Red Hat Reports Third Quarter Results for Fiscal Year 2017
- Third quarter total revenue of $615 million, up 18% year-over-year
or 17% in constant currency
- Third quarter total subscription revenue of $543 million, up 19%
year-over-year or 18% in constant currency
- Third quarter Application development-related and other emerging
technology revenue of $112 million, up 33% year-over-year or 32% in
constant currency
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 2017 ended November 30, 2016.
“Enterprise and service provider customers continue to adopt a hybrid
cloud strategy for developing, deploying and managing the life-cycle of
their critical applications. Red Hat is uniquely positioned to address
this need. In aggregate, customers utilizing our cloud-enabling
technologies either on-premise or in the public cloud are spending more
with Red Hat than customers that have not yet embraced our
cloud-enabling technologies," said Jim Whitehurst, President and Chief
Executive Officer of Red Hat.
CFO Transition: Frank Calderoni notified Red Hat of his decision
to step down as Executive Vice President, Operations and Chief Financial
Officer of Red Hat, effective in late January 2017, to enable him to
accept a chief executive officer position at another company. Mr.
Calderoni has indicated that he would make himself available to Red Hat
after the effective date of the resignation for transitional support, as
needed. Jim Whitehurst, President and CEO, after consulting with the
Board of Directors of Red Hat, announced that upon Mr. Calderoni’s
resignation in January, Red Hat intends to appoint Eric Shander, Vice
President, Finance and Accounting and our principal accounting officer,
to act as the CFO of Red Hat, pending a decision on a permanent
replacement.
Jim Whitehurst said, “Our warm thanks to Frank for his contributions to
Red Hat and for helping prepare Red Hat for the rich business
opportunity we have before us.”
Frank Calderoni said, “I want to thank the associates around the globe
for the opportunity to be part of the Red Hat team. I am most proud of
the leadership team we were able to build. We also enhanced the strong
operational and financial foundation that has enabled the company’s
continued growth. Red Hat is an exceptional company and well positioned
to continue to leverage the broad transformation that is occurring in
the IT industry.”
Revenue: Total revenue for the quarter was $615 million, up 18%
in U.S. dollars year-over-year, or 17% measured in constant currency.
Constant currency references in this release are detailed in the tables
below. Subscription revenue for the quarter was $543 million, up 19% in
U.S. dollars year-over-year, or 18% measured in constant currency.
Subscription revenue in the quarter was 88% of total revenue.
Subscription Revenue Breakout: Subscription revenue from
Infrastructure-related offerings for the quarter was $431 million, an
increase of 16% in U.S. dollars year-over-year and 14% measured in
constant currency. Subscription revenue from Application
development-related and other emerging technologies offerings for the
quarter was $112 million, an increase of 33% in U.S. dollars
year-over-year and 32% measured in constant currency.
Operating Income: GAAP operating income for the quarter was $81
million, up 17% 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 $143 million, up 16% year-over-year. Non-GAAP
references in this release are detailed in the tables below. For the
third quarter, GAAP operating margin was 13.1% and non-GAAP operating
margin was 23.3%.
Net Income: GAAP net income for the quarter was $68 million, or
$0.37 per diluted share, compared with $47 million, or $0.25 per diluted
share, in the year-ago quarter. During the third quarter of fiscal year
2017, GAAP net income and earnings per diluted share benefited by $6
million and approximately $0.03, respectively, from the adoption of
Accounting Standards Update 2016-09 ("ASU 2016-09") in the first quarter
of fiscal year 2017.
After adjusting for non-cash share-based compensation expense,
amortization of intangible assets, transaction costs related to business
combinations, and non-cash interest expense related to the debt
discount, non-GAAP net income for the quarter was $111 million, or $0.61
per diluted share, as compared to $89 million, or $0.48 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 $136 million for the third quarter,
a decrease of 8% on a year-over-year basis. Total cash, cash equivalents
and investments as of November 30, 2016 was $2.0 billion after
repurchasing approximately $125 million, or approximately 1.6 million
shares, of common stock in the third quarter. The remaining balance in
the current repurchase authorization as of November 30, 2016 was
approximately $775 million.
Deferred revenue: At the end of the third quarter, the company’s
total deferred revenue balance was $1.7 billion, an increase of 15%
year-over-year. The full year positive impact to total deferred revenue
from changes in foreign exchange rates was $9 million year-over-year. On
a constant currency basis, total deferred revenue would have been up 14%
year-over-year.
Outlook: Red Hat’s outlook assumes current foreign currency
exchange rates, which have weakened since the outlook provided on
September 21, 2016, and current business conditions.
For the full year:
-
Revenue guidance is expected to be $2.397 billion to $2.405 billion in
U.S. dollars.
-
GAAP operating margin is expected to be approximately 13.5% and
non-GAAP operating margin is expected to be approximately 23.0%.
-
Fully diluted GAAP earnings per share (EPS) is expected to be
approximately $1.33 per share. Fully diluted non-GAAP EPS is expected
to be approximately $2.27 per share. Both GAAP and non-GAAP EPS assume
a $1 million to $2 million per quarter forecast for other income. Both
GAAP and non-GAAP EPS also assume an estimated annual effective tax
rate of 27% before discrete tax items and 183 million fully diluted
shares outstanding.
-
Operating cash flow guidance range is expected to be approximately
$770 million to $785 million.
For the fourth quarter:
-
Revenue guidance is $614 million to $622 million.
-
GAAP operating margin is expected to be approximately 14.0% and
non-GAAP operating margin is expected to be approximately 24.0%.
-
Fully diluted GAAP EPS is expected to be approximately $0.33 per
share. Fully diluted non-GAAP EPS is expected to be approximately
$0.61. Both GAAP and non-GAAP EPS assume a $1 million to $2 million
forecast for other income. Both GAAP and non-GAAP EPS also assume an
estimated annual effective tax rate of 27% before discrete tax items
and 181 million fully diluted shares outstanding.
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 $195 million, amortization of intangible assets
of approximately $32 million, and transaction costs related to business
combinations of $2 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 related
to the debt discount of approximately $19 million and an estimated
annual effective tax rate of 27% before discrete tax items.
Additionally, full year fully diluted non-GAAP EPS excludes
approximately $16 million of discrete tax benefits related to
share-based compensation that are included in full year fully diluted
GAAP EPS.
Fourth quarter non-GAAP operating margin guidance is derived by
subtracting the estimated impact of non-cash share-based compensation
expense of approximately $54 million and amortization of intangible
assets of approximately $8 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 related to the debt
discount of approximately $5 million and an estimated annual effective
tax rate of 27% before discrete tax items. Additionally, fourth quarter
fully diluted non-GAAP EPS excludes approximately $1 million of discrete
tax benefits related to share-based compensation that are included in
fourth quarter fully diluted GAAP EPS.
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 provide 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 integration
of acquisitions and the ability to market successfully acquired
technologies and products; fluctuations in exchange rates; the effects
of industry consolidation; 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; the
ability to meet financial and operational challenges encountered in our
international operations; ineffective management of, and control over,
the Company's growth and international operations; 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 and the Shadowman logo are trademarks or registered
trademarks of Red Hat, Inc. or its subsidiaries 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, |
| | 2016 | | 2015 | | 2016 | | 2015 |
|
Revenue:
| | | | | | | | |
| | | | | | | |
|
|
Subscriptions
| |
$
|
543,318
| | |
$
|
457,488
| |
$
|
1,576,192
| | |
$
|
1,323,807
| |
|
Training and services
| |
|
71,942
|
| |
|
66,092
| |
|
206,771
|
| |
|
184,921
|
|
| | | | | | | |
|
| | | | | | | |
|
|
Total subscription, training and services revenue
| |
|
615,260
|
| |
|
523,580
| |
|
1,782,963
|
| |
|
1,508,728
|
|
| | | | | | | |
|
|
Cost of revenue:
| | | | | | | | |
| | | | | | | |
|
|
Subscriptions
| | |
40,660
| | | |
32,246
| | |
116,882
| | | |
93,088
| |
|
Training and services
| |
|
49,793
|
| |
|
48,802
| |
|
145,289
|
| |
|
135,321
|
|
| | | | | | | |
|
| | | | | | | |
|
|
Total cost of subscription, training and services revenue
| |
|
90,453
|
| |
|
81,048
| |
|
262,171
|
| |
|
228,409
|
|
| | | | | | | |
|
| | | | | | | |
|
|
Total gross profit
| | |
524,807
| | | |
442,532
| | |
1,520,792
| | | |
1,280,319
| |
| | | | | | | |
|
|
Operating expense:
| | | | | | | | |
|
Sales and marketing
| | |
267,080
| | | |
215,784
| | |
763,583
| | | |
619,757
| |
|
Research and development
| | |
122,469
| | | |
104,906
| | |
358,750
| | | |
304,824
| |
|
General and administrative
| |
|
54,485
|
| |
|
52,965
| |
|
160,439
|
| |
|
139,462
|
|
| | | | | | | |
|
| | | | | | | |
|
|
Total operating expense
| |
|
444,034
|
| |
|
373,655
| |
|
1,282,772
|
| |
|
1,064,043
|
|
| | | | | | | |
|
|
Income from operations
| | |
80,773
| | | |
68,877
| | |
238,020
| | | |
216,276
| |
|
Interest income
| | |
3,346
| | | |
2,874
| | |
10,167
| | | |
8,484
| |
|
Interest expense
| | |
6,009
| | | |
5,817
| | |
17,820
| | | |
17,265
| |
|
Other income (expense), net
| |
|
(1,392
|
)
| |
|
49
| |
|
(1,860
|
)
| |
|
(1,398
|
)
|
| | | | | | | |
|
| | | | | | | |
|
|
Income before provision for income taxes
| | |
76,718
| | | |
65,983
| | |
228,507
| | | |
206,097
| |
|
Provision for income taxes (1)
| |
|
8,775
|
| |
|
19,135
| |
|
40,607
|
| |
|
59,768
|
|
| | | | | | | |
|
|
Net income
| |
$
|
67,943
|
| |
$
|
46,848
| |
$
|
187,900
|
| |
$
|
146,329
|
|
| | | | | | | |
|
|
Net income per share:
| | | | | | | | |
|
Basic
| |
$
|
0.38
| | |
$
|
0.26
| |
$
|
1.04
| | |
$
|
0.80
| |
|
Diluted
| |
$
|
0.37
| | |
$
|
0.25
| |
$
|
1.02
| | |
$
|
0.78
| |
| | | | | | | |
|
|
Weighted average shares outstanding:
| | | | | | | | |
|
Basic
| | |
179,233
| | | |
182,850
| | |
180,245
| | | |
183,054
| |
|
Diluted
| | |
182,682
| | | |
186,094
| | |
183,453
| | | |
186,414
| |
| | | | | | | | | | | | | | |
|
(1) Provision for income taxes for the three and nine months ended
November 30, 2016 includes the impact of early adoption of ASU 2016-09.
ASU 2016-09 requires that the amendment related to accounting for income
taxes be adopted on a prospective basis. Accordingly, the provision for
income taxes for the three and nine months ended November 30, 2015 has
not been adjusted. The provision for income taxes for the three and nine
months ended November 30, 2016 includes the effect of discrete tax
benefits of $6.2 million and $15.2 million, respectively, related to
excess tax benefits from share-based compensation.
|
|
| RED HAT, INC. |
| CONSOLIDATED BALANCE SHEETS |
|
(Unaudited)
|
|
(In thousands)
|
|
|
| |
| |
| |
| ASSETS |
| | | | November 30, | | February 29, |
| | | | 2016 | | 2016 (1) |
| | | | | |
|
|
Current assets:
| | | | |
|
Cash and cash equivalents
| |
$
|
916,678
| | |
$
|
927,778
| |
|
Investments in debt and equity securities
| | |
378,189
| | | |
281,142
| |
|
Accounts receivable, net
| | |
427,436
| | | |
509,715
| |
|
Prepaid expenses
| | |
156,603
| | | |
150,877
| |
|
Other current assets
| |
|
1,666
|
| |
|
2,921
|
|
| | | | | |
|
|
Total current assets
| | |
1,880,572
| | | |
1,872,433
| |
| | | | | |
|
|
Property and equipment, net
| | |
174,450
| | | |
166,886
| |
|
Goodwill
| | |
1,042,396
| | | |
1,027,277
| |
|
Identifiable intangibles, net
| | |
142,425
| | | |
146,071
| |
|
Investments in debt securities
| | |
676,503
| | | |
786,470
| |
|
Deferred tax assets, net
| | |
108,955
| | | |
111,456
| |
|
Other assets, net
| |
|
59,792
|
| |
|
44,506
|
|
| | | | | |
|
|
Total assets
| |
$
|
4,085,093
|
| |
$
|
4,155,099
|
|
| | | | | |
|
| LIABILITIES AND STOCKHOLDERS' EQUITY |
|
Current liabilities:
| | | | |
|
Accounts payable and accrued expenses
| |
$
|
270,763
| | |
$
|
284,802
| |
|
Deferred revenue
| | |
1,225,421
| | | |
1,272,908
| |
|
Other current obligations
| |
|
1,754
|
| |
|
1,467
|
|
| | | | | |
|
|
Total current liabilities
| | |
1,497,938
| | | |
1,559,177
| |
| | | | | |
|
|
Convertible notes
| | |
740,153
| | | |
723,942
| |
|
Long term deferred revenue
| | |
482,557
| | | |
449,636
| |
|
Other long term obligations
| | |
92,643
| | | |
87,912
| |
|
Stockholders' equity:
| | | | |
|
Common stock
| | |
24
| | | |
23
| |
|
Additional paid-in capital
| | |
2,246,034
| | | |
2,162,264
| |
|
Retained earnings
| | |
1,287,188
| | | |
1,099,738
| |
|
Treasury stock, at cost
| | |
(2,172,326
|
)
| | |
(1,853,144
|
)
|
|
Accumulated other comprehensive loss
| |
|
(89,118
|
)
| |
|
(74,449
|
)
|
| | | | | |
|
|
Total stockholders' equity
| |
|
1,271,802
|
| |
|
1,334,432
|
|
| | | | | |
|
|
Total liabilities and stockholders' equity
| |
$
|
4,085,093
|
| |
$
|
4,155,099
|
|
| | | | | |
|
| | | | | |
|
|
(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, |
| | | | | | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | | | | | |
|
|
Cash flows from operating activities:
| | | | | | | | |
|
Net income
| |
$
|
67,943
| | |
$
|
46,848
| | |
$
|
187,900
| | |
$
|
146,329
| |
Adjustments to reconcile net income to net cash provided by
operating activities:
| | | | | | | | |
|
Depreciation and amortization
| | |
21,870
| | | |
19,858
| | | |
63,732
| | | |
56,944
| |
|
Share-based compensation expense
| | |
54,741
| | | |
43,407
| | | |
141,373
| | | |
120,466
| |
|
Deferred income taxes
| | |
13,818
| | | |
5,841
| | | |
6,199
| | | |
3,912
| |
|
Excess tax benefits from share-based payment arrangements
| | |
6,362
| | | |
8,756
| | | |
15,497
| | | |
17,987
| |
|
Net amortization of bond premium on available-for-sale debt
securities
| | |
3,120
| | | |
3,055
| | | |
9,954
| | | |
8,791
| |
|
Accretion of debt discount and amortization of debt issuance costs
| | |
5,453
| | | |
5,279
| | | |
16,211
| | | |
15,697
| |
|
Other
| | |
986
| | | |
853
| | | |
549
| | | |
2,761
| |
|
Changes in operating assets and liabilities net of effects of
acquisitions:
| | | | | | | | |
|
Accounts receivable
| | |
(73,149
|
)
| | |
(96,964
|
)
| | |
86,496
| | | |
64,515
| |
|
Prepaid expenses
| | |
(18,897
|
)
| | |
(9,032
|
)
| | |
(19,387
|
)
| | |
3,618
| |
|
Accounts payable and accrued expenses
| | |
(10,775
|
)
| | |
21,886
| | | |
(30,333
|
)
| | |
3,954
| |
|
Deferred revenue
| | |
64,181
| | | |
96,664
| | | |
(8,865
|
)
| | |
40,085
| |
|
Other
| |
|
706
|
| |
|
1,908
|
| |
|
(3,868
|
)
| |
|
1,567
|
|
| | | | | | | | | | | |
|
|
Net cash provided by operating activities
| |
|
136,359
|
| |
|
148,359
|
| |
|
465,458
|
| |
|
486,626
|
|
| | | | | | | | | | | |
|
|
Cash flows from investing activities:
| | | | | | | | |
|
Purchase of available-for-sale debt securities
| | |
(118,152
|
)
| | |
(180,744
|
)
| | |
(415,796
|
)
| | |
(783,568
|
)
|
|
Proceeds from sales and maturities of available-for-sale debt
securities
| | |
113,759
| | | |
235,931
| | | |
408,469
| | | |
589,131
| |
|
Acquisition of businesses, net of cash acquired
| | |
-
| | | |
(125,011
|
)
| | |
(28,667
|
)
| | |
(126,711
|
)
|
|
Purchase of other intangible assets
| | |
(2,323
|
)
| | |
(2,097
|
)
| | |
(8,712
|
)
| | |
(8,094
|
)
|
|
Purchase of property and equipment
| | |
(17,244
|
)
| | |
(8,486
|
)
| | |
(50,436
|
)
| | |
(29,458
|
)
|
|
Other
| |
|
(92
|
)
| |
|
(90
|
)
| |
|
(203
|
)
| |
|
(3,249
|
)
|
| | | | | | | | | | | |
|
|
Net cash used in investing activities
| |
|
(24,052
|
)
| |
|
(80,497
|
)
| |
|
(95,345
|
)
| |
|
(361,949
|
)
|
| | | | | | | | | | | |
|
|
Cash flows from financing activities:
| | | | | | | | |
|
Proceeds from exercise of common stock options
| | |
1,205
| | | |
723
| | | |
3,273
| | | |
3,312
| |
|
Proceeds from employee stock purchase program
| | |
7,155
| | | |
-
| | | |
7,155
| | | |
-
| |
|
Purchase of treasury stock
| | |
(125,318
|
)
| | |
(78,172
|
)
| | |
(319,182
|
)
| | |
(148,251
|
)
|
|
Payments related to net settlement of employee share-based
compensation awards
| | |
(25,769
|
)
| | |
(27,879
|
)
| | |
(63,245
|
)
| | |
(60,816
|
)
|
|
Payments on other borrowings
| | |
(462
|
)
| | |
(395
|
)
| | |
(1,368
|
)
| | |
(1,132
|
)
|
|
Other
| |
|
(84
|
)
| |
|
(220
|
)
| |
|
829
|
| |
|
(220
|
)
|
| | | | | | | | | | | |
|
|
Net cash used in financing activities
| |
|
(143,273
|
)
| |
|
(105,943
|
)
| |
|
(372,538
|
)
| |
|
(207,107
|
)
|
| | | | | | | | | | | |
|
|
Effect of foreign currency exchange rates on cash and cash
equivalents
| |
|
(22,925
|
)
| |
|
(11,489
|
)
| |
|
(8,675
|
)
| |
|
(23,006
|
)
|
|
Net decrease in cash and cash equivalents
| | |
(53,891
|
)
| | |
(49,570
|
)
| | |
(11,100
|
)
| | |
(105,436
|
)
|
|
Cash and cash equivalents at beginning of the period
| |
|
970,569
|
| |
|
991,607
|
| |
|
927,778
|
| |
|
1,047,473
|
|
| | | | | | | | | | | |
|
|
Cash and cash equivalents at end of period
| |
$
|
916,678
|
| |
$
|
942,037
|
| |
$
|
916,678
|
| |
$
|
942,037
|
|
| | | | | | | |
|
|
| |
| 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, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
Cost of revenue
| |
$
|
4,037
| | |
$
|
4,074
| | |
$
|
12,396
| | |
$
|
11,952
| |
|
Sales and marketing
| | |
26,624
| | | |
17,192
| | | |
65,426
| | | |
49,386
| |
|
Research and development
| | |
13,814
| | | |
13,059
| | | |
38,785
| | | |
35,955
| |
|
General and administration
| |
|
10,266
|
| |
|
9,082
|
| |
|
24,766
|
| |
|
23,173
|
|
|
Total share-based compensation expense
| |
$
|
54,741
|
| |
$
|
43,407
|
| |
$
|
141,373
|
| |
$
|
120,466
|
|
| | | | | | | |
|
| | | | | | | |
|
|
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, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
Cost of revenue
| |
$
|
4,233
| | |
$
|
3,100
| | |
$
|
11,701
| | |
$
|
8,291
| |
|
Sales and marketing
| | |
1,695
| | | |
2,330
| | | |
5,516
| | | |
6,345
| |
|
Research and development
| | |
34
| | | |
312
| | | |
103
| | | |
854
| |
|
General and administration
| |
|
1,690
|
| |
|
1,238
|
| |
|
5,291
|
| |
|
3,450
|
|
|
Total amortization of intangible assets expense
| |
$
|
7,652
|
| |
$
|
6,980
|
| |
$
|
22,611
|
| |
$
|
18,940
|
|
| | | | | | | |
|
| | | | | | | |
|
|
Non-cash interest expense related to the debt discount included in
Consolidated Statements of Operations:
| | | | | | | | |
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | November 30, | | November 30, | | November 30, | | November 30, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
Total non-cash interest expense related to the debt discount
| |
$
|
4,800
|
| |
$
|
4,664
|
| |
$
|
14,284
|
| |
$
|
13,883
|
|
| | | | | | | |
|
|
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, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
Transaction costs related to business combinations
| |
|
-
|
| |
$
|
3,792
|
| |
$
|
1,789
|
| |
$
|
3,844
|
|
| | | | | | | |
|
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | November 30, | | November 30, | | November 30, | | November 30, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
GAAP net income
| |
$
|
67,943
| | |
$
|
46,848
| | |
$
|
187,900
| | |
$
|
146,329
| |
| | | | | | | |
|
|
GAAP provision for income taxes
| |
|
8,775
|
| |
|
19,135
|
| |
|
40,607
|
| |
|
59,768
|
|
| | | | | | | |
|
|
GAAP income before provision for income taxes
| |
$
|
76,718
| | |
$
|
65,983
| | |
$
|
228,507
| | |
$
|
206,097
| |
| | | | | | | |
|
|
Add: Non-cash share-based compensation expense
| | |
54,741
| | | |
43,407
| | | |
141,373
| | | |
120,466
| |
|
Add: Amortization of intangible assets
| | |
7,652
| | | |
6,980
| | | |
22,611
| | | |
18,940
| |
|
Add: Non-cash interest expense related to the debt discount
| | |
4,800
| | | |
4,664
| | | |
14,284
| | | |
13,883
| |
|
Add: Transaction costs related to business combinations
| |
|
-
|
| |
|
3,792
|
| |
|
1,789
|
| |
|
3,844
|
|
| | | | | | | |
|
|
Non-GAAP adjusted income before provision for income taxes
| |
$
|
143,911
|
| |
$
|
124,826
|
| |
$
|
408,564
|
| |
$
|
363,230
|
|
| | | | | | | |
|
|
Non-GAAP provision for income taxes (1)
| |
|
33,160
|
| |
|
36,200
|
| |
|
104,405
|
| |
|
105,337
|
|
| | | | | | | |
|
|
Non-GAAP adjusted net income (basic and diluted)
| |
$
|
110,751
|
| |
$
|
88,626
|
| |
$
|
304,159
|
| |
$
|
257,893
|
|
| | | | | | | |
|
|
Non-GAAP adjusted diluted weighted average shares outstanding:
| | | | | | | | |
|
GAAP diluted weighted average shares outstanding
| | |
182,682
| | | |
186,094
| | | |
183,453
| | | |
186,414
| |
|
Dilution offset from convertible note hedge transactions
| |
|
(514
|
)
| |
|
(390
|
)
| |
|
(228
|
)
| |
|
(349
|
)
|
|
Non-GAAP diluted weighted average shares outstanding
| | |
182,168
| | | |
185,704
| | | |
183,225
| | | |
186,065
| |
| | | | | | | |
|
|
Non-GAAP adjusted net income per share:
| | | | | | | | |
|
Basic
| |
$
|
0.62
| | |
$
|
0.48
| | |
$
|
1.69
| | |
$
|
1.41
| |
|
Diluted
| |
$
|
0.61
| | |
$
|
0.48
| | |
$
|
1.66
| | |
$
|
1.39
| |
| | | | | | | |
|
| | | | | | | |
|
|
(1) Non-GAAP provision for income taxes:
| | | | | | | | |
|
Non-GAAP adjusted income before provision for income taxes
| |
$
|
143,911
| | |
$
|
124,826
| | |
$
|
408,564
| | |
$
|
363,230
| |
|
GAAP estimated annual effective tax rate
| |
|
27.0
|
%
| |
|
29.0
|
%
| |
|
27.0
|
%
| |
|
29.0
|
%
|
|
Provision for income taxes on Non-GAAP adjusted net income before
discrete tax benefits
| |
$
|
38,856
| | |
$
|
36,200
| | |
$
|
110,312
| | |
$
|
105,337
| |
|
Discrete tax expense (benefit), excluding discrete benefits related
to share-based compensation
| |
|
(5,696
|
)
| |
|
-
|
| |
|
(5,907
|
)
| |
|
-
|
|
|
Provision for income taxes on Non-GAAP adjusted net income excluding
discrete benefits related to share-based compensation
| |
$
|
33,160
|
| |
$
|
36,200
|
| |
$
|
104,405
|
| |
$
|
105,337
|
|
| | | | | | | | | | | | | | | |
|
|
|
| RED HAT, INC. |
| RECONCILIATION OF CERTAIN GAAP RESULTS TO NON-GAAP ADJUSTED
RESULTS |
|
(Unaudited)
|
|
(In thousands)
|
|
| |
| |
| |
| |
| | | | | | | |
|
| | | | | | | |
|
|
Reconciliation of GAAP results to non-GAAP adjusted results
| | | | | | | | |
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | November 30, | | November 30, | | November 30, | | November 30, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
GAAP gross profit
| |
$
|
524,807
| | |
$
|
442,532
| | |
$
|
1,520,792
| | |
$
|
1,280,319
| |
| | | | | | | |
|
|
Add: Non-cash share-based compensation expense
| | |
4,037
| | | |
4,074
| | | |
12,396
| | | |
11,952
| |
|
Add: Amortization of intangible assets
| |
|
4,233
|
| |
|
3,100
|
| |
|
11,701
|
| |
|
8,291
|
|
| | | | | | | |
|
|
Non-GAAP gross profit
| |
$
|
533,077
|
| |
$
|
449,706
|
| |
$
|
1,544,889
|
| |
$
|
1,300,562
|
|
| | | | | | | |
|
|
Non-GAAP gross margin
| | |
86.6
|
%
| | |
85.9
|
%
| | |
86.6
|
%
| | |
86.2
|
%
|
| | | | | | | |
|
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | November 30, | | November 30, | | November 30, | | November 30, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
GAAP operating expenses
| |
$
|
444,034
| | |
$
|
373,655
| | |
$
|
1,282,772
| | |
$
|
1,064,043
| |
| | | | | | | |
|
|
Deduct: Non-cash share-based compensation expense
| | |
(50,704
|
)
| | |
(39,333
|
)
| | |
(128,977
|
)
| | |
(108,514
|
)
|
|
Deduct: Amortization of intangible assets
| | |
(3,419
|
)
| | |
(3,880
|
)
| | |
(10,910
|
)
| | |
(10,649
|
)
|
|
Deduct: Transaction costs related to business combinations
| |
|
-
|
| |
|
(3,792
|
)
| |
|
(1,789
|
)
| |
|
(3,844
|
)
|
| | | | | | | |
|
|
Non-GAAP adjusted operating expenses
| |
$
|
389,911
|
| |
$
|
326,650
|
| |
$
|
1,141,096
|
| |
$
|
941,036
|
|
| | | | | | | |
|
| | | | | | | |
|
| | Three Months Ended | | Nine Months Ended |
| | November 30, | | November 30, | | November 30, | | November 30, |
| | 2016 | | 2015 | | 2016 | | 2015 |
| | | | | | | |
|
|
GAAP operating income
| |
$
|
80,773
| | |
$
|
68,877
| | |
$
|
238,020
| | |
$
|
216,276
| |
| | | | | | | |
|
|
Add: Non-cash share-based compensation expense
| | |
54,741
| | | |
43,407
| | | |
141,373
| | | |
120,466
| |
|
Add: Amortization of intangible assets
| | |
7,652
| | | |
6,980
| | | |
22,611
| | | |
18,940
| |
|
Add: Transaction costs related to business combinations
| |
|
-
|
| |
|
3,792
|
| |
|
1,789
|
| |
|
3,844
|
|
| | | | | | | |
|
|
Non-GAAP adjusted operating income
| |
$
|
143,166
|
| |
$
|
123,056
|
| |
$
|
403,793
|
| |
$
|
359,526
|
|
| | | | | | | |
|
|
Non-GAAP adjusted operating margin
| | |
23.3
|
%
| | |
23.5
|
%
| | |
22.6
|
%
| | |
23.8
|
%
|
| | | | | | | |
|
| | | | | | | |
|
| | Three Months Ended | |
| | |
| | November 30, | | November 30, | | Year-Over-Year | | |
| | 2016 | | 2015 | | Growth Rate | | |
| | | | | | | |
|
|
GAAP subscription revenue by offering type
| | | | | | | | |
|
Infrastructure-related offerings
| |
$
|
431,142
| | |
$
|
373,091
| | | |
15.6
|
%
| | |
|
Adjustment for currency impact
| |
|
(4,491
|
)
| |
|
-
|
| | | | |
|
Non-GAAP Infrastructure-related subscription revenue on a constant
currency basis
| |
$
|
426,651
| | |
$
|
373,091
| | | |
14.4
|
%
| | |
| | | | | | | |
|
|
Application development-related and other emerging technology
offerings
| |
$
|
112,176
| | |
$
|
84,397
| | | |
32.9
|
%
| | |
|
Adjustment for currency impact
| |
|
(969
|
)
| |
|
-
|
| | | | |
|
Non-GAAP Application development-related and other emerging
technology subscription revenue on a constant currency basis
| |
$
|
111,207
| | |
$
|
84,397
| | | |
31.8
|
%
| | |
| | | | | | | |
|
|
GAAP subscription revenue
| |
$
|
543,318
| | |
$
|
457,488
| | | |
18.8
|
%
| | |
|
Adjustment for currency impact
| |
|
(5,460
|
)
| |
|
-
|
| | | | |
|
Non-GAAP subscription revenue on a constant currency basis
| |
$
|
537,858
| | |
$
|
457,488
| | | |
17.6
|
%
| | |
| | | | | | | |
|
|
GAAP training and services revenue
| |
$
|
71,942
| | |
$
|
66,092
| | | |
8.9
|
%
| | |
|
Adjustment for currency impact
| |
|
479
|
| |
|
-
|
| | | | |
|
Non-GAAP training and services revenue on a constant currency basis
| |
$
|
72,421
| | |
$
|
66,092
| | | |
9.6
|
%
| | |
| | | | | | | |
|
|
GAAP total subscription, training and services revenue
| |
$
|
615,260
| | |
$
|
523,580
| | | |
17.5
|
%
| | |
|
Adjustment for currency impact
| |
|
(4,981
|
)
| |
|
-
|
| | | | |
|
Non-GAAP total subscription, training and services revenue on a
constant currency basis
| |
$
|
610,279
|
| |
$
|
523,580
|
| | |
16.6
|
%
| | |
| | | | | | | |
|
| | | | | | | |
|
| | Nine Months Ended | |
| | |
| | November 30, | | November 30, | | Year-Over-Year | | |
| | 2016 | | 2015 | | Growth Rate | | |
| | | | | | | |
|
|
GAAP subscription revenue by offering type
| | | | | | | | |
|
Infrastructure-related offerings
| |
$
|
1,261,359
| | |
$
|
1,089,758
| | | |
15.7
|
%
| | |
|
Adjustment for currency impact
| |
|
(10,066
|
)
| |
|
-
|
| | | | |
Non-GAAP Infrastructure-related subscription revenue on a constant
currency basis
| |
$
|
1,251,293
| | |
$
|
1,089,758
| | | |
14.8
|
%
| | |
| | | | | | | |
|
|
Application development-related and other emerging technology
offerings
| |
$
|
314,833
| | |
$
|
234,049
| | | |
34.5
|
%
| | |
|
Adjustment for currency impact
| |
|
(1,814
|
)
| |
|
-
|
| | | | |
|
Non-GAAP Application development-related and other emerging
technology subscription revenue on a constant currency basis
| |
$
|
313,019
| | |
$
|
234,049
| | | |
33.7
|
%
| | |
| | | | | | | |
|
|
GAAP subscription revenue
| |
$
|
1,576,192
| | |
$
|
1,323,807
| | | |
19.1
|
%
| | |
|
Adjustment for currency impact
| |
|
(11,880
|
)
| |
|
-
|
| | | | |
|
Non-GAAP subscription revenue on a constant currency basis
| |
$
|
1,564,312
| | |
$
|
1,323,807
| | | |
18.2
|
%
| | |
| | | | | | | |
|
|
GAAP training and services revenue
| |
$
|
206,771
| | |
$
|
184,921
| | | |
11.8
|
%
| | |
|
Adjustment for currency impact
| |
|
2,088
|
| |
|
-
|
| | | | |
|
Non-GAAP training and services revenue on a constant currency basis
| |
$
|
208,859
| | |
$
|
184,921
| | | |
12.9
|
%
| | |
| | | | | | | |
|
|
GAAP total subscription, training and services revenue
| |
$
|
1,782,963
| | |
$
|
1,508,728
| | | |
18.2
|
%
| | |
|
Adjustment for currency impact
| |
|
(9,792
|
)
| |
|
-
|
| | | | |
|
Non-GAAP total subscription, training and services revenue on a
constant currency basis
| |
$
|
1,773,171
|
| |
$
|
1,508,728
|
| | |
17.5
|
%
| | |
| | | | | | | | | | | | | |
|
|
|
| RED HAT, INC. |
| SUPPLEMENTAL INFORMATION |
|
(Unaudited)
|
|
(In thousands)
|
|
| |
| |
| |
| |
| | | | | | | |
|
| Change in deferred revenue balances | | | | | | | | |
| | Current Deferred Revenue | | Long-Term Deferred Revenue | | Total Deferred Revenue | | |
| | | | | | | |
|
|
Balance at November 30, 2015
| |
$
|
1,080,572
| | |
$
|
406,562
| | |
$
|
1,487,134
| | | |
|
Constant currency change in deferred revenue (1)
| | |
138,563
| | | |
73,340
| | | |
211,903
| | | |
|
Impact from foreign currency translation
| |
|
6,286
|
| |
|
2,655
|
| |
|
8,941
|
| | |
|
Balance at November 30, 2016
| |
$
|
1,225,421
| | |
$
|
482,557
| | |
$
|
1,707,978
| | | |
| | | | | | | |
|
|
Year-over-year growth rate
| | |
13.4
|
%
| | |
18.7
|
%
| | |
14.9
|
%
| | |
|
Year-over-year growth rate on a constant currency basis
| | |
12.8
|
%
| | |
18.0
|
%
| | |
14.2
|
%
| | |
| | | | | | | |
|
|
(1) Change in deferred revenue includes approximately $0.4 million
acquired as part of business combinations.
|
| | | | | | | |
|
| | | | | | | |
|
Revenue growth by geographical segment | | | | | | | | |
| | Americas | | EMEA | | APAC | | Consolidated |
| | | | | | | |
|
|
Total revenue for the three months ended November 30, 2016
| |
$
|
393,589
| | |
$
|
132,568
| | |
$
|
89,103
| | |
$
|
615,260
| |
|
Adjustment for currency impact
| |
|
606
|
| |
|
801
|
| |
|
(6,388
|
)
| |
|
(4,981
|
)
|
|
Total revenue on a constant currency basis for the three months
ended November 30, 2016
| |
$
|
394,195
| | |
$
|
133,369
| | |
$
|
82,715
| | |
$
|
610,279
| |
| | | | | | | |
|
|
Total revenue for the three months ended November 30, 2015
| |
$
|
342,368
| | |
$
|
114,909
| | |
$
|
66,303
| | |
$
|
523,580
| |
| | | | | | | |
|
|
Year-over-year growth rate
| | |
15.0
|
%
| | |
15.4
|
%
| | |
34.4
|
%
| | |
17.5
|
%
|
|
Year-over-year growth rate on a constant currency basis
| | |
15.1
|
%
| | |
16.1
|
%
| | |
24.8
|
%
| | |
16.6
|
%
|
| | | | | | | |
|
| | | | | | | |
|
|
Total revenue for the nine months ended November 30, 2016
| |
$
|
1,144,841
| | |
$
|
384,334
| | |
$
|
253,788
| | |
$
|
1,782,963
| |
|
Adjustment for currency impact
| |
|
6,901
|
| |
|
(3,480
|
)
| |
|
(13,213
|
)
| |
|
(9,792
|
)
|
|
Total revenue on a constant currency basis for the nine months ended
November 30, 2016
| |
$
|
1,151,742
| | |
$
|
380,854
| | |
$
|
240,575
| | |
$
|
1,773,171
| |
| | | | | | | |
|
|
Total revenue for the nine months ended November 30, 2015
| |
$
|
996,405
| | |
$
|
320,836
| | |
$
|
191,487
| | |
$
|
1,508,728
| |
| | | | | | | |
|
|
Year-over-year growth rate
| | |
14.9
|
%
| | |
19.8
|
%
| | |
32.5
|
%
| | |
18.2
|
%
|
|
Year-over-year growth rate on a constant currency basis
| | |
15.6
|
%
| | |
18.7
|
%
| | |
25.6
|
%
| | |
17.5
|
%
|
| | | | | | | | | | | | | | | |
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20161221005764/en/
Media Contact:
Red Hat, Inc.
Stephanie Wonderlick,
571-421-8169
swonderl@redhat.com
or
Investor
Relations:
Red Hat, Inc.
Tom McCallum, 919-754-4630
tmccallum@redhat.com
Source: Red Hat, Inc.