-
Revenue of $236 million, up 21% from the prior year
-
GAAP operating income up 92%, non-GAAP operating income up 26% from
the prior year
-
Deferred revenue of $685 million, up 11% from the prior year
-
Operating Cash Flow of $71 million, up 31% from the prior year
RALEIGH, N.C.--(BUSINESS WIRE)--
Red Hat, Inc. (NYSE: RHT), the world's leading provider of open source
solutions, today announced financial results for its fiscal year 2011
third quarter ended November 30, 2010.
Total revenue for the quarter was $235.6 million, an increase of 21%
from the year ago quarter. Subscription revenue for the quarter was
$198.8 million, up 21% year-over-year.
"Strong market demand and sales execution, combined with a compelling
value proposition, led to organic billings growth of over 20%, or $262
million. Also in Q3, we were particularly proud that Red Hat was
recognized by CIOs for the seventh consecutive year as one of the top IT
vendors delivering value according to CIO Insight Magazine Vendor Value
survey." stated Jim Whitehurst, President and Chief Executive Officer of
Red Hat. "In addition to delivering a compelling value proposition, we
continued to drive innovation for our customers' data center needs. In
November, we launched the latest version of our flagship operating
system, Red Hat Enterprise Linux 6, giving customers a great platform
for next generation architectures such as virtualization and cloud
computing."
GAAP operating income for the third quarter was $38.0 million up 92%
year-over-year. GAAP operating income in the year ago quarter was $19.8
million after a charge of $8.8 million for a litigation settlement.
After adjusting for stock compensation, amortization expenses and the
charge for a litigation settlement in the prior year as detailed in the
tables below, non-GAAP operating income for the third quarter was $58.0
million, up 26% year-over-year.
Net income for the quarter was $26.0 million, or $0.13 per diluted
share, compared with $16.4 million, or $0.08 per diluted share, in the
year ago quarter. Non-GAAP net income for the quarter was $39.1 million,
or $0.20 per diluted share, compared to $33.5 million, or $0.17 per
diluted share in the year ago quarter, after adjusting for stock
compensation, amortization expenses and the charge for a litigation
settlement in the prior year as detailed in the tables below.
Operating cash flow totaled $70.8 million, as compared to $54.1 million
in the year ago quarter. At quarter end, the company's total deferred
revenue balance was $685.2 million, an increase of 11% on a
year-over-year basis. Total cash, cash equivalents and investments as of
November 30, 2010 was $1.1 billion.
"Top line growth of 21% and even faster operating income growth,
contributed to a 31% increase in operating cash flow," stated Charlie
Peters, Executive Vice President and Chief Financial Officer of Red Hat.
"We are well positioned at the confluence of several hot areas of IT;
open source, virtualization and cloud computing. In addition, we are
executing consistently and we are making focused investments in growth
initiatives. For example, in November we acquired Makara, a developer of
deployment and management solutions for applications in the cloud.
Makara's technologies will accelerate the development of Red Hat's
Platform-as-a-Service (PaaS) solution as part of our Cloud Foundations
portfolio, one of our key growth initiatives."
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 seven 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, the effects of industry
consolidation, 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.
© 2010 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
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
$198,842
|
|
$164,432
|
|
$564,101
|
|
$469,496
|
|
|
|
Training and services
|
36,734
|
|
29,914
|
|
100,380
|
|
82,872
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subscription, training and services revenue
|
235,576
|
|
194,346
|
|
664,481
|
|
552,368
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
13,336
|
|
11,010
|
|
38,256
|
|
32,033
|
|
|
|
Training and services
|
26,408
|
|
18,588
|
|
70,427
|
|
52,474
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of subscription, training and services revenue
|
39,744
|
|
29,598
|
|
108,683
|
|
84,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
195,832
|
|
164,748
|
|
555,798
|
|
467,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense:
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
85,138
|
|
71,498
|
|
239,136
|
|
202,242
|
|
|
Research and development
|
43,083
|
|
38,605
|
|
126,102
|
|
110,068
|
|
|
General and administrative
|
29,655
|
|
26,102
|
|
84,294
|
|
74,411
|
|
|
Litigation Settlement
|
-
|
|
8,750
|
|
-
|
|
8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
157,876
|
|
144,955
|
|
449,532
|
|
395,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
37,956
|
|
19,793
|
|
106,266
|
|
72,390
|
|
|
Interest income
|
1,608
|
|
2,206
|
|
5,046
|
|
8,161
|
|
|
Other income, net
|
462
|
|
3,253
|
|
2,140
|
|
6,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
40,026
|
|
25,252
|
|
113,452
|
|
86,993
|
|
Provision for income taxes
|
14,009
|
|
8,838
|
|
39,708
|
|
23,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
$26,017
|
|
$16,414
|
|
$73,744
|
|
$63,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income-diluted
|
$26,017
|
|
$16,414
|
|
$73,744
|
|
$63,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$0.14
|
|
$0.09
|
|
$0.39
|
|
$0.34
|
|
|
Diluted
|
$0.13
|
|
$0.08
|
|
$0.38
|
|
$0.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
Basic
|
191,296
|
|
187,450
|
|
189,410
|
|
187,823
|
|
|
Diluted
|
196,908
|
|
193,733
|
|
195,723
|
|
193,366
|
|
|
|
|
|
|
|
|
|
|
|
RED HAT, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
November 30,
|
|
February 28,
|
|
|
|
|
|
|
|
|
|
2010
|
|
2010
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$594,914
|
|
$388,118
|
|
|
Investments in debt and equity securities
|
|
250,528
|
|
372,656
|
|
|
Accounts receivable, net
|
|
151,612
|
|
139,436
|
|
|
Deferred tax assets, net
|
|
37,004
|
|
57,951
|
|
|
Prepaid expenses
|
|
53,374
|
|
44,116
|
|
|
Other current assets
|
|
954
|
|
842
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
1,088,386
|
|
1,003,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
74,860
|
|
71,708
|
|
|
Goodwill
|
|
463,552
|
|
438,749
|
|
|
Identifiable intangibles, net
|
|
112,980
|
|
108,213
|
|
|
Investments in debt securities
|
|
251,538
|
|
209,411
|
|
|
Other assets, net
|
|
37,397
|
|
39,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$2,028,713
|
|
$1,870,872
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$19,101
|
|
$16,483
|
|
|
Accrued expenses
|
|
85,959
|
|
68,334
|
|
|
Deferred revenue
|
|
509,192
|
|
480,572
|
|
|
Other current obligations
|
|
638
|
|
878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
614,890
|
|
566,267
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred lease credits
|
|
4,356
|
|
4,184
|
|
|
Long term deferred revenue
|
|
176,043
|
|
165,288
|
|
|
Other long term obligations
|
|
23,468
|
|
24,081
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
22
|
|
22
|
|
|
Additional paid-in capital
|
|
1,554,214
|
|
1,444,848
|
|
|
Retained earnings
|
|
211,516
|
|
137,772
|
|
|
Treasury stock, at cost
|
|
(552,001)
|
|
(472,646)
|
|
|
Accumulated other comprehensive (loss) income
|
(3,795)
|
|
1,056
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
1,209,956
|
|
1,111,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$2,028,713
|
|
$1,870,872
|
|
|
|
|
|
|
|
|
|
RED HAT, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
Net income
|
$26,017
|
|
$16,414
|
|
$73,744
|
|
$63,865
|
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
11,829
|
|
11,595
|
|
35,240
|
|
33,847
|
|
|
Share-based compensation expense
|
15,340
|
|
12,557
|
|
44,189
|
|
34,246
|
|
|
Deferred income taxes
|
7,911
|
|
9,578
|
|
29,697
|
|
15,066
|
|
|
Excess tax benefits from share-based payment arrangements
|
(10,800)
|
|
(9,524)
|
|
(31,999)
|
|
(27,280)
|
|
|
Gain on sale of available-for-sale equity securities
|
(1,726)
|
|
(4,584)
|
|
(2,843)
|
|
(8,247)
|
|
|
Other
|
673
|
|
(198)
|
|
789
|
|
(205)
|
|
Changes in operating assets and liabilities net of effects of
acquisitions:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
(23,762)
|
|
(21,742)
|
|
(11,030)
|
|
(1,130)
|
|
|
Prepaid assets
|
(4,613)
|
|
1,810
|
|
(9,357)
|
|
5,180
|
|
|
Accounts payable
|
5,544
|
|
(843)
|
|
2,662
|
|
6,944
|
|
|
Accrued expenses
|
16,343
|
|
14,651
|
|
24,595
|
|
16,836
|
|
|
Deferred revenue
|
26,803
|
|
23,446
|
|
39,184
|
|
35,963
|
|
|
Other
|
1,261
|
|
989
|
|
877
|
|
2,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
70,820
|
|
54,149
|
|
195,748
|
|
177,358
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
Purchase of available-for-sale debt securities
|
(314,729)
|
|
(245,788)
|
|
(535,093)
|
|
(534,260)
|
|
|
Proceeds from sales and maturities of available-for-sale debt
securities
|
191,259
|
|
93,089
|
|
605,388
|
|
299,193
|
|
|
Proceeds from sales of available-for-sale equity securities
|
1,843
|
|
4,312
|
|
3,000
|
|
8,371
|
|
|
Acquisitions of businesses, net of cash acquired
|
(31,381)
|
|
-
|
|
(31,381)
|
|
-
|
|
|
Net purchase of strategic equity investments
|
-
|
|
(1,368)
|
|
-
|
|
(1,368)
|
|
|
Purchase of developed technologies and other intangible assets
|
(9,481)
|
|
(847)
|
|
(12,426)
|
|
(2,917)
|
|
|
Purchase of property and equipment
|
(10,079)
|
|
(8,655)
|
|
(25,171)
|
|
(21,318)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities
|
(172,568)
|
|
(159,257)
|
|
4,317
|
|
(252,299)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
Excess tax benefits from share-based payment arrangements
|
10,800
|
|
9,524
|
|
31,999
|
|
27,280
|
|
|
Proceeds from exercise of common stock options
|
24,654
|
|
44,985
|
|
80,353
|
|
63,574
|
|
|
Purchase of treasury stock
|
-
|
|
(52,289)
|
|
(79,355)
|
|
(146,246)
|
|
|
Payments related to net settlement of employee share-based
compensation awards
|
(14,899)
|
|
(6,754)
|
|
(23,089)
|
|
(9,054)
|
|
|
Payments on other borrowings
|
-
|
|
-
|
|
(877)
|
|
(900)
|
|
|
Proceeds from other borrowings
|
335
|
|
-
|
|
335
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
20,890
|
|
(4,534)
|
|
9,366
|
|
(65,346)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
6,545
|
|
6,299
|
|
(2,635)
|
|
14,448
|
|
Net increase (decrease) in cash and cash equivalents
|
(74,313)
|
|
(103,343)
|
|
206,796
|
|
(125,839)
|
|
Cash and cash equivalents at beginning of the period
|
669,227
|
|
493,052
|
|
388,118
|
|
515,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
$594,914
|
|
$389,709
|
|
$594,914
|
|
$389,709
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
$1,607
|
|
$916
|
|
$4,168
|
|
$2,475
|
|
|
Sales and marketing
|
4,922
|
|
3,627
|
|
13,469
|
|
9,875
|
|
|
Research and development
|
3,960
|
|
3,239
|
|
11,395
|
|
9,588
|
|
|
General and administration
|
4,851
|
|
4,775
|
|
15,157
|
|
12,308
|
|
|
Total share-based compensation expense
|
$15,340
|
|
$12,557
|
|
$44,189
|
|
$34,246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets expense included in Consolidated
Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
$887
|
|
$989
|
|
$2,295
|
|
$2,938
|
|
|
Sales and marketing
|
2,076
|
|
2,293
|
|
6,237
|
|
6,908
|
|
|
Research and development
|
925
|
|
925
|
|
2,775
|
|
2,776
|
|
|
General and administration
|
839
|
|
811
|
|
2,494
|
|
2,411
|
|
|
Total amortization of intangible assets expense
|
$4,727
|
|
$5,018
|
|
$13,801
|
|
$15,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class action litigation settlement expense included in Consolidated
Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Litigation settlement
|
$0
|
|
$8,750
|
|
$0
|
|
$8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
$26,017
|
|
$16,414
|
|
$73,744
|
|
$63,865
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
14,009
|
|
8,838
|
|
39,708
|
|
23,128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income before provision for income taxes
|
$40,026
|
|
$25,252
|
|
$113,452
|
|
$86,993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
15,340
|
|
12,557
|
|
44,189
|
|
34,246
|
|
Add: Amortization of intangible assets
|
4,727
|
|
5,018
|
|
13,801
|
|
15,033
|
|
Add: Litigation settlement
|
-
|
|
8,750
|
|
-
|
|
8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted income before provision for income taxes
|
$60,093
|
|
$51,577
|
|
$171,442
|
|
$145,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (1)
|
21,033
|
|
18,052
|
|
60,005
|
|
43,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income
|
$39,060
|
|
$33,525
|
|
$111,437
|
|
$101,583
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income-diluted
|
$39,060
|
|
$33,525
|
|
$111,437
|
|
$101,583
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
$0.20
|
|
$0.18
|
|
$0.59
|
|
$0.54
|
|
|
Diluted
|
$0.20
|
|
$0.17
|
|
$0.57
|
|
$0.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Provision for income taxes:
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income before income tax provision
|
$60,093
|
|
$51,577
|
|
$171,442
|
|
$145,022
|
|
|
Estimated annual effective tax rate
|
35%
|
|
35%
|
|
35%
|
|
35%
|
|
Non-GAAP provision for income taxes before discrete tax benefit
|
$21,033
|
|
$18,052
|
|
$60,005
|
|
$50,758
|
|
|
Discrete tax benefit
|
-
|
|
-
|
|
-
|
|
7,319
|
|
Provision for income taxes on Non-GAAP adjusted net income
|
$21,033
|
|
$18,052
|
|
$60,005
|
|
$43,439
|
|
|
|
|
|
|
|
|
|
|
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
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
$195,832
|
|
$164,748
|
|
$555,798
|
|
$467,861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
1,607
|
|
916
|
|
4,168
|
|
2,475
|
|
Add: Amortization of intangible assets
|
887
|
|
989
|
|
2,295
|
|
2,938
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
$198,326
|
|
$166,653
|
|
$562,261
|
|
$473,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
84%
|
|
86%
|
|
85%
|
|
86%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
$157,876
|
|
$144,955
|
|
$449,532
|
|
$395,471
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deduct: Non-cash share-based compensation expense
|
(13,733)
|
|
(11,641)
|
|
(40,021)
|
|
(31,771)
|
|
Deduct: Amortization of intangible assets
|
(3,840)
|
|
(4,029)
|
|
(11,506)
|
|
(12,095)
|
|
Deduct: Litigation settlement
|
-
|
|
(8,750)
|
|
-
|
|
(8,750)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating expenses
|
$140,303
|
|
$120,535
|
|
$398,005
|
|
$342,855
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
November 30,
|
|
|
|
|
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
$37,956
|
|
$19,793
|
|
$106,266
|
|
$72,390
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
15,340
|
|
12,557
|
|
44,189
|
|
34,246
|
|
Add: Amortization of intangible assets
|
4,727
|
|
5,018
|
|
13,801
|
|
15,033
|
|
Add: Litigation settlement
|
-
|
|
8,750
|
|
-
|
|
8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating income
|
$58,023
|
|
$46,118
|
|
$164,256
|
|
$130,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating margin
|
24.6%
|
|
23.7%
|
|
24.7%
|
|
23.6%
|
Media Contact:
Red Hat Inc.
Kara Schiltz, 919- 301-3002
kschiltz@redhat.com
or
Investor
Relations:
Tom McCallum, 919-754-4630
tmccallum@redhat.com
Source: Red Hat, Inc.
News Provided by Acquire Media