-
Fourth quarter revenue of $297 million, up 21% year-over-year; full
fiscal year revenue of $1.13 billion, up 25% year-over-year
-
Fourth quarter GAAP EPS of $0.18, up 6% year-over-year; non-GAAP
EPS of $0.29, up 12% year-over-year
-
Fourth quarter operating cash flow of $128 million, up 35%
year-over-year; full fiscal year operating cash flow of $392 million,
up 35% 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 29, 2012.
Total revenue for the quarter was $297.0 million, an increase of 21%
from the year ago quarter. Subscription revenue for the quarter was
$255.2 million, up 22% year-over-year. For the full fiscal year 2012,
total revenue was $1.13 billion, an increase of 25% over the prior year,
and subscription revenue was $965.6 million, up 25% year-over-year.
"The strength of our fourth quarter was a fitting conclusion to a
remarkably strong year for our business. Our investments to expand our
geographic sales footprint and add sales people with targeted industry
and product knowledge has accelerated our growth," stated Jim
Whitehurst, President and Chief Executive Officer of Red Hat. "Red Hat
is the first pure-play, open source company, and one of only a select
few software companies, to have achieved the billion dollar revenue
milestone. The open source technologies which we provide are being
selected by more customers every day as they re-architect the
infrastructure of their data centers for greater efficiency, agility and
cloud enablement."
GAAP operating income for the fourth quarter and the full fiscal year
2012 was $48.5 million and $199.9 million, respectively. GAAP operating
margin was 16.3% in the fourth quarter and 17.6% for the full year.
After adjusting for stock compensation and amortization expenses, as
detailed in the tables below, non-GAAP operating income for the quarter
was $77.2 million, or a 26.0% operating margin, and full year non-GAAP
operating income was $298.9 million. Full year non-GAAP operating margin
was 26.4%, representing an increase of 160 basis points from the prior
year.
GAAP net income for the fourth quarter was $36.0 million, or $0.18 per
diluted share, compared with $38.2 million, or $0.19 per diluted share,
for the prior quarter and $33.5 million, or $0.17 per diluted share, in
the year ago quarter. Non-GAAP adjusted net income for the fourth
quarter was $57.2 million, or $0.29 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 $55.7
million, or $0.28 per diluted share in the prior quarter and $51.4
million, or $0.26 per diluted share in the year ago quarter. Both the
GAAP and non-GAAP results for the year ago fourth quarter benefited by
approximately $0.02 per share as a result of the retroactive reenactment
in December 2010 of the US research tax credit.
For the full year, GAAP net income was $146.6 million or $0.75 per
diluted share, compared with $107.3 million or $0.55 per diluted share
in the prior year. After adjusting for stock compensation and
amortization expenses, as detailed in the tables below, non-GAAP
adjusted net income for the year was $216.4 million or $1.10 per diluted
share, compared to $162.8 million and $0.83 per diluted share for the
previous fiscal year.
Operating cash flow totaled $128.0 million for the fourth quarter and
$391.9 million for the full year. At the end of the fiscal year, the
company's total deferred revenue balance was $946.7 million, an increase
of 23% on a year-over-year basis and 16% sequentially. Cash and
investments at February 29, 2012 totaled $1.3 billion after repurchasing
approximately $76.3 million, or approximately 1.8 million shares, of
common stock in the fourth quarter. For the full fiscal year 2012, Red
Hat repurchased approximately $133.2 million, or approximately 3.2
million shares, of common stock.
"We experienced impressive breadth and depth of demand for our
technologies this quarter whether by geography or by industry vertical.
This resulted in record financial metrics for both the fourth quarter
and the full fiscal year 2012," stated Charlie Peters, Executive Vice
President and Chief Financial Officer of Red Hat. "Our strategy for
growth, coupled with relentless day-to-day execution of the business,
has been successful. We experienced a significant increase in large
deals, both in Q4 and for the full year which contributed to annual
organic growth of 25% in revenue, 33% in non-GAAP operating income and
35% growth in operating cash flow."
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 more than 70
offices spanning the globe. Red Hat provides high-quality, affordable
technology with its operating system platform, Red Hat Enterprise Linux,
together with cloud, virtualization, management, storage and
service-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; the ability of the Company to compete effectively;
uncertainty and adverse results in litigation and related settlements;
the integration of acquisitions and the ability to market successfully
acquired technologies and products; 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 earthquakes and floods. The forward-looking statements
included in this press release represent the Company's views as of the
date of this press release and these views could change. However, while
the Company may elect to update these forward-looking statements at some
point in the future, the Company specifically disclaims any obligation
to do so. These forward-looking statements should not be relied upon as
representing the Company's views as of any date subsequent to the date
of the press release.
Red Hat, Inc. 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
|
|
Twelve Months Ended
|
|
|
|
|
|
|
|
February 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011 (1)
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
$
|
255,167
|
|
|
$
|
209,303
|
|
|
$
|
965,575
|
|
|
$
|
773,404
|
|
|
|
|
Training and services
|
|
|
41,844
|
|
|
|
35,493
|
|
|
|
167,528
|
|
|
|
135,873
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subscription, training and services revenue
|
|
|
297,011
|
|
|
|
244,796
|
|
|
|
1,133,103
|
|
|
|
909,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
17,360
|
|
|
|
14,742
|
|
|
|
66,237
|
|
|
|
52,997
|
|
|
|
|
Training and services
|
|
|
26,912
|
|
|
|
26,862
|
|
|
|
112,311
|
|
|
|
97,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of subscription, training and services revenue
|
|
|
44,272
|
|
|
|
41,604
|
|
|
|
178,548
|
|
|
|
150,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
|
|
252,739
|
|
|
|
203,192
|
|
|
|
954,555
|
|
|
|
758,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
115,018
|
|
|
|
88,273
|
|
|
|
419,635
|
|
|
|
327,408
|
|
|
|
Research and development
|
|
|
55,147
|
|
|
|
45,150
|
|
|
|
208,662
|
|
|
|
171,253
|
|
|
|
General and administrative
|
|
|
34,069
|
|
|
|
30,359
|
|
|
|
126,345
|
|
|
|
114,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
|
|
204,234
|
|
|
|
163,782
|
|
|
|
754,642
|
|
|
|
613,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
48,505
|
|
|
|
39,410
|
|
|
|
199,913
|
|
|
|
145,676
|
|
|
|
Interest income
|
|
|
2,279
|
|
|
|
1,697
|
|
|
|
8,418
|
|
|
|
6,743
|
|
|
|
Other income (expense), net
|
|
|
(155
|
)
|
|
|
(866
|
)
|
|
|
(322
|
)
|
|
|
1,275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
50,629
|
|
|
|
40,241
|
|
|
|
208,009
|
|
|
|
153,694
|
|
|
Provision for income taxes
|
|
|
14,661
|
|
|
|
6,707
|
|
|
|
61,383
|
|
|
|
46,416
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
35,968
|
|
|
$
|
33,534
|
|
|
$
|
146,626
|
|
|
$
|
107,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.19
|
|
|
$
|
0.17
|
|
|
$
|
0.76
|
|
|
$
|
0.56
|
|
|
|
Diluted
|
|
$
|
0.18
|
|
|
$
|
0.17
|
|
|
$
|
0.75
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
193,117
|
|
|
|
192,996
|
|
|
|
193,151
|
|
|
|
190,294
|
|
|
|
Diluted
|
|
|
195,879
|
|
|
|
197,878
|
|
|
|
196,451
|
|
|
|
196,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Derived from audited financial statements
|
|
|
|
|
|
|
|
|
RED HAT, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
February 29,
|
|
February 28,
|
|
|
|
|
|
2012
|
|
2011 (1)
|
|
|
|
|
|
(Unaudited)
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
549,217
|
|
|
$
|
642,630
|
|
|
|
Investments in debt and equity securities
|
|
|
264,298
|
|
|
|
217,970
|
|
|
|
Accounts receivable, net
|
|
|
255,180
|
|
|
|
184,741
|
|
|
|
Deferred tax assets, net
|
|
|
69,765
|
|
|
|
75,720
|
|
|
|
Prepaid expenses
|
|
|
81,266
|
|
|
|
62,364
|
|
|
|
Other current assets
|
|
|
1,629
|
|
|
|
1,133
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,221,355
|
|
|
|
1,184,558
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
92,065
|
|
|
|
75,558
|
|
|
|
Goodwill
|
|
|
591,563
|
|
|
|
463,673
|
|
|
|
Identifiable intangibles, net
|
|
|
100,638
|
|
|
|
109,932
|
|
|
|
Investments in debt securities
|
|
|
446,838
|
|
|
|
331,791
|
|
|
|
Other assets, net
|
|
|
38,640
|
|
|
|
33,810
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
2,491,099
|
|
|
$
|
2,199,322
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
114,078
|
|
|
$
|
106,514
|
|
|
|
Deferred revenue
|
|
|
711,408
|
|
|
|
572,637
|
|
|
|
Other current obligations
|
|
|
819
|
|
|
|
650
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
826,305
|
|
|
|
679,801
|
|
|
|
|
|
|
|
|
|
|
|
Long term deferred revenue
|
|
|
235,328
|
|
|
|
199,617
|
|
|
|
Other long term obligations
|
|
|
30,649
|
|
|
|
29,205
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
23
|
|
|
|
22
|
|
|
|
Additional paid-in capital
|
|
|
1,709,082
|
|
|
|
1,610,238
|
|
|
|
Retained earnings
|
|
|
391,676
|
|
|
|
245,050
|
|
|
|
Treasury stock, at cost
|
|
|
(696,012
|
)
|
|
|
(562,792
|
)
|
|
|
Accumulated other comprehensive (loss) income
|
|
|
(5,952
|
)
|
|
|
(1,819
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
1,398,817
|
|
|
|
1,290,699
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
2,491,099
|
|
|
$
|
2,199,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Derived from audited financial statements
|
|
|
|
|
|
|
|
RED HAT, INC.
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited)
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
February 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011 (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
35,968
|
|
|
$
|
33,534
|
|
|
$
|
146,626
|
|
|
$
|
107,278
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
13,094
|
|
|
|
12,757
|
|
|
|
51,372
|
|
|
|
47,997
|
|
|
|
Share-based compensation expense
|
|
|
23,557
|
|
|
|
16,408
|
|
|
|
79,267
|
|
|
|
60,597
|
|
|
|
Deferred income taxes
|
|
|
9,477
|
|
|
|
4,151
|
|
|
|
45,702
|
|
|
|
33,848
|
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
(5,633
|
)
|
|
|
(10,292
|
)
|
|
|
(29,931
|
)
|
|
|
(42,291
|
)
|
|
|
Gain on sale of available-for-sale equity securities
|
|
|
(617
|
)
|
|
|
(903
|
)
|
|
|
(1,924
|
)
|
|
|
(3,746
|
)
|
|
|
Other
|
|
|
(19
|
)
|
|
|
716
|
|
|
|
738
|
|
|
|
1,505
|
|
|
Changes in operating assets and liabilities net of effects of
acquisitions:
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(46,981
|
)
|
|
|
(30,481
|
)
|
|
|
(70,410
|
)
|
|
|
(41,512
|
)
|
|
|
Prepaid expenses
|
|
|
(12,866
|
)
|
|
|
(7,863
|
)
|
|
|
(19,190
|
)
|
|
|
(17,220
|
)
|
|
|
Accounts payable and accrued expenses
|
|
|
(9,090
|
)
|
|
|
2,277
|
|
|
|
12,504
|
|
|
|
29,534
|
|
|
|
Deferred revenue
|
|
|
120,688
|
|
|
|
73,540
|
|
|
|
176,855
|
|
|
|
112,724
|
|
|
|
Other
|
|
|
433
|
|
|
|
1,157
|
|
|
|
274
|
|
|
|
2,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
128,011
|
|
|
|
95,001
|
|
|
|
391,883
|
|
|
|
290,748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
Purchase of available-for-sale debt securities
|
|
|
(231,958
|
)
|
|
|
(216,327
|
)
|
|
|
(962,974
|
)
|
|
|
(751,420
|
)
|
|
|
Proceeds from sales and maturities of available-for-sale debt
securities
|
|
|
213,318
|
|
|
|
165,472
|
|
|
|
791,585
|
|
|
|
770,860
|
|
|
|
Proceeds from sales of available-for-sale equity securities
|
|
|
633
|
|
|
|
939
|
|
|
|
1,979
|
|
|
|
3,938
|
|
|
|
Acquisitions of businesses, net of cash acquired
|
|
|
-
|
|
|
|
-
|
|
|
|
(135,210
|
)
|
|
|
(31,381
|
)
|
|
|
Net purchase of strategic equity investments
|
|
|
-
|
|
|
|
-
|
|
|
|
(2,622
|
)
|
|
|
-
|
|
|
|
Purchase of developed technologies and other intangible assets
|
|
|
(1,104
|
)
|
|
|
(1,667
|
)
|
|
|
(5,349
|
)
|
|
|
(14,093
|
)
|
|
|
Purchase of property and equipment
|
|
|
(14,974
|
)
|
|
|
(7,588
|
)
|
|
|
(46,269
|
)
|
|
|
(32,759
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(34,085
|
)
|
|
|
(59,171
|
)
|
|
|
(358,860
|
)
|
|
|
(54,855
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
5,633
|
|
|
|
10,292
|
|
|
|
29,931
|
|
|
|
42,291
|
|
|
|
Proceeds from exercise of common stock options
|
|
|
1,259
|
|
|
|
4,090
|
|
|
|
16,812
|
|
|
|
84,443
|
|
|
|
Purchase of treasury stock
|
|
|
(76,268
|
)
|
|
|
(10,791
|
)
|
|
|
(133,220
|
)
|
|
|
(90,146
|
)
|
|
|
Payments related to net settlement of employee share-based
compensation awards
|
|
|
(4,229
|
)
|
|
|
(3,162
|
)
|
|
|
(36,332
|
)
|
|
|
(26,250
|
)
|
|
|
Payments on other borrowings
|
|
|
(319
|
)
|
|
|
(16
|
)
|
|
|
(1,145
|
)
|
|
|
(876
|
)
|
|
|
Proceeds from other borrowings
|
|
|
52
|
|
|
|
-
|
|
|
|
118
|
|
|
|
318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(73,872
|
)
|
|
|
413
|
|
|
|
(123,836
|
)
|
|
|
9,780
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
|
|
2,498
|
|
|
|
11,473
|
|
|
|
(2,600
|
)
|
|
|
8,839
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
22,552
|
|
|
|
47,716
|
|
|
|
(93,413
|
)
|
|
|
254,512
|
|
|
Cash and cash equivalents at beginning of the period
|
|
|
526,665
|
|
|
|
594,914
|
|
|
|
642,630
|
|
|
|
388,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
549,217
|
|
|
$
|
642,630
|
|
|
$
|
549,217
|
|
|
$
|
642,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Derived from audited financial statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$
|
2,003
|
|
|
$
|
1,884
|
|
|
$
|
7,880
|
|
|
$
|
6,053
|
|
|
Sales and marketing
|
|
|
6,231
|
|
|
|
5,502
|
|
|
|
25,060
|
|
|
|
18,971
|
|
|
Research and development
|
|
|
7,126
|
|
|
|
4,244
|
|
|
|
21,570
|
|
|
|
15,639
|
|
|
General and administration
|
|
|
8,197
|
|
|
|
4,778
|
|
|
|
24,757
|
|
|
|
19,934
|
|
|
Total share-based compensation expense
|
|
$
|
23,557
|
|
|
$
|
16,408
|
|
|
$
|
79,267
|
|
|
$
|
60,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets expense included in Consolidated
Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
February 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
$
|
670
|
|
|
$
|
979
|
|
|
$
|
3,533
|
|
|
$
|
3,274
|
|
|
Sales and marketing
|
|
|
2,473
|
|
|
|
2,085
|
|
|
|
8,348
|
|
|
|
8,322
|
|
|
Research and development
|
|
|
940
|
|
|
|
1,250
|
|
|
|
4,194
|
|
|
|
4,025
|
|
|
General and administration
|
|
|
1,058
|
|
|
|
846
|
|
|
|
3,674
|
|
|
|
3,340
|
|
|
Total amortization of intangible assets expense
|
|
$
|
5,141
|
|
|
$
|
5,160
|
|
|
$
|
19,749
|
|
|
$
|
18,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
February 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
35,968
|
|
|
$
|
33,534
|
|
|
$
|
146,626
|
|
|
$
|
107,278
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
14,661
|
|
|
|
6,707
|
|
|
|
61,383
|
|
|
|
46,416
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income before provision for income taxes
|
|
$
|
50,629
|
|
|
$
|
40,241
|
|
|
$
|
208,009
|
|
|
$
|
153,694
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
23,557
|
|
|
|
16,408
|
|
|
|
79,267
|
|
|
|
60,597
|
|
|
Add: Amortization of intangible assets
|
|
|
5,141
|
|
|
|
5,160
|
|
|
|
19,749
|
|
|
|
18,961
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted income before provision for income taxes
|
|
$
|
79,327
|
|
|
$
|
61,809
|
|
|
$
|
307,025
|
|
|
$
|
233,252
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (1)
|
|
|
22,082
|
|
|
|
10,437
|
|
|
|
90,603
|
|
|
|
70,442
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income (basic and diluted)
|
|
$
|
57,245
|
|
|
$
|
51,372
|
|
|
$
|
216,422
|
|
|
$
|
162,810
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.30
|
|
|
$
|
0.27
|
|
|
$
|
1.12
|
|
|
$
|
0.86
|
|
|
Diluted
|
|
$
|
0.29
|
|
|
$
|
0.26
|
|
|
$
|
1.10
|
|
|
$
|
0.83
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Provision for income taxes:
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income before income tax provision
|
|
$
|
79,327
|
|
|
$
|
61,809
|
|
|
$
|
307,025
|
|
|
$
|
233,252
|
|
|
Estimated annual effective tax rate
|
|
|
27.8
|
%
|
|
|
16.9
|
%
|
|
|
30.2
|
%
|
|
|
30.2
|
%
|
|
Non-GAAP provision for income taxes before discrete tax benefit
|
|
$
|
22,082
|
|
|
$
|
10,437
|
|
|
$
|
92,668
|
|
|
$
|
70,442
|
|
|
Discrete tax benefit
|
|
|
-
|
|
|
|
-
|
|
|
|
2,065
|
|
|
|
-
|
|
|
Provision for income taxes on Non-GAAP adjusted net income
|
|
$
|
22,082
|
|
|
$
|
10,437
|
|
|
$
|
90,603
|
|
|
$
|
70,442
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
252,739
|
|
|
$
|
203,192
|
|
|
$
|
954,555
|
|
|
$
|
758,990
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
2,003
|
|
|
|
1,884
|
|
|
|
7,880
|
|
|
|
6,053
|
|
|
Add: Amortization of intangible assets
|
|
|
670
|
|
|
|
979
|
|
|
|
3,533
|
|
|
|
3,274
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
$
|
255,412
|
|
|
$
|
206,055
|
|
|
$
|
965,968
|
|
|
$
|
768,317
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
86.0
|
%
|
|
|
84.2
|
%
|
|
|
85.2
|
%
|
|
|
84.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
February 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
$
|
204,234
|
|
|
$
|
163,782
|
|
|
$
|
754,642
|
|
|
$
|
613,314
|
|
|
|
|
|
|
|
|
|
|
|
|
Deduct: Non-cash share-based compensation expense
|
|
|
(21,554
|
)
|
|
|
(14,524
|
)
|
|
|
(71,387
|
)
|
|
|
(54,544
|
)
|
|
Deduct: Amortization of intangible assets
|
|
|
(4,471
|
)
|
|
|
(4,181
|
)
|
|
|
(16,216
|
)
|
|
|
(15,687
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating expenses
|
|
$
|
178,209
|
|
|
$
|
145,077
|
|
|
$
|
667,039
|
|
|
$
|
543,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
February 29,
|
|
February 28,
|
|
February 29,
|
|
February 28,
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$
|
48,505
|
|
|
$
|
39,410
|
|
|
$
|
199,913
|
|
|
$
|
145,676
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
23,557
|
|
|
|
16,408
|
|
|
|
79,267
|
|
|
|
60,597
|
|
|
Add: Amortization of intangible assets
|
|
|
5,141
|
|
|
|
5,160
|
|
|
|
19,749
|
|
|
|
18,961
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating income
|
|
$
|
77,203
|
|
|
$
|
60,978
|
|
|
$
|
298,929
|
|
|
$
|
225,234
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating margin
|
|
|
26.0
|
%
|
|
|
24.9
|
%
|
|
|
26.4
|
%
|
|
|
24.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

Red Hat Inc.
Media Contact:
Stephanie Wonderlick,
571-421-8169
swonderl@redhat.com
or
Investor
Relations:
Tom McCallum, 919-754-4630
tmccallum@redhat.com
Source: Red Hat Inc.
News Provided by Acquire Media