- Revenue of $184 million, up 12% year-over-year
- Deferred Revenue of $581 million, up 17% year-over-year
- Repurchased $47 million, or 2.3 million shares, of common stock
RALEIGH, N.C., Sep 23, 2009 (BUSINESS WIRE) -- Red Hat (NYSE: RHT), the world's leading provider of open source
solutions, today announced financial results for its fiscal year 2010
second quarter ended August 31, 2009.
Total revenue for the quarter was $183.6 million, an increase of 12%
from the year ago quarter. Subscription revenue for the quarter was
$156.3 million, up 15% year-over-year.
"IT organizations continue to move ahead with purchases of high value
solutions, and Red Hat is capitalizing on this demand as a result of our
strong customer relationships and proven value proposition. These
factors contributed to our better than expected total revenue in the
second quarter, and drove annual subscription revenue growth of 15% for
both the quarter and first half of fiscal year 2010. We continue to be
optimistic about Red Hat's future and believe the company is well
positioned when the economic and IT spending environment improves,"
stated Jim Whitehurst, President and Chief Executive Officer of Red Hat.
"In addition to solid second quarter results, we also marked a new
milestone in Red Hat's ten year history as a public company by our
inclusion in July as a component of the S&P 500."
GAAP operating income for the quarter was $27.5 million, up 29% from
$21.4 million in the year ago quarter. After adjusting for stock
compensation and amortization expenses as detailed in the tables below,
non-GAAP operating income for the quarter was $43.6 million, up 21%
year-over-year. GAAP operating margin was 15.0%. Non-GAAP operating
margin was 23.7%, up 170 basis points from the year ago quarter.
GAAP net income for the quarter was $28.9 million, or $0.15 per diluted
share, compared with $21.1 million, or $0.10 per diluted share, in the
year ago quarter. Non-GAAP adjusted net income for the quarter was $39.4
million, or $0.20 per diluted share, after adjusting for stock
compensation and amortization expenses as detailed in the tables below,
as compared to $30.1 million, or $0.14 per diluted share, in the year
ago quarter. Both GAAP and non-GAAP net income for the quarter include a
discrete tax benefit of $7.3 million, adding approximately $0.04 per
diluted share. Excluding this tax benefit, GAAP earnings per share would
have been $0.11 and non-GAAP earnings per share would have been $0.16.
Operating cash flow totaled $62.0 million compared to $54.3 million from
the year ago quarter, up 14% year-over-year. At quarter end, the
company's total deferred revenue balance was $580.9 million, an increase
of 17% on a year-over-year basis. Total cash, cash equivalents and
investments as of August 31, 2009 were $911.8 million.
"During the second quarter, Red Hat's financial performance was strong
across all of our key metrics. We delivered double digit growth in
revenue and deferred revenue, expanded our non-GAAP operating margins
and generated strong cash flow from operations," stated Charlie Peters,
Executive Vice President and Chief Financial Officer of Red Hat. "We are
particularly pleased with the growth of the current portion of deferred
revenue combined with the lengthening of our average subscription
duration."
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 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; 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.
© 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 | | Six Months Ended |
| | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
|
Revenue:
| | | | | | | | |
| | | | | | | | | | | | | | |
| |
Subscriptions
| |
$
|
156,273
| | |
$
|
135,709
| | |
$
|
305,063
| | |
$
|
266,403
| |
| |
Training and services
| | |
27,360
| | | |
28,674
| | | |
52,958
| | | |
54,615
| |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | |
Total subscription, training and services revenue
| | |
183,633
| | | |
164,383
| | | |
358,021
| | | |
321,018
| |
| | | | | | | | | | | | | | |
|
Cost of revenue:
| | | | | | | | |
| | | | | | | | | | | | | | |
| |
Subscriptions
| | |
10,972
| | | |
9,720
| | | |
21,023
| | | |
18,677
| |
| |
Training and services
| | |
17,468
| | | |
17,788
| | | |
33,886
| | | |
35,260
| |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | |
Total cost of subscription, training and services revenue
| | |
28,440
| | | |
27,508
| | | |
54,909
| | | |
53,937
| |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
Total gross profit
| | |
155,193
| | | |
136,875
| | | |
303,112
| | | |
267,081
| |
| | | | | | | | | | | | | | |
|
Operating expense:
| | | | | | | | |
|
Sales and marketing
| | |
66,768
| | | |
59,566
| | | |
130,745
| | | |
118,837
| |
|
Research and development
| | |
36,360
| | | |
31,728
| | | |
71,462
| | | |
60,639
| |
|
General and administrative
| | |
24,523
| | | |
24,177
| | | |
48,308
| | | |
46,291
| |
| | | | | | | | | | | | | | |
| |
Total operating expense
| | |
127,651
| | | |
115,471
| | | |
250,515
| | | |
225,767
| |
| | | | | | | | | | | | | | |
|
Income from operations
| | |
27,542
| | | |
21,404
| | | |
52,597
| | | |
41,314
| |
|
Other income, net
| | |
5,759
| | | |
14,778
| | | |
9,240
| | | |
24,798
| |
|
Interest expense
| | |
(43
|
)
| | |
(1,530
|
)
| | |
(96
|
)
| | |
(3,116
|
)
|
| | | | | | | | | | | | | | |
|
Income before provision for income taxes
| | |
33,258
| | | |
34,652
| | | |
61,741
| | | |
62,996
| |
|
Provision for income taxes
| | |
4,321
| | | |
13,514
| | | |
14,290
| | | |
24,568
| |
| | | | | | | | | | | | | | |
|
Net income
| |
$
|
28,937
| | |
$
|
21,138
| | |
$
|
47,451
| | |
$
|
38,428
| |
| | | | | | | | | | | | | | |
|
Net income-diluted
| |
$
|
28,937
| | |
$
|
22,032
| | |
$
|
47,451
| | |
$
|
40,215
| |
| | | | | | | | | | | | | | |
|
Net income per share:
| | | | | | | | |
|
Basic
| | |
$
|
0.15
| | |
$
|
0.11
| | |
$
|
0.25
| | |
$
|
0.20
| |
|
Diluted
| |
$
|
0.15
| | |
$
|
0.10
| | |
$
|
0.25
| | |
$
|
0.18
| |
| | | | | | | | | | | | | | |
|
Weighted average shares outstanding:
| | | | | | | | |
|
Basic
| | | |
187,099
| | | |
191,485
| | | |
188,007
| | | |
191,132
| |
|
Diluted
| | |
192,659
| | | |
220,039
| | | |
193,060
| | | |
219,472
| |
| | | | | | | | | | | | | | |
|
Diluted net income per share computation:
| | | | | | | | |
|
Net income, basic
| |
$
|
28,937
| | |
$
|
21,138
| | |
$
|
47,451
| | |
$
|
38,428
| |
|
Interest expense on convertible debentures, net of related GAAP tax
effects
| | |
0
| | | |
435
| | | |
0
| | | |
869
| |
|
Amortization of debt issuance costs, net of related GAAP tax effects
| | |
0
| | | |
459
| | | |
0
| | | |
918
| |
| | | | | | | | | | | | | | |
|
Net income, diluted
| |
$
|
28,937
| | |
$
|
22,032
| | |
$
|
47,451
| | |
$
|
40,215
| |
RED HAT, INC. CONSOLIDATED BALANCE SHEETS (In
thousands)
|
| | | | | | | | | | |
| ASSETS | | | | |
| | | | | | | | August 31 | | February 28, |
| | | | | | | | | 2009 | | | | 2009 | |
| | | | | | | | (Unaudited) | | |
|
Current assets:
| | | | |
|
Cash and cash equivalents
| |
$
|
493,052
| | |
$
|
515,548
| |
|
Investments in debt and equity securities
| | |
228,384
| | | |
147,178
| |
|
Accounts receivable, net
| | |
112,837
| | | |
128,669
| |
|
Prepaid expenses and other current assets
| | |
106,550
| | | |
99,437
| |
| | | | | | | | | | |
| | |
Total current assets
| | |
940,823
| | | |
890,832
| |
| | | | | | | | | | |
|
Property and equipment, net
| | |
70,276
| | | |
67,913
| |
|
Goodwill
| | |
439,035
| | | |
438,109
| |
|
Identifiable intangibles, net
| | |
115,611
| | | |
122,177
| |
|
Investments in debt securities
| | |
190,370
| | | |
183,363
| |
|
Other assets, net
| | |
36,957
| | | |
51,242
| |
| | | | | | | | | | |
| | |
Total assets
| |
$
|
1,793,072
| | |
$
|
1,753,636
| |
| | | | | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | |
|
Current liabilities:
| | | | |
|
Accounts payable
| |
$
|
17,938
| | |
$
|
9,576
| |
|
Accrued expenses
| | |
57,033
| | | |
54,123
| |
|
Deferred revenue
| | |
419,505
| | | |
382,050
| |
|
Other current obligations
| | |
878
| | | |
900
| |
| | | | | | | | | | |
| |
Total current liabilities
| | |
495,354
| | | |
446,649
| |
| | | | | | | | | | |
|
Deferred lease credits
| | |
4,191
| | | |
4,470
| |
|
Long term deferred revenue
| | |
161,430
| | | |
161,032
| |
|
Other long term obligations
| | |
34,573
| | | |
35,432
| |
|
Stockholders' equity:
| | | | |
|
Common stock
| | |
21
| | | |
21
| |
|
Additional paid-in capital
| | |
1,320,005
| | | |
1,281,469
| |
|
Retained earnings
| | |
97,970
| | | |
50,519
| |
|
Treasury stock, at cost
| | |
(330,240
|
)
| | |
(236,283
|
)
|
|
Accumulated other comprehensive income
| | |
9,768
| | | |
10,327
| |
| | | | | | | | | | |
| | |
Total stockholders' equity
| | |
1,097,524
| | | |
1,106,053
| |
| | | | | | | | | | |
| | |
Total liabilities and stockholders' equity
| |
$
|
1,793,072
| | |
$
|
1,753,636
| |
RED HAT, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (In
thousands)
|
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Six Months Ended |
| | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | |
|
Cash flows from operating activities:
| | | | | | | | |
|
Net income
| |
$
|
28,937
| | |
$
|
21,138
| | |
$
|
47,451
| | |
$
|
38,428
| |
|
Adjustments to reconcile net income to net cash provided by
| | | | | | | | |
|
operating activities:
| | | | | | | | |
| |
Depreciation and amortization
| | |
11,442
| | | |
9,828
| | | |
22,252
| | | |
18,925
| |
| |
Share-based compensation expense
| | |
11,013
| | | |
10,870
| | | |
21,689
| | | |
21,431
| |
| |
Deferred income taxes
| | |
(940
|
)
| | |
11,462
| | | |
5,489
| | | |
20,229
| |
| |
Excess tax benefits from share-based payment arrangements
| | |
(3,556
|
)
| | |
(15,489
|
)
| | |
(17,756
|
)
| | |
(24,456
|
)
|
| |
Gain on sale of available-for-sale equity securities
| | |
(3,465
|
)
| | |
(4,996
|
)
| | |
(3,663
|
)
| | |
(4,996
|
)
|
| |
Other
| | |
(80
|
)
| | |
807
| | | |
(6
|
)
| | |
1,367
| |
|
Changes in operating assets and liabilities net of effects of
acquisitions:
| | | | | | | | |
| |
Accounts receivable
| | |
(5,666
|
)
| | |
2,018
| | | |
20,612
| | | |
21,338
| |
| |
Prepaid expenses and other current assets
| | |
4,288
| | | |
(1,908
|
)
| | |
4,932
| | | |
(6,910
|
)
|
| |
Accounts payable
| | |
4,790
| | | |
(2,404
|
)
| | |
7,788
| | | |
(7,974
|
)
|
| |
Accrued expenses
| | |
5,214
| | | |
7,816
| | | |
2,185
| | | |
9,802
| |
| |
Deferred revenue
| | |
10,155
| | | |
15,261
| | | |
12,516
| | | |
30,714
| |
| |
Other assets, net
| | |
(127
|
)
| | |
(137
|
)
| | |
(281
|
)
| | |
(270
|
)
|
| | | | | | | | | | | | | | |
| |
Net cash provided by operating activities
| | |
62,005
| | | |
54,266
| | | |
123,208
| | | |
117,628
| |
| | | | | | | | | | | | | | |
|
Cash flows from investing activities:
| | | | | | | | |
|
Purchase of available-for-sale debt securities
| | |
(131,437
|
)
| | |
(26,059
|
)
| | |
(288,472
|
)
| | |
(331,705
|
)
|
|
Proceeds from sales and maturities of available-for-sale debt
securities
| | |
83,655
| | | |
133,282
| | | |
206,104
| | | |
349,816
| |
|
Proceeds from sales of available-for-sale equity securities
| | |
3,838
| | | |
5,568
| | | |
4,059
| | | |
5,568
| |
|
Acquisitions of businesses, net of cash acquired
| | |
-
| | | |
(3,052
|
)
| | |
-
| | | |
(46,802
|
)
|
|
Purchase of developed technologies and other intangible assets
| | |
(1,081
|
)
| | |
(727
|
)
| | |
(2,070
|
)
| | |
(2,342
|
)
|
|
Purchase of property and equipment
| | |
(6,635
|
)
| | |
(4,430
|
)
| | |
(12,662
|
)
| | |
(13,952
|
)
|
| | | | | | | | | | | | | | |
| |
Net cash provided by (used in) investing activities
| | |
(51,660
|
)
| | |
104,582
| | | |
(93,041
|
)
| | |
(39,417
|
)
|
| | | | | | | | | | | | | | |
|
Cash flows from financing activities:
| | | | | | | | |
|
Excess tax benefits from share-based payment arrangements
| | |
3,556
| | | |
15,489
| | | |
17,756
| | | |
24,456
| |
|
Proceeds from exercise of common stock options
| | |
14,189
| | | |
5,342
| | | |
18,589
| | | |
16,789
| |
|
Purchase of treasury stock
| | |
(47,186
|
)
| | |
-
| | | |
(93,957
|
)
| | |
(8,347
|
)
|
|
Payments related to net settlement of employee share-based
compensation awards
| | |
(502
|
)
| | |
(219
|
)
| | |
(2,300
|
)
| | |
(1,019
|
)
|
|
Structured stock repurchase
| | |
-
| | | |
-
| | | |
-
| | | |
1,989
| |
|
Proceeds from other borrowings
| | |
-
| | | |
-
| | | |
-
| | | |
-
| |
|
Payments on other borrowings
| | |
-
| | | |
(66
|
)
| | |
(900
|
)
| | |
(23
|
)
|
| | | | | | | | | | | | | | |
| |
Net cash provided by (used in) financing activities
| | |
(29,943
|
)
| | |
20,546
| | | |
(60,812
|
)
| | |
33,845
| |
| | | | | | | | | | | | | | |
|
Effect of foreign currency exchange rates on cash and cash
equivalents
| | |
2,034
| | | |
(2,477
|
)
| | |
8,149
| | | |
(2,319
|
)
|
|
Net increase (decrease) in cash and cash equivalents
| | |
(17,564
|
)
| | |
176,917
| | | |
(22,496
|
)
| | |
109,737
| |
|
Cash and cash equivalents at beginning of the period
| | |
510,616
| | | |
610,540
| | | |
515,548
| | | |
677,720
| |
| | | | | | | | | | | | | | |
|
Cash and cash equivalents at end of period
| |
$
|
493,052
| | |
$
|
787,457
| | |
$
|
493,052
| | |
$
|
787,457
| |
| 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 | | Six Months Ended |
| | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | |
|
Cost of revenue
| |
$
|
759
| | |
$
|
643
| | |
$
|
1,560
| | |
$
|
1,324
| |
|
Sales and marketing
| | |
3,138
| | | |
2,205
| | | |
6,248
| | | |
6,202
| |
|
Research and development
| | |
3,075
| | | |
3,547
| | | |
6,348
| | | |
6,054
| |
|
General and administration
| | |
4,041
| | | |
4,475
| | | |
7,533
| | | |
7,851
| |
|
Total share-based compensation expense
| |
$
|
11,013
| | |
$
|
10,870
| | |
$
|
21,689
| | |
$
|
21,431
| |
| | | | | | | | | | | | | | |
|
Amortization of intangible assets expense included in Consolidated
Statements of Operations:
|
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Six Months Ended |
| | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | |
|
Cost of revenue
| |
$
|
989
| | |
$
|
810
| | |
$
|
1,949
| | |
$
|
1,545
| |
|
Sales and marketing
| | |
2,293
| | | |
2,305
| | | |
4,615
| | | |
4,560
| |
|
Research and development
| | |
925
| | | |
0
| | | |
1,851
| | | |
0
| |
|
General and administration
| | |
804
| | | |
754
| | | |
1,601
| | | |
1,457
| |
|
Total amortization of intangible assets expense
| |
$
|
5,011
| | |
$
|
3,869
| | |
$
|
10,016
| | |
$
|
7,562
| |
| | | | | | | | | | | | | | |
| | | | | | | | Three Months Ended | | Six Months Ended |
| | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | 2009 | | | | 2008 | |
| | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | |
|
GAAP net income
| |
$
|
28,937
| | |
$
|
21,138
| | |
$
|
47,451
| | |
$
|
38,428
| |
| | | | | | | | | | | | | | |
|
Provision for income taxes
| | |
4,321
| | | |
13,514
| | | |
14,290
| | | |
24,568
| |
| | | | | | | | | | | | | | |
|
GAAP income before provision for income taxes
| |
$
|
33,258
| | |
$
|
34,652
| | |
$
|
61,741
| | |
$
|
62,996
| |
| | | | | | | | | | | | | | |
|
Add: Non-cash share-based compensation expense per FAS 123R
| | |
11,013
| | | |
10,870
| | | |
21,689
| | | |
21,431
| |
|
Add: Amortization of intangible assets
| | |
5,011
| | | |
3,869
| | | |
10,016
| | | |
7,562
| |
| | | | | | | | | | | | | | |
|
Non-GAAP adjusted income before provision for income taxes
| |
$
|
49,282
| | |
$
|
49,391
| | |
$
|
93,446
| | |
$
|
91,989
| |
| | | | | | | | | | | | | | |
|
Provision for income taxes (1)
| |
$
|
9,930
| | |
$
|
19,263
| | |
$
|
25,387
| | |
$
|
35,876
| |
| | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income
| |
$
|
39,352
| | |
$
|
30,128
| | |
$
|
68,059
| | |
$
|
56,113
| |
| | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income-diluted
| |
$
|
39,352
| | |
$
|
31,022
| | |
$
|
68,059
| | |
$
|
57,900
| |
| | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income per share:
| | | | | | | | |
|
Basic
| | |
$
|
0.21
| | |
$
|
0.16
| | |
$
|
0.36
| | |
$
|
0.29
| |
|
Diluted
| |
$
|
0.20
| | |
$
|
0.14
| | |
$
|
0.35
| | |
$
|
0.26
| |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
|
Non-GAAP diluted net income per share computation:
| | | | | | | | |
|
Non-GAAP adjusted net income
| |
$
|
39,352
| | |
$
|
30,128
| | |
$
|
68,059
| | |
$
|
56,113
| |
|
Interest expense on convertible debentures, net of related GAAP tax
effects
| | |
0
| | | |
435
| | | |
0
| | | |
869
| |
|
Amortization of debt issuance costs, net of related GAAP tax effects
| | |
0
| | | |
459
| | | |
0
| | | |
918
| |
| | | | | | | | | | | | | | |
|
Non-GAAP adjusted net income-diluted
| |
$
|
39,352
| | |
$
|
31,022
| | |
$
|
68,059
| | |
$
|
57,900
| |
| | | | | | | | | | | | | | |
|
(1) Provision for income taxes:
| | | | | | | | |
|
Non-GAAP adjusted net income before income tax provision
| |
$
|
49,282
| | |
$
|
49,391
| | |
$
|
93,446
| | |
$
|
91,989
| |
|
Estimated annual effective tax rate
| | |
35
|
%
| | |
39
|
%
| | |
35
|
%
| | |
39
|
%
|
|
Non-GAAP provision for income taxes before discrete tax benefit
| |
$
|
17,249
| | |
$
|
19,263
| | |
$
|
32,706
| | |
$
|
35,876
| |
|
Discrete tax benefit
| | |
7,319
| | | |
0
| | | |
7,319
| | | |
0
| |
|
Provision for income taxes on Non-GAAP adjusted net income
| |
$
|
9,930
| | |
$
|
19,263
| | |
$
|
25,387
| | |
$
|
35,876
| |
| 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 | | Six Months Ended |
| | | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | | |
|
GAAP gross profit
| | |
$
|
155,193
| | |
$
|
136,875
| | |
$
|
303,112
| | |
$
|
267,081
| |
| | | | | | | | | | | | | | | |
|
Add: Non-cash share-based compensation expense per FAS 123R
| | | |
759
| | | |
643
| | | |
1,560
| | | |
1,324
| |
|
Add: Amortization of intangible assets
| | | |
989
| | | |
810
| | | |
1,949
| | | |
1,545
| |
| | | | | | | | | | | | | | | |
|
Non-GAAP gross profit
| | |
$
|
156,941
| | |
$
|
138,328
| | |
$
|
306,621
| | |
$
|
269,950
| |
| | | | | | | | | | | | | | | |
|
Non-GAAP gross margin
| | | |
85
|
%
| | |
84
|
%
| | |
86
|
%
| | |
84
|
%
|
| | | | | | | | | | | | | | | |
| | | | | | | | | Three Months Ended | | Six Months Ended |
| | | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | | 2009 | | | | 2008 | | | | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | | |
|
GAAP operating expenses
| | |
$
|
127,651
| | |
$
|
115,471
| | |
$
|
250,515
| | |
$
|
225,767
| |
| | | | | | | | | | | | | | | |
|
Deduct: Non-cash share-based compensation expense per FAS 123R
| | | |
(10,254
|
)
| | |
(10,227
|
)
| | |
(20,129
|
)
| | |
(20,107
|
)
|
|
Deduct: Amortization of intangible assets
| | | |
(4,022
|
)
| | |
(3,059
|
)
| | |
(8,067
|
)
| | |
(6,017
|
)
|
| | | | | | | | | | | | | | | |
|
Non-GAAP adjusted operating expenses
| | |
$
|
113,375
| | |
$
|
102,185
| | |
$
|
222,319
| | |
$
|
199,643
| |
| | | | | | | | | | | | | | | |
| | | | | | | | | Three Months Ended | | Six Months Ended |
| | | | | | | | | August 31, | | August 31, | | August 31, | | August 31, |
| | | | | | | | | | 2009 | | | | 2008 |
| | | 2009 | | | | 2008 | |
| | | | | | | | | | | | | | | |
|
GAAP operating income
| | |
$
|
27,542
| | |
$
|
21,404
| | |
$
|
52,597
| | |
$
|
41,314
| |
| | | | | | | | | | | | | | | |
|
Add: Non-cash share-based compensation expense per FAS 123R
| | | |
11,013
| | | |
10,870
| | | |
21,689
| | | |
21,431
| |
|
Add: Amortization of intangible assets
| | | |
5,011
| | | |
3,869
| | | |
10,016
| | | |
7,562
| |
| | | | | | | | | | | | | | | |
|
Non-GAAP adjusted operating income
| | |
$
|
43,566
| | |
$
|
36,143
| | |
$
|
84,302
| | |
$
|
70,307
| |
| | | | | | | | | | | | | | | |
|
Non-GAAP adjusted operating margin
| | | |
23.7
|
%
| | |
22.0
|
%
| | |
23.5
|
%
| | |
21.9
|
%
|

SOURCE: Red Hat
Red Hat Inc.
Media Contact:
Kara Schiltz, 919-301-3002; kschiltz@redhat.com or
Investor Relations:
Tom McCallum, 919-754-4630; tmccallum@redhat.com
Copyright Business Wire 2009