Attached files

file filename
8-K - FORM 8-K - BROCADE COMMUNICATIONS SYSTEMS INCd8k.htm
EX-99.3 - ACCOMPANYING PREPARED REMARKS, DATED NOVEMBER 23, 2009 - BROCADE COMMUNICATIONS SYSTEMS INCdex993.htm
EX-99.2 - SLIDES, DATED NOVEMBER 23, 2009, OF BROCADE COMMUNICATIONS SYSTEMS, INC. - BROCADE COMMUNICATIONS SYSTEMS INCdex992.htm

EXHIBIT 99.1

 

BROCADE CONTACTS    

LOGO

 

Public Relations

John Noh

Tel: 408-333-5108

jnoh@brocade.com

 

Investor Relations

Peter Ausnit

Tel: 408-333-4000

pausnit@brocade.com

 

Brocade Delivers Record Fiscal Q4 and 2009 Results with 33% Year-

over-Year Annual Revenue Growth

Quarterly Revenues Outpace Sequential Growth of Large Networking Peers

and Increase 31 Percent Year-Over-Year

SAN JOSE, Calif., Nov. 23, 2009 — Brocade® (NASDAQ GS: BRCD) today reported financial results for its fourth fiscal quarter and full fiscal year ended October 31, 2009. Brocade’s quarterly revenues increased 31 percent year-over-year to $521.8 million and annual revenues increased 33 percent year-over-year to over $1.95 billion.

“Fiscal 2009 was a transformational year as Brocade became one of only two end-to-end networking solutions providers in the industry,” said Michael Klayko, CEO of Brocade. “Brocade also delivered exceptionally strong year-over-year revenue growth, and increased its account penetration in the Ethernet networking market while growing share in the storage networking market.”

Klayko continued, “In addition, Q4 saw tremendous momentum as we exceeded the Street’s consensus non-GAAP EPS estimates for the seventeenth consecutive quarter, delivered the fastest sequential revenue growth of any large networking vendor and generated strong cash flows. Looking at 2010, we expect to continue our momentum as we execute our strategy of delivering the highest levels of performance, quality, innovation and choice to the IT market.”

Brocade management has posted prepared comments and slides on its Fiscal Q4 and 2009 results and Fiscal 2010 outlook at www.BRCD.com in addition to this press release. Brocade will host a live webcast conference call to answer questions from investors and analysts at 5:00 a.m. Pacific time on November 24. Questions may be also submitted in advance to ir@brocade.com.

Other Q4 product, customer, and partner announcements are available at http://newsroom.brocade.com/.

Financial Highlights and Additional Financial Information

 

   

Fiscal year 2009 revenue was $1,952.9 million, increasing 33% over fiscal year 2008.

 

   

Q4 revenue was $521.8 million, increasing 31% year-over-year and 6% sequentially.

 

   

Q4 total Storage Area Networking (SAN) port shipments were approximately 1.0 million.

 

   

Q4 SAN Average Selling Price (ASP) declines were in the low single digits.

 

   

Q4 effective GAAP tax rate was (24.9)%; non-GAAP effective tax-rate was 25.3%.

 

   

Q4 Adjusted EBITDA was $130.6 million, increasing from $119.3 million in Q3.

 

   

Q4 non-GAAP operating margin was 22.7%, increasing from 20.3% in Q3.

 

     Q4 2009     Q3 2009     Q4 2008  

Revenue

   $ 521.8 M      $ 493.3 M      $ 398.5 M   

GAAP net income (loss)

   $ 33.6 M      $ (21.0) M      $ 35.6 M   

Non-GAAP net income

   $ 73.4 M      $ 55.4 M      $ 75.8 M   

GAAP EPS – diluted

   $ 0.07      $ (0.05   $ 0.09   

Non-GAAP EPS – diluted

   $ 0.15      $ 0.12      $ 0.20   

Non-GAAP gross margin

     59.5     58.2     64.1

Non-GAAP operating margin

     22.7     20.3     26.2

Adjusted EBITDA (4)

   $ 130.6 M      $ 119.3 M      $ 142.1 M   

Cash provided by operations

   $ 155.3 M      $ 16.6 M      $ 168.6 M   

Brocade

1745 Technology Dr., San Jose, CA 95110

T. 408.333.8000 F. 408.333.8101

www.brocade.com


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    Q4 2009 (3)   Q3 2009   Q4 2008

OEM revenues

   65%   63%   88%

Channel/Direct revenues

   35%   37%   12%

10% or greater customer revenues

   46%   46%   65%

Domestic revenues (1)

   63%   64%   64%

International revenues (1)

   37%   36%   36%

Data Storage Revenue

   58%   58%   84%

Ethernet Products Revenue

   25%   24%   0%

Stackable % of Ethernet Revenues (2)

   30%   26%   28%

Chassis % of Ethernet Revenues (2)

   70%   74%   72%

Enterprise % of Ethernet Revenues (2)

   86%   83%   73%

Service Providers % of Ethernet Revenues (2)

   14%   17%   27%

Global Services Revenue

   17%   18%   16%
     Q4 2009   Q3 2009   Q4 2008

Cash, cash equivalents and investments

   $338.9 M   $249.9 M   $820.1 M

Deferred revenues

   $235.4 M   $230.1 M   $141.2 M

Capital expenditures – non-campus related

   $  16.7 M   $  20.0 M   $  13.9 M

Capital expenditures – campus related

   $  27.8 M   $  24.8 M   $    4.7 M

Total debt, net of discount

   $1,085 M   $1,139 M   $1,225 M

Days sales outstanding

      52 days      56 days      36 days

Employees at end of period

         4,070         3,866         2,834

 

1) Based on Brocade estimates of adjustment for partners taking delivery of internationally bound shipments in the United States, end-user demand was 53% domestic and 47% international.
2) On an “As If” combined Brocade basis with respect to Q4 2008.
3) Q4 2009 is the third full quarter of combined operations post acquisition of Foundry.
4) EBITDA adjusted for non cash expenses and legal fees and recoveries related to indemnification obligations.

Non-GAAP Financial Measures

This press release contains non-GAAP financial measures. In evaluating Brocade’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 Brocade’s comparative operating performance from period to period and to its competitors’ operating results. Management also believes these non-GAAP financial measures help indicate Brocade’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 Brocade’s GAAP financials, provide useful information to investors by offering:

 

   

the ability to make more meaningful period-to-period comparisons of Brocade’s ongoing operating results;

 

   

the ability to better identify trends in Brocade’s underlying business and perform related trend analysis;

 

   

a better understanding of how management plans and measures Brocade’s underlying business; and

 

   

an easier way to compare Brocade’s most recent results of operations against investor and analyst financial models.

 

Page 2 of 9


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 Brocade’s operating performance by excluding those items that are not indicative of ongoing operating results or limit comparability. Such items include: (i) legal fees and recoveries associated with indemnification obligations to former directors and officers and other related costs, net, (ii) provision for class action lawsuit, (iii) acquisition and integration costs (in connection with the Foundry acquisition), (iv) in-process research and development charges (in connection with the Foundry acquisition), (v) loss on sale of investments, and (vi) loss on impairment of portfolio investments.

Management also excludes the following non-cash charges in determining non-GAAP net income: (i) stock-based compensation expense, (ii) amortization of purchased intangible assets, (iii) costs/benefits associated with restructuring costs and facilities lease losses, and (iv) goodwill and acquisition-related intangible assets 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 Brocade’s newly acquired and long-held businesses. Management also believes that the expense associated with the goodwill and acquisition-related intangible assets impairment is appropriate to be excluded because we do not believe that this charge is indicative of future operating results and we believe that investors benefit from an understanding of our operating results without giving effect to it.

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 Brocade’s 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 (loss) and net income (loss) per share, and should not be considered measurements of Brocade’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 measurements reported by other companies.

Cautionary Statement

This press release contains statements that are forward-looking in nature, including statements regarding Brocade’s market positioning and opportunities, including potential benefits of new or expanded partner relationships, 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 effect of changes in IT spending levels, market competition and changes in the industry, Brocade’s ability to successfully introduce new products and services on a timely basis, and Brocade’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 August 1, 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 GS: BRCD) 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.

 

Page 3 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended     Twelve Months Ended  
     October 31,
2009
    October 25,
2008
    October 31,
2009
    October 25,
2008
 

Net revenues

        

Product

   $ 432,394      $ 335,403      $ 1,615,511      $ 1,230,737   

Services

     89,361        63,095        337,415        236,200   
                                

Total net revenues

     521,755        398,498        1,952,926        1,466,937   

Cost of revenues

        

Product

     203,442        114,374        739,354        459,850   

Services

     47,466        38,987        180,072        146,715   
                                

Total cost of revenues

     250,908        153,361        919,426        606,565   
                                

Gross margin

     270,847        245,137        1,033,500        860,372   

Operating expenses:

        

Research and development

     95,346        70,867        354,809        255,571   

Sales and marketing

     103,451        71,112        385,155        274,311   

General and administrative

     22,209        14,912        84,962        58,172   

Legal fees and recoveries associated with indemnification obligations and other related costs, net

     (14,612     26,274        23,941        48,673   

Provision for class action lawsuit

     —          —          —          160,000   

Amortization of intangible assets

     17,052        7,820        68,718        31,484   

Acquisition and integration costs

     333        682        5,127        682   

Restructuring costs and facilities lease loss, net

     —          3,208        2,329        2,731   

In-process research and development

     —          —          26,900        —     

Goodwill and acquisition-related intangible assets impairment

     —          —          53,306        —     
                                

Total operating expenses

     223,779        194,875        1,005,247        831,624   
                                

Income from operations

     47,068        50,262        28,253        28,748   

Interest and other income/(expense), net

     530        (796     (2,382     26,867   

Interest expense

     (20,681     (5,684     (91,281     (10,068

(Gain)/loss on sale of investments, net

     (27     111        (602     (6,874

Loss on impairment of portfolio investments

     —          (8,751     —          (8,751
                                

Income/(loss) before provision/(benefit) for income taxes

     26,890        35,142        (66,012     29,922   

Income tax provision/(benefit)

     (6,707     (439     10,573        (137,148
                                

Net income/(loss)

   $ 33,597      $ 35,581      $ (76,585   $ 167,070   
                                

Net income/(loss) per share – Basic

   $ 0.08      $ 0.10      $ (0.19   $ 0.45   
                                

Net income/(loss) per share – Diluted

   $ 0.07      $ 0.09      $ (0.19   $ 0.43   
                                

Shares used in per share calculation – Basic

     425,530        371,845        398,948        375,303   
                                

Shares used in per share calculation – Diluted

     492,174        389,477        398,948        394,703   
                                

 

Page 4 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands) (unaudited)

 

     October 31,
2009
    October 25,
2008
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 334,193      $ 453,884   

Short-term investments

     4,678        152,741   

Restricted cash

     12,502        —     
                

Total cash, cash equivalents, short-term investments and restricted cash

     351,373        606,625   

Accounts receivable, net

     297,819        158,935   

Inventories

     72,152        21,362   

Deferred tax assets

     84,629        104,705   

Prepaid expenses and other current assets

     79,302        49,931   
                

Total current assets

     885,275        941,558   

Long-term marketable equity securities

     —          177,380   

Long-term investments

     —          36,120   

Restricted cash

     —          1,075,079   

Property and equipment, net

     442,408        313,379   

Goodwill

     1,648,217        268,977   

Intangible assets, net

     470,872        220,567   

Non-current deferred tax assets

     185,713        227,795   

Other assets

     28,218        37,793   
                

Total assets

   $ 3,660,703      $ 3,298,648   
                

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 181,249      $ 167,660   

Accrued employee compensation

     160,832        107,994   

Deferred revenue

     174,870        103,372   

Current liabilities associated with facilities lease losses

     10,769        13,422   

Liability associated with class action lawsuit

     —          160,000   

Revolving credit facility

     14,050        —     

Current portion of long-term debt

     38,822        43,606   

Convertible subordinated debt

     171,822        —     

Purchase commitments

     17,011        17,332   

Other accrued liabilities

     88,252        88,472   
                

Total current liabilities

     857,677        701,858   

Long-term debt, net of current portion

     860,114        1,011,399   

Non-current convertible subordinated debt

     —          169,660   

Non-current liabilities associated with facilities lease losses

     10,150        15,007   

Non-current deferred revenue

     60,575        37,869   

Non-current income tax liability

     92,276        67,497   

Other non-current liabilities

     15,114        13,118   

Stockholders’ equity

    

Common stock

     1,872,482        1,393,299   

Accumulated other comprehensive loss

     (5,920     (85,877

Accumulated deficit

     (101,765     (25,182
                

Total stockholders’ equity

     1,764,797        1,282,240   
                

Total liabilities and stockholders’ equity

   $ 3,660,703      $ 3,298,648   
                

 

Page 5 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months Ended October 31, 2009 and October 25, 2008

(in thousands)

(unaudited)

 

     Three Months Ended  
   October 31,
2009
    October 25,
2008
 

Cash flows from operating activities:

    

Net income

   $ 33,597      $ 35,581   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Excess tax benefit from employee stock plans

     (192     (13,641

Depreciation and amortization

     51,486        30,533   

Loss on disposal of property and equipment

     110        1,853   

Amortization of debt issuance costs

     4,182        319   

Net losses on investments and marketable equity securities

     27        8,839   

Provision for doubtful accounts receivable and sales allowances

     3,148        1,700   

Non-cash compensation expense

     35,714        7,515   

Capitalization of interest cost

     (2,737     (970

Non-cash facilities lease loss benefit

     —          (105

Changes in assets and liabilities:

    

Restricted cash

     (12,502     —     

Accounts receivable

     821        13,386   

Inventories

     (18,560     (6,993

Prepaid expenses and other assets

     (2,716     44,232   

Deferred tax assets

     2,440        (48,296

Accounts payable

     30,815        39,353   

Accrued employee compensation

     27,425        33,768   

Deferred revenue

     5,376        (7,486

Other accrued liabilities

     (118     31,308   

Liabilities associated with facilities lease losses

     (3,004     (2,325
                

Net cash provided by operating activities

     155,312        168,571   
                

Cash flows from investing activities:

    

Purchases of property and equipment

     (44,491     (18,603

Purchases of short-term investments

     (22     (2,053

Purchases of marketable equity securities

     —          (248,431

Proceeds from maturities and sale of short-term investments

     1,056        107,547   

Purchases of non-marketable minority equity investments

     —          (1,436

(Increase) decrease in restricted cash

     —          (1,075,079

Cash paid in connection with pending acquisition of Foundry Networks, Inc.

     —          (1,000
                

Net cash used in investing activities

     (43,457     (1,239,055
                

Cash flows from financing activities:

    

Payment of principal related to the term loan

     (57,881     —     

Common stock repurchases

     —          —     

Excess tax benefit from employee stock plans

     192        13,641   

Proceeds from issuance of common stock, net

     35,375        615   

Proceeds from term loan

     —          1,054,425   
                

Net cash provided by (used in) financing activities

     (22,314     1,068,681   
                

Effect of exchange rate fluctuations on cash and cash equivalents

     473        (3,712
                

Net increase (decrease) in cash and cash equivalents

     90,014        (5,515

Cash and cash equivalents, beginning of period

     244,179        459,399   
                

Cash and cash equivalents, end of period

   $ 334,193      $ 453,884   
                

 

Page 6 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Twelve Months Ended October 31, 2009 and October 25, 2008

(in thousands)

(unaudited)

 

     Twelve Months Ended  
     October 31,
2009
    October 25,
2008
 

Cash flows from operating activities:

    

Net income (loss)

   $ (76,585   $ 167,070   

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

    

Release of valuation allowance

     —          (185,176

Excess tax benefit from employee stock plans

     794        (16,146

Depreciation and amortization

     196,573        120,178   

Loss on disposal of property and equipment

     1,478        3,181   

Amortization of debt issuance costs

     16,038        319   

Net losses on investments and marketable equity securities

     597        15,327   

Provision for doubtful accounts receivable and sales allowances

     12,681        6,614   

Non-cash compensation expense

     137,219        39,036   

Capitalization of interest cost

     (9,093     (970

In-process research and development

     26,900        —     

Non-cash facilities lease loss benefit

     (339     (582

Asset impairment charge

     53,306        —     

Changes in assets and liabilities:

    

Restricted cash

     (12,502     —     

Accounts receivable

     (74,965     17,143   

Inventories

     25,338        (3,345

Prepaid expenses and other assets

     4,213        25,200   

Deferred tax assets

     3,091        (58,104

Accounts payable

     (11,052     40,550   

Accrued employee compensation

     (28,685     30,242   

Deferred revenue

     26,454        10,185   

Other accrued liabilities

     (5,543     77,311   

Liabilities associated with facilities lease losses

     (10,394     (9,538

Liability associated with class action lawsuit

     (160,000     160,000   
                

Net cash provided by operating activities

     115,524        438,495   
                

Cash flows from investing activities:

    

Purchases of property and equipment

     (162,770     (144,071

Purchases of short-term investments

     (138     (169,016

Purchases of marketable equity securities

     —          (248,431

Proceeds from sale of marketable equity securities and equity investments

     —          9,926   

Proceeds from maturities and sale of short-term investments

     155,986        448,385   

Purchases of non-marketable minority equity investments

     —          (1,436

Purchases of long-term investments

     —          (37,731

Proceeds from maturities and sale of long-term investments

     30,173        22,483   

(Increase) decrease in restricted cash

     1,075,079        (1,075,079

Cash paid in connection with pending acquisition of Foundry Networks, Inc.

     —          (1,000

Net cash paid in connection with acquisitions

     (1,297,482     (43,554
                

Net cash used in investing activities

     (199,152     (1,239,524
                

Cash flows from financing activities:

    

Payment of senior underwriting fees related to the term loan

     (30,525     —     

Payment of principal related to the term loan

     (166,022     —     

Common stock repurchases

     —          (168,293

Excess tax benefit from employee stock plans

     (794     16,146   

Proceeds from issuance of common stock, net

     145,655        42,418   

Proceeds from term loan

     —          1,054,425   

Proceeds from revolving credit facility

     14,050        —     
                

Net cash provided by (used in) financing activities

     (37,636     944,696   
                

Effect of exchange rate fluctuations on cash and cash equivalents

     1,573        (5,538
                

Net increase (decrease) in cash and cash equivalents

     (119,691     138,129   

Cash and cash equivalents, beginning of period

     453,884        315,755   
                

Cash and cash equivalents, end of period

   $ 334,193      $ 453,884   
                

 

Page 7 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME

(in thousands, except per share amounts)

(unaudited)

 

     Three Months Ended  
   October 31,
2009
    October 25,
2008
 

Net income on a GAAP basis

   $ 33,597      $ 35,581   

Adjustments:

    

Stock-based compensation expense included in cost of revenues

     7,062        1,616   

Amortization of intangible assets expense included in cost of revenues

     17,898        8,780   

Provision for certain pre-acquisition litigation

     14,335        —     

Legal fees associated with certain pre-acquisition litigation

     546        20   
                

Total gross margin adjustments

     39,841        10,416   
                

Legal fees and recoveries associated with indemnification obligations and other related costs, net

     (14,612     26,274   

Stock-based compensation expense included in research and development

     10,251        2,385   

Stock-based compensation expense included in sales and marketing

     12,934        2,325   

Stock-based compensation expense included in general and administrative

     5,468        1,189   

Amortization of intangible assets expense included in operating expenses

     17,052        7,820   

Acquisition and integration costs

     333        682   

Restructuring costs and facilities lease loss benefit, net

     —          3,208   
                

Total operating expense adjustments

     31,426        43,883   
                

Total operating income adjustments

     71,267        54,299   

Loss on impairment of portfolio investments

     —          8,751   

Acquisition-related financing charges

     —          4,736   

Income tax effect of adjustments

     (31,502     (27,602
                

Non-GAAP net income

   $ 73,362      $ 75,765   
                

Non-GAAP net income per share – basic

   $ 0.17      $ 0.20   
                

Non-GAAP net income per share – diluted

   $ 0.15      $ 0.20   
                

Shares used in non-GAAP per share calculation – basic

     425,530        371,845   
                

Shares used in non-GAAP per share calculation – diluted

     492,174        389,477   
                

See explanation of non-GAAP information included herein.

 

Page 8 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME (LOSS)

(in thousands, except per share amounts)

(unaudited)

 

     Twelve Months Ended  
     October 31,
2009
    October 25,
2008
 

Net income (loss) on a GAAP basis

   $ (76,585   $ 167,070   

Adjustments:

    

Stock-based compensation expense included in cost of revenues

     25,654        9,117   

Amortization of intangible assets expense included in cost of revenues

     65,803        37,400   

Provision for certain pre-acquisition litigation

     14,335        —     

Legal fees associated with certain pre-acquisition litigation

     546        2,339   
                

Total gross margin adjustments

     106,338        48,856   
                

Legal fees and recoveries associated with indemnification obligations and other related costs, net

     23,941        48,673   

Provision for class action lawsuit

     —          160,000   

Stock-based compensation expense included in research and development

     40,365        10,324   

Stock-based compensation expense included in sales and marketing

     48,820        10,652   

Stock-based compensation expense included in general and administrative

     22,380        8,944   

Amortization of intangible assets expense included in operating expenses

     68,718        31,484   

Acquisition and integration costs

     5,127        682   

Restructuring costs and facilities lease losses (benefits), net

     2,329        2,731   

In-process research and development

     26,900        —     

Goodwill and acquisition-related intangible assets impairment

     53,306        —     
                

Total operating expense adjustments

     291,886        273,490   
                

Total operating income adjustments

     398,224        322,346   

Loss on sale of investments, net

     —          6,004   

Loss on impairment of portfolio investments

     —          8,751   

Acquisition-related financing charges

     4,366        4,736   

Income tax effect of adjustments

     (86,586     (248,001
                

Non-GAAP net income

   $ 239,419      $ 260,906   
                

Non-GAAP net income per share – basic

   $ 0.60      $ 0.70   
                

Non-GAAP net income per share – diluted

   $ 0.53      $ 0.67   
                

Shares used in non-GAAP per share calculation – basic

     398,948        375,303   
                

Shares used in non-GAAP per share calculation – diluted

     454,293        394,703   
                

See explanation of non-GAAP information included herein.

 

Page 9 of 9