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 first quarter of fiscal year 2017 ended May 31, 2016.
“Digital transformation and cloud computing are changing the way companies compete in virtually every industry today. Organizations that rapidly embrace agile IT technology are succeeding as industry innovation accelerates around them. Our open source-based technologies are helping customers capture the business benefits associated with this rapid rate of change,” stated Jim Whitehurst, President and Chief Executive Officer of Red Hat. “Strong adoption of our technologies has been reflected in our total revenue growth including 18% year-over-year growth in Q1 that was driven in part by 39% growth of our Application Development-related and emerging technologies.”
“The first quarter was a strong start to FY17,” stated Frank Calderoni, Executive Vice President, Operations and Chief Financial Officer of Red Hat. “The momentum of our business and solid execution by our sales team was evidenced by the record number of deals over $1 million closed in Q1, up 50% compared to the year-ago period.”
Revenue: Total revenue for the quarter was $568 million, up 18% in U.S. dollars year-over-year and as measured in constant currency. Constant currency references in this release are detailed in the tables below. Subscription revenue for the quarter was $502 million, up 18% in U.S. dollars year-over-year and as 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 $403 million, an increase of 14% in U.S. dollars year-over-year and 13% measured in constant currency. Subscription revenue from Application Development-related and other emerging technologies offerings for the quarter was $98 million, an increase of 39% in U.S. dollars year-over-year and as measured in constant currency.
Operating Income: GAAP operating income for the quarter was $75 million, up 6% year-over-year. After adjusting for non-cash share-based compensation expense and amortization of intangible assets, non-GAAP operating income for the first quarter was $124 million, up 9% year-over-year. Non-GAAP references in this release are detailed in the tables below. For the first quarter, GAAP operating margin was 13.3% and non-GAAP operating margin was 21.8%.
Net Income: GAAP net income for the quarter was $61 million, or $0.33 per diluted share, compared with $48 million, or $0.26 per diluted share, in the year-ago quarter. During the first quarter of fiscal year 2017, GAAP net income and earnings per diluted share benefited by $8 million and $0.04, respectively, from the early adoption of Accounting Standards Update 2016-09 ("ASU 2016-09"), which affects, among other items, the accounting for excess tax benefits from share-based payment arrangements. Under ASU 2016-09, excess tax benefits are no longer recognized as additional paid-in capital but instead recognized as a reduction to income tax expense in the income statement. (1)
After adjusting for non-cash share-based compensation expense and excess tax benefits related to share-based payments, amortization of intangible assets, and non-cash interest expense related to the debt discount, non-GAAP net income for the quarter was $92 million, or $0.50 per diluted share, as compared to $81 million, or $0.44 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. In the first quarter of the prior fiscal year, both GAAP and non-GAAP earnings per diluted share benefited from the one-time earned revenue adjustment of approximately $0.02.
Cash: Operating cash flow was $232 million for the first quarter, an increase of 8% on a year-over-year basis. The company’s consolidated statements of cash flows are presented including the adoption of ASU 2016-09 which requires excess tax benefits from share-based payment arrangements be classified along with other income tax cash flows as an operating activity rather than a financing activity. We elected to apply the ASU 2016-09 amendment related to classification of excess tax benefits on the statement of cash flows using a retrospective transition method. As a result, $6 million of excess tax benefits previously presented as a financing source of cash for first quarter of the prior fiscal year are now presented as an operating cash flow.
Total cash, cash equivalents and investments as of May 31, 2016 was $2.12 billion after repurchasing approximately $66 million, or approximately 900 thousand shares, of common stock in the first quarter. As of May 31, 2016, the company had used approximately $329 million of the $500 million stock repurchase program.
Deferred revenue: At the end of the first quarter, the company’s total deferred revenue balance was $1.69 billion, an increase of 18% year-over-year. The full year positive impact to total deferred revenue from changes in foreign exchange rates was $10 million year-over-year. On a constant currency basis, total deferred revenue would have been up 17% year-over-year.
Outlook: Red Hat’s outlook assumes current business conditions, current foreign currency exchange rates and the impact of the anticipated acquisition of 3scale, Inc., announced today in a separate press release. For the full year:
- Revenue is expected to be $2.380 billion to $2.420 billion in U.S. dollars.
- GAAP operating margin is expected to be approximately 14.3% and non-GAAP operating margin is expected to be approximately 23.0%.
- Fully-diluted GAAP earnings per share (EPS) is expected to be approximately $1.37 to $1.41 per share. Fully-diluted non-GAAP EPS is expected to be approximately $2.19 to $2.23 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 184 million fully-diluted shares outstanding.
- Operating cash flow guidance range is expected to be approximately $800 million to $820 million.
For the second quarter:
- Revenue guidance is $587 million to $593 million.
- GAAP operating margin is expected to be approximately 13.4% and non-GAAP operating margin is expected to be approximately 22.8%.
- Fully-diluted GAAP EPS is expected to be approximately $0.31 per share. Fully-diluted non-GAAP EPS is expected to be approximately $0.54. 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 184 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 $180 million, amortization of intangible assets of approximately $29 million, and transaction costs related to business combinations of less than $1 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 $15 million of discrete tax benefits related to share-based compensation that are included in full year fully-diluted GAAP EPS.
Second quarter non-GAAP operating margin guidance is derived by subtracting the estimated impact of non-cash share-based compensation expense of approximately $47 million, amortization of intangible assets of approximately $8 million, and transaction costs related to business combinations of less than $1 million. Second 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, second quarter fully-diluted non-GAAP EPS excludes approximately $1 million of discrete tax benefits related to share-based compensation that are included in second 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 integration of acquisitions and the ability to market successfully acquired technologies and products; 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; 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 Annual Report on Form 10-K (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.
______________
(1) Excess tax benefits from share-based payment arrangements are considered discrete tax items and as a result are not included in our fiscal year 2017 estimated annual effective tax rate of 27%. Additionally, ASU 2016-09 requires that recognition of excess tax benefits in the income statement be adopted and applied on a prospective basis and, as a result, we have not adjusted fiscal year 2016 tax expense for the $6 million that was recognized as additional paid-in capital during the first quarter of fiscal year 2016.
| RED HAT, INC. | |||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||
| (Unaudited) | |||||||||||
| (In thousands - except per share amounts) | |||||||||||
| Three Months Ended | |||||||||||
| May 31, | May 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| Revenue: | |||||||||||
| Subscriptions | $ | 501,665 | $ | 424,793 | |||||||
| Training and services | 66,234 | 56,208 | |||||||||
| Total subscription, training and services revenue | 567,899 | 481,001 | |||||||||
| Cost of revenue: | |||||||||||
| Subscriptions | 36,545 | 29,846 | |||||||||
| Training and services | 47,503 | 41,551 | |||||||||
| Total cost of subscription, training and services revenue | 84,048 | 71,397 | |||||||||
| Total gross profit | 483,851 | 409,604 | |||||||||
| Operating expense: | |||||||||||
| Sales and marketing | 243,248 | 198,872 | |||||||||
| Research and development | 115,016 | 97,431 | |||||||||
| General and administrative | 50,224 | 42,371 | |||||||||
| Total operating expense | 408,488 | 338,674 | |||||||||
| Income from operations | 75,363 | 70,930 | |||||||||
| Interest income | 3,430 | 2,715 | |||||||||
| Interest expense | 5,887 | 5,715 | |||||||||
| Other income (expense), net | (553 | ) | (203 | ) | |||||||
| Income before provision for income taxes | 72,353 | 67,727 | |||||||||
| Provision for income taxes (1) | 11,169 | 19,641 | |||||||||
| Net income | $ | 61,184 | $ | 48,086 | |||||||
| Net income per share: | |||||||||||
| Basic | $ | 0.34 | $ | 0.26 | |||||||
| Diluted | $ | 0.33 | $ | 0.26 | |||||||
| Weighted average shares outstanding: | |||||||||||
| Basic | 181,168 | 183,130 | |||||||||
| Diluted | 184,187 | 186,175 | |||||||||
(1) Provision for income taxes for the three months ended May 31, 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 months ended May 31, 2015 has not been adjusted. The provision for income taxes for the three months ended May 31, 2016 includes the effect of a discrete tax benefit of $7.9 million related to excess tax benefits from share-based compensation.
| RED HAT, INC. | |||||||||||
|
CONSOLIDATED BALANCE SHEETS |
|||||||||||
|
(Unaudited) |
|||||||||||
| (In thousands) | |||||||||||
| ASSETS | |||||||||||
| May 31, | February 29, | ||||||||||
| 2016 | 2016 (1) | ||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 1,031,565 | $ | 927,778 | |||||||
| Investments in debt and equity securities | 364,850 | 281,142 | |||||||||
| Accounts receivable, net | 326,334 | 509,715 | |||||||||
| Prepaid expenses | 159,829 | 150,877 | |||||||||
| Other current assets | 1,375 | 2,921 | |||||||||
| Total current assets | 1,883,953 | 1,872,433 | |||||||||
| Property and equipment, net | 168,015 | 166,886 | |||||||||
| Goodwill | 1,029,636 | 1,027,277 | |||||||||
| Identifiable intangibles, net | 140,704 | 146,071 | |||||||||
| Investments in debt securities | 723,461 | 786,470 | |||||||||
| Deferred tax assets, net | 116,393 | 111,456 | |||||||||
| Other assets, net | 50,119 | 44,506 | |||||||||
| Total assets | $ | 4,112,281 | $ | 4,155,099 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued expenses | $ | 251,401 | $ | 284,802 | |||||||
| Deferred revenue | 1,251,096 | 1,272,908 | |||||||||
| Other current obligations | 1,980 | 1,467 | |||||||||
| Total current liabilities | 1,504,477 | 1,559,177 | |||||||||
| Convertible notes | 729,307 | 723,942 | |||||||||
| Long term deferred revenue | 441,060 | 449,636 | |||||||||
| Other long term obligations | 88,102 | 87,912 | |||||||||
| Stockholders' equity: | |||||||||||
| Common stock | 24 | 23 | |||||||||
| Additional paid-in capital | 2,176,208 | 2,162,264 | |||||||||
| Retained earnings | 1,160,472 | 1,099,738 | |||||||||
| Treasury stock, at cost | (1,919,622 | ) | (1,853,144 | ) | |||||||
| Accumulated other comprehensive loss | (67,747 | ) | (74,449 | ) | |||||||
| Total stockholders' equity | 1,349,335 | 1,334,432 | |||||||||
| Total liabilities and stockholders' equity | $ | 4,112,281 | $ | 4,155,099 | |||||||
| (1) Derived from audited financial statements | |||||||||||
| RED HAT, INC. | |||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||
| (Unaudited) | |||||||||||
|
(In thousands) |
|||||||||||
| Three Months Ended | |||||||||||
| May 31, | May 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 61,184 | $ | 48,086 | |||||||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||
| Depreciation and amortization | 20,702 | 18,547 | |||||||||
| Share-based compensation expense | 41,275 | 36,522 | |||||||||
| Deferred income taxes | (2,152 | ) | 1,914 | ||||||||
| Excess tax benefits from share-based payment arrangements (1) | 7,950 | 6,419 | |||||||||
| Net amortization of bond premium on available-for-sale debt securities | 3,540 | 2,597 | |||||||||
| Accretion of debt discount and amortization of debt issuance costs | 5,365 | 5,195 | |||||||||
| Other | (765 | ) | 830 | ||||||||
| Changes in operating assets and liabilities net of effects of acquisitions: | |||||||||||
| Accounts receivable | 190,330 | 179,387 | |||||||||
| Prepaid expenses | (9,373 | ) | (427 | ) | |||||||
| Accounts payable and accrued expenses | (38,136 | ) | (52,346 | ) | |||||||
| Deferred revenue | (46,093 | ) | (31,562 | ) | |||||||
| Other | (1,530 | ) | 15 | ||||||||
| Net cash provided by operating activities | 232,297 | 215,177 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Purchase of available-for-sale debt securities | (134,601 | ) | (406,211 | ) | |||||||
| Proceeds from sales and maturities of available-for-sale debt securities | 117,182 | 182,583 | |||||||||
| Purchase of other intangible assets | (2,868 | ) | (3,929 | ) | |||||||
| Purchase of property and equipment | (17,653 | ) | (10,696 | ) | |||||||
| Other | (111 | ) | (2,000 | ) | |||||||
| Net cash used in investing activities | (38,051 | ) | (240,253 | ) | |||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from exercise of common stock options | 1,379 | 2,109 | |||||||||
| Purchase of treasury stock | (66,478 | ) | - | ||||||||
| Payments related to net settlement of employee share-based compensation awards | (31,079 | ) | (25,211 | ) | |||||||
| Payments on other borrowings | 56 | (351 | ) | ||||||||
| Net cash used in financing activities | (96,122 | ) | (23,453 | ) | |||||||
| Effect of foreign currency exchange rates on cash and cash equivalents | 5,663 | (8,022 | ) | ||||||||
| Net increase (decrease) in cash and cash equivalents | 103,787 | (56,551 | ) | ||||||||
| Cash and cash equivalents at beginning of the period | 927,778 | 1,047,473 | |||||||||
| Cash and cash equivalents at end of period | $ | 1,031,565 | $ | 990,922 | |||||||
(1) Includes impact of early adoption of ASU 2016-09. Under ASU 2016-09 excess tax benefits from share-based payment arrangements are classified as an operating activity rather than a financing activity.
| 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 | |||||||||||
| May 31, | May 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| Cost of revenue | $ | 4,305 | $ | 3,727 | |||||||
| Sales and marketing | 18,440 | 15,412 | |||||||||
| Research and development | 12,002 | 10,874 | |||||||||
| General and administration | 6,528 | 6,509 | |||||||||
| Total share-based compensation expense | $ | 41,275 | $ | 36,522 | |||||||
| Amortization of intangible assets expense included in Consolidated Statements of Operations: | |||||||||||
| Three Months Ended | |||||||||||
| May 31, | May 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| Cost of revenue | $ | 3,623 | $ | 2,573 | |||||||
| Sales and marketing | 1,916 | 2,005 | |||||||||
| Research and development | 34 | 250 | |||||||||
| General and administration | 1,753 | 1,052 | |||||||||
| Total amortization of intangible assets expense | $ | 7,326 | $ | 5,880 | |||||||
| Non-cash interest expense related to the debt discount included in Consolidated Statements of Operations: | |||||||||||
| Three Months Ended | |||||||||||
| May 31, | May 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| Total non-cash interest expense related to the debt discount | $ | 4,731 | $ | 4,599 | |||||||
| Three Months Ended | |||||||||||
| May 31, | May 31, | ||||||||||
| 2016 | 2015 | ||||||||||
| GAAP net income | $ | 61,184 | $ | 48,086 | |||||||
| GAAP provision for income taxes | 11,169 | 19,641 | |||||||||
| GAAP income before provision for income taxes | $ | 72,353 | $ | 67,727 | |||||||
| Add: Non-cash share-based compensation expense | 41,275 | 36,522 | |||||||||
| Add: Amortization of intangible assets | 7,326 | 5,880 | |||||||||
| Add: Non-cash interest expense related to the debt discount | 4,731 | 4,599 | |||||||||
| Non-GAAP adjusted income before provision for income taxes | $ | 125,685 | $ | 114,728 | |||||||
| Non-GAAP provision for income taxes (1) | 33,507 | 33,271 | |||||||||
| Non-GAAP adjusted net income (basic and diluted) | $ | 92,178 | $ | 81,457 | |||||||
| Non-GAAP adjusted diluted weighted average shares outstanding: | |||||||||||
| GAAP diluted weighted average shares outstanding | 184,187 | 186,175 | |||||||||
| Dilution offset from convertible note hedge transactions | - | (51 | ) | ||||||||
| Non-GAAP diluted weighted average shares outstanding | 184,187 | 186,124 | |||||||||
| Non-GAAP adjusted net income per share: | |||||||||||
| Basic | $ | 0.51 | $ | 0.44 | |||||||
| Diluted | $ | 0.50 | $ | 0.44 | |||||||
| (1) Non-GAAP provision for income taxes: | |||||||||||
| Non-GAAP adjusted income before provision for income taxes | $ | 125,685 | $ | 114,728 | |||||||
| GAAP estimated annual effective tax rate | 27.0 | % | 29.0 | % | |||||||
| Provision for income taxes on Non-GAAP adjusted net income before discrete tax benefits | $ | 33,935 | $ | 33,271 | |||||||
| Discrete tax benefits, excluding discrete benefits related to share-based compensation | (428 | ) | - | ||||||||
| Provision for income taxes on Non-GAAP adjusted net income excluding discrete benefits related to share-based compensation | $ | 33,507 | $ | 33,271 | |||||||
|
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 | |||||||||||||||
| May 31, | May 31, | ||||||||||||||
| 2016 | 2015 | ||||||||||||||
| GAAP gross profit | $ | 483,851 | $ | 409,604 | |||||||||||
| Add: Non-cash share-based compensation expense | 4,305 | 3,727 | |||||||||||||
| Add: Amortization of intangible assets | 3,623 | 2,573 | |||||||||||||
| Non-GAAP gross profit | $ | 491,779 | $ | 415,904 | |||||||||||
| Non-GAAP gross margin | 86.6 | % | 86.5 | % | |||||||||||
| Three Months Ended | |||||||||||||||
| May 31, | May 31, | ||||||||||||||
| 2016 | 2015 | ||||||||||||||
| GAAP operating expenses | $ | 408,488 | $ | 338,674 | |||||||||||
| Deduct: Non-cash share-based compensation expense | (36,970 | ) | (32,795 | ) | |||||||||||
| Deduct: Amortization of intangible assets | (3,703 | ) | (3,307 | ) | |||||||||||
| Non-GAAP adjusted operating expenses | $ | 367,815 | $ | 302,572 | |||||||||||
| Three Months Ended | |||||||||||||||
| May 31, | May 31, | ||||||||||||||
| 2016 | 2015 | ||||||||||||||
| GAAP operating income | $ | 75,363 | $ | 70,930 | |||||||||||
| Add: Non-cash share-based compensation expense | 41,275 | 36,522 | |||||||||||||
| Add: Amortization of intangible assets | 7,326 | 5,880 | |||||||||||||
| Non-GAAP adjusted operating income | $ | 123,964 | $ | 113,332 | |||||||||||
| Non-GAAP adjusted operating margin | 21.8 | % | 23.6 | % | |||||||||||
| Three Months Ended | |||||||||||||||
| May 31, | May 31, | Year-Over-Year | |||||||||||||
| 2016 | 2015 | Growth Rate | |||||||||||||
| GAAP subscription revenue by offering type | |||||||||||||||
| Infrastructure-related offerings | $ | 403,182 | $ | 354,018 | 13.9 | % | |||||||||
| Adjustment for currency impact | (1,915 | ) | - | ||||||||||||
| Non-GAAP Infrastructure-related subscription revenue on a constant currency basis | $ | 401,267 | $ | 354,018 | 13.3 | % | |||||||||
| Application development-related and other emerging technology offerings | $ | 98,483 | $ | 70,775 | 39.1 | % | |||||||||
| Adjustment for currency impact | (296 | ) | - | ||||||||||||
| Non-GAAP Application development-related and other emerging technology subscription revenue on a constant currency basis | $ | 98,187 | $ | 70,775 | 38.7 | % | |||||||||
| GAAP subscription revenue | 501,665 | 424,793 | 18.1 | % | |||||||||||
| Adjustment for currency impact | (2,211 | ) | - | ||||||||||||
| Non-GAAP subscription revenue on a constant currency basis | $ | 499,454 | $ | 424,793 | 17.6 | % | |||||||||
| GAAP training and services revenue | $ | 66,234 | $ | 56,208 | 17.8 | % | |||||||||
| Adjustment for currency impact | 511 | - | |||||||||||||
| Non-GAAP training and services revenue on a constant currency basis | $ | 66,745 | $ | 56,208 | 18.7 | % | |||||||||
| GAAP total subscription, training and services revenue | $ | 567,899 | $ | 481,001 | 18.1 | % | |||||||||
| Adjustment for currency impact | (1,700 | ) | - | ||||||||||||
| Non-GAAP total subscription, training and services revenue on a constant currency basis | $ | 566,199 | $ | 481,001 | 17.7 | % | |||||||||
| RED HAT, INC. | |||||||||||||||||||||
|
SUPPLEMENTAL INFORMATION |
|||||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||||
| (In thousands - except per share amounts) | |||||||||||||||||||||
|
Change in deferred revenue balances |
|||||||||||||||||||||
|
Current Deferred |
Long Term |
Total Deferred |
|||||||||||||||||||
| Balance at May 31, 2015 | $ | 1,066,254 | $ | 369,865 | $ | 1,436,119 | |||||||||||||||
| Constant currency change in deferred revenue (1) | 193,652 | 52,664 | 246,316 | ||||||||||||||||||
| Impact from foreign currency translation | (8,810 | ) |
|
18,531 | 9,721 | ||||||||||||||||
| Balance at May 31, 2016 | $ | 1,251,096 | $ | 441,060 | $ | 1,692,156 | |||||||||||||||
| Year-over-year growth rate | 17.3 | % | 19.2 | % | 17.8 | % | |||||||||||||||
| Year-over-year growth rate on a constant currency basis | 18.2 | % | 14.2 | % | 17.2 | % | |||||||||||||||
| (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 May 31, 2016 | $ | 365,723 | $ | 124,299 | $ | 77,877 | $ | 567,899 | |||||||||||||
| Adjustment for currency impact | 2,977 | (3,643 | ) | (1,034 | ) | (1,700 | ) | ||||||||||||||
| Total revenue on a constant currency basis for the three months ended May 31, 2016 | $ | 368,700 | $ | 120,656 | $ | 76,843 | $ | 566,199 | |||||||||||||
| Total revenue for the three months ended May 31, 2015 | $ | 321,833 | $ | 97,473 | $ | 61,695 | $ | 481,001 | |||||||||||||
| Year-over-year growth rate | 13.6 | % | 27.5 | % | 26.2 | % | 18.1 | % | |||||||||||||
| Year-over-year growth rate on a constant currency basis | 14.6 | % | 23.8 | % | 24.6 | % | 17.7 | % | |||||||||||||
