- Annual revenue of $653 million, up 25% from prior year
- Full year GAAP EPS of $0.39, non-GAAP EPS of $0.86
- Annual Operating Cash-flow of $236 million
RALEIGH, N.C., Mar 25, 2009 (BUSINESS WIRE) -- 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, 2009.
Total revenue for the quarter was $166.2 million, an increase of 18%
from the year ago quarter and 1% from the prior quarter. Subscription
revenue for the quarter was $139.4 million, up 14% year-over-year and 3%
from the prior quarter. For the full year, total revenue was $652.6
million, an increase of 25% over the prior year, and subscription
revenue was $541.2 million, up 20% year-over-year.
GAAP operating income for the fourth quarter and the full fiscal year
2009 was $20.2 million and $82.5 million, respectively. After adjusting
for stock compensation and amortization expenses, non-GAAP operating
income for the fourth quarter was $39.8 million, or a 23.9% operating
margin, up 70 basis points from the prior quarter and 180 basis points
from the year ago quarter. Full year non-GAAP operating income was
$148.4 million, an increase of 24% from the prior year.
GAAP net income for the quarter was $16.0 million, or $0.08 per diluted
share, compared with $24.3 million, or $0.12 per diluted share, for the
prior quarter and $22.0 million, or $0.10 per diluted share, in the year
ago quarter. Non-GAAP adjusted net income for the quarter was $42.3
million, or $0.22 per diluted share, after adjusting for stock
compensation, amortization and tax expense as detailed in the tables
below. This compares to non-GAAP adjusted net income of $48.4 million,
or $0.24 per diluted share in the prior quarter and $45.7 million, or
$0.21 per diluted share in the year ago quarter. Both the prior quarter
and the year ago fourth quarter included one-time gains in other income
of $4.1 million and $4.7 million respectively that are not included in
the fiscal 2009 fourth quarter.
For the full year, GAAP net income was $78.7 million or $0.39 per
diluted share, compared with $76.7 million or $0.36 per diluted share in
the prior year. Non-GAAP adjusted net income for the year was $178.1
million or $0.86 per diluted share, compared to $165.3 million and $0.77
per diluted share for the fiscal year ended February 29, 2008.
Operating cash flow totaled $59.7 million for the quarter and $236.4
million for the full year. At year end, the company's total deferred
revenue balance was $543.1 million, an increase of 15% on a
year-over-year basis and 8% sequentially. Total cash, cash equivalents
and investments as of February 28, 2009 were $846.1 million after
redeeming the remaining balance of $285.5 million of convertible
debentures during the quarter.
"Our ability to demonstrate real value and deliver cost savings to our
customers enabled us to achieve significant new milestones during the
quarter, including billings in excess of $200 million and more than 100
deals in excess of $250,000. Our value proposition is even more
compelling in a challenging economic environment, and we believe that's
a key driver to our solid financial results and market share gains,"
stated Jim Whitehurst, President and Chief Executive Officer of Red Hat.
"For the full fiscal year, we achieved an impressive combination of 25%
revenue growth, 24% non-GAAP operating income growth and operating cash
flow of $236 million, while renewing 100% of our top 25 customers up for
renewal each quarter."
"Solid execution by our associates and focused expense management on a
continuing basis has enabled us to exceed our guidance for non-GAAP
operating margins and EPS for the fourth quarter," stated Charlie
Peters, Executive Vice President and Chief Financial Officer of Red Hat.
"We continue to enhance the company's already strong financial profile.
We ended the fiscal year with cash and cash equivalents and investments
of $846 million and essentially no debt. During fiscal year 2009, we
redeemed $570 million in convertible debt and repurchased 2.9 million
shares of the company's common stock, which reduced our diluted share
count by more than 10%. In summary, it was a strong year in a very
difficult economic climate."
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 open source solutions provider, 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 five 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 applications, management and Services Oriented
Architecture (SOA) solutions, including 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; the integration of
acquisitions; 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; fluctuating exchange rates; adverse results in
litigation; 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.
LINUX is a trademark of Linus Torvalds. RED HAT and JBOSS are registered
trademarks of Red Hat, Inc. and its subsidiaries in the US and other
countries.
Tables follow:
| RED HAT, INC. |
| CONSOLIDATED STATEMENTS OF OPERATIONS |
|
(Unaudited)
|
|
(In thousands - except per share amounts)
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | | | Twelve Months Ended |
| | | | | | |
| February 28, | | | | February 29, | | | | February 28, | | | | February 29, |
| | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
|
Revenue:
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| |
Subscriptions
| |
$139,356
| | | |
$121,862
| | | |
$541,210
| | | |
$449,811
|
| |
Training and services
| |
26,865
| | | |
19,631
| | | |
111,362
| | | |
73,205
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Total subscription, training and services revenue
| |
166,221
| | | |
141,493
| | | |
652,572
| | | |
523,016
|
| | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue:
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| |
Subscriptions
| |
9,819
| | | |
9,389
| | | |
37,267
| | | |
33,581
|
| |
Training and services
| |
15,834
| | | |
12,011
| | | |
68,859
| | | |
47,072
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | |
Total cost of subscription, training and services revenue
| |
25,653
| | | |
21,400
| | | |
106,126
| | | |
80,653
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
Total gross profit
| |
140,568
| | | |
120,093
| | | |
546,446
| | | |
442,363
|
| | | | | | | | | | | | | | | | | | | | |
|
Operating expense:
| | | | | | | | | | | | | | |
|
Sales and marketing
| |
61,202
| | | |
52,093
| | | |
238,552
| | | |
192,049
|
|
Research and development
| |
34,993
| | | |
26,316
| | | |
130,177
| | | |
97,417
|
|
General and administrative
| |
24,136
| | | |
23,512
| | | |
95,196
| | | |
82,525
|
| | | | | | | | | | | | | | | | | | | | |
| |
Total operating expense
| |
120,331
| | | |
101,921
| | | |
463,925
| | | |
371,991
|
| | | | | | | | | | | | | | | | | | | | |
|
Income from operations
| |
20,237
| | | |
18,172
| | | |
82,521
| | | |
70,372
|
|
Other income, net
| |
5,216
| | | |
18,371
| | | |
43,809
| | | |
60,420
|
|
Interest expense
| |
(433)
| | | |
(1,611)
| | | |
(4,798)
| | | |
(6,252)
|
| | | | | | | | | | | | | | | | | | | | |
|
Income before provision for income taxes
| |
25,020
| | | |
34,932
| | | |
121,532
| | | |
124,540
|
|
Provision for income taxes
| |
9,032
| | | |
12,926
| | | |
42,811
| | | |
47,873
|
| | | | | | | | | | | | | | | | | | | | |
|
Net income
| |
$15,988
| | | |
$22,006
| | | |
$78,721
| | | |
$76,667
|
| | | | | | | | | | | | | | | | | | | | |
|
Net income-diluted
| |
$16,210
| | | |
$22,929
| | | |
$81,597
| | | |
$80,274
|
| | | | | | | | | | | | | | | | | | | | |
|
Net income per share:
| | | | | | | | | | | | | | |
|
Basic
| |
$0.08
| | | |
$0.11
| | | |
$0.41
| | | |
$0.40
|
|
Diluted
| |
$0.08
| | | |
$0.10
| | | |
$0.39
| | | |
$0.36
|
| | | | | | | | | | | | | | | | | | | | |
|
Weighted average shares outstanding:
| | | | | | | | | | | | | | |
|
Basic
| |
190,146
| | | |
193,189
| | | |
190,772
| | | |
193,485
|
|
Diluted
| |
197,820
| | | |
220,356
| | | |
211,344
| | | |
221,313
|
| | | | | | | | | | | | | | | | | | | | |
|
Diluted net income per share computation:
| | | | | | | | | | | | | | |
|
Net income, basic
| |
$15,988
| | | |
$22,006
| | | |
$78,721
| | | |
$76,667
|
|
Interest expense on convertible debentures, net of related GAAP tax
effects
| |
142
| | | |
449
| | | |
1,413
| | | |
1,754
|
|
Amortization of debt issuance costs, net of related GAAP tax effects
| |
80
| | | |
474
| | | |
1,463
| | | |
1,853
|
| | | | | | | | | | | | | | | | | | | | |
|
Net income, diluted
| |
$16,210
| | | |
$22,929
| | | |
$81,597
| | | |
$80,274
|
| RED HAT, INC. |
| CONSOLIDATED BALANCE SHEETS |
|
(In thousands)
|
| | | | | | | | | | | |
| ASSETS | | | | | |
| | | | | | | February 28, | | | | February 29, |
| | | | | | | 2009 | | |
| 2008 |
| | | | | | | (Unaudited) | | | | |
|
Current assets:
| | | | | |
|
Cash and cash equivalents
|
$515,548
| | | |
$677,720
|
|
Investments in debt and equity securities
|
147,178
| | | |
312,442
|
|
Accounts receivable, net
|
128,669
| | | |
127,002
|
|
Prepaid expenses and other current assets
|
99,437
| | | |
75,192
|
| | | | | | | | | | | |
| | |
Total current assets
|
890,832
| | | |
1,192,356
|
| | | | | | | | | | | |
|
Property and equipment, net
|
67,913
| | | |
68,557
|
|
Goodwill
|
438,109
| | | |
340,314
|
|
Identifiable intangibles, net
|
122,177
| | | |
93,823
|
|
Investments in debt securities
|
183,363
| | | |
341,781
|
|
Other assets, net
|
51,242
| | | |
43,151
|
| | | | | | | | | | | |
| | |
Total assets
|
$1,753,636
| | | |
$2,079,982
|
| | | | | | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | |
|
Current liabilities:
| | | | | |
|
Accounts payable
|
$9,576
| | | |
$17,341
|
|
Accrued expenses
|
54,123
| | | |
43,260
|
|
Deferred revenue
|
382,050
| | | |
339,088
|
|
Convertible debentures
|
-
| | | |
570,000
|
|
Other current obligations
|
900
| | | |
59
|
| | | | | | | | | | | |
| |
Total current liabilities
|
446,649
| | | |
969,748
|
| | | | | | | | | | | |
|
Deferred lease credits
|
4,470
| | | |
4,977
|
|
Long term deferred revenue
|
161,032
| | | |
133,805
|
|
Other long term obligations
|
35,432
| | | |
20,261
|
|
Stockholders' equity:
| | | | | |
|
Common stock
|
21
| | | |
21
|
|
Additional paid-in capital
|
1,281,469
| | | |
1,170,328
|
|
Retained earnings (accumulated deficit)
|
50,519
| | | |
(28,202)
|
|
Treasury stock, at cost
|
(236,283)
| | | |
(192,946)
|
|
Accumulated other comprehensive income
|
10,327
| | | |
1,990
|
| | | | | | | | | | | |
| | |
Total stockholders' equity
|
1,106,053
| | | |
951,191
|
| | | | | | | | | | | |
| | |
Total liabilities and stockholders' equity
|
$1,753,636
| | | |
$2,079,982
|
| RED HAT, INC. |
| CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
(Unaudited)
|
|
(In thousands)
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | Three Months Ended | | | | Twelve Months Ended |
| | | | | | | February 28, | | | | February 29, | | | | February 28, | | | | February 29, |
| | | | | | |
2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | | |
|
Cash flows from operating activities:
| | | | | | | | | | | | | |
|
Net income
|
$15,988
| | | |
$22,006
| | | |
$78,721
| | | |
$76,667
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
| | | | | | | | | | | | | |
| | | | | | | | | | | | |
| |
Depreciation and amortization
|
10,824
| | | |
9,105
| | | |
40,309
| | | |
33,002
|
| |
Deferred income taxes
|
11,719
| | | |
12,654
| | | |
38,979
| | | |
41,211
|
| |
Excess tax benefits from share-based payment arrangements
|
(11,891)
| | | |
(17,041)
| | | |
(51,137)
| | | |
(61,247)
|
| |
Share-based compensation expense
|
14,633
| | | |
10,035
| | | |
48,315
| | | |
36,457
|
| |
(Gain) loss on investments
|
1,148
| | | |
(4,799)
| | | |
(3,848)
| | | |
(4,799)
|
| |
Gain on repurchase of convertible debentures
|
-
| | | |
-
| | | |
(4,129)
| | | |
-
|
| |
Amortization of debt issuance costs
|
188
| | | |
752
| | | |
2,319
| | | |
3,010
|
| |
Other
|
917
| | | |
72
| | | |
1,094
| | | |
1,092
|
|
Changes in operating assets and liabilities net of effects of
acquisitions:
| | | | | | | | | | | | | |
| |
Accounts receivable
|
(16,029)
| | | |
(16,999)
| | | |
(2,341)
| | | |
(33,741)
|
| |
Prepaid expenses and other current assets
|
(4,660)
| | | |
(6,088)
| | | |
(18,968)
| | | |
(7,761)
|
| |
Accounts payable
|
(1,138)
| | | |
6,671
| | | |
(7,275)
| | | |
4,713
|
| |
Accrued expenses
|
(1,520)
| | | |
(5,678)
| | | |
17,056
| | | |
1,600
|
| |
Deferred revenue
|
39,644
| | | |
43,957
| | | |
97,861
| | | |
113,138
|
| |
Other assets
|
(159)
| | | |
(134)
| | | |
(517)
| | | |
(266)
|
| | | | | | | | | | | | | | | | | | | |
| |
Net cash provided by operating activities
|
59,664
| | | |
54,513
| | | |
236,439
| | | |
203,076
|
| | | | | | | | | | | | | | | | | | | |
|
Cash flows from investing activities:
| | | | | | | | | | | | | |
|
Purchase of investment securities
|
(65,105)
| | | |
(309,853)
| | | |
(396,810)
| | | |
(1,173,012)
|
|
Proceeds from sales and maturities of investment securities
|
286,701
| | | |
402,551
| | | |
714,015
| | | |
1,155,854
|
|
Acquisitions of businesses, net of cash acquired
|
-
| | | |
-
| | | |
(148,140)
| | | |
(11,784)
|
|
Proceeds from sale of strategic equity investments
|
-
| | | |
6,199
| | | |
5,568
| | | |
6,199
|
|
Purchase of property and equipment
|
(6,321)
| | | |
(16,045)
| | | |
(24,485)
| | | |
(41,797)
|
|
Purchase of developed software and other intangible assets
|
(811)
| | | |
(840)
| | | |
(3,932)
| | | |
(5,616)
|
| | | | | | | | | | | | | | | | | | | |
| |
Net cash (used in) provided by investing activities
|
214,464
| | | |
82,012
| | | |
146,216
| | | |
(70,156)
|
| | | | | | | | | | | | | | | | | | | |
|
Cash flows from financing activities:
| | | | | | | | | | | | | |
|
Excess tax benefits from share-based payment arrangements
|
11,891
| | | |
17,041
| | | |
51,137
| | | |
61,247
|
|
Net proceeds related to employee exercise of options
|
1,117
| | | |
1,592
| | | |
18,355
| | | |
15,512
|
|
Repurchase of convertible debentures
|
(285,500)
| | | |
-
| | | |
(565,558)
| | | |
-
|
|
Purchase of treasury stock
|
(3,973)
| | | |
(66,539)
| | | |
(42,319)
| | | |
(67,157)
|
|
Payments related to net settlement of employee share awards
|
(457)
| | | |
-
| | | |
(2,698)
| | | |
-
|
|
Structured stock repurchase
|
-
| | | |
-
| | | |
1,989
| | | |
-
|
|
Proceeds from other borrowings
|
-
| | | |
-
| | | |
-
| | | |
2,898
|
|
Payments on other borrowings
|
-
| | | |
-
| | | |
(69)
| | | |
(756)
|
| | | | | | | | | | | | | | | | | | | |
| |
Net cash (used in) provided by financing activities
|
(276,922)
| | | |
(47,906)
| | | |
(539,163)
| | | |
11,744
|
| | | | | | | | | | | | | | | | | | | |
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
(1,495)
| | | |
2,142
| | | |
(5,664)
| | | |
5,817
|
|
Net increase (decrease) in cash and cash equivalents
|
(4,289)
| | | |
90,761
| | | |
(162,172)
| | | |
150,481
|
|
Cash and cash equivalents at beginning of the period
|
519,837
| | | |
586,959
| | | |
677,720
| | | |
527,239
|
| | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents at end of period
|
$515,548
| | | |
$677,720
| | | |
$515,548
| | | |
$677,720
|
| 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 29, | | | | February 28, | | | | February 29, |
| | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue
| |
$1,004
| | | |
$657
| | | |
$3,065
| | | |
$2,393
|
|
Sales and marketing
| |
4,239
| | | |
2,606
| | | |
13,826
| | | |
10,193
|
|
Research and development
| |
4,251
| | | |
2,265
| | | |
14,027
| | | |
8,717
|
|
General and administration
| |
5,139
| | | |
4,507
| | | |
17,397
| | | |
15,154
|
|
Total share-based compensation expense
| |
$14,633
| | | |
$10,035
| | | |
$48,315
| | | |
$36,457
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
Amortization of intangible assets expense included in Consolidated
Statements of Operations:
| | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | | | Twelve Months Ended |
| | | | | | | | February 28, | | | | February 29, | | | | February 28, | | | | February 29, |
| | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | | | |
|
Cost of revenue
| |
$969
| | | |
$909
| | | |
$3,503
| | | |
$4,110
|
|
Sales and marketing
| |
2,187
| | | |
1,763
| | | |
9,048
| | | |
7,058
|
|
Research and development
| |
953
| | | |
0
| | | |
2,003
| | | |
2
|
|
General and administration
| |
797
| | | |
456
| | | |
3,053
| | | |
1,803
|
|
Total amortization of intangible assets expense
| |
$4,906
| | | |
$3,128
| | | |
$17,607
| | | |
$12,973
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | | | Twelve Months Ended |
| | | | | | | | February 28, | | | | February 29, | | | | February 28, | | | | February 29, |
| | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | |
| |
|
GAAP net income
| |
$15,988
| | | |
$22,006
| | | |
$78,721
| | | |
$76,667
|
| | | | | | | | | | | | | | | | | | | | |
|
GAAP provision for income taxes
| |
9,032
| | | |
12,926
| | | |
42,811
| | | |
47,873
|
| | | | | | | | | | | | | | | | | | | | |
|
GAAP income before provision for income taxes
| |
$25,020
| | | |
$34,932
| | | |
$121,532
| | | |
$124,540
|
| | | | | | | | | | | | | | | | | | | | |
|
Add: Non-cash share-based compensation expense per FAS 123R
| |
14,633
| | | |
10,035
| | | |
48,315
| | | |
36,457
|
|
Add: Amortization of intangible assets
| |
4,906
| | | |
3,128
| | | |
17,607
| | | |
12,973
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted income before provision for income taxes
| |
$44,559
| | | |
$48,095
| | | |
$187,454
| | | |
$173,970
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP cash provision for income taxes
| |
$2,228
| | | |
$2,405
| | | |
$9,373
| | | |
$8,698
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income
| |
$42,331
| | | |
$45,690
| | | |
$178,081
| | | |
$165,272
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income-diluted
| |
$42,661
| | | |
$47,082
| | | |
$182,298
| | | |
$170,839
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income per share:
| | | | | | | | | | | | | | |
|
Basic
| |
$0.22
| | | |
$0.24
| | | |
$0.93
| | | |
$0.85
|
|
Diluted
| |
$0.22
| | | |
$0.21
| | | |
$0.86
| | | |
$0.77
|
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP diluted net income per share computation:
| | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income
| |
$42,331
| | | |
$45,690
| | | |
$178,081
| | | |
$165,272
|
|
Interest expense on convertible debentures, net of related 5% cash
tax effects
| |
211
| | | |
677
| | | |
2,072
| | | |
2,708
|
|
Amortization of debt issuance costs, net of related 5% cash tax
effects
| |
119
| | | |
715
| | | |
2,145
| | | |
2,859
|
| | | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income-diluted
| |
$42,661
| | | |
$47,082
| | | |
$182,298
| | | |
$170,839
|
| 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 29, | | | | February 28, | | | | February 29, |
| | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | | |
|
GAAP Gross profit
|
$140,568
| | | |
$120,093
| | | |
$546,446
| | | |
$442,363
|
| | | | | | | | | | | | | | | | | | | |
|
Add: Non-cash share-based compensation expense per FAS 123R
|
1,004
| | | |
657
| | | |
3,065
| | | |
2,393
|
|
Add: Amortization of intangible assets
|
969
| | | |
909
| | | |
3,503
| | | |
4,110
|
| | | | | | | | | | | | | | | | | | | |
|
Non-GAAP gross profit
|
$142,541
| | | |
$121,659
| | | |
$553,014
| | | |
$448,866
|
| | | | | | | | | | | | | | | | | | | |
|
Non-GAAP gross margin
|
86%
| | | |
86%
| | | |
85%
| | | |
86%
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | Three Months Ended | | | | Twelve Months Ended |
| | | | | | | February 28, | | | | February 29, | | | | February 28, | | | | February 29, |
| | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | | |
|
GAAP operating expenses
|
$120,331
| | | |
$101,921
| | | |
$463,925
| | | |
$371,991
|
| | | | | | | | | | | | | | | | | | | |
|
Deduct: Non-cash share-based compensation expense per FAS 123R
|
(13,629)
| | | |
(9,378)
| | | |
(45,250)
| | | |
(34,064)
|
|
Deduct: Amortization of intangible assets
|
(3,937)
| | | |
(2,219)
| | | |
(14,104)
| | | |
(8,863)
|
| | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted operating expenses
|
$102,765
| | | |
$90,324
| | | |
$404,571
| | | |
$329,064
|
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | Three Months Ended | | | | Twelve Months Ended |
| | | | | | | February 28, | | | | February 29, | | | | February 28, | | | | February 29, |
| | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 |
| | | | | | | | | | | | | | | | | | | |
|
GAAP operating income
|
$20,237
| | | |
$18,172
| | | |
$82,521
| | | |
$70,372
|
| | | | | | | | | | | | | | | | | | | |
|
Add: Non-cash share-based compensation expense per FAS 123R
|
14,633
| | | |
10,035
| | | |
48,315
| | | |
36,457
|
|
Add: Amortization of intangible assets
|
4,906
| | | |
3,128
| | | |
17,607
| | | |
12,973
|
| | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted operating income
|
$39,776
| | | |
$31,335
| | | |
$148,443
| | | |
$119,802
|
| | | | | | | | | | | | | | | | | | | |
|
Non-GAAP adjusted operating margin
|
23.9%
| | | |
22.1%
| | | |
22.7%
| | | |
22.9%
|
SOURCE: Red Hat, Inc.
Red Hat
Kara Schiltz, Corporate Communications, 919-301-3002
kschiltz@redhat.com
or
Tom McCallum, Investor Relations, 919-754-4630
investors@redhat.com
Copyright Business Wire 2009