-
Fourth quarter revenue of $245 million, up 25% year-over-year
-
Fourth quarter subscription revenue of $209 million, up 24%
year-over-year
-
Fourth quarter GAAP EPS of $0.17, up 42% year-over-year; non-GAAP
EPS of $0.26, up 37% year-over-year
-
Fourth quarter operating cash flow of $95 million, up 22%
year-over-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 fourth
quarter and fiscal year ended February 28, 2011.
Total revenue for the quarter was $244.8 million, an increase of 25%
from the year ago quarter. Subscription revenue for the quarter was
$209.3 million, up 24% year-over-year. For the full year, total revenue
was $909.3 million, an increase of 22% over the prior year, and
subscription revenue was $773.4 million, up 21% year-over-year.
"With record bookings and billings in the fourth quarter, we are on a
run rate to become the first pure-play open source company to achieve a
billion dollars in revenues next fiscal year, a milestone achievement
for Red Hat and the open source community," stated Jim Whitehurst,
President and Chief Executive Officer of Red Hat. "We believe the strong
demand we experienced was largely driven by customers who are
modernizing their data centers and preparing their infrastructure for
cloud computing. The comprehensive portfolio that Red Hat has developed
with platform, virtualization and middleware products provides
enterprise customers with a foundation to deploy the next generation
infrastructure."
GAAP operating income for the fourth quarter and the full fiscal year
2011 was $39.4 million and $145.7 million, respectively. GAAP operating
margin was 16.1% in the fourth quarter and 16.0% for the full year.
After adjusting for stock compensation, amortization expenses, and in
the prior year, the charge for a litigation settlement as detailed in
the tables below, non-GAAP operating income for the quarter was $61.0
million, or a 24.9% operating margin, and full year non-GAAP operating
income was $225.2 million. Full year non-GAAP operating margin was
24.8%, representing an increase of 110 basis points from the prior year.
GAAP net income for the fourth quarter was $33.5 million, or $0.17 per
diluted share, compared with $26.0 million, or $0.13 per diluted share,
for the prior quarter and $23.4 million, or $0.12 per diluted share, in
the year ago quarter. Non-GAAP adjusted net income for the fourth
quarter was $51.4 million, or $0.26 per diluted share, after adjusting
for stock compensation and amortization expenses as detailed in the
tables below. This compares to non-GAAP adjusted net income of $39.1
million, or $0.20 per diluted share in the prior quarter and $36.5
million, or $0.19 per diluted share in the year ago quarter.
For the full year, GAAP net income was $107.3 million or $0.55 per
diluted share, compared with $87.3 million or $0.45 per diluted share in
the prior year. After adjusting for stock compensation, amortization
expenses, and in the prior year, the charge for a litigation settlement,
as detailed in the tables below, non-GAAP adjusted net income for the
year was $162.8 million or $0.83 per diluted share, compared to $138.1
million and $0.71 per diluted share for the fiscal year ended February
28, 2010.
Fourth quarter GAAP and non-GAAP net income benefited by approximately
$0.02/share as a result of the retroactive reenactment in December 2010,
of the research tax credit into US tax law. This, together with other
tax benefits, including additional US foreign tax credits, reduced the
fourth quarter fiscal 2011 effective tax rate for both GAAP and non-GAAP
to 17%. The resulting full year effective tax rate for both GAAP and
non-GAAP for fiscal 2011 is 30%.
GAAP operating cash flow totaled $95.0 million for the fourth quarter
and $290.7 million for the full year. At year end, the company's total
deferred revenue balance was $772.3 million, an increase of 20% on a
year-over-year basis and 13% sequentially. Cash and investments at
February 28, 2011 totaled $1.2 billion after repurchasing approximately
$11 million, or approximately 250,000 shares, of common stock in the
quarter. For the full fiscal year, Red Hat repurchased approximately $90
million, or 2.9 million shares, of common stock.
"Our fourth quarter results were strong and capped off a year of
accelerated billings growth. Broad- based, global demand for our
products and services, coupled with strong execution by our associates,
resulted in over 30% year-over-year growth in billings this quarter; our
fastest billings growth in 12 quarters," stated Charlie Peters,
Executive Vice President and Chief Financial Officer of Red Hat. "This
year we focused on growth with aggressive hiring for sales and
engineering, launched major product releases and invested in
technologies focused on cloud computing. These investments produced
greater than 20% growth in revenues and non-GAAP operating income for
both the quarter and the year. At the same time, we increased non-GAAP
operating margins by 110 basis points and improved cash flow. It was a
good year."
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 and political conditions,
governmental and public policy changes and the impact of natural
disasters such as the earthquakes and related events in Japan. 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. and JBoss are registered
trademarks of and its subsidiaries in the US and other countries.
|
|
|
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,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
$209,303
|
|
|
$169,158
|
|
|
$773,404
|
|
|
$638,654
|
|
Training and services
|
|
|
35,493
|
|
|
26,710
|
|
|
135,873
|
|
|
109,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subscription, training and services revenue
|
|
|
244,796
|
|
|
195,868
|
|
|
909,277
|
|
|
748,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
14,742
|
|
|
11,393
|
|
|
52,997
|
|
|
43,426
|
|
Training and services
|
|
|
26,862
|
|
|
17,945
|
|
|
97,290
|
|
|
70,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of subscription, training and services revenue
|
|
|
41,604
|
|
|
29,338
|
|
|
150,287
|
|
|
113,845
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
|
|
203,192
|
|
|
166,530
|
|
|
758,990
|
|
|
634,391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
88,273
|
|
|
70,462
|
|
|
327,408
|
|
|
272,705
|
|
Research and development
|
|
|
45,150
|
|
|
38,293
|
|
|
171,253
|
|
|
148,360
|
|
General and administrative
|
|
|
30,359
|
|
|
29,816
|
|
|
114,653
|
|
|
104,227
|
|
Litigation Settlement
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
|
|
163,782
|
|
|
138,571
|
|
|
613,314
|
|
|
534,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
39,410
|
|
|
27,959
|
|
|
145,676
|
|
|
100,349
|
|
Interest income
|
|
|
1,697
|
|
|
2,220
|
|
|
6,743
|
|
|
10,381
|
|
Other income (expense), net
|
|
|
(866)
|
|
|
4,329
|
|
|
1,275
|
|
|
10,772
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
40,241
|
|
|
34,508
|
|
|
153,694
|
|
|
121,502
|
|
Provision for income taxes
|
|
|
6,707
|
|
|
11,120
|
|
|
46,416
|
|
|
34,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$33,534
|
|
|
$23,388
|
|
|
$107,278
|
|
|
$87,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income-diluted
|
|
|
$33,534
|
|
|
$23,388
|
|
|
$107,278
|
|
|
$87,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$0.17
|
|
|
$0.12
|
|
|
$0.56
|
|
|
$0.46
|
|
Diluted
|
|
|
$0.17
|
|
|
$0.12
|
|
|
$0.55
|
|
|
$0.45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
192,996
|
|
|
187,911
|
|
|
190,294
|
|
|
187,845
|
|
Diluted
|
|
|
197,878
|
|
|
193,822
|
|
|
196,353
|
|
|
193,546
|
|
|
|
RED HAT, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
(In thousands)
|
|
|
|
ASSETS
|
|
|
|
|
February 28,
|
|
|
February 28,
|
|
|
|
|
2011
|
|
|
2010 (1)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$642,630
|
|
|
$388,118
|
|
Investments in debt and equity securities
|
|
|
217,970
|
|
|
372,656
|
|
Accounts receivable, net
|
|
|
184,741
|
|
|
139,436
|
|
Deferred tax assets, net
|
|
|
75,720
|
|
|
57,951
|
|
Prepaid expenses
|
|
|
62,364
|
|
|
44,116
|
|
Other current assets
|
|
|
1,133
|
|
|
842
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,184,558
|
|
|
1,003,119
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
75,558
|
|
|
71,708
|
|
Goodwill
|
|
|
463,673
|
|
|
438,749
|
|
Identifiable intangibles, net
|
|
|
109,932
|
|
|
108,213
|
|
Investments in debt securities
|
|
|
331,791
|
|
|
209,411
|
|
Other assets, net
|
|
|
33,810
|
|
|
39,672
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$2,199,322
|
|
|
$1,870,872
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
$16,285
|
|
|
$16,483
|
|
Accrued expenses
|
|
|
90,229
|
|
|
68,334
|
|
Deferred revenue
|
|
|
572,637
|
|
|
480,572
|
|
Other current obligations
|
|
|
650
|
|
|
878
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
679,801
|
|
|
566,267
|
|
|
|
|
|
|
|
|
|
Deferred lease credits
|
|
|
5,215
|
|
|
4,184
|
|
Long term deferred revenue
|
|
|
199,617
|
|
|
165,288
|
|
Other long term obligations
|
|
|
23,990
|
|
|
24,081
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
22
|
|
|
22
|
|
Additional paid-in capital
|
|
|
1,610,238
|
|
|
1,444,848
|
|
Retained earnings
|
|
|
245,050
|
|
|
137,772
|
|
Treasury stock, at cost
|
|
|
(562,792)
|
|
|
(472,646)
|
|
Accumulated other comprehensive (loss) income
|
|
|
(1,819)
|
|
|
1,056
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
1,290,699
|
|
|
1,111,052
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$2,199,322
|
|
|
$1,870,872
|
|
|
|
|
|
|
|
|
|
(1) Derived from audited financial statements
|
|
|
|
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,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$33,534
|
|
|
$23,388
|
|
|
$107,278
|
|
|
$87,253
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
12,757
|
|
|
12,014
|
|
|
47,997
|
|
|
45,861
|
|
Share-based compensation expense
|
|
|
16,408
|
|
|
14,042
|
|
|
60,597
|
|
|
48,288
|
|
Deferred income taxes
|
|
|
4,151
|
|
|
5,570
|
|
|
33,848
|
|
|
20,636
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
(10,292)
|
|
|
(8,289)
|
|
|
(42,291)
|
|
|
(35,569)
|
|
Gain on sale of available-for-sale equity securities
|
|
|
(903)
|
|
|
(4,409)
|
|
|
(3,746)
|
|
|
(12,656)
|
|
Other
|
|
|
716
|
|
|
1,453
|
|
|
1,505
|
|
|
1,248
|
|
Changes in operating assets and liabilities net of effects of
acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(30,481)
|
|
|
(6,159)
|
|
|
(41,512)
|
|
|
(7,290)
|
|
Prepaid expenses
|
|
|
(7,863)
|
|
|
(5,810)
|
|
|
(17,220)
|
|
|
(630)
|
|
Accounts payable
|
|
|
(3,043)
|
|
|
(375)
|
|
|
(381)
|
|
|
6,569
|
|
Accrued expenses
|
|
|
5,320
|
|
|
(1,414)
|
|
|
29,915
|
|
|
15,423
|
|
Deferred revenue
|
|
|
73,540
|
|
|
46,662
|
|
|
112,724
|
|
|
82,625
|
|
Other
|
|
|
1,157
|
|
|
1,220
|
|
|
2,034
|
|
|
3,491
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
95,001
|
|
|
77,893
|
|
|
290,748
|
|
|
255,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of available-for-sale debt securities
|
|
|
(216,327)
|
|
|
(132,630)
|
|
|
(751,420)
|
|
|
(666,890)
|
|
Proceeds from sales and maturities of available-for-sale debt
securities
|
|
|
165,472
|
|
|
113,321
|
|
|
770,860
|
|
|
412,514
|
|
Proceeds from sales of available-for-sale equity securities
|
|
|
939
|
|
|
4,681
|
|
|
3,938
|
|
|
13,053
|
|
Acquisitions of businesses, net of cash acquired
|
|
|
-
|
|
|
-
|
|
|
(31,381)
|
|
|
-
|
|
Net purchase of strategic equity investments
|
|
|
-
|
|
|
(400)
|
|
|
-
|
|
|
(1,768)
|
|
Purchase of developed technologies and other intangible assets
|
|
|
(1,667)
|
|
|
(1,775)
|
|
|
(14,093)
|
|
|
(4,692)
|
|
Purchase of property and equipment
|
|
|
(7,588)
|
|
|
(7,103)
|
|
|
(32,759)
|
|
|
(28,420)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(59,171)
|
|
|
(23,906)
|
|
|
(54,855)
|
|
|
(276,203)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
10,292
|
|
|
8,289
|
|
|
42,291
|
|
|
35,569
|
|
Proceeds from exercise of common stock options
|
|
|
4,090
|
|
|
39,758
|
|
|
84,443
|
|
|
103,332
|
|
Purchase of treasury stock
|
|
|
(10,791)
|
|
|
(90,147)
|
|
|
(90,146)
|
|
|
(236,393)
|
|
Payments related to net settlement of employee share-based
compensation awards
|
|
|
(3,162)
|
|
|
(2,801)
|
|
|
(26,250)
|
|
|
(11,855)
|
|
Payments on other borrowings
|
|
|
(16)
|
|
|
-
|
|
|
(876)
|
|
|
(900)
|
|
Proceeds from other borrowings
|
|
|
-
|
|
|
-
|
|
|
318
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
413
|
|
|
(44,901)
|
|
|
9,780
|
|
|
(110,247)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
|
|
11,473
|
|
|
(10,677)
|
|
|
8,839
|
|
|
3,771
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
47,716
|
|
|
(1,591)
|
|
|
254,512
|
|
|
(127,430)
|
|
Cash and cash equivalents at beginning of the period
|
|
|
594,914
|
|
|
389,709
|
|
|
388,118
|
|
|
515,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
$642,630
|
|
|
$388,118
|
|
|
$642,630
|
|
|
$388,118
|
|
|
|
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,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
$1,884
|
|
|
$1,155
|
|
|
$6,053
|
|
|
$3,630
|
|
Sales and marketing
|
|
|
5,502
|
|
|
4,166
|
|
|
18,971
|
|
|
14,041
|
|
Research and development
|
|
|
4,244
|
|
|
4,026
|
|
|
15,639
|
|
|
13,614
|
|
General and administration
|
|
|
4,778
|
|
|
4,695
|
|
|
19,934
|
|
|
17,003
|
|
Total share-based compensation expense
|
|
|
$16,408
|
|
|
$14,042
|
|
|
$60,597
|
|
|
$48,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
$979
|
|
|
$724
|
|
|
$3,274
|
|
|
$3,662
|
|
Sales and marketing
|
|
|
2,085
|
|
|
2,148
|
|
|
8,322
|
|
|
9,056
|
|
Research and development
|
|
|
1,250
|
|
|
925
|
|
|
4,025
|
|
|
3,702
|
|
General and administration
|
|
|
846
|
|
|
816
|
|
|
3,340
|
|
|
3,228
|
|
Total amortization of intangible assets expense
|
|
|
$5,160
|
|
|
$4,613
|
|
|
$18,961
|
|
|
$19,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class action litigation settlement expense included in Consolidated
Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Litigation settlement
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
$8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
|
$33,534
|
|
|
$23,388
|
|
|
$107,278
|
|
|
$87,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
6,707
|
|
|
11,120
|
|
|
46,416
|
|
|
34,249
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income before provision for income taxes
|
|
|
$40,241
|
|
|
$34,508
|
|
|
$153,694
|
|
|
$121,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
16,408
|
|
|
14,042
|
|
|
60,597
|
|
|
48,288
|
|
Add: Amortization of intangible assets
|
|
|
5,160
|
|
|
4,613
|
|
|
18,961
|
|
|
19,648
|
|
Add: Litigation settlement
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted income before provision for income taxes
|
|
|
$61,809
|
|
|
$53,163
|
|
|
$233,252
|
|
|
$198,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (1)
|
|
|
10,437
|
|
|
16,624
|
|
|
70,442
|
|
|
60,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income
|
|
|
$51,372
|
|
|
$36,539
|
|
|
$162,810
|
|
|
$138,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income-diluted
|
|
|
$51,372
|
|
|
$36,539
|
|
|
$162,810
|
|
|
$138,123
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$0.27
|
|
|
$0.19
|
|
|
$0.86
|
|
|
$0.74
|
|
Diluted
|
|
|
$0.26
|
|
|
$0.19
|
|
|
$0.83
|
|
|
$0.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Provision for income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income before income tax provision
|
|
|
$61,809
|
|
|
$53,163
|
|
|
$233,252
|
|
|
$198,188
|
|
Estimated annual effective tax rate
|
|
|
16.9%
|
|
|
31.3%
|
|
|
30.2%
|
|
|
34.0%
|
|
Non-GAAP provision for income taxes before discrete tax benefit
|
|
|
$10,437
|
|
|
$16,624
|
|
|
$70,442
|
|
|
$67,384
|
|
Discrete tax benefit
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
7,319
|
|
Provision for income taxes on Non-GAAP adjusted net income
|
|
|
$10,437
|
|
|
$16,624
|
|
|
$70,442
|
|
|
$60,065
|
|
|
|
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,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
$203,192
|
|
|
$166,530
|
|
|
$758,990
|
|
|
$634,391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
1,884
|
|
|
1,155
|
|
|
6,053
|
|
|
3,630
|
|
Add: Amortization of intangible assets
|
|
|
979
|
|
|
724
|
|
|
3,274
|
|
|
3,662
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
|
$206,055
|
|
|
$168,409
|
|
|
$768,317
|
|
|
$641,683
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
84.2%
|
|
|
86.0%
|
|
|
84.5%
|
|
|
85.8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
|
$163,782
|
|
|
$138,571
|
|
|
$613,314
|
|
|
$534,042
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deduct: Non-cash share-based compensation expense
|
|
|
(14,524)
|
|
|
(12,887)
|
|
|
(54,544)
|
|
|
(44,658)
|
|
Deduct: Amortization of intangible assets
|
|
|
(4,181)
|
|
|
(3,889)
|
|
|
(15,687)
|
|
|
(15,986)
|
|
Deduct: Litigation settlement
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(8,750)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating expenses
|
|
|
$145,077
|
|
|
$121,795
|
|
|
$543,083
|
|
|
$464,648
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
February 28,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
|
$39,410
|
|
|
$27,959
|
|
|
$145,676
|
|
|
$100,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
16,408
|
|
|
14,042
|
|
|
60,597
|
|
|
48,288
|
|
Add: Amortization of intangible assets
|
|
|
5,160
|
|
|
4,613
|
|
|
18,961
|
|
|
19,648
|
|
Add: Litigation settlement
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8,750
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating income
|
|
|
$60,978
|
|
|
$46,614
|
|
|
$225,234
|
|
|
$177,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating margin
|
|
|
24.9%
|
|
|
23.8%
|
|
|
24.8%
|
|
|
23.7%
|

Red Hat, Inc.
Media Contact:
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