749 | | | | 438,109 | |
| Identifiable intangibles, net | | | 108,213 | | | | 122,177 | |
| Investments in debt securities | | | 209,411 | | | | 183,363 | |
| Other assets, net | | | 39,672 | | | | 51,242 | |
| | | | | | | | | | |
| | | Total assets | | $ | 1,870,872 | | | $ | 1,753,636 | |
| | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY |
Current liabilities: | | | | |
| Accounts payable | | $ | 16,483 | | | $ | 9,576 | |
| Accrued expenses | | | 68,334 | | | | 54,123 | |
| Deferred revenue | | | 480,572 | | | | 382,050 | |
| Other current obligations | | | 878 | | | | 900 | |
| | | | | | | | | | |
| | Total current liabilities | | | 566,267 | | | | 446,649 | |
| | | | | | | | | | |
| Deferred lease credits | | | 4,184 | | | | 4,470 | |
| Long term deferred revenue | | | 165,288 | | | | 161,032 | |
| Other long term obligations | | | 24,081 | | | | 35,432 | |
Stockholders' equity: | | | | |
| Common stock | | | 22 | | | | 21 | |
| Additional paid-in capital | | | 1,444,848 | | | | 1,281,469 | |
| Retained earnings | | | 137,772 | | | | 50,519 | |
| Treasury stock, at cost | | | (472,646 | ) | | | (236,283 | ) |
| Accumulated other comprehensive income | | | 1,056 | | | | 10,327 | |
| | | | | | | | | | |
| | | Total stockholders' equity | | | 1,111,052 | | | | 1,106,053 | |
| | | | | | | | | | |
| | | Total liabilities and stockholders' equity | | $ | 1,870,872 | | | $ | 1,753,636 | |
|
|
|
|
RED HAT, INC. |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(Unaudited) |
(In thousands) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 23,388 | | | $ | 15,988 | | | $ | 87,253 | | | $ | 78,721 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
| | Depreciation and amortization | | | 12,014 | | | | 10,824 | | | | 45,861 | | | | 40,309 | |
| | Share-based compensation expense | | | 14,042 | | | | 14,633 | | | | 48,288 | | | | 48,315 | |
| | Deferred income taxes | | | 5,570 | | | | 11,719 | | | | 20,636 | | | | 38,979 | |
| | Excess tax benefits from share-based payment arrangements | | | (8,289 | ) | | | (11,891 | ) | | | (35,569 | ) | | | (51,137 | ) |
| | (Gain) Loss on sale of equity securities | | | (4,409 | ) | | | 1,148 | | | | (12,656 | ) | | | (3,848 | ) |
| | Gain on repurchase of convertible debentures | | | - | | | | - | | | | - | | | | (4,129 | ) |
| | Other | | | 1,453 | | | | 1,105 | | | | 1,248 | | | | 3,413 | |
Changes in operating assets and liabilities net of effects of acquisitions: | | | | | | | |
| | Accounts receivable | | | (6,159 | ) | | | (16,029 | ) | | | (7,290 | ) | | | (2,341 | ) |
| | Prepaid expenses and other current assets | | | (4,709 | ) | | | (4,660 | ) | | | 3,147 | | | | (18,968 | ) |
| | Accounts payable | | | (375 | ) | | | (1,138 | ) | | | 6,569 | | | | (7,275 | ) |
| | Accrued expenses | | | (1,414 | ) | | | (1,520 | ) | | | 15,423 | | | | 17,056 | |
| | Deferred revenue | | | 46,662 | | | | 39,644 | | | | 82,625 | | | | 97,861 | |
| | Other assets, net | | | 119 | | | | (159 | ) | | | (286 | ) | | | (517 | ) |
| | | | | | | | | | | | | | |
| | Net cash provided by operating activities | | | 77,893 | | | | 59,664 | | | | 255,249 | | | | 236,439 | |
| | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
| Purchase of available-for-sale debt securities | | | (132,630 | ) | | | (65,105 | ) | | | (666,890 | ) | | | (396,810 | ) |
| Proceeds from sales and maturities of available-for-sale debt securities | | | 113,321 | | | | 286,701 | | | | 412,514 | | | | 714,015 | |
| Proceeds from sales of available-for-sale equity securities | | | 4,681 | | | | - | | | | 13,053 | | | | 5,568 | |
| Acquisitions of businesses, net of cash acquired | | | - | | | | - | | | | - | | | | (148,140 | ) |
| Net purchase of strategic equity investments | | | (400 | ) | | | - | | | | (1,768 | ) | | | - | |
| Purchase of developed technologies and other intangible assets | | | (1,775 | ) | | | (811 | ) | | | (4,692 | ) | | | (3,932 | ) |
| Purchase of property and equipment | | | (7,103 | ) | | | (6,321 | ) | | | (28,420 | ) | | | (24,485 | ) |
| | | | | | | | | | | | | | |
| | Net cash used in investing activities | | | (23,906 | ) | | | 214,464 | | | | (276,203 | ) | | | 146,216 | |
| | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
| Excess tax benefits from share-based payment arrangements | | | 8,289 | | | | 11,891 | | | | 35,569 | | | | 51,137 | |
| Proceeds from exercise of common stock options | | | 39,758 | | | | 1,117 | | | | 103,332 | | | | 18,355 | |
| Repurchase of convertible debentures | | | - | | | | (285,500 | ) | | | - | | | | (565,558 | ) |
| Purchase of treasury stock | | | (90,147 | ) | | | (3,973 | ) | | | (236,393 | ) | | | (42,319 | ) |
| Payments related to net settlement of employee share-based compensation awards | | | (2,801 | ) | | | (457 | ) | | | (11,855 | ) | | | (2,698 | ) |
| Structured stock repurchase | | | - | | | | - | | | | - | | | | 1,989 | |
| Payments on other borrowings | | | - | | | | - | | | | (900 | ) | | | (69 | ) |
| | | | | | | | | | | | | | |
| | Net cash used in financing activities | | | (44,901 | ) | | | (276,922 | ) | | | (110,247 | ) | | | (539,163 | ) |
| | | | | | | | | | | | | | |
Effect of foreign currency exchange rates on cash and cash equivalents | | | (10,677 | ) | | | (1,495 | ) | | | 3,771 | | | | (5,664 | ) |
Net decrease in cash and cash equivalents | | | (1,591 | ) | | | (4,289 | ) | | | (127,430 | ) | | | (162,172 | ) |
Cash and cash equivalents at beginning of the period | | | 389,709 | | | | 519,837 | | | | 515,548 | | | | 677,720 | |
| | | | | | | | | | | | | | |
Cash and cash equivalents at end of period | | $ | 388,118 | | | $ | 515,548 | | | $ | 388,118 | | | $ | 515,548 | |
|
|
|
|
RED HAT, INC. |
RECONCILIATION OF CERTAIN GAAP RESULTS TO NON-GAAP ADJUSTED RESULTS |
(Unaudited) |
(In thousands - except per share amounts) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Non cash share-based compensation expense included in Consolidated Statements of Operations: |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
| Cost of revenue | | $ | 1,155 | | | $ | 1,004 | | | $ | 3,630 | | | $ | 3,065 | |
| Sales and marketing | | | 4,166 | | | | 4,239 | | | | 14,041 | | | | 13,826 | |
| Research and development | | | 4,026 | | | | 4,251 | | | | 13,614 | | | | 14,027 | |
| General and administration | | | 4,696 | | | | 5,139 | | | | 17,004 | | | | 17,397 | |
| Total share-based compensation expense | | $ | 14,043 | | | $ | 14,633 | | | $ | 48,289 | | | $ | 48,315 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Amortization of intangible assets expense included in Consolidated Statements of Operations: |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
| Cost of revenue | | $ | 724 | | | $ | 969 | | | $ | 3,662 | | | $ | 3,503 | |
| Sales and marketing | | | 2,148 | | | | 2,187 | | | | 9,056 | | | | 9,048 | |
| Research and development | | | 925 | | | | 953 | | | | 3,702 | | | | 2,003 | |
| General and administration | | | 816 | | | | 797 | | | | 3,228 | | | | 3,053 | |
| Total amortization of intangible assets expense | | $ | 4,613 | | | $ | 4,906 | | | $ | 19,648 | | | $ | 17,607 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Class action litigation settlement expense included in Consolidated Statement of Operations: |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
| Litigation Settlement | | | - | | | | - | | | $ | 8,750 | | | | - | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
GAAP net income | | $ | 23,388 | | | $ | 15,988 | | | $ | 87,253 | | | $ | 78,721 | |
| | | | | | | | | | | | | | |
Provision for income taxes | | | 11,120 | | | | 9,032 | | | | 34,249 | | | | 42,811 | |
| | | | | | | | | | | | | | |
GAAP income before provision for income taxes | | $ | 34,508 | | | $ | 25,020 | | | $ | 121,502 | | | $ | 121,532 | |
| | | | | | | | | | | | | | |
Add: Non-cash share-based compensation expense per ASC 718 | | | 14,043 | | | | 14,633 | | | | 48,289 | | | | 48,315 | |
Add: Amortization of intangible assets | | | 4,613 | | | | 4,906 | | | | 19,648 | | | | 17,607 | |
Add: Litigation settlement | | | - | | | | - | | | | 8,750 | | | | - | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted income before provision for income taxes | | $ | 53,164 | | | $ | 44,559 | | | $ | 198,189 | | | $ | 187,454 | |
| | | | | | | | | | | | | | |
Provision for income taxes (1) | | $ | 16,624 | | | $ | 16,086 | | | $ | 60,065 | | | $ | 65,984 | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted net income | | $ | 36,540 | | | $ | 28,473 | | | $ | 138,124 | | | $ | 121,470 | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted net income-diluted | | $ | 36,540 | | | $ | 28,695 | | | $ | 138,124 | | | $ | 124,346 | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted net income per share: | | | | | | | | |
| Basic | | $ | 0.19 | | | $ | 0.15 | | | $ | 0.74 | | | $ | 0.64 | |
| Diluted | | $ | 0.19 | | | $ | 0.15 | | | $ | 0.71 | | | $ | 0.59 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Non-GAAP diluted net income per share computation: | | | | | | | | |
Non-GAAP adjusted net income | | $ | 36,540 | | | $ | 28,473 | | | $ | 138,124 | | | $ | 121,470 | |
Interest expense on convertible debentures, net of related GAAP tax effects | | | - | | | | 142 | | | | - | | | | 1,413 | |
Amortization of debt issuance costs, net of related GAAP tax effects | | | - | | | | 80 | | | | - | | | | 1,463 | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted net income-diluted | | $ | 36,540 | | | $ | 28,695 | | | $ | 138,124 | | | $ | 124,346 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
(1) Provision for income taxes: | | | | | | | | |
Non-GAAP adjusted net income before income tax provision | | $ | 53,164 | | | $ | 44,559 | | | $ | 198,189 | | | $ | 187,454 | |
| Estimated annual effective tax rate | | | 31.3 | % | | | 36.1 | % | | | 34.0 | % | | | 35.2 | % |
Non-GAAP provision for income taxes before discrete tax benefit | | $ | 16,624 | | | $ | 16,086 | | | $ | 67,384 | | | $ | 65,984 | |
| Discrete tax benefit | | | - | | | | - | | | | 7,319 | | | | - | |
Provision for income taxes on Non-GAAP adjusted net income | | $ | 16,624 | | | $ | 16,086 | | | $ | 60,065 | | | $ | 65,984 | |
|
|
|
|
RED HAT, INC. |
RECONCILIATION OF CERTAIN GAAP RESULTS TO NON-GAAP ADJUSTED RESULTS |
(Unaudited) |
(In thousands - except per share amounts) |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
Reconciliation of GAAP results to non-GAAP adjusted results |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
GAAP gross profit | | $ | 166,530 | | | $ | 140,568 | | | $ | 634,391 | | | $ | 546,446 | |
| | | | | | | | | | | | | | |
Add: Non-cash share-based compensation expense per ASC 718 | | | 1,155 | | | | 1,004 | | | | 3,630 | | | | 3,065 | |
Add: Amortization of intangible assets | | | 724 | | | | 969 | | | | 3,662 | | | | 3,503 | |
| | | | | | | | | | | | | | |
Non-GAAP gross profit | | $ | 168,409 | | | $ | 142,541 | | | $ | 641,683 | | | $ | 553,014 | |
| | | | | | | | | | | | | | |
Non-GAAP gross margin | | | 86 | % | | | 86 | % | | | 86 | % | | | 85 | % |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
GAAP operating expenses | | $ | 138,571 | | | $ | 120,331 | | | $ | 534,042 | | | $ | 463,925 | |
| | | | | | | | | | | | | | |
Deduct: Non-cash share-based compensation expense per ASC 718 | | | (12,888 | ) | | | (13,629 | ) | | | (44,659 | ) | | | (45,250 | ) |
Deduct: Amortization of intangible assets | | | (3,889 | ) | | | (3,937 | ) | | | (15,986 | ) | | | (14,104 | ) |
Deduct: Litigation Settlement | | | - | | | | - | | | | (8,750 | ) | | | - | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted operating expenses | | $ | 121,794 | | | $ | 102,765 | | | $ | 464,647 | | | $ | 404,571 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Twelve Months Ended |
| | | | | | | | February 28, | | February 28, | | February 28, | | February 28, |
| | | | | | | | 2010 | | 2009 | | 2010 | | 2009 |
| | | | | | | | | | | | | | |
GAAP operating income | | $ | 27,959 | | | $ | 20,237 | | | $ | 100,349 | | | $ | 82,521 | |
| | | | | | | | | | | | | | |
Add: Non-cash share-based compensation expense per ASC 718 | | | 14,043 | | | | 14,633 | | | | 48,289 | | | | 48,315 | |
Add: Amortization of intangible assets | | | 4,613 | | | | 4,906 | | | | 19,648 | | | | 17,607 | |
Add: Litigation Settlement | | | - | | | | - | | | | 8,750 | | | | - | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted operating income | | $ | 46,615 | | | $ | 39,776 | | | $ | 177,036 | | | $ | 148,443 | |
| | | | | | | | | | | | | | |
Non-GAAP adjusted operating margin | | | 23.8 | % | | | 23.9 | % | | | 23.7 | % | | | 22.7 | % |
CONTACT:
Red Hat Inc.
Media Contact:
Kara Schiltz, 919-301-3002
kschiltz@redhat.com
or
Investor Relations:
Tom McCallum, 919-754-4630
tmccallum@redhat.com