Revenue Up 43 Percent Year-Over-Year, 17 Percent Sequentially
SAN JOSE, Calif.--(BUSINESS WIRE)--Brocade® (NASDAQ:BRCD - News) today reported financial results for its second fiscal quarter, which ended May 2, 2009. Brocade reported Q2 revenues of $506.3 million, a 17% quarter on quarter growth and a 43% year on year growth.
Commenting on Brocade's second quarter financial results, Michael Klayko, Brocade CEO, said:
“Brocade had another outstanding quarter where we achieved record revenues driven by strong customer demand for our end-to-end networking solutions. We are executing well to our long-term business-growth strategy with the rapid integration of the Foundry business, securing new routes-to-market for our IP networking portfolio, and leveraging our OEM and channel partner relationships to expand our footprint in the industry.”
Second Fiscal Quarter 2009 Business Highlights
Partnership Announcements
Product Introductions
Executive and Corporate Leadership
Customer Wins
Second Fiscal Quarter 2009 Financial Highlights and Additional Financial Information (3)
| Q2 2009 | Q1 2009 | Q2 2008 | |||||||
| Revenue | $506.3 M | $431.6 M | $354.9 M | ||||||
| GAAP net income (loss) | $(63.1) M | $(26.0) M | $91.4 M | ||||||
| GAAP EPS – diluted | ($0.16) M | ($0.07) | $0.23 | ||||||
| Non-GAAP net income | $47.1 M | $63.6 M | $59.7 M | ||||||
| Non-GAAP EPS – diluted | $0.11 | $0.15 | $0.15 | ||||||
| Non-GAAP gross margin | 56.20% | 59.70% | 61.10% | ||||||
| Non-GAAP operating margin | 18.80% | 26.10% | 22.90% | ||||||
| Cash provided by (used in) operations | $107.3 M | $(163.8) M | $198.3 M | ||||||
| Normalized cash provided by operations | $107.3 M | $46.0 M | $198.3 M | ||||||
| Non-GAAP financial measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. A detailed reconciliation between GAAP and non-GAAP information is contained in the tables included herein. | |||||||||
|
As a % of total revenues |
Q2 2009 | Q1 2009 | Q2 2008 | ||||||
| OEM revenues | 62% | 76% | 86% | ||||||
| Channel/Direct revenues | 38% | 24% | 14% | ||||||
| 10% or greater customer revenues | 43% | 56% | 65% | ||||||
| Domestic revenues (1) | 69% | 64% | 62% | ||||||
| International revenues (1) | 31% | 36% | 38% | ||||||
| Service revenues | 17% | 16% | 17% | ||||||
| Data Storage Revenue | 58% | 72% | 83% | ||||||
|
IP Products Revenue |
24% |
12% |
1% |
||||||
|
Stackable % of IP Revenues (2) |
26% |
27% |
28% |
||||||
|
Chassis % of IP Revenues (2) |
74% |
73% |
72% |
||||||
|
Enterprise% of IP Revenues (2) |
78% |
74% |
74% |
||||||
|
Service Providers % of IP Revenues (2) |
22% |
26% |
26% |
||||||
| Global Services Revenue | 17% | 16% | 17% | ||||||
|
Q2 2009 |
Q1 2009 | Q2 2008 | |||||||
| Cash, cash equivalents and investments | $236.9 M | $215.9 M | $796.5 M | ||||||
| Deferred revenues | $244.4 M | $226.7 M | $103.0 M | ||||||
| Capital expenditures – non-campus related | $ 15.7 M | $ 12.6 M | $ 14.1 M | ||||||
| Capital expenditures – campus related | $21.9M | $ 23.2 M | 0 | ||||||
| Total debt, net of discount | $1,169M | $1,240 M | $169 M | ||||||
| Days sales outstanding | 49 days | 52 days | 43 days | ||||||
| Employees at end of period | 3,800 | 3,950 | 2,759 | ||||||
1. Based on Brocade estimates of adjustment for OEMs taking delivery of internationally bound shipments in the United States, end-user demand was 51% domestic and 49% international.
2. On a As If combined company basis.
3. Q2’09 is the first full quarter of combined operations post acquisition of Foundry.
Non-GAAP Financial Measures
This press release and the related conference call contain non-GAAP financial measures. In evaluating the Company's performance, management uses certain non-GAAP financial measures to supplement consolidated financial statements prepared under GAAP.
Management believes that non-GAAP net income and other non-GAAP financial measures used in this press release allow management to gain a better understanding of the Company's comparative operating performance from period-to-period and to its competitors' operating results. Management also believes these non-GAAP financial measures help indicate the Company’s baseline performance before gains, losses or charges that are considered by management to be outside ongoing operating results. Accordingly, management uses these non-GAAP financial measures for planning and forecasting of future periods and in making decisions regarding operations performance and the allocation of resources. Management believes these non-GAAP financial measures, when read in conjunction with the Company's GAAP financials, provide useful information to investors by offering:
Management excludes certain gains or losses and benefits or costs in determining non-GAAP net income that are the result of infrequent events or arise outside the ordinary course of our continuing operations. Management believes that it is appropriate to evaluate the Company's operating performance by excluding those items that are not indicative of ongoing operating results or limit comparability. Such items include: (i) legal fees associated with indemnification obligations to former directors and officers and other related costs, (ii) legal fees associated with certain pre-acquisition litigation, (iii) acquisition and integration costs (in connection with the Foundry acquisition), (iv) in-process research and development charge (in connection with the Foundry acquisition), (v) loss on sale of investments, and (vi) acquisition-related financing charges (in connection with the Foundry acquisition).
Management also excludes the following non-cash charges in determining non-GAAP net income: (i) stock-based compensation expense and (ii) amortization of purchased intangible assets, (iii) goodwill and acquisition related intangible impairment. Because of varying available valuation methodologies, subjective assumptions and the variety of award types, management believes that the exclusion of stock-based compensation allows for more accurate comparisons of our operating results to our peer companies. Management believes that the expense associated with the amortization of acquisition-related intangible assets is appropriate to be excluded because a significant portion of the purchase price for acquisitions may be allocated to intangible assets that have short lives and exclusion of the amortization expense allows comparisons of operating results that are consistent over time for the Company's newly acquired and long-held businesses.
Finally, management believes that it is appropriate to exclude the tax effects of the items noted above in order to present a more meaningful measure of non-GAAP net income.
Limitations. These non-GAAP financial measures have limitations, however, because they do not include all items of income and expense that impact the Company. Management compensates for these limitations by also considering the Company's GAAP results. The non-GAAP financial measures the Company uses are not prepared in accordance with, and should not be considered an alternative to, measurements required by GAAP, such as operating income, net income (loss) and net income (loss) per share, and should not be considered measures of the Company's liquidity. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP measures. In addition, these non-GAAP financial measures may not be comparable to similar measures reported by other companies.
Second Fiscal Quarter 2009 Conference Call and Webcast Information
Brocade management will host a conference call to discuss second quarter 2009 results on Thursday, May 21, 2009, at 5:00 a.m. Pacific Standard Time. To access the live webcast, please visit Brocade's website at http://www.brcd.com at least 20 minutes prior to the call to download any necessary audio or plug-in software. A telephone replay will be available approximately two hours after the conference ends and will be available until 5:00 p.m. Pacific Standard Time on May 28, 2009. A replay of the conference call will be available via webcast at http://www.brcd.com for approximately twelve months.
Cautionary Statement
This press release contains statements that are forward-looking in nature, including statements regarding the Company’s market positioning and opportunities, and the integration of the Foundry acquisition. These statements are based on current expectations on the date of this press release and involve a number of risks and uncertainties which may cause actual results to differ significantly from such estimates. The risks include, but are not limited to, the impact of the economic slowdown and the effect of changes in IT spending levels, the Company’s ability to realize the anticipated benefits from the acquisition of Foundry, the Company’s ability to successfully introduce new products and services on a timely basis, market competition, and the Company's ability to manage its business effectively in a rapidly evolving market. Certain of these and other risks are set forth in more detail in "Item 1A. Risk Factors" in Brocade's Quarterly Report on Form 10-Q for the fiscal quarter ended January 24, 2009. Brocade does not assume any obligation to update or revise any such forward-looking statements, whether as the result of new developments or otherwise.
About Brocade
Brocade® (Nasdaq:BRCD - News) develops extraordinary networking solutions that enable today’s complex, data-intensive businesses to optimize information connectivity and maximize the business value of their data. For more information, visit www.brocade.com.
Brocade, the B-wing symbol, BigIron, DCX, Fabric OS, FastIron, IronPoint, IronShield, IronView, IronWare, JetCore, NetIron, SecureIron, ServerIron, StorageX, and TurboIron are registered trademarks, and DCFM, Extraordinary Networks, and SAN Health are trademarks of Brocade Communications Systems, Inc., in the United States and/or in other countries. All other brands, products, or service names are or may be trademarks or service marks of, and are used to identify, products or services of their respective owners.
© 2009 Brocade Communications Systems, Inc. All Rights Reserved.
|
BROCADE COMMUNICATIONS SYSTEMS, INC. GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (unaudited) |
|||||||||||||||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||
| May 2, | April 26, | May 2, | April 26, | ||||||||||||||||
| 2009 | 2008 | 2009 | 2008 | ||||||||||||||||
| Net revenues | |||||||||||||||||||
| Product | $ | 418,034 | $ | 295,584 | $ | 780,634 | $ | 593,529 | |||||||||||
| Services | 88,266 | 59,311 | 157,257 | 109,214 | |||||||||||||||
| Total net revenues | 506,300 | 354,895 | 937,891 | 702,743 | |||||||||||||||
| Cost of revenues | |||||||||||||||||||
| Product | 199,374 | 116,628 | 350,565 | 234,404 | |||||||||||||||
| Services | 47,133 | 32,814 | 85,118 | 66,309 | |||||||||||||||
| Total cost of revenues | 246,507 | 149,422 | 435,683 | 300,713 | |||||||||||||||
| Gross margin | 259,793 | 205,453 | 502,208 | 402,030 | |||||||||||||||
| Operating expenses: | |||||||||||||||||||
| Research and development | 96,295 | 61,131 | 164,746 | 119,336 | |||||||||||||||
| Sales and marketing | 104,898 | 69,985 | 178,064 | 133,160 | |||||||||||||||
| General and administrative | 21,295 | 13,316 | 39,683 | 25,683 | |||||||||||||||
| Legal fees associated with indemnification obligations, SEC investigation and other related costs | 19,814 | 4,789 | 39,113 | 14,448 | |||||||||||||||
| Provision for class action lawsuit | — | 160,000 | — | 160,000 | |||||||||||||||
| Amortization of intangible assets | 21,385 | 7,909 | 34,614 | 15,818 | |||||||||||||||
| Acquisition and integration costs | 2,391 | — | 3,344 | — | |||||||||||||||
| Restructuring costs and facilities lease loss (benefits), net | 2,329 | (477 | ) | 2,329 | (477 | ) | |||||||||||||
| In-process research and development | — | — | 26,900 | — | |||||||||||||||
| Goodwill and Acquisition related intangibles impairment | 53,306 | — | 53,306 | — | |||||||||||||||
| Total operating expenses | 321,713 | 316,653 | 542,099 | 467,968 | |||||||||||||||
| (Loss) from operations | (61,920 | ) | (111,200 | ) | (39,891 | ) | (65,938 | ) | |||||||||||
| Interest and other income/(expense), net | 90 | 7,306 | (3,721 | ) | 18,791 | ||||||||||||||
| Interest expense | (26,398 | ) | (1,760 | ) | (47,755 | ) | (3,281 | ) | |||||||||||
| Gain /(Loss) on investments, net | 341 | (4,725 | ) | (523 | ) | (6,949 | ) | ||||||||||||
| Income (Loss) before provision for income taxes | (87,887 | ) | (110,379 | ) | (91,890 | ) | (57,377 | ) | |||||||||||
| Income tax provision/(benefit) | (24,769 | ) | (201,757 | ) | (2,741 | ) | (168,600 | ) | |||||||||||
| Net income | $ | (63,118 | ) | $ | 91,378 | $ | (89,149 | ) | $ | 111,223 | |||||||||
| Net income/(loss) per share – Basic | $ | (0.16 | ) | $ | 0.24 | $ | (0.23 | ) | $ | 0.29 | |||||||||
| Net income/(loss) per share – Diluted | $ | (0.16 | ) | $ | 0.23 | $ | (0.23 | ) | $ | 0.28 | |||||||||
| Shares used in per share calculation – Basic | 387,143 | 374,827 | 381,673 | 379,010 | |||||||||||||||
| Shares used in per share calculation – Diluted | 387,143 | 393,471 | 381,673 | 398,375 | |||||||||||||||
|
BROCADE COMMUNICATIONS SYSTEMS, INC. GAAP CONDENSED CONSOLIDATED BALANCE SHEETS (in thousands) (unaudited) |
||||||||
| May 2, | October 25, | |||||||
| 2009 | 2008 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 222,626 | $ | 453,884 | ||||
| Short-term investments | 14,239 | 152,741 | ||||||
| Total cash, cash equivalents and short-term investments | 236,865 | 606,625 | ||||||
| Accounts receivable, net | 254,237 | 158,935 | ||||||
| Inventories | 65,765 | 21,362 | ||||||
| Deferred tax asset | 115,134 | 104,705 | ||||||
| Prepaid expenses and other current assets | 61,733 | 49,931 | ||||||
| Total current assets | 733,734 | 941,558 | ||||||
| Long-term marketable equity securities | — | 177,380 | ||||||
| Long-term investments | — | 36,120 | ||||||
| Restricted cash | — | 1,075,079 | ||||||
| Property and equipment, net | 373,562 | 313,379 | ||||||
| Goodwill | 1,693,103 | 268,977 | ||||||
| Intangible assets, net | 540,825 | 220,567 | ||||||
| Non-current deferred tax asset | 127,002 | 227,795 | ||||||
| Other assets | 31,370 | 37,793 | ||||||
| Total assets | $ | 3,499,596 | $ | 3,298,648 | ||||
|
Liabilities and Stockholders’ Equity |
||||||||
|
Current liabilities: |
||||||||
| Accounts payable | $ | 140,498 | $ | 167,660 | ||||
| Accrued employee compensation | 122,263 | 107,994 | ||||||
| Deferred revenue | 185,689 | 103,372 | ||||||
| Current liabilities associated with facilities lease losses | 14,017 | 13,422 | ||||||
| Liability associated with class action lawsuit | — | 160,000 | ||||||
| Revolving credit facility | 14,050 | — | ||||||
| Current portion of long-term debt | 43,601 | 43,606 | ||||||
| Convertible subordinated debt | 170,741 | — | ||||||
| Purchase commitments | 28,212 | 17,332 | ||||||
| Other accrued liabilities | 64,048 | 88,472 | ||||||
| Total current liabilities | 783,119 | 701,858 | ||||||
| Long-term debt, net of current portion | 940,365 | 1,011,399 | ||||||
| Convertible subordinated debt | — | 169,660 | ||||||
| Non-current liabilities associated with lease losses | 15,102 | 15,007 | ||||||
| Non-current deferred revenue | 58,750 | 37,869 | ||||||
| Non-current income tax liability | 92,237 | 67,497 | ||||||
| Other non-current liabilities | 10,866 | 13,118 | ||||||
| Stockholders’ equity | ||||||||
| Common stock | 1,723,641 | 1,393,299 | ||||||
| Accumulated other comprehensive loss | (10,155 | ) | (85,877 | ) | ||||
| Accumulated deficit | (114,329 | ) | (25,182 | ) | ||||
| Total stockholders’ equity | 1,599,157 | 1,282,240 | ||||||
| Total liabilities and stockholders’ equity | $ | 3,499,596 | $ | 3,298,648 | ||||
|
BROCADE COMMUNICATIONS SYSTEMS, INC. GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Three Months Ended May 2, 2009 and April 26, 2008 (in thousands) (unaudited) |
||||||||
| Three Months Ended | ||||||||
| May 2, | April 26, | |||||||
| 2009 | 2008 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | (63,118 | ) | $ | 91,378 | |||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Release of valuation allowance | — | (185,176 | ) | |||||
| Excess tax benefit from employee stock plans | 651 | 5,009 | ||||||
| Depreciation and amortization | 54,377 | 28,635 | ||||||
| (Gain) Loss on disposal of property and equipment | 593 | 567 | ||||||
| Amortization of debt issuance costs | 5,077 | — | ||||||
| Net (gains) losses on investments and marketable equity securities | (342 | ) | 4,780 | |||||
| Provision for doubtful accounts receivable and sales allowances | 3,079 | 1,620 | ||||||
| Non-cash compensation expense | 40,111 | 11,176 | ||||||
| Capitalization of interest cost | (2,000 | ) | — | |||||
| In-process research and development | — | — | ||||||
| Non-cash facilities lease loss benefit | (339 | ) | (477 | ) | ||||
| Goodwill and Acquisition related intangibles impairment | 53,306 | — | ||||||
| Changes in assets and liabilities: | ||||||||
| Accounts receivable | (12,009 | ) | (10,116 | ) | ||||
| Inventories | 19,409 | 2,937 | ||||||
| Prepaid expenses and other assets | 19,381 | (24,973 | ) | |||||
| Deferred tax assets | 651 | (41 | ) | |||||
| Accounts payable | 15,443 | 13,791 | ||||||
| Accrued employee compensation | 6,739 | 18,713 | ||||||
| Deferred revenue | 17,767 | 4,282 | ||||||
| Other accrued liabilities | (49,721 | ) | (367 | ) | ||||
| Liabilities associated with facilities lease losses | (1,704 | ) | (2,365 | ) | ||||
| Liability associated with class action lawsuit | — | 160,000 | ||||||
| Net cash provided by (used in) operating activities | 107,349 | 119,073 | ||||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (37,634 | ) | (14,072 | ) | ||||
| Purchases of short-term investments | (55 | ) | (26,656 | ) | ||||
| Proceeds from sale of marketable equity securities and equity investments | — | 4,123 | ||||||
| Proceeds from maturities and sale of short-term investments | 10,168 | 121,145 | ||||||
| Purchases of long-term investments | — | (8,275 | ) | |||||
| Proceeds from maturities and sale of long-term investments | 115 | 22,331 | ||||||
| Decrease in restricted cash | — | — | ||||||
| Net cash paid in connection with acquisitions | — | (43,554 | ) | |||||
| Net cash provided by (used in) investing activities | (27,406 | ) | 55,042 | |||||
| Cash flows from financing activities: | ||||||||
| Payment related to the term loan | (75,000 | ) | — | |||||
| Common stock repurchases | — | (50,170 | ) | |||||
| Excess tax benefit from employee stock plans | (651 | ) | (5,009 | ) | ||||
| Proceeds from issuance of common stock, net | 28,638 | 6,876 | ||||||
| Proceeds from revolving credit facility | — | |||||||
| Net cash used in financing activities | (47,013 | ) | (48,303 | ) | ||||
| Effect of exchange rate fluctuations on cash and cash equivalents | (341 | ) | 1,131 | |||||
| Net increase (decrease) in cash and cash equivalents | 32,589 | 126,943 | ||||||
| Cash and cash equivalents, beginning of period | 190,038 | 386,590 | ||||||
| Cash and cash equivalents, end of period | $ | 222,627 | $ | 513,533 | ||||
|
BROCADE COMMUNICATIONS SYSTEMS, INC. GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS For the Six Months Ended May 2, 2009 and April 26, 2008 (in thousands) (unaudited) |
||||||||
| Six Months Ended | ||||||||
| May 2, | April 26, | |||||||
| 2009 | 2008 | |||||||
| Cash flows from operating activities: | ||||||||
| Net income (loss) | $ | (89,149 | ) | $ | 111,223 | |||
| Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | ||||||||
| Release of valuation allowance | — | (185,176 | ) | |||||
| Excess tax benefit from employee stock plans | 986 | 1,084 | ||||||
| Depreciation and amortization | 94,131 | 59,524 | ||||||
| Loss on disposal of property and equipment | 1,150 | 1,196 | ||||||
| Amortization of debt issuance costs | 6,699 | — | ||||||
| Net losses on investments and marketable equity securities | 518 | 6,447 | ||||||
| Provision for doubtful accounts receivable and sales allowances | 5,350 | 3,309 | ||||||
| Non-cash compensation expense | 58,192 | 19,647 | ||||||
| Capitalization of interest cost | (4,044 | ) | — | |||||
| Goodwill and Acquisition related intangibles impairment | 53,306 | — | ||||||
| In-process research and development | 26,900 | — | ||||||
| Non-cash facilities lease loss benefit | (339 | ) | (477 | ) | ||||
| Changes in assets and liabilities: | ||||||||
| Accounts receivable | (24,053 | ) | 11,586 | |||||
| Inventories | 33,806 | 5,599 | ||||||
| Prepaid expenses and other assets | 21,208 | (21,703 | ) | |||||
| Deferred tax assets | 651 | — | ||||||
| Accounts payable | (48,637 | ) | (16,792 | ) | ||||
| Accrued employee compensation | (40,319 | ) | 2,597 | |||||
| Deferred revenue | 35,448 | 9,988 | ||||||
| Other accrued liabilities | (23,200 | ) | 35,063 | |||||
| Liabilities associated with facilities lease losses | (5,025 | ) | (4,841 | ) | ||||
| Liability associated with class action lawsuit | (160,000 | ) | 160,000 | |||||
| Net cash provided by (used in) operating activities | (56,421 | ) | 198,274 | |||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | (73,452 | ) | (31,251 | ) | ||||
| Purchases of short-term investments | (55 | ) | (101,575 | ) | ||||
| Proceeds from sale of marketable equity securities and equity investments | — | 9,926 | ||||||
| Proceeds from maturities and sale of short-term investments | 146,465 | 298,446 | ||||||
| Purchases of long-term investments | — | (37,731 | ) | |||||
| Proceeds from maturities and sale of long-term investments | 30,173 | 22,483 | ||||||
| Decrease in restricted cash | 1,075,079 | — | ||||||
| Net cash paid in connection with acquisitions | (1,297,482 | ) | (43,554 | ) | ||||
| Net cash provided by (used in) investing activities | (119,272 | ) | 116,744 | |||||
| Cash flows from financing activities: | ||||||||
| Payment of senior underwriting fees related to the term loan | (30,525 | ) | — | |||||
| Payment related to the term loan | (75,000 | ) | — | |||||
| Common stock repurchases | — | (130,181 | ) | |||||
| Excess tax benefit from employee stock plans | (986 | ) | (1,084 | ) | ||||
| Proceeds from issuance of common stock, net | 37,186 | 14,699 | ||||||
| Proceeds from revolving credit facility | 14,050 | — | ||||||
| Net cash used in financing activities | (55,275 | ) | (116,566 | ) | ||||
| Effect of exchange rate fluctuations on cash and cash equivalents | (290 | ) | (674 | ) | ||||
| Net increase (decrease) in cash and cash equivalents | (231,260 | ) | 197,778 | |||||
| Cash and cash equivalents, beginning of period | 453,884 | 315,755 | ||||||
| Cash and cash equivalents, end of period | $ | 222,627 | $ | 513,533 | ||||
|
BROCADE COMMUNICATIONS SYSTEMS, INC. RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME (in thousands, except per share data) (unaudited) |
||||||||
| Three Months Ended | ||||||||
|
May 2, 2009
|
April 26, 2008
|
|||||||
| Net income on a GAAP basis | $ | (63,118 | ) | $ | 91,378 | |||
| Adjustments: | ||||||||
| Stock-based compensation expense included in cost of revenues | 6,825 | 2,371 | ||||||
| Amortization of intangible assets expense included in cost of revenues | 17,987 | 8,512 | ||||||
| Legal fees associated with certain pre-acquisition litigation | — | 458 | ||||||
| Total gross margin adjustments | 24,812 | 11,341 | ||||||
| Legal fees associated with indemnification obligations, SEC investigation and other related costs | 19,814 | 4,789 | ||||||
| Stock-based compensation expense included in research and development | 12,329 | 2,528 | ||||||
| Stock-based compensation expense included in sales and marketing | 14,684 | 3,146 | ||||||
| Stock-based compensation expense included in general and administrative | 6,273 | 3,131 | ||||||
| Amortization of intangible assets expense included in operating expenses | 21,385 | 7,909 | ||||||
| Acquisition and integration costs | 2,391 | — | ||||||
| In-process research and development | — | (477 | ) | |||||
| Restructuring costs and facilities lease losses (benefits), net | 2,329 | — | ||||||
| Goodwill and acquisition related intangibles impairment | 53,306 | — | ||||||
| Total operating expense adjustments | 132,511 | 21,026 | ||||||
| Total operating income adjustments | 157,323 | 32,367 | ||||||
| Loss on sale of investments, net | — | 4,189 | ||||||
| Acquisition-related financing charges | — | — | ||||||
| Provision for class action lawsuit | — | 160,000 | ||||||
| Income tax effect of adjustments | (47,079 | ) | (228,248 | ) | ||||
| Non-GAAP net income | $ | 47,126 | $ | 59,686 | ||||
| Non-GAAP net income per share – Basic | $ | 0.12 | $ | 0.16 | ||||
| Non-GAAP net income per share – Diluted | $ | 0.11 | $ | 0.15 | ||||
| Shares used in non-GAAP per share calculation – Basic | 387,143 | 374,827 | ||||||
| Shares used in non-GAAP per share calculation – Diluted | 432,331 | 393,471 | ||||||
|
See explanation of non-GAAP information included herein. |
||||||||
|
BROCADE COMMUNICATIONS SYSTEMS, INC. RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME (LOSS) (in thousands, except per share amounts) (unaudited) |
||||||||
| Six Months Ended | ||||||||
|
May 2, 2009 |
April 26, 2008 |
|||||||
| Net income (loss) on a GAAP basis | $ | (89,149 | ) | $ | 111,223 | |||
| Adjustments: | ||||||||
| Stock-based compensation expense included in cost of revenues | 10,133 | 4,863 | ||||||
| Amortization of intangible assets expense included in cost of revenues | 29,955 | 19,841 | ||||||
| Legal fees associated with certain pre-acquisition litigation | — | 458 | ||||||
| Total gross margin adjustments | 40,088 | 25,162 | ||||||
| Legal fees associated with indemnification obligations and other related costs | 39,113 | 14,448 | ||||||
| Stock-based compensation expense included in research and development | 17,670 | 5,152 | ||||||
| Stock-based compensation expense included in sales and marketing | 20,873 | 5,132 | ||||||
| Stock-based compensation expense included in general and administrative | 9,515 | 4,502 | ||||||
| Amortization of intangible assets expense included in operating expenses | 34,614 | 15,818 | ||||||
| Acquisition and integration costs | 3,344 | — | ||||||
| Restructuring costs and facilities lease losses (benefits), net | 2,329 | (477 | ) | |||||
| In-process research and development | 26,900 | — | ||||||
| Goodwill and acquisition related intangibles impairment | 53,306 | — | ||||||
| Total operating expense adjustments | 207,664 | 44,575 | ||||||
| Total operating income adjustments | 247,752 | 69,737 | ||||||
| Loss on sale of investments, net | — | 6,004 | ||||||
| Acquisition-related financing charges | 4,366 | — | ||||||
| Provision for class action lawsuit | — | 160,000 | ||||||
|
Income tax effect of adjustments |
(52,288 | ) | (223,042 | ) | ||||
| Non-GAAP net income | $ | 110,681 | $ | 123,922 | ||||
| Non-GAAP net income per share – basic | $ | 0.29 | $ | 0.33 | ||||
| Non-GAAP net income per share – diluted | $ | 0.26 | $ | 0.32 | ||||
| Shares used in non-GAAP per share calculation – basic | 381,673 | 379,010 | ||||||
| Shares used in non-GAAP per share calculation – diluted | 424,056 | 398,375 | ||||||
|
See explanation of non-GAAP information included herein. |
||||||||
Brocade
Public Relations
John Noh, 408-333-5108
jnoh@brocade.com
Investor Relations
John Patun, 408-333-6281
jpatun@brocade.com
Copyright © 2009 Business Wire. All rights reserved. All the news releases provided by Business Wire are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials by posting, archiving in a public web site or database, or redistribution in a computer network is strictly forbidden.