-
Quarterly total revenue of $524 million, up 15% year-over-year or
21% in constant currency
-
Quarterly subscription revenue of $457 million, up 16%
year-over-year or 22% in constant currency
-
Deferred revenue of $1.49 billion, up 14% 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 the third quarter of
fiscal year 2016 ended November 30, 2015.
"Our investments in technologies and partnerships continued to generate
strong results as customers transform their IT infrastructure through
the increasing adoption of open source technologies and cloud
computing," stated Jim Whitehurst, President and Chief Executive Officer
of Red Hat. "During the third quarter, we strengthened our leadership
position in the open hybrid cloud by introducing new technologies and
launching a strategic partnership with Microsoft and its Azure Cloud.
Our initiatives are focused on enabling our customers to build, deploy
and manage their applications across multiple environments and
infrastructures."
"We delivered another strong quarter as we exceeded our guidance. We
have now had four consecutive quarters of total revenue growth of 20% or
higher on a year-over-year constant currency basis," stated Frank
Calderoni, Executive Vice President, Operations and Chief Financial
Officer of Red Hat. "While we continued to invest in our business,
strong revenue growth has driven non-GAAP operating income growth of 18%
and operating cash flow growth of 16% year-to-date for fiscal 2016."
Revenue: Total revenue for the quarter was $524 million, up 15%
in U.S. dollars year-over-year, or 21% measured in constant currency.
Constant currency references in this release are detailed in the tables
below. Subscription revenue for the quarter was $457 million, up 16% in
U.S. dollars year-over-year, or 22% measured in constant currency.
Subscription revenue was 87% of total revenue.
Subscription Revenue Breakout: Subscription revenue from
Infrastructure-related offerings for the quarter was $373 million, an
increase of 12% in U.S. dollars year-over-year and 18% measured in
constant currency. Subscription revenue from Application
Development-related and other emerging technologies offerings for the
quarter was $84 million, an increase of 37% in U.S. dollars
year-over-year and 45% measured in constant currency.
Operating Income: GAAP operating income for the quarter was $69
million, up 3% year-over-year. After adjusting for non-cash share-based
compensation expense, amortization of intangible assets and transaction
costs related to business combinations, non-GAAP operating income for
the third quarter was $123 million, up 13% year-over-year. Non-GAAP
references in this release are detailed in the tables below. For the
third quarter, GAAP operating margin was 13.2% and non-GAAP operating
margin was 23.5%.
Net Income: GAAP net income for the quarter was $47 million, or
$0.25 per diluted share, compared with $48 million, or $0.26 per diluted
share, in the year-ago quarter. After adjusting for non-cash share-based
compensation expense, amortization of intangible assets, transaction
costs related to business combinations, and non-cash interest expense
from accretion of debt discount, non-GAAP net income for the quarter was
$89 million, or $0.48 per diluted share, as compared to $79 million, or
$0.42 per diluted share, in the year-ago quarter. Non-GAAP diluted
weighted average shares outstanding excludes any dilution resulting from
the convertible notes because any potential dilution is expected to be
offset by our convertible note hedge transactions.
Cash: Operating cash flow was $140 million for the third quarter,
an increase of 5% on a year-over-year basis and 16% year-to-date. Total
cash, cash equivalents and investments as of November 30, 2015 was $1.87
billion after repurchasing approximately $78 million, or approximately
987 thousand shares, of common stock in the third quarter. As of
November 30, 2015, the remaining balance in the current repurchase
authorization was approximately $352 million.
Deferred Revenue: At quarter end, the company's total deferred
revenue balance was $1.49 billion, an increase of 14% on a
year-over-year basis. The negative impact to total deferred revenue from
changes in foreign exchange rates was $78 million year-over-year. On a
constant currency basis, total deferred revenue would have been up 20%
year-over-year as detailed in the tables below.
Outlook: Red Hat's outlook assumes similar business conditions
and foreign currency exchange rates as of December 17, 2015. For the
full year:
-
Revenue guidance is increased to $2.044 billion to $2.048 billion in
U.S. dollars.
-
Full year GAAP operating margin is expected to be approximately 14.1%
and non-GAAP operating margin is expected to be approximately 23.5%.
-
Full year fully-diluted GAAP earnings per share (EPS) is expected to
be approximately $1.05 per share. Full year fully-diluted non-GAAP EPS
is expected to be approximately $1.86 per share. Both GAAP and
non-GAAP EPS assume a $1 million per quarter forecast for other
income, a 29% annual effective tax rate and 186 million fully-diluted
shares outstanding.
-
Operating cash flow guidance range is increased to $695 million to
$705 million.
For the fourth quarter:
-
Revenue guidance is $535 million to $539 million.
-
GAAP operating margin is expected to be approximately 13.3% and
non-GAAP operating margin is expected to be approximately 22.5%.
-
Fully-diluted GAAP EPS is expected to be approximately $0.26 per
share. Fully-diluted non-GAAP EPS is expected to be approximately
$0.47. As disclosed in the press release issued on October 16, 2015,
EPS guidance includes an increase of $4 million of operating expenses,
or ($0.02) per share impact related to the acquisition of Ansible, Inc.
GAAP to non-GAAP reconciliation:
Full year non-GAAP operating margin guidance is derived by subtracting
the estimated full year impact of non-cash share-based compensation
expense of approximately $163 million, amortization of intangible assets
of approximately $26 million and transaction costs related to business
combinations of approximately $4 million. Full year fully-diluted
non-GAAP EPS guidance is derived by subtracting the expenses listed in
the previous sentence and the full year impact of non-cash interest
expense from accretion of debt discount of approximately $19 million.
Fourth quarter non-GAAP operating margin guidance is derived by
subtracting the estimated impact of non-cash share-based compensation
expense of approximately $42 million and amortization of intangible
assets of approximately $7 million. Fourth quarter fully-diluted
non-GAAP EPS guidance is derived by subtracting the expenses listed in
the previous sentence and non-cash interest expense from accretion of
debt discount of approximately $5 million.
These statements are forward-looking and actual results may differ
materially. Refer to the Forward-Looking Statements below for
information on the factors that could cause our actual results to differ
materially.
Webcast and Website Information
A live webcast of Red Hat's results will begin at 5:00 pm ET today. The
webcast, in addition to a copy of our prepared remarks and slides
containing financial highlights and supplemental metrics, 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. Additional information on Red Hat's reported results,
including a reconciliation of the non-GAAP adjusted results, are
included in the financial tables below.
About Red Hat, Inc.
Red Hat is the world's leading provider of open source software
solutions, using a community-powered approach to reliable and
high-performing cloud, Linux, middleware, storage and virtualization
technologies. Red Hat also offers award-winning support, training, and
consulting services. As a connective hub in a global network of
enterprises, partners, and open source communities, Red Hat helps create
relevant, innovative technologies that liberate resources for growth and
prepare customers for the future of IT. Learn more at 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 the ability of
the Company to compete effectively; the ability to deliver and stimulate
demand for new products and technological innovations on a timely basis;
delays or reductions in information technology spending; the effects of
industry consolidation; the integration of acquisitions and the ability
to market successfully acquired technologies and products; uncertainty
and adverse results in litigation and related settlements; 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; 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 this press release.
Red Hat, Red Hat Enterprise Linux, the Shadowman logo, and JBoss are
trademarks of Red Hat, Inc., registered in the U.S. and other countries.
Linux is the registered trademark of Linus Torvalds in the U.S. and
other countries.
|
|
|
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,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
$457,488
|
|
|
$394,699
|
|
|
$1,323,807
|
|
|
$1,156,161
|
|
Training and services
|
|
|
66,092
|
|
|
61,196
|
|
|
184,921
|
|
|
169,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total subscription, training and services revenue
|
|
|
523,580
|
|
|
455,895
|
|
|
1,508,728
|
|
|
1,325,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscriptions
|
|
|
32,246
|
|
|
28,574
|
|
|
93,088
|
|
|
84,125
|
|
Training and services
|
|
|
48,802
|
|
|
42,791
|
|
|
135,321
|
|
|
118,857
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of subscription, training and services revenue
|
|
|
81,048
|
|
|
71,365
|
|
|
228,409
|
|
|
202,982
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross profit
|
|
|
442,532
|
|
|
384,530
|
|
|
1,280,319
|
|
|
1,122,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
215,784
|
|
|
187,218
|
|
|
619,757
|
|
|
538,576
|
|
Research and development
|
|
|
104,906
|
|
|
90,613
|
|
|
304,824
|
|
|
275,817
|
|
General and administrative
|
|
|
52,965
|
|
|
39,502
|
|
|
139,462
|
|
|
125,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expense
|
|
|
373,655
|
|
|
317,333
|
|
|
1,064,043
|
|
|
940,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
68,877
|
|
|
67,197
|
|
|
216,276
|
|
|
182,387
|
|
Interest income
|
|
|
2,874
|
|
|
2,196
|
|
|
8,484
|
|
|
6,048
|
|
Interest expense
|
|
|
5,817
|
|
|
3,441
|
|
|
17,265
|
|
|
3,591
|
|
Other income (expense), net
|
|
|
49
|
|
|
1,559
|
|
|
(1,398)
|
|
|
1,777
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision for income taxes
|
|
|
65,983
|
|
|
67,511
|
|
|
206,097
|
|
|
186,621
|
|
Provision for income taxes
|
|
|
19,135
|
|
|
19,578
|
|
|
59,768
|
|
|
54,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$46,848
|
|
|
$47,933
|
|
|
$146,329
|
|
|
$132,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$0.26
|
|
|
$0.26
|
|
|
$0.80
|
|
|
$0.71
|
|
Diluted
|
|
|
$0.25
|
|
|
$0.26
|
|
|
$0.78
|
|
|
$0.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
182,850
|
|
|
185,039
|
|
|
183,054
|
|
|
187,533
|
|
Diluted
|
|
|
186,094
|
|
|
187,674
|
|
|
186,414
|
|
|
190,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RED HAT, INC.
|
|
CONSOLIDATED BALANCE SHEETS
|
|
(In thousands)
|
|
|
|
ASSETS
|
|
|
|
|
November 30,
|
|
|
February 28,
|
|
|
|
|
2015
|
|
|
2015 (1)
|
|
|
|
|
(Unaudited)
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$942,037
|
|
|
$1,047,473
|
|
Investments in debt and equity securities
|
|
|
193,993
|
|
|
215,254
|
|
Accounts receivable, net
|
|
|
396,545
|
|
|
468,021
|
|
Deferred tax assets, net
|
|
|
104,869
|
|
|
86,796
|
|
Prepaid expenses
|
|
|
135,402
|
|
|
150,715
|
|
Other current assets
|
|
|
1,095
|
|
|
1,980
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
1,773,941
|
|
|
1,970,239
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
161,015
|
|
|
172,151
|
|
Goodwill
|
|
|
1,013,202
|
|
|
927,060
|
|
Identifiable intangibles, net
|
|
|
164,134
|
|
|
134,276
|
|
Investments in debt securities
|
|
|
735,426
|
|
|
546,016
|
|
Other assets, net
|
|
|
51,487
|
|
|
53,243
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$3,899,205
|
|
|
$3,802,985
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
|
$229,059
|
|
|
$237,733
|
|
Deferred revenue
|
|
|
1,080,572
|
|
|
1,095,115
|
|
Other current obligations
|
|
|
1,903
|
|
|
1,844
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
1,311,534
|
|
|
1,334,692
|
|
|
|
|
|
|
|
|
|
Convertible notes
|
|
|
729,285
|
|
|
715,402
|
|
Long term deferred revenue
|
|
|
406,562
|
|
|
387,213
|
|
Other long term obligations
|
|
|
107,031
|
|
|
77,340
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
Common stock
|
|
|
23
|
|
|
23
|
|
Additional paid-in capital
|
|
|
2,119,426
|
|
|
1,963,851
|
|
Retained earnings
|
|
|
1,046,702
|
|
|
900,373
|
|
Treasury stock, at cost
|
|
|
(1,738,752)
|
|
|
(1,515,288)
|
|
Accumulated other comprehensive loss
|
|
|
(82,606)
|
|
|
(60,621)
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
1,344,793
|
|
|
1,288,338
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$3,899,205
|
|
|
$3,802,985
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Derived from audited financial statements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$46,848
|
|
|
$47,933
|
|
|
$146,329
|
|
|
$132,501
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
19,858
|
|
|
18,651
|
|
|
56,944
|
|
|
57,114
|
|
Share-based compensation expense
|
|
|
43,407
|
|
|
33,623
|
|
|
120,466
|
|
|
98,942
|
|
Deferred income taxes
|
|
|
5,841
|
|
|
(780)
|
|
|
3,912
|
|
|
3,125
|
|
Net amortization of bond premium on available-for-sale debt
securities
|
|
|
3,055
|
|
|
2,407
|
|
|
8,791
|
|
|
6,965
|
|
Accretion of debt discount and amortization of debt issuance costs
|
|
|
5,279
|
|
|
3,085
|
|
|
15,697
|
|
|
3,085
|
|
Other
|
|
|
853
|
|
|
(175)
|
|
|
2,761
|
|
|
(527)
|
|
Changes in operating assets and liabilities net of effects of
acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
(96,964)
|
|
|
(75,917)
|
|
|
64,515
|
|
|
2,314
|
|
Prepaid expenses
|
|
|
(9,032)
|
|
|
(5,922)
|
|
|
3,618
|
|
|
(13,502)
|
|
Accounts payable and accrued expenses
|
|
|
21,886
|
|
|
26,254
|
|
|
3,954
|
|
|
56,175
|
|
Deferred revenue
|
|
|
96,664
|
|
|
83,912
|
|
|
40,085
|
|
|
57,955
|
|
Other
|
|
|
1,908
|
|
|
(83)
|
|
|
1,567
|
|
|
1,264
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
139,603
|
|
|
132,988
|
|
|
468,639
|
|
|
405,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of available-for-sale debt securities
|
|
|
(180,744)
|
|
|
(141,928)
|
|
|
(783,568)
|
|
|
(461,069)
|
|
Proceeds from sales and maturities of available-for-sale debt
securities
|
|
|
235,931
|
|
|
93,578
|
|
|
589,131
|
|
|
503,110
|
|
Acquisition of businesses, net of cash acquired
|
|
|
(125,011)
|
|
|
(78,317)
|
|
|
(126,711)
|
|
|
(296,121)
|
|
Purchase of other intangible assets
|
|
|
(2,097)
|
|
|
(2,160)
|
|
|
(8,094)
|
|
|
(3,911)
|
|
Purchase of property and equipment
|
|
|
(8,486)
|
|
|
(12,201)
|
|
|
(29,458)
|
|
|
(35,085)
|
|
Other
|
|
|
(90)
|
|
|
482
|
|
|
(3,249)
|
|
|
2,917
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(80,497)
|
|
|
(140,546)
|
|
|
(361,949)
|
|
|
(290,159)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess tax benefits from share-based payment arrangements
|
|
|
8,756
|
|
|
3,488
|
|
|
17,987
|
|
|
4,897
|
|
Proceeds from exercise of common stock options
|
|
|
723
|
|
|
465
|
|
|
3,312
|
|
|
1,154
|
|
Purchase of treasury stock
|
|
|
(78,172)
|
|
|
(375,000)
|
|
|
(148,251)
|
|
|
(535,062)
|
|
Payments related to net settlement of employee share-based
compensation awards
|
|
|
(27,879)
|
|
|
(21,754)
|
|
|
(60,816)
|
|
|
(39,314)
|
|
Proceeds from issuance of convertible notes, net of issuance costs
|
|
|
-
|
|
|
790,394
|
|
|
-
|
|
|
790,394
|
|
Purchase of convertible note hedges
|
|
|
-
|
|
|
(148,040)
|
|
|
-
|
|
|
(148,040)
|
|
Proceeds from issuance of warrants
|
|
|
-
|
|
|
79,776
|
|
|
-
|
|
|
79,776
|
|
Payments on other borrowings
|
|
|
(615)
|
|
|
(402)
|
|
|
(1,352)
|
|
|
(2,392)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
(97,187)
|
|
|
328,927
|
|
|
(189,120)
|
|
|
151,413
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency exchange rates on cash and cash
equivalents
|
|
|
(11,489)
|
|
|
(22,761)
|
|
|
(23,006)
|
|
|
(29,418)
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
(49,570)
|
|
|
298,608
|
|
|
(105,436)
|
|
|
237,247
|
|
Cash and cash equivalents at beginning of the period
|
|
|
991,607
|
|
|
585,381
|
|
|
1,047,473
|
|
|
646,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
|
$942,037
|
|
|
$883,989
|
|
|
$942,037
|
|
|
$883,989
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
$4,074
|
|
|
$3,915
|
|
|
$11,952
|
|
|
$10,458
|
|
Sales and marketing
|
|
|
17,192
|
|
|
15,866
|
|
|
49,386
|
|
|
39,794
|
|
Research and development
|
|
|
13,059
|
|
|
8,129
|
|
|
35,955
|
|
|
28,091
|
|
General and administration
|
|
|
9,082
|
|
|
5,713
|
|
|
23,173
|
|
|
20,599
|
|
Total share-based compensation expense
|
|
|
$43,407
|
|
|
$33,623
|
|
|
$120,466
|
|
|
$98,942
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
|
$3,100
|
|
|
$2,995
|
|
|
$8,291
|
|
|
$8,097
|
|
Sales and marketing
|
|
|
2,330
|
|
|
1,958
|
|
|
6,345
|
|
|
5,533
|
|
Research and development
|
|
|
312
|
|
|
250
|
|
|
854
|
|
|
2,167
|
|
General and administration
|
|
|
1,238
|
|
|
1,439
|
|
|
3,450
|
|
|
4,473
|
|
Total amortization of intangible assets expense
|
|
|
$6,980
|
|
|
$6,642
|
|
|
$18,940
|
|
|
$20,270
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash interest expense from accretion of debt discount included
in Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-cash interest expense from accretion of debt discount
|
|
|
$4,664
|
|
|
$2,734
|
|
|
$13,883
|
|
|
$2,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction costs related to business combinations included in
Consolidated Statements of Operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction costs related to business combinations
|
|
|
$3,792
|
|
|
$1,061
|
|
|
$3,844
|
|
|
$4,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
|
$46,848
|
|
|
$47,933
|
|
|
$146,329
|
|
|
$132,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
19,135
|
|
|
19,578
|
|
|
59,768
|
|
|
54,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income before provision for income taxes
|
|
|
$65,983
|
|
|
$67,511
|
|
|
$206,097
|
|
|
$186,621
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
43,407
|
|
|
33,623
|
|
|
120,466
|
|
|
98,942
|
|
Add: Amortization of intangible assets
|
|
|
6,980
|
|
|
6,642
|
|
|
18,940
|
|
|
20,270
|
|
Add: Non-cash interest expense from accretion of debt discount
|
|
|
4,664
|
|
|
2,734
|
|
|
13,883
|
|
|
2,734
|
|
Add: Transaction costs related to business combinations
|
|
|
3,792
|
|
|
1,061
|
|
|
3,844
|
|
|
4,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted income before provision for income taxes
|
|
|
$124,826
|
|
|
$111,571
|
|
|
$363,230
|
|
|
$312,568
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (1)
|
|
|
36,200
|
|
|
32,356
|
|
|
105,337
|
|
|
90,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income (basic and diluted)
|
|
|
$88,626
|
|
|
$79,215
|
|
|
$257,893
|
|
|
$221,923
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted diluted weighted average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted weighted average shares outstanding
|
|
|
186,094
|
|
|
187,674
|
|
|
186,414
|
|
|
190,081
|
|
Dilution offset from convertible note hedge transactions
|
|
|
(390)
|
|
|
-
|
|
|
(349)
|
|
|
-
|
|
Non-GAAP diluted weighted average shares outstanding
|
|
|
185,704
|
|
|
187,674
|
|
|
186,065
|
|
|
190,081
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
$0.48
|
|
|
$0.43
|
|
|
$1.41
|
|
|
$1.18
|
|
Diluted
|
|
|
$0.48
|
|
|
$0.42
|
|
|
$1.39
|
|
|
$1.17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Provision for income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted net income before income tax provision
|
|
|
$124,826
|
|
|
$111,571
|
|
|
$363,230
|
|
|
$312,568
|
|
Estimated annual effective tax rate
|
|
|
29.0%
|
|
|
29.0%
|
|
|
29.0%
|
|
|
29.0%
|
|
Non-GAAP provision for income taxes before discrete tax benefit
|
|
|
$36,200
|
|
|
$32,356
|
|
|
$105,337
|
|
|
$90,645
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
|
$442,532
|
|
|
$384,530
|
|
|
$1,280,319
|
|
|
$1,122,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
4,074
|
|
|
3,915
|
|
|
11,952
|
|
|
10,458
|
|
Add: Amortization of intangible assets
|
|
|
3,100
|
|
|
2,995
|
|
|
8,291
|
|
|
8,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross profit
|
|
|
$449,706
|
|
|
$391,440
|
|
|
$1,300,562
|
|
|
$1,141,121
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP gross margin
|
|
|
85.9%
|
|
|
85.9%
|
|
|
86.2%
|
|
|
86.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
|
$373,655
|
|
|
$317,333
|
|
|
$1,064,043
|
|
|
$940,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deduct: Non-cash share-based compensation expense
|
|
|
(39,333)
|
|
|
(29,708)
|
|
|
(108,514)
|
|
|
(88,484)
|
|
Deduct: Amortization of intangible assets
|
|
|
(3,880)
|
|
|
(3,647)
|
|
|
(10,649)
|
|
|
(12,173)
|
|
Deduct: Transaction costs related to business combinations
|
|
|
(3,792)
|
|
|
(1,061)
|
|
|
(3,844)
|
|
|
(4,001)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating expenses
|
|
|
$326,650
|
|
|
$282,917
|
|
|
$941,036
|
|
|
$835,521
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
November 30,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
|
$68,877
|
|
|
$67,197
|
|
|
$216,276
|
|
|
$182,387
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: Non-cash share-based compensation expense
|
|
|
43,407
|
|
|
33,623
|
|
|
120,466
|
|
|
98,942
|
|
Add: Amortization of intangible assets
|
|
|
6,980
|
|
|
6,642
|
|
|
18,940
|
|
|
20,270
|
|
Add: Transaction costs related to business combinations
|
|
|
3,792
|
|
|
1,061
|
|
|
3,844
|
|
|
4,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating income
|
|
|
$123,056
|
|
|
$108,523
|
|
|
$359,526
|
|
|
$305,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjusted operating margin
|
|
|
23.5%
|
|
|
23.8%
|
|
|
23.8%
|
|
|
23.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
Year-Over-Year
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
Growth Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription revenue by offering type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure-related offerings
|
|
|
$373,091
|
|
|
$332,897
|
|
|
12.1%
|
|
|
|
|
Adjustment for currency impact
|
|
|
$18,550
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP Infrastructure-related subscription revenue on a constant
currency basis
|
|
|
$391,641
|
|
|
$332,897
|
|
|
17.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Application development-related and other emerging technology
offerings
|
|
|
$84,397
|
|
|
$61,802
|
|
|
36.6%
|
|
|
|
|
Adjustment for currency impact
|
|
|
5,330
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP Application development-related and other emerging
technology subscription revenue on a constant currency basis
|
|
|
$89,727
|
|
|
$61,802
|
|
|
45.2%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription revenue
|
|
|
457,488
|
|
|
394,699
|
|
|
15.9%
|
|
|
|
|
Adjustment for currency impact
|
|
|
23,880
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP subscription revenue on a constant currency basis
|
|
|
$481,368
|
|
|
$394,699
|
|
|
22.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP training and services revenue
|
|
|
$66,092
|
|
|
$61,196
|
|
|
8.0%
|
|
|
|
|
Adjustment for currency impact
|
|
|
4,603
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP training and services revenue on a constant currency basis
|
|
|
$70,695
|
|
|
$61,196
|
|
|
15.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total subscription, training and services revenue
|
|
|
$523,580
|
|
|
$455,895
|
|
|
14.8%
|
|
|
|
|
Adjustment for currency impact
|
|
|
28,483
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP total subscription, training and services revenue on a
constant currency basis
|
|
|
$552,063
|
|
|
$455,895
|
|
|
21.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
|
|
November 30,
|
|
|
November 30,
|
|
|
Year-Over-Year
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
Growth Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription revenue by offering type
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Infrastructure-related offerings
|
|
|
$1,089,758
|
|
|
$983,915
|
|
|
10.8%
|
|
|
|
|
Adjustment for currency impact
|
|
|
$68,781
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP Infrastructure-related subscription revenue on a constant
currency basis
|
|
|
$1,158,539
|
|
|
$983,915
|
|
|
17.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Application development-related and other emerging technology
offerings
|
|
|
$234,049
|
|
|
$172,246
|
|
|
35.9%
|
|
|
|
|
Adjustment for currency impact
|
|
|
18,212
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP Application development-related and other emerging
technology subscription revenue on a constant currency basis
|
|
|
$252,261
|
|
|
$172,246
|
|
|
46.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP subscription revenue
|
|
|
1,323,807
|
|
|
1,156,161
|
|
|
14.5%
|
|
|
|
|
Adjustment for currency impact
|
|
|
86,993
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP subscription revenue on a constant currency basis
|
|
|
$1,410,800
|
|
|
$1,156,161
|
|
|
22.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP training and services revenue
|
|
|
$184,921
|
|
|
$169,387
|
|
|
9.2%
|
|
|
|
|
Adjustment for currency impact
|
|
|
15,487
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP training and services revenue on a constant currency basis
|
|
|
$200,408
|
|
|
$169,387
|
|
|
18.3%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP total subscription, training and services revenue
|
|
|
$1,508,728
|
|
|
$1,325,548
|
|
|
13.8%
|
|
|
|
|
Adjustment for currency impact
|
|
|
102,480
|
|
|
-
|
|
|
|
|
|
|
|
Non-GAAP total subscription, training and services revenue on a
constant currency basis
|
|
|
$1,611,208
|
|
|
$1,325,548
|
|
|
21.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RED HAT, INC.
|
|
Supplemental Information
|
|
(Unaudited)
|
|
(In thousands - except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in deferred revenue balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long Term
|
|
|
|
|
|
|
|
|
|
|
Current Deferred
|
|
|
Deferred
|
|
|
Total Deferred
|
|
|
|
|
|
|
|
Revenue
|
|
|
Revenue
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at November 30, 2014
|
|
|
941,441
|
|
|
358,684
|
|
|
1,300,125
|
|
|
|
|
Constant currency change in deferred revenue (1)
|
|
|
189,212
|
|
|
75,833
|
|
|
265,045
|
|
|
|
|
Impact from foreign currency translation
|
|
|
(50,081)
|
|
|
(27,955)
|
|
|
(78,036)
|
|
|
|
|
Balance at November 30, 2015
|
|
|
1,080,572
|
|
|
406,562
|
|
|
1,487,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year growth rate
|
|
|
14.8%
|
|
|
13.3%
|
|
|
14.4%
|
|
|
|
|
Year-over-year growth rate on a constant currency basis
|
|
|
20.1%
|
|
|
21.1%
|
|
|
20.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue growth by geographical segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Americas
|
|
|
EMEA
|
|
|
APAC
|
|
|
Consolidated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue for the three months ended November 30, 2015
|
|
|
342,368
|
|
|
114,909
|
|
|
66,303
|
|
|
523,580
|
|
Adjustment for currency impact
|
|
|
4,364
|
|
|
17,071
|
|
|
7,048
|
|
|
28,483
|
|
Total revenue on a constant currency basis for the three months
ended November 30, 2015
|
|
|
346,732
|
|
|
131,980
|
|
|
73,351
|
|
|
552,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue for the three months ended November 30, 2014
|
|
|
290,525
|
|
|
105,755
|
|
|
59,615
|
|
|
455,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year growth rate
|
|
|
17.8%
|
|
|
8.7%
|
|
|
11.2%
|
|
|
14.8%
|
|
Year-over-year growth rate on a constant currency basis
|
|
|
19.3%
|
|
|
24.8%
|
|
|
23.0%
|
|
|
21.1%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue for the nine months ended November 30, 2015
|
|
|
996,405
|
|
|
320,836
|
|
|
191,487
|
|
|
1,508,728
|
|
Adjustment for currency impact
|
|
|
11,337
|
|
|
66,395
|
|
|
24,748
|
|
|
102,480
|
|
Total revenue on a constant currency basis for the nine months ended
November 30, 2015
|
|
|
1,007,742
|
|
|
387,231
|
|
|
216,235
|
|
|
1,611,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue for the nine months ended November 30, 2014
|
|
|
838,757
|
|
|
310,025
|
|
|
176,766
|
|
|
1,325,548
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year-over-year growth rate
|
|
|
18.8%
|
|
|
3.5%
|
|
|
8.3%
|
|
|
13.8%
|
|
Year-over-year growth rate on a constant currency basis
|
|
|
20.1%
|
|
|
24.9%
|
|
|
22.3%
|
|
|
21.6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Change in deferred revenue includes approximately $0.2 million
acquired as part of business combinations.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20151217006379/en/
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