Attached files
Exhibit 99.1
BROCADE CONTACTS
Public Relations John Noh Tel: 408-333-5108 jnoh@brocade.com |
Investor Relations Robert Eggers Tel: 408-333-8797 reggers@brocade.com |
Brocade Reports Q2 FY2011 Results
Revenues grow nearly 10% year-over-year driven by Storage and Enterprise/
Service Provider Ethernet businesses
SAN JOSE, Calif., May 19, 2011 Brocade® (NASDAQ: BRCD) today reported financial results for its second fiscal quarter ended April 30, 2011. Brocade recorded quarterly revenues of $550 million, representing an increase of 9.8% year-over-year and resulting in diluted earnings per share (EPS) of $0.06 on a GAAP basis and $0.13 on a non-GAAP basis.
In the quarter, Brocade saw product revenue growth of 17% year-over-year in its storage networking business driven by strong revenues across the product portfolio that included over 20% growth for both backbone/director and Server product revenues. Brocade also saw its Enterprise and Service Provider Ethernet businesses revenue grow 24% year-over-year led by its EMEA, Americas and Asia Pacific geographies. Overall Ethernet business revenue was up 1% year-over-year as lower Federal Ethernet revenue offset the growth in Enterprise and Service Provider businesses. Brocade exceeded its expectations for non-GAAP EPS and non-GAAP operating margin in the quarter.
Brocade executed well in Q2 delivering nearly 10 percent growth year-over-year in revenue driven by strong performances in our Ethernet business among enterprises and service providers and stronger-than-expected performance in our SAN business, said Michael Klayko, CEO of Brocade. We are excited about our opportunities going forward as there is no doubt that the networking industry is in the beginning stages of a new innovation cycle driven by the IT imperatives of virtualization and cloud computing. We believe that Brocade has established a clear leadership position by out-innovating the rest of the industry and delivering purpose-built solutions to customers well-ahead of the competition.
In addition to this press release, Brocade management has posted prepared comments and slides on its Fiscal Q2 results and Fiscal Q3 outlook at www.brcd.com. Brocade will host a live webcast conference call to answer questions from investors and analysts today at 2:30 p.m. Pacific time. Questions may also be submitted in advance to ir@brocade.com.
Other Q2 product, customer and partner announcements are available at http://newsroom.brocade.com/.
Financial Highlights and Additional Financial Information
Q2 2011 | Q1 2011 | Q2 2010 | ||||||||||
Revenue |
$ | 550M | $ | 546M | $ | 501M | ||||||
GAAP net income |
$ | 28M | $ | 27M | $ | 22M | ||||||
Non-GAAP net income |
$ | 63M | $ | 61M | $ | 63M | ||||||
GAAP EPS diluted |
$ | 0.06 | $ | 0.06 | $ | 0.05 | ||||||
Non-GAAP EPS diluted |
$ | 0.13 | $ | 0.12 | $ | 0.13 | ||||||
Non-GAAP gross margin (1) |
63.5 | % | 62.0 | % | 62.7 | % | ||||||
Non-GAAP operating margin |
18.2 | % | 17.1 | % | 20.5 | % | ||||||
Adjusted EBITDA (2) |
$ | 123M | $ | 114M | $ | 116M | ||||||
Cash provided by operations |
$ | 114M | $ | 118M | $ | 68M |
| Q2 effective GAAP tax rate was (2.3)% and non-GAAP effective tax rate was 20.7%. |
| Q2 total Storage Area Networking (SAN) port shipments were approximately 1.2 million. |
Brocade
130 Holger Way, San Jose, CA. 95134
T. 408.333.8000 F. 408.333.8101
www.brocade.com
Please see important note of explanation on Non-GAAP measures below, including a detailed reconciliation between GAAP and Non-GAAP information in the tables included herein.
Q2 2011 | Q1 2011 | Q2 2010 | ||||||||||
As a % of total revenues |
||||||||||||
OEM revenues |
64 | % | 66 | % | 63 | % | ||||||
Channel/Direct revenues |
36 | % | 34 | % | 37 | % | ||||||
10% or greater customer revenues |
53 | % | 47 | % | 44 | % | ||||||
Domestic revenues |
62 | % | 59 | % | 65 | % | ||||||
International revenues |
38 | % | 41 | % | 35 | % | ||||||
Data Storage Revenues |
60 | % | 61 | % | 56 | % | ||||||
Ethernet Products Revenues |
23 | % | 23 | % | 26 | % | ||||||
Global Services Revenue |
17 | % | 16 | % | 18 | % | ||||||
Ethernet Business Revenues (3) |
29 | % | 28 | % | 31 | % | ||||||
As a % of Ethernet Business Revenues (3): |
||||||||||||
Enterprise, excluding Federal |
61 | % | 61 | % | 47 | % | ||||||
Federal |
12 | % | 13 | % | 28 | % | ||||||
Service Provider |
27 | % | 26 | % | 25 | % | ||||||
Q2 2011 | Q1 2011 | Q2 2010 | ||||||||||
Cash, cash equivalents and investments |
$ | 466M | $ | 416M | $ | 290M | ||||||
Deferred revenues |
$ | 272M | $ | 265M | $ | 247M | ||||||
Capital expenditures |
$ | 27M | $ | 23M | $ | 62M | ||||||
Total debt, net of discount |
$ | 836M | $ | 892M | $ | 981M | ||||||
Days sales outstanding |
50 days | 46 days | 54 days | |||||||||
Employees at end of period |
4,762 | 4,721 | 4,245 |
1) | Q2 2010 is as adjusted due to the reclassification of system engineer costs from cost of revenues to sales and marketing expenses. |
2) | Adjusted EBITDA is as defined in the Term Debt Credit Agreement. |
3) | Ethernet Business revenues include product and support revenues. |
Page 2 of 10
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures. In evaluating Brocades performance, management uses certain non-GAAP financial measures to supplement consolidated financial statements prepared under GAAP.
Management believes that non-GAAP financial measures used in this press release allow management to gain a better understanding of Brocades comparative operating performance both from period to period, and to its competitors operating results. Management also believes these non-GAAP financial measures help indicate Brocades 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 Brocades GAAP financials, provide useful information to investors by offering:
| the ability to make more meaningful period-to-period comparisons of Brocades ongoing operating results; |
| the ability to make more meaningful comparisons of Brocades operating performance against industry and competitor companies; |
| the ability to better identify trends in Brocades underlying business and to perform related trend analysis; |
| a better understanding of how management plans and measures Brocades underlying business; and |
| an easier way to compare Brocades most recent results of operations against investor and analyst financial models. |
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 Brocades continuing operations. Management believes that it is appropriate to evaluate Brocades 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 certain pre-acquisition litigation, (ii) legal fees associated with indemnification obligations and other related costs, net, (iii) acquisition and integration costs, (iv) loss on sale of property, and (v) interest expense related to adoption of new standard relating to convertible debt instruments.
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. 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 Brocades 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 Brocades GAAP results. The non-GAAP financial measures that Brocade 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 and net income per share, and should not be considered measurements of Brocades 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 measurements reported by other companies.
Page 3 of 10
Cautionary Statement
This press release contains statements that are forward-looking in nature, including statements regarding the networking industry, Brocades Ethernet fabric solutions and competitor offerings, and business in the Federal sector. 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, Brocades ability to capitalize on new Brocade sales and marketing initiatives, including expanded go-to-market activities in our Ethernet business, customer adoption of Brocades Ethernet fabric solutions, changes in IT spending levels in one or more of our target markets including the government sector, Brocades ability to continue to successfully innovate new products and services on a timely basis and achieve widespread market acceptance, and the effect of increasing market competition and changes in the industry. Certain of these and other risks are set forth in more detail in Item 1A. Risk Factors in Brocades Quarterly Report on Form 10-Q for the fiscal quarter ended January 29, 2011. 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 GS: BRCD) develops extraordinary networking solutions that enable todays complex, data-intensive businesses to optimize information connectivity and maximize the business value of their data. For more information, visit www.brocade.com.
# # #
Brocade (NASDAQ: BRCD) networking solutions help the worlds leading organizations transition smoothly to a world where applications and information reside anywhere. (www.brocade.com) Brocade, the B-wing symbol, BigIron, DCFM, DCX, Fabric OS, FastIron, IronView, NetIron, SAN Health, ServerIron, TurboIron, and Wingspan are registered trademarks, and Brocade Assurance, Brocade NET Health, Brocade One, Extraordinary Networks, MyBrocade, VCS, and VDX are trademarks of Brocade Communications Systems, Inc., in the United States and/or in other countries. Other brands, products, or service names mentioned are or may be trademarks or service marks of their respective owners.
© 2011 Brocade Communications Systems, Inc. All Rights Reserved.
Page 4 of 10
BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts)
(unaudited)
Three Months Ended | Six Months Ended | |||||||||||||||
Apr 30, 2011 |
May 1, 2010 |
Apr 30, 2011 |
May 1, 2010 |
|||||||||||||
Net revenues |
||||||||||||||||
Product |
$ | 459,028 | $ | 409,885 | $ | 916,318 | $ | 858,970 | ||||||||
Service |
90,869 | 91,098 | 179,596 | 181,505 | ||||||||||||
Total net revenues |
549,897 | 500,983 | 1,095,914 | 1,040,475 | ||||||||||||
Cost of revenues (1) |
||||||||||||||||
Product (1) |
171,075 | 161,042 | 348,691 | 326,819 | ||||||||||||
Service (1) |
48,680 | 44,451 | 95,937 | 89,028 | ||||||||||||
Total cost of revenues |
219,755 | 205,493 | 444,628 | 415,847 | ||||||||||||
Gross margin |
330,142 | 295,490 | 651,286 | 624,628 | ||||||||||||
Operating expenses: |
||||||||||||||||
Research and development |
91,941 | 89,351 | 183,349 | 179,433 | ||||||||||||
Sales and marketing (1) |
156,979 | 132,019 | 309,646 | 254,079 | ||||||||||||
General and administrative |
18,469 | 15,941 | 36,559 | 32,180 | ||||||||||||
Legal fees associated with indemnification obligations and other related costs, net |
| 277 | 124 | 578 | ||||||||||||
Amortization of intangible assets |
15,023 | 16,190 | 31,213 | 33,242 | ||||||||||||
Acquisition and integration costs |
| | | 204 | ||||||||||||
Total operating expenses |
282,412 | 253,778 | 560,891 | 499,716 | ||||||||||||
Income from operations |
47,730 | 41,712 | 90,395 | 124,912 | ||||||||||||
Interest and other income (loss), net |
27 | (903 | ) | 376 | (831 | ) | ||||||||||
Interest expense |
(20,745 | ) | (19,522 | ) | (42,291 | ) | (41,595 | ) | ||||||||
Gain (loss) on sale of investments and property, net |
(11 | ) | 253 | (17 | ) | (8,575 | ) | |||||||||
Income before income tax provision (benefit) |
27,001 | 21,540 | 48,463 | 73,911 | ||||||||||||
Income tax provision (benefit) |
(612 | ) | (840 | ) | (6,329 | ) | 436 | |||||||||
Net income |
$ | 27,613 | $ | 22,380 | $ | 54,792 | $ | 73,475 | ||||||||
Net income per share basic |
$ | 0.06 | $ | 0.05 | $ | 0.12 | $ | 0.17 | ||||||||
Net income per share diluted |
$ | 0.06 | $ | 0.05 | $ | 0.11 | $ | 0.15 | ||||||||
Shares used in per share calculation basic |
473,209 | 442,816 | 469,158 | 440,948 | ||||||||||||
Shares used in per share calculation diluted |
501,511 | 479,166 | 496,338 | 481,714 | ||||||||||||
(1) | The three and six months ended May 1, 2010 is as adjusted due to the reclassification of system engineer costs from cost of revenues to sales and marketing expenses. |
Page 5 of 10
BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
Apr 30, 2011 |
Oct 30, 2010 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 463,562 | $ | 333,984 | ||||
Short-term investments |
2,027 | 1,998 | ||||||
Total cash, cash equivalents and short-term investments |
465,589 | 335,982 | ||||||
Accounts receivable, net |
302,784 | 329,564 | ||||||
Inventories |
93,163 | 76,808 | ||||||
Deferred tax assets |
67,145 | 67,080 | ||||||
Prepaid expenses and other current assets |
68,390 | 65,017 | ||||||
Total current assets |
997,071 | 874,451 | ||||||
Property and equipment, net |
539,300 | 539,117 | ||||||
Goodwill |
1,638,931 | 1,644,950 | ||||||
Intangible assets, net |
283,854 | 344,000 | ||||||
Non-current deferred tax assets |
222,994 | 203,454 | ||||||
Other assets |
47,787 | 48,203 | ||||||
Total assets |
$ | 3,729,937 | $ | 3,654,175 | ||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 138,530 | $ | 147,130 | ||||
Accrued employee compensation |
117,480 | 91,688 | ||||||
Deferred revenue |
205,187 | 185,623 | ||||||
Current liabilities associated with facilities lease losses |
4,566 | 5,992 | ||||||
Current portion of capital lease obligations |
1,813 | 1,761 | ||||||
Current portion of term loan |
34,542 | 28,779 | ||||||
Other accrued liabilities |
101,357 | 108,310 | ||||||
Total current liabilities |
603,475 | 569,283 | ||||||
Non-current capital lease obligations, net of current portion |
5,862 | 6,782 | ||||||
Term loan, net of current portion |
197,767 | 297,118 | ||||||
Senior Secured Notes |
595,584 | 595,373 | ||||||
Non-current liabilities associated with facilities lease losses |
2,557 | 3,984 | ||||||
Non-current deferred revenue |
66,848 | 65,242 | ||||||
Non-current income tax liability |
64,377 | 61,421 | ||||||
Other non-current liabilities |
9,165 | 8,671 | ||||||
Total liabilities |
1,545,635 | 1,607,874 | ||||||
Stockholders equity: |
||||||||
Common stock |
477 | 461 | ||||||
Additional paid-in capital |
2,130,417 | 2,047,563 | ||||||
Accumulated other comprehensive loss |
(2,488 | ) | (2,827 | ) | ||||
Retained earnings |
55,896 | 1,104 | ||||||
Total stockholders equity |
2,184,302 | 2,046,301 | ||||||
Total liabilities and stockholders equity |
$ | 3,729,937 | $ | 3,654,175 | ||||
Page 6 of 10
BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Three Months Ended Apr 30, 2011 and May 1, 2010
(in thousands)
(unaudited)
Three Months Ended | ||||||||
Apr 30, 2011 |
May 1, 2010 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 27,613 | $ | 22,380 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Excess tax benefits or detriments from stock-based compensation |
877 | (63 | ) | |||||
Depreciation and amortization |
51,712 | 46,600 | ||||||
Loss on disposal of property and equipment |
1,734 | 645 | ||||||
Amortization of debt issuance costs and original issue discount |
4,466 | 5,121 | ||||||
Net (gains) losses on investments |
6 | (385 | ) | |||||
Provision for doubtful accounts receivable and sales allowances |
2,643 | 2,823 | ||||||
Non-cash compensation expense |
22,530 | 30,146 | ||||||
Capitalization of interest cost |
| (3,720 | ) | |||||
Changes in assets and liabilities: |
||||||||
Restricted Cash |
| 12,500 | ||||||
Accounts receivable |
(27,576 | ) | (23,691 | ) | ||||
Inventories |
(7,345 | ) | (4,067 | ) | ||||
Prepaid expenses and other assets |
(3,889 | ) | 5,576 | |||||
Deferred tax assets |
(24 | ) | | |||||
Accounts payable |
8,329 | (28,909 | ) | |||||
Accrued employee compensation |
29,130 | 18,675 | ||||||
Deferred revenue |
6,552 | 10,339 | ||||||
Other accrued liabilities |
(1,899 | ) | (23,235 | ) | ||||
Liabilities associated with facilities lease losses |
(1,154 | ) | (3,013 | ) | ||||
Net cash provided by operating activities |
113,705 | 67,722 | ||||||
Cash flows from investing activities: |
||||||||
Purchases of short-term investments |
(13 | ) | | |||||
Proceeds from maturities and sale of short-term investments |
1 | 1,787 | ||||||
Purchases of property and equipment |
(27,180 | ) | (62,070 | ) | ||||
Net cash used in investing activities |
(27,192 | ) | (60,283 | ) | ||||
Cash flows from financing activities: |
||||||||
Payment of debt issuance fees related to the Senior Secured Notes |
| (3,002 | ) | |||||
Payment of principal related to the revolving credit facility |
| (14,050 | ) | |||||
Payment of principal related to convertible subordinate debt |
| (172,500 | ) | |||||
Payment of principal related to the term loan |
(58,892 | ) | (15,699 | ) | ||||
Common stock repurchases |
| (20,003 | ) | |||||
Payment of principal related to capital leases |
(437 | ) | | |||||
Proceeds from issuance of common stock, net |
21,911 | 9,788 | ||||||
Excess tax benefits or detriments from stock-based compensation |
(877 | ) | 63 | |||||
Net cash used in financing activities |
(38,295 | ) | (215,403 | ) | ||||
Effect of exchange rate fluctuations on cash and cash equivalents |
1,161 | (1,386 | ) | |||||
Net increase (decrease) in cash and cash equivalents |
49,379 | (209,350 | ) | |||||
Cash and cash equivalents, beginning of period |
414,183 | 496,583 | ||||||
Cash and cash equivalents, end of period |
$ | 463,562 | $ | 287,233 | ||||
Page 7 of 10
BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Six Months Ended Apr 30, 2011 and May 1, 2010
(in thousands)
(unaudited)
Six Months Ended | ||||||||
Apr 30, 2011 |
May 1, 2010 |
|||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 54,792 | $ | 73,475 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Excess tax benefits or detriments from stock-based compensation |
877 | (63 | ) | |||||
Depreciation and amortization |
104,234 | 97,613 | ||||||
Loss on disposal of property and equipment |
1,910 | 9,459 | ||||||
Amortization of debt issuance costs and original issue discount |
9,195 | 11,784 | ||||||
Net gains on investments |
(10 | ) | (217 | ) | ||||
Provision for doubtful accounts receivable and sales allowances |
5,071 | 5,867 | ||||||
Non-cash compensation expense |
42,436 | 51,668 | ||||||
Capitalization of interest cost |
| (7,035 | ) | |||||
Changes in assets and liabilities: |
||||||||
Restricted Cash |
| 12,502 | ||||||
Accounts receivable |
22,236 | (5,588 | ) | |||||
Inventories |
(17,664 | ) | (4,668 | ) | ||||
Prepaid expenses and other assets |
(6,907 | ) | 10,557 | |||||
Deferred tax assets |
(30 | ) | | |||||
Accounts payable |
(10,253 | ) | (68,644 | ) | ||||
Accrued employee compensation |
19,714 | (48,480 | ) | |||||
Deferred revenue |
21,169 | 11,274 | ||||||
Other accrued liabilities |
(11,975 | ) | (7,199 | ) | ||||
Liabilities associated with facilities lease losses |
(2,854 | ) | (5,476 | ) | ||||
Net cash provided by operating activities |
231,941 | 136,829 | ||||||
Cash flows from investing activities: |
||||||||
Purchases of short-term investments |
(38 | ) | (24 | ) | ||||
Proceeds from maturities and sale of short-term investments |
20 | 1,788 | ||||||
Proceeds from sale of property |
| 30,185 | ||||||
Purchases of property and equipment |
(50,575 | ) | (109,387 | ) | ||||
Net cash used in investing activities |
(50,593 | ) | (77,438 | ) | ||||
Cash flows from financing activities: |
||||||||
Payment of debt issuance fees related to the Senior Secured Notes |
| (3,002 | ) | |||||
Payment of principal related to the revolving credit facility |
| (14,050 | ) | |||||
Payment of principal related to convertible subordinate debt |
| (172,500 | ) | |||||
Payment of principal related to the term loan |
(98,640 | ) | (522,244 | ) | ||||
Common stock repurchases |
| (20,003 | ) | |||||
Payment of principal related to capital leases |
(868 | ) | | |||||
Proceeds from Senior Secured Notes |
| 587,968 | ||||||
Proceeds from issuance of common stock, net |
47,388 | 39,819 | ||||||
Excess tax benefits or detriments from stock-based compensation |
(877 | ) | 63 | |||||
Net cash used in financing activities |
(52,997 | ) | (103,949 | ) | ||||
Effect of exchange rate fluctuations on cash and cash equivalents |
1,227 | (2,402 | ) | |||||
Net increase (decrease) in cash and cash equivalents |
129,578 | (46,960 | ) | |||||
Cash and cash equivalents, beginning of period |
333,984 | 334,193 | ||||||
Cash and cash equivalents, end of period |
$ | 463,562 | $ | 287,233 | ||||
Page 8 of 10
BROCADE COMMUNICATIONS SYSTEMS, INC.
RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME
(in thousands, except per share amounts)
(unaudited)
Three Months Ended | ||||||||
Apr 30, 2011 |
May 1, 2010 |
|||||||
Net income on a GAAP basis |
$ | 27,613 | $ | 22,380 | ||||
Adjustments: |
||||||||
Stock-based compensation expense included in cost of revenues |
4,167 | 4,136 | ||||||
Amortization of intangible assets expense included in cost of revenues |
14,466 | 14,467 | ||||||
Legal fees associated with certain pre-acquisition litigation |
216 | 17 | ||||||
Total gross margin adjustments |
18,849 | 18,620 | ||||||
Legal fees associated with indemnification obligations and other related costs, net |
| 277 | ||||||
Stock-based compensation expense included in research and development |
5,111 | 8,933 | ||||||
Stock-based compensation expense included in sales and marketing |
9,619 | 13,144 | ||||||
Stock-based compensation expense included in general and administrative |
3,633 | 3,933 | ||||||
Amortization of intangible assets expense included in operating expenses |
15,023 | 16,190 | ||||||
Total operating expense adjustments |
33,386 | 42,477 | ||||||
Total operating income adjustments |
52,235 | 61,097 | ||||||
Loss on sale of property |
| (47 | ) | |||||
Interest expense related to adoption of new standards relating to convertible debt instruments |
| 348 | ||||||
Income tax effect of adjustments |
(17,037 | ) | (21,044 | ) | ||||
Non-GAAP net income |
$ | 62,811 | $ | 62,734 | ||||
Non-GAAP net income per share basic |
$ | 0.13 | $ | 0.14 | ||||
Non-GAAP net income per share diluted |
$ | 0.13 | $ | 0.13 | ||||
Shares used in non-GAAP per share calculation basic |
473,209 | 442,816 | ||||||
Shares used in non-GAAP per share calculation diluted |
501,511 | 481,290 | ||||||
See explanation of non-GAAP information included herein.
Page 9 of 10
BROCADE COMMUNICATIONS SYSTEMS, INC.
RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME
(in thousands, except per share amounts)
(unaudited)
Six Months Ended | ||||||||
Apr 30, 2011 |
May 1, 2010 |
|||||||
Net income on a GAAP basis |
$ | 54,792 | $ | 73,475 | ||||
Adjustments: |
||||||||
Stock-based compensation expense included in cost of revenues |
7,027 | 7,049 | ||||||
Amortization of intangible assets expense included in cost of revenues |
28,932 | 32,316 | ||||||
Legal fees associated with certain pre-acquisition litigation |
293 | 317 | ||||||
Total gross margin adjustments |
36,252 | 39,682 | ||||||
Legal fees associated with indemnification obligations and other related costs, net |
124 | 578 | ||||||
Stock-based compensation expense included in research and development |
9,394 | 15,116 | ||||||
Stock-based compensation expense included in sales and marketing |
18,411 | 22,843 | ||||||
Stock-based compensation expense included in general and administrative |
7,604 | 6,660 | ||||||
Amortization of intangible assets expense included in operating expenses |
31,213 | 33,243 | ||||||
Acquisition and integration costs |
| 204 | ||||||
Total operating expense adjustments |
66,746 | 78,644 | ||||||
Total operating income adjustments |
102,998 | 118,326 | ||||||
Loss on sale of property |
| 8,737 | ||||||
Interest expense related to adoption of new standards relating to convertible debt instruments |
| 2,490 | ||||||
Income tax effect of adjustments |
(34,245 | ) | (46,284 | ) | ||||
Non-GAAP net income |
$ | 123,545 | $ | 156,744 | ||||
Non-GAAP net income per share basic |
$ | 0.26 | $ | 0.36 | ||||
Non-GAAP net income per share diluted |
$ | 0.25 | $ | 0.32 | ||||
Shares used in non-GAAP per share calculation basic |
469,158 | 440,948 | ||||||
Shares used in non-GAAP per share calculation diluted |
496,338 | 488,818 | ||||||
See explanation of non-GAAP information included herein.
Page 10 of 10