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 second quarter of fiscal year 2018 ended August 31, 2017.
“Strong demand for our technologies that enable hybrid cloud computing has contributed to accelerated revenue growth in the first half of the fiscal year. In the second quarter, we delivered total revenue growth of 21%, fueled by over 40% growth in our Application Development-related and other emerging technology revenue," stated Jim Whitehurst, President and Chief Executive Officer of Red Hat. "IT organizations continued to turn to Red Hat as a strategic technology partner to help them transform and modernize their applications and infrastructure for the hybrid cloud."
"Strong execution and global demand for Red Hat technologies continued to drive financial results which exceeded expectations for the second quarter and the first half of fiscal year 2018," stated Eric Shander, Executive Vice President and Chief Financial Officer of Red Hat. "For the first half of fiscal 2018, Red Hat delivered a powerful combination of 20% total revenue growth, 41% GAAP operating income growth, 26% non-GAAP operating income growth, and 22% operating cash flow growth. Given our first half results and ongoing momentum, we are increasing our outlook for the full year."
Revenue: Total revenue for the quarter was $723 million, up 21% in USD year-over-year, or 20% measured in constant currency. Constant currency references in this release are detailed in the tables below. Subscription revenue for the quarter was $638 million, up 20% in USD year-over-year, and 20% 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 $487 million, an increase of 14% in USD year-over-year, and 14% as measured in constant currency. Subscription revenue from Application Development-related and other emerging technology offerings for the quarter was $150 million, an increase of 44% in USD year-over-year, or 43% measured in constant currency.
Operating Income: GAAP operating income for the quarter was $135 million, up 64% 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 second quarter was $191 million, up 40% year-over-year. For the second quarter, GAAP operating margin was 18.6% and non-GAAP operating margin was 26.4%. Non-GAAP references in this release are detailed in the tables below.
Net Income: GAAP net income for the quarter was $97 million, or $0.53 per diluted share, compared with $59 million, or $0.32 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 related to the debt discount, non-GAAP net income for the quarter was $138 million, or $0.77 per diluted share, as compared to $101 million, or $0.55 per diluted share, in the year-ago quarter. Non-GAAP diluted weighted average shares outstanding excludes any dilution resulting from our convertible notes because any potential dilution is expected to be offset by our convertible note hedge transactions.
Cash: Operating cash flow was $143 million for the second quarter, an increase of 48% on a year-over-year basis. Total cash, cash equivalents and investments as of August 31, 2017 was $2.31 billion after repurchasing approximately $75 million, or 765 thousand shares, of common stock in the second quarter. The remaining balance in the current repurchase authorization as of August 31, 2017 was approximately $499 million.
Deferred revenue: At the end of the second quarter, the company’s total deferred revenue balance was $2.05 billion, an increase of 22% year-over-year. The full year positive impact to total deferred revenue from changes in foreign exchange rates was $37 million year-over-year. On a constant currency basis, total deferred revenue would have been up 20% year-over-year.
Outlook: Red Hat’s outlook assumes current business conditions and current foreign currency exchange rates.
For the full year:
- Revenue is expected to be approximately $2.880 billion to $2.895 billion in USD.
- GAAP operating margin is expected to be approximately 15.9% and non-GAAP operating margin is expected to be approximately 23.8%.
- Fully diluted GAAP earnings per share (EPS) is expected to be approximately $1.89 to $1.91 per share, assuming 183 million fully diluted shares outstanding. Fully diluted non-GAAP EPS is expected to be approximately $2.77 to $2.79 per share, assuming 180 million fully diluted shares outstanding. Both GAAP and non-GAAP EPS assume a $1 million to $2 million per quarter forecast for other income and an estimated annual effective tax rate of approximately 28% before discrete tax items.
- Operating cash flow is expected to be approximately $880 million to $900 million.
For the third quarter:
- Revenue is expected to be approximately $730 million to $737 million.
- GAAP operating margin is expected to be approximately 15.2% and non-GAAP operating margin is expected to be approximately 23.7%.
- Fully diluted GAAP EPS is expected to be approximately $0.48 per share, assuming 184 million fully diluted shares outstanding. Fully diluted non-GAAP EPS is expected to be approximately $0.70 per share, assuming 181 million fully diluted shares outstanding. Both GAAP and non-GAAP EPS assume a $2 million per quarter forecast for other income and an estimated annual effective tax rate of 28% before discrete tax items.
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 $200 million, amortization of intangible assets of approximately $30 million and transaction costs related to business combinations of approximately $1.4 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 related to the debt discount of approximately $20 million and an estimated annual effective tax rate of approximately 28% before discrete tax items. Additionally, full year fully diluted non-GAAP EPS excludes approximately $26 million of discrete tax benefits related to share-based compensation that are included in full year fully diluted GAAP EPS. Full year fully diluted non-GAAP EPS excludes approximately 3 million diluted shares resulting from the convertible notes because any potential dilution is expected to be offset by our convertible note hedge transactions.
Third 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. Third 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 28% before discrete tax items. Additionally, third quarter fully diluted non-GAAP EPS excludes approximately $12 million of discrete tax benefits related to share-based compensation that are included in third quarter fully diluted GAAP EPS. Third quarter fully diluted non-GAAP EPS excludes approximately 3 million diluted shares resulting from the convertible notes because any potential dilution is expected to be offset by our convertible note hedge transactions.
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 the security of our offerings and other data security vulnerabilities; changes in and a dependence on key personnel; the ability to meet financial and operational challenges encountered in our international operations; and ineffective management of, and control over, the Company's growth and international operations, 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 | Six Months Ended | ||||||||||||||
| August 31, | August 31, | August 31, | August 31, | ||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||
| Revenue: | |||||||||||||||
| Subscriptions | $ | 637,562 | $ | 531,209 | $ | 1,234,070 | $ | 1,032,874 | |||||||
| Training and services | 85,793 | 68,596 | 166,081 | 134,829 | |||||||||||
| Total subscription and training and services revenue | 723,355 | 599,805 | 1,400,151 | 1,167,703 | |||||||||||
| Cost of revenue: | |||||||||||||||
| Subscriptions | 46,324 | 39,678 | 89,957 | 76,222 | |||||||||||
| Training and services | 60,393 | 47,993 | 117,456 | 95,496 | |||||||||||
| Total cost of subscription and training and services revenue | 106,717 | 87,671 | 207,413 | 171,718 | |||||||||||
| Gross profit | 616,638 | 512,134 | 1,192,738 | 995,985 | |||||||||||
| Operating expense: | |||||||||||||||
| Sales and marketing | 278,548 | 253,255 | 575,007 | 496,503 | |||||||||||
| Research and development | 141,809 | 121,265 | 278,972 | 236,281 | |||||||||||
| General and administrative | 61,722 | 55,730 | 116,592 | 105,954 | |||||||||||
| Total operating expense | 482,079 | 430,250 | 970,571 | 838,738 | |||||||||||
| Income from operations | 134,559 | 81,884 | 222,167 | 157,247 | |||||||||||
| Interest income | 4,612 | 3,392 | 8,605 | 6,821 | |||||||||||
| Interest expense | 6,081 | 5,925 | 12,166 | 11,811 | |||||||||||
| Other income (expense), net | (1,260 | ) | 84 | (1,846 | ) | (468 | ) | ||||||||
| Income before provision for income taxes | 131,830 | 79,435 | 216,760 | 151,789 | |||||||||||
| Provision for income taxes | 34,971 | 20,663 | 46,711 | 31,832 | |||||||||||
| Net income | $ | 96,859 | $ | 58,772 | $ | 170,049 | $ | 119,957 | |||||||
| Net income per share: | |||||||||||||||
| Basic | $ | 0.55 | $ | 0.33 | $ | 0.96 | $ | 0.66 | |||||||
| Diluted | $ | 0.53 | $ | 0.32 | $ | 0.93 | $ | 0.65 | |||||||
| Weighted average shares outstanding: | |||||||||||||||
| Basic | 177,257 | 180,322 | 177,250 | 180,745 | |||||||||||
| Diluted | 183,021 | 183,346 | 182,460 | 183,750 | |||||||||||
| RED HAT, INC. | ||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||
| (Unaudited) | ||||||||
| (In thousands) | ||||||||
|
August 31, |
February 28, |
|||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 1,210,308 | $ | 1,090,808 | ||||
| Investments in debt securities, short-term | 448,981 | 369,983 | ||||||
| Accounts receivable, net | 418,449 | 634,821 | ||||||
| Prepaid expenses | 213,273 | 200,609 | ||||||
| Other current assets | 41,352 | 19,481 | ||||||
| Total current assets | 2,332,363 | 2,315,702 | ||||||
| Property and equipment, net | 206,195 | 189,629 | ||||||
| Goodwill | 1,121,602 | 1,040,709 | ||||||
| Identifiable intangibles, net | 156,659 | 137,767 | ||||||
| Investments in debt securities, long-term | 655,127 | 672,440 | ||||||
| Deferred tax assets, net | 101,778 | 104,833 | ||||||
| Other assets, net | 65,660 | 74,105 | ||||||
| Total assets | $ | 4,639,384 | $ | 4,535,185 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued expenses | $ | 323,245 | $ | 376,957 | ||||
| Deferred revenue, short-term | 1,471,434 | 1,512,762 | ||||||
| Other current obligations | 1,147 | 1,354 | ||||||
| Total current liabilities | 1,795,826 | 1,891,073 | ||||||
| Deferred revenue, long-term | 581,077 | 557,194 | ||||||
| Convertible notes | 756,743 | 745,633 | ||||||
| Other long-term obligations | 105,391 | 93,965 | ||||||
| Stockholders’ equity: | ||||||||
| Common stock | 24 | 24 | ||||||
| Additional paid-in capital | 2,335,518 | 2,294,462 | ||||||
| Retained earnings | 1,523,040 | 1,352,991 | ||||||
| Treasury stock, at cost | (2,425,059 | ) | (2,311,805 | ) | ||||
| Accumulated other comprehensive loss | (33,176 | ) | (88,352 | ) | ||||
| Total stockholders’ equity | 1,400,347 | 1,247,320 | ||||||
| Total liabilities and stockholders’ equity | $ | 4,639,384 | $ | 4,535,185 | ||||
| (1) Derived from audited financial statements | ||||||||
| RED HAT, INC. | ||||||||||||||||
| CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (In thousands) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| August 31, | August 31, | August 31, | August 31, | |||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||||
| Net income | $ | 96,859 | $ | 58,772 | $ | 170,049 | $ | 119,957 | ||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||||
| Depreciation and amortization | 24,136 | 21,160 | 45,953 | 41,862 | ||||||||||||
| Amortization of debt discount and transaction costs | 5,570 | 5,393 | 11,110 | 10,758 | ||||||||||||
| Share-based compensation expense | 46,947 | 45,357 | 90,665 | 86,632 | ||||||||||||
| Deferred income taxes |
(359 |
) | (5,467 | ) |
7,558 |
|
(7,619 | ) | ||||||||
| Net amortization of bond premium on debt securities available for sale | 2,439 | 3,294 | 4,875 | 6,834 | ||||||||||||
| Other | 571 | 328 | 1,532 | (437 | ) | |||||||||||
| Changes in operating assets and liabilities: | ||||||||||||||||
| Accounts receivable | 17,036 | (30,684 | ) | 225,797 | 159,645 | |||||||||||
| Prepaid expenses | (11,562 | ) | 8,883 | (19,270 | ) | (490 | ) | |||||||||
| Accounts payable and accrued expenses |
2,008 |
19,763 |
(53,330 |
) | (10,423 | ) | ||||||||||
| Deferred revenue | (40,575 | ) | (26,953 | ) | (86,292 | ) | (73,046 | ) | ||||||||
| Other | (174 | ) | (3,044 | ) | 2,121 | (4,574 | ) | |||||||||
| Net cash provided by operating activities | 142,896 | 96,802 | 400,768 | 329,099 | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||||
| Purchase of investment in debt securities available for sale | (109,669 | ) | (163,043 | ) | (259,193 | ) | (297,644 | ) | ||||||||
| Proceeds from maturities of investment in debt securities available for sale | 105,303 | 170,510 | 217,344 | 269,542 | ||||||||||||
| Proceeds from sales of investment in debt securities available for sale | — | 7,018 | 14,324 | 25,168 | ||||||||||||
| Acquisition of businesses, net of cash acquired | (83,965 | ) | (28,667 | ) | (83,965 | ) | (28,667 | ) | ||||||||
| Purchase of developed software and other intangible assets | (7,671 | ) | (3,521 | ) | (9,445 | ) | (6,389 | ) | ||||||||
| Purchase of property and equipment | (25,781 | ) | (15,539 | ) | (51,681 | ) | (33,192 | ) | ||||||||
| Other | (189 | ) | — | (189 | ) | (111 | ) | |||||||||
| Net cash used in investing activities | (121,972 | ) | (33,242 | ) | (172,805 | ) | (71,293 | ) | ||||||||
| Cash flows from financing activities: | ||||||||||||||||
| Proceeds from exercise of common stock options | 862 | 689 | 3,830 | 2,068 | ||||||||||||
| Proceeds from employee stock purchase program | 10,952 | — | 22,713 | — | ||||||||||||
| Payments related to net settlement of share-based compensation awards | (7,413 | ) | (6,398 | ) | (48,423 | ) | (37,476 | ) | ||||||||
| Purchase of treasury stock | (75,015 | ) | (127,386 | ) | (137,002 | ) | (193,864 | ) | ||||||||
| Payments on other borrowings | (418 | ) | (463 | ) | (861 | ) | (906 | ) | ||||||||
| Other | — | 415 | — | 913 | ||||||||||||
| Net cash used in financing activities | (71,032 | ) | (133,143 | ) | (159,743 | ) | (229,265 | ) | ||||||||
| Effect of foreign currency exchange rates on cash and cash equivalents | 29,959 | 8,587 | 51,280 | 14,250 | ||||||||||||
| Net increase (decrease) in cash and cash equivalents | (20,149 | ) | (60,996 | ) | 119,500 | 42,791 | ||||||||||
| Cash and cash equivalents at beginning of the period | 1,230,457 | 1,031,565 | 1,090,808 | 927,778 | ||||||||||||
| Cash and cash equivalents at end of the period | $ | 1,210,308 | $ | 970,569 | $ | 1,210,308 | $ | 970,569 | ||||||||
| RED HAT, INC. | ||||||||||||||||
| RECONCILIATION OF CERTAIN GAAP RESULTS TO NON-GAAP ADJUSTED RESULTS | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (In thousands - except per share amounts) | ||||||||||||||||
| Three Months Ended | Six Months Ended | |||||||||||||||
| August 31, | August 31, | August 31, | August 31, | |||||||||||||
| 2017 | 2016 | 2017 | 2016 | |||||||||||||
| Reconciliation items included in Consolidated Statements of Operations: | ||||||||||||||||
| Non-cash share-based compensation expense: | ||||||||||||||||
| Cost of revenue | $ | 4,261 | $ | 4,054 | $ | 8,209 | $ | 8,359 | ||||||||
| Sales and marketing | 20,817 | 20,361 | 41,430 | 38,802 | ||||||||||||
| Research and development | 14,220 | 12,969 | 27,666 | 24,971 | ||||||||||||
| General and administrative | 7,649 | 7,973 | 13,360 | 14,500 | ||||||||||||
| Total share-based compensation expense | $ | 46,947 | $ | 45,357 | $ | 90,665 | $ | 86,632 | ||||||||
| Amortization of intangible assets expense: | ||||||||||||||||
| Cost of revenue | $ | 4,326 | $ | 3,846 | $ | 8,162 | $ | 7,469 | ||||||||
| Sales and marketing | 1,583 | 1,905 | 3,042 | 3,820 | ||||||||||||
| Research and development | 35 | 34 | 69 | 69 | ||||||||||||
| General and administrative | 2,227 | 1,848 | 4,053 | 3,601 | ||||||||||||
| Total amortization of intangible assets expense | $ | 8,171 | $ | 7,633 | $ | 15,326 | $ | 14,959 | ||||||||
| Total non-cash interest expense related to the debt discount | $ | 4,890 | $ | 4,753 | $ | 9,757 | $ | 9,484 | ||||||||
| Transaction costs related to business combinations | $ | 1,220 | $ | 1,789 | $ | 1,362 | $ | 1,789 | ||||||||
| Reconciliation of GAAP results to non-GAAP adjusted results: | ||||||||||||||||
| GAAP net income | $ | 96,859 | $ | 58,772 | $ | 170,049 | $ | 119,957 | ||||||||
| GAAP provision for income taxes | 34,971 | 20,663 | 46,711 | 31,832 | ||||||||||||
| GAAP income before provision for income taxes | $ | 131,830 | $ | 79,435 | $ | 216,760 | $ | 151,789 | ||||||||
| Add: Non-cash share-based compensation expense | 46,947 | 45,357 | 90,665 | 86,632 | ||||||||||||
| Add: Amortization of intangible assets expense | 8,171 | 7,633 | 15,326 | 14,959 | ||||||||||||
| Add: Non-cash interest expense related to the debt discount | 4,890 | 4,753 | 9,757 | 9,484 | ||||||||||||
| Add: Transaction costs related to business combinations | 1,220 | 1,789 | 1,362 | 1,789 | ||||||||||||
| Non-GAAP adjusted income before provision for income taxes | $ | 193,058 | $ | 138,967 | $ | 333,870 | $ | 264,653 | ||||||||
| Non-GAAP provision for income taxes (1) | 54,790 | 37,739 | 93,905 | 71,245 | ||||||||||||
| Non-GAAP adjusted net income (basic and diluted) | $ | 138,268 | $ | 101,228 | $ | 239,965 | $ | 193,408 | ||||||||
| Non-GAAP adjusted diluted weighted average shares outstanding: | ||||||||||||||||
| GAAP diluted weighted average shares outstanding | 183,021 | 183,346 | 182,460 | 183,750 | ||||||||||||
| Dilution offset from convertible note hedge transactions | (2,706 | ) | (195 | ) | (2,189 | ) | (82 | ) | ||||||||
| Non-GAAP diluted weighted average shares outstanding | 180,315 | 183,151 | 180,271 | 183,668 | ||||||||||||
| Non-GAAP adjusted net income per share: | ||||||||||||||||
| Basic | $ | 0.78 | $ | 0.56 | $ | 1.35 | $ | 1.07 | ||||||||
| Diluted | $ | 0.77 | $ | 0.55 | $ | 1.33 | $ | 1.05 | ||||||||
| RED HAT, INC. | |||||||||||||||||
| RECONCILIATION OF CERTAIN GAAP RESULTS TO NON-GAAP ADJUSTED RESULTS | |||||||||||||||||
| (Unaudited) | |||||||||||||||||
| (In thousands - except per share amounts) | |||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||
| August 31, | August 31, | August 31, | August 31, | ||||||||||||||
| 2017 | 2016 | 2017 | 2016 | ||||||||||||||
|
(1) |
Non-GAAP provision for income taxes: |
||||||||||||||||
| Non-GAAP adjusted income before provision for income taxes | $ | 193,058 | $ | 138,967 | $ | 333,870 | $ | 264,653 | |||||||||
| GAAP estimated annual effective tax rate | 27.6 | % | 27 | % | 27.6 | % | 27 | % | |||||||||
| Provision for income taxes on non-GAAP adjusted income before discrete tax benefits | $ | 53,425 | $ | 37,521 | $ | 92,148 | $ | 71,456 | |||||||||
| Discrete tax expense (benefit), excluding discrete benefits related to share-based compensation | 1,365 | 218 | 1,757 | (211 | ) | ||||||||||||
| Provision for income taxes on non-GAAP adjusted income, excluding discrete tax benefits related to share-based compensation | $ | 54,790 | $ | 37,739 | $ | 93,905 | $ | 71,245 | |||||||||
| GAAP gross profit | $ | 616,638 | $ | 512,134 | $ | 1,192,738 | $ | 995,985 | |||||||||
| Add: Non-cash share-based compensation expense | 4,261 | 4,054 | 8,209 | 8,359 | |||||||||||||
| Add: Amortization of intangible assets expense | 4,326 | 3,846 | 8,162 | 7,469 | |||||||||||||
| Non-GAAP gross profit | $ | 625,225 | $ | 520,034 | $ | 1,209,109 | $ | 1,011,813 | |||||||||
| Non-GAAP gross margin | 86.4 | % | 86.7 | % | 86.4 | % | 86.6 | % | |||||||||
| GAAP operating expenses | $ | 482,079 | $ | 430,250 | $ | 970,571 | $ | 838,738 | |||||||||
| Deduct: Non-cash share-based compensation expense | (42,686 | ) | (41,303 | ) | (82,456 | ) | (78,273 | ) | |||||||||
| Deduct: Amortization of intangible assets expense | (3,845 | ) | (3,787 | ) | (7,164 | ) | (7,490 | ) | |||||||||
| Deduct: Transaction costs related to business combinations | (1,220 | ) | (1,789 | ) | (1,362 | ) | (1,789 | ) | |||||||||
| Non-GAAP adjusted operating expenses | $ | 434,328 | $ | 383,371 | $ | 879,589 | $ | 751,186 | |||||||||
| GAAP operating income | $ | 134,559 | $ | 81,884 | $ | 222,167 | $ | 157,247 | |||||||||
| Add: Non-cash share-based compensation expense | 46,947 | 45,357 | 90,665 | 86,632 | |||||||||||||
| Add: Amortization of intangible assets expense | 8,171 | 7,633 | 15,326 | 14,959 | |||||||||||||
| Add: Transaction costs related to business combinations | 1,220 | 1,789 | 1,362 | 1,789 | |||||||||||||
| Non-GAAP adjusted operating income | $ | 190,897 | $ | 136,663 | $ | 329,520 | $ | 260,627 | |||||||||
| Non-GAAP adjusted operating margin | 26.4 | % | 22.8 | % | 23.5 | % | 22.3 | % | |||||||||
| RED HAT, INC. | |||||||||||
| RECONCILIATION OF CERTAIN GAAP RESULTS TO NON-GAAP ADJUSTED RESULTS | |||||||||||
| (Unaudited) | |||||||||||
| (In thousands - except per share amounts) | |||||||||||
| Three Months Ended | |||||||||||
| August 31, | August 31, | Year-Over-Year | |||||||||
| 2017 | 2016 | Growth Rate | |||||||||
| Subscription and services revenue: | |||||||||||
| GAAP subscription revenue by offering type: | |||||||||||
| Infrastructure-related offerings | $ | 487,447 | $ | 427,035 |
14.1 |
% | |||||
| Adjustment for currency impact | (1,485 | ) | — | ||||||||
| Non-GAAP Infrastructure-related subscription revenue on a constant currency basis | $ | 485,962 | $ | 427,035 |
13.8 |
% | |||||
| Application Development-related and other emerging technology offerings | $ | 150,115 | $ | 104,174 |
44.1 |
% | |||||
| Adjustment for currency impact | (969 | ) | — | ||||||||
| Non-GAAP Application Development-related and other emerging technology subscription revenue on a constant currency basis | $ | 149,146 | $ | 104,174 |
43.2 |
% | |||||
| GAAP subscription revenue | $ | 637,562 | $ | 531,209 |
20.0 |
% | |||||
| Adjustment for currency impact | (2,454 | ) | — | ||||||||
| Non-GAAP subscription revenue on a constant currency basis | $ | 635,108 | $ | 531,209 |
19.6 |
% | |||||
| GAAP training and services revenue | $ | 85,793 | $ | 68,596 |
25.1 |
% | |||||
| Adjustment for currency impact | (328 | ) | — | ||||||||
| Non-GAAP training and services revenue on a constant currency basis | $ | 85,465 | $ | 68,596 |
24.6 |
% | |||||
| GAAP total subscription and training and services revenue | $ | 723,355 | $ | 599,805 |
20.6 |
% | |||||
| Adjustment for currency impact | (2,782 | ) | $ | — | |||||||
| Non-GAAP total subscription and training and services revenue on a constant currency basis | $ | 720,573 | $ | 599,805 |
20.1 |
% | |||||
| Six Months Ended | |||||||||||
| August 31, | August 31, | Year-Over-Year | |||||||||
| 2017 | 2016 | Growth Rate | |||||||||
| GAAP subscription revenue by offering type: | |||||||||||
| Infrastructure-related offerings | $ | 945,408 | $ | 830,216 |
13.9 |
% | |||||
| Adjustment for currency impact | 1,846 | — | |||||||||
| Non-GAAP Infrastructure-related subscription revenue on a constant currency basis | $ | 947,254 | $ | 830,216 |
14.1 |
% | |||||
| Application Development-related and other emerging technology offerings | $ | 288,662 | $ | 202,658 |
42.4 |
% | |||||
| Adjustment for currency impact | 112 | — | |||||||||
| Non-GAAP Application Development-related and other emerging technology subscription revenue on a constant currency basis | $ | 288,774 | $ | 202,658 |
42.5 |
% | |||||
| GAAP subscription revenue | $ | 1,234,070 | $ | 1,032,874 |
19.5 |
% | |||||
| Adjustment for currency impact | 1,958 | — | |||||||||
| Non-GAAP subscription revenue on a constant currency basis | $ | 1,236,028 | $ | 1,032,874 |
19.7 |
% | |||||
| GAAP training and services revenue | $ | 166,081 | $ | 134,829 |
23.2 |
% | |||||
| Adjustment for currency impact | 378 | — | |||||||||
| Non-GAAP training and services revenue on a constant currency basis | $ | 166,459 | $ | 134,829 |
23.5 |
% | |||||
| GAAP total subscription and training and services revenue | $ | 1,400,151 | $ | 1,167,703 |
19.9 |
% | |||||
| Adjustment for currency impact | 2,336 | — | |||||||||
| Non-GAAP total subscription and training and services revenue on a constant currency basis | $ | 1,402,487 | $ | 1,167,703 |
20.1 |
% | |||||
| RED HAT, INC. | ||||||||||||||||
| SUPPLEMENTAL INFORMATION | ||||||||||||||||
| (Unaudited) | ||||||||||||||||
| (In thousands) | ||||||||||||||||
| Change in deferred revenue balances: | ||||||||||||||||
| Deferred Revenue | ||||||||||||||||
| Current | Long-Term | Total | ||||||||||||||
| Balance at August 31, 2016 | $ | 1,233,762 | $ | 446,890 | $ | 1,680,652 | ||||||||||
| Constant currency change in deferred revenue | 213,061 | 122,252 | 335,313 | |||||||||||||
| Impact from foreign currency translation | 24,611 | 11,935 | 36,546 | |||||||||||||
| Balance at August 31, 2017 | $ | 1,471,434 | $ | 581,077 | $ | 2,052,511 | ||||||||||
| Year-over-year growth rate | 19.3 | % | 30.0 | % | 22.1 | % | ||||||||||
| Year-over-year growth rate on a constant currency basis | 17.3 | % | 27.4 | % | 20.0 | % | ||||||||||
| Revenue growth by geographical segment: | ||||||||||||||||
| Americas | EMEA | APAC | Consolidated | |||||||||||||
| Total revenue for the three months ended August 31, 2017 | $ | 463,359 | $ | 159,722 | $ | 100,274 | $ | 723,355 | ||||||||
| Adjustment for currency impact | 65 | (5,111 | ) | 2,264 | (2,782 | ) | ||||||||||
| Total revenue on a constant currency basis for the three months ended August 31, 2017 | $ | 463,424 | $ | 154,611 | $ | 102,538 | $ | 720,573 | ||||||||
| Total revenue for the three months ended August 31, 2016 | $ | 385,529 | $ | 127,467 | $ | 86,809 | $ | 599,805 | ||||||||
| Year-over-year growth rate | 20.2 | % | 25.3 | % | 15.5 | % | 20.6 | % | ||||||||
| Year-over-year growth rate on a constant currency basis | 20.2 | % | 21.3 | % | 18.1 | % | 20.1 | % | ||||||||
| Total revenue for the six months ended August 31, 2017 | $ | 901,739 | $ | 303,392 | $ | 195,020 | $ | 1,400,151 | ||||||||
| Adjustment for currency impact | (867 | ) | 567 | 2,636 | 2,336 | |||||||||||
| Total revenue on a constant currency basis for the six months ended August 31, 2017 | $ | 900,872 | $ | 303,959 | $ | 197,656 | $ | 1,402,487 | ||||||||
| Total revenue for the six months ended August 31, 2016 | $ | 751,252 | $ | 251,766 | $ | 164,685 | $ | 1,167,703 | ||||||||
| Year-over-year growth rate | 20.0 | % | 20.5 | % | 18.4 | % | 19.9 | % | ||||||||
| Year-over-year growth rate on a constant currency basis | 19.9 | % | 20.7 | % | 20.0 | % | 20.1 | % | ||||||||
