Exhibit 99.1 Red Hat Reports Fiscal Second Quarter Results RALEIGH, N.C.--(BUSINESS WIRE)--Sept. 20, 2004-- 144,000 Subscriptions, 31% Sequential Growth in Operating Income, 12% Sequential Growth in Deferred Revenue, and $31 Million in Cash Flow from Operations Highlight a Strong Quarter Red Hat, Inc. (Nasdaq:RHAT), the world's leading provider of open source solutions to the enterprise, today announced financial results for the second quarter ended August 31, 2004. Revenue for the second quarter of fiscal 2005 was $46.3 million, 60% higher than the second quarter of fiscal 2004 and a sequential increase of 11% when compared to $41.8 million in the first quarter of fiscal 2005. For the second quarter of fiscal 2005, the company reported net income of $11.8 million, or $0.06 per share. This represents an increase of 225% over net income in the same quarter a year ago, and an increase of 8% over net income of $10.9 million, or $0.06 per share, in the prior quarter. The company generated $30.8 million, or $0.16 per share, in cash flow from operations during the second quarter of fiscal 2005. The company ended the quarter with cash and investments totaling $997.7 million. In the second quarter of fiscal 2005, the company increased its deferred revenue balance to $99.7 million, a sequential increase of $11 million, or 12%, as compared to the first quarter of fiscal 2005. Highlights for the second quarter include: Sales of subscriptions of Red Hat Enterprise Linux reached 144,000 units, including: 115,000 subscriptions to enterprise IT servers, which includes new subscriptions and renewals. 29,000 new subscriptions to HPC/hosting marketplace and desktops. Operating profit increased to $6.7 million, or 15% of total revenue. 10% addition to the workforce as the company expands globally. "We continue to see strong demand for our offerings, as reflected in our results. The company executed successfully across the global business", stated Charlie Peters, Executive Vice President and Chief Financial Officer. About Red Hat, Inc. Red Hat, the world's leading open source and Linux provider. Red Hat is headquartered in Raleigh, N.C. With satellite offices spanning the globe. Red Hat is leading Linux and open source solutions into the mainstream by making high quality, low cost technology accessible. Red Hat provides operating system software along with middleware, applications and management solutions. Red Hat also offers support, training, and consulting services to its customers worldwide and through top-tier partnerships. Red Hat's Open Source strategy offers customers a long term plan for building infrastructures that are based on and leverage open source technologies with focus on security and ease of management. Learn more: http://www.redhat.com. For investor inquiries, contact Gabriel Szulik at Red Hat, (919) 754-4439. Forward-Looking Statements Any statements in this press release about future expectations, plans and prospects for the Company, including statements containing the words "believes," "anticipates," "plans," "expects," "will," and similar expressions, constitute forward-looking statements within the meaning of The Private Securities Litigation Reform Act of 1995. Actual results may differ materially from those indicated by such forward-looking statements as a result of various important factors, including: the factors discussed in our most recent Quarterly Report on Form 10-Q filed with the SEC (a copy of which may be accessed through the SEC's website at http://www.sec.gov), reliance upon strategic relationships, management of growth, the possibility of undetected software errors, the risks of economic downturns generally, and in Red Hat's industry specifically, the risks associated with competition and competitive pricing pressures and the viability of the Internet. In addition, 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. RED HAT, INC. CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands - except per share amounts) Three Months Ended Six Months Ended ------------------ ---------------- Aug. 31, Aug. 31, 2004 2003 2004 2003 ------------------ ---------------- (Unaudited) Subscription and services revenue: Subscription: Enterprise technologies $33,941 $14,202 $63,909 $26,074 Retail 561 3,947 936 7,768 Embedded 423 490 648 1,136 -------- -------- -------- -------- Total subscription revenue 34,925 18,639 65,493 34,978 -------- -------- -------- -------- Services: Enterprise technologies 10,492 9,147 20,978 18,186 Embedded development services 907 1,173 1,617 1,919 -------- -------- -------- -------- Total services revenue 11,399 10,320 22,595 20,105 -------- -------- -------- -------- Total subscription and services revenue 46,324 28,959 88,088 55,083 -------- -------- -------- -------- Cost of subscription and services revenue: Subscription: Enterprise technologies and retail 2,807 2,083 4,720 4,687 Embedded 62 90 131 219 -------- -------- -------- -------- Total cost of subscription revenue 2,869 2,173 4,851 4,906 -------- -------- -------- -------- Services: Enterprise technologies 5,241 4,976 10,727 9,841 Embedded development services 736 695 1,613 1,479 -------- -------- -------- -------- Total cost of services revenue 5,977 5,671 12,340 11,320 -------- -------- -------- -------- Total cost of subscription and services revenue 8,846 7,844 17,191 16,226 -------- -------- -------- -------- Gross profit enterprise technologies and retail 36,946 20,237 70,376 37,500 Gross profit embedded 532 878 521 1,357 -------- -------- -------- -------- Gross profit on enterprise technologies, retail and embedded revenue 37,478 21,115 70,897 38,857 Operating expense: Sales and marketing 14,856 9,516 27,970 18,052 Research and development 8,387 6,104 15,470 11,883 General and administrative 6,181 4,356 12,646 8,415 Stock-based compensation and amortization of intangibles 1,310 598 2,923 1,500 -------- -------- -------- -------- Total operating expense 30,734 20,574 59,009 39,850 -------- -------- -------- -------- Income (loss) from operations 6,744 541 11,888 (993) Other income (expense), net 4,440 3,097 10,213 5,678 -------- -------- -------- -------- Income before provision for income taxes 11,184 3,638 22,101 4,685 Provision for income taxes (641) - (641) - -------- -------- -------- -------- Net income $11,825 $3,638 $22,742 $4,685 ======== ======== ======== ======== Net income per share: Basic $0.06 $0.02 $0.12 $0.03 Diluted $0.06 $0.02 $0.12 $0.03 Weighted average shares outstanding: Basic 183,422 172,127 182,952 171,636 Diluted 195,391 182,377 195,429 181,185 RED HAT, INC. CONSOLIDATED BALANCE SHEETS (In thousands) ASSETS Aug. 31, Feb. 29, 2004 2004 ---------- ---------- Assets: Cash and investments in debt securities $997,749 $941,384 Accounts receivable, net 32,997 38,346 Estimated earnings in excess of billings 6,354 4,326 Inventory 2,779 2,794 Prepaid expenses and other assets 26,592 25,642 Property and equipment, net 30,701 29,448 Goodwill and identifiable intangibles, net 69,662 69,713 --------------- ----------- Total assets $1,166,834 $1,111,653 =============== =========== LIABILITIES AND STOCKHOLDERS' EQUITY Liabilities: Accounts payable $7,340 $7,154 Accrued expenses 15,575 15,619 Deferred revenue 99,735 73,696 Deferred lease credits 5,275 5,359 Convertible notes 600,000 600,000 Other liabilities 894 1,436 --------------- ----------- Total liabilities 728,819 703,264 Commitments and contingencies - - Stockholders' equity: Noncontrolling interest in subsidiary 404 359 Preferred stock - - Common stock 18 18 Additional paid-in capital 708,704 695,722 Deferred compensation (6,895) (9,293) Accumulated deficit (254,482) (277,224) Treasury stock, at cost (7,436) (7,436) Accumulated other comprehensive income (2,298) 6,243 --------------- ----------- Total stockholders' equity 438,015 408,389 --------------- ----------- Total liabilities and stockholders' equity $1,166,834 $1,111,653 =============== =========== Note: Balance sheet as presented above is not classified with regard to GAAP maturities of assets and liabilities. RED HAT, INC. CASH FLOW SUMMARY (In thousands) Three Three Months Months Ended Ended Aug. 31, Aug.31, 2004 2003 ---------- --------- Net income $11,825 $3,638 Non-cash expenses 3,898 2,506 Net change in working capital items 15,030 4,247 ---------- --------- Net cash provided by operating activities 30,753 10,391 Cash flows from investing activities: Purchases of property and equipment (2,570) (2,351) Net change in market value of debt securities 4,198 (4,055) ---------- --------- Net cash used in investing activities 1,628 (6,406) Net cash provided by financing activities 890 2,742 ---------- --------- Net increase in cash and investments 33,271 6,727 Cash and investments at beginning of period 964,478 300,006 ---------- --------- Cash and investments at end of period $997,749 $306,733 ========== ========= Note: The cash flow summary presented above does not seperately identify the impact on cash and cash equivalents of changes in foreign currency exchange rates. CONTACT: Red Hat, Inc. Company Contact, Leigh Day, 919-754-4369; lday@redhat.com or Investor Contact: Gabriel Szulik, 919-754-4439; gszulik@redhat.com