EX-99.1 2 f36001exv99w1.htm EXHIBIT 99.1 exv99w1
 

Exhibit 99.1
     
NOT FOR IMMEDIATE RELEASE   (BROCADE LOGO)
     
         
BROCADE CONTACTS
       
Global Public Relations
  Investor Relations   Ogilvy PR
Leslie Davis
  Nicole Noutsios   Ian Yellin
Tel: 408.333.5260
  Tel: 510-451-2952   Tel: 415.677.2714
 
  Nicole@nmnadvisors.com   ian.yellin@ogilvypr.com
Brocade Reports Fourth Quarter and Full Fiscal Year 2007 Results
Revenue and Profit Grow; Company Increases Share Buyback Authorization
SAN JOSE, Calif., Nov. 29 /PRNewswire-FirstCall/ — — Brocade® (Nasdaq: BRCD), the leader in data center networking solutions that help enterprises connect and manage their information, today reported financial results for its fourth fiscal quarter and full fiscal year 2007, which ended October 27, 2007. Revenues for Q4 07 were $340.0 million, up 63% from the same period a year ago. Revenues for fiscal year 2007 were $1,236.9 million, up 65% from the Company’s fiscal 2006 revenue of $750.6 million.
Commenting on the Company’s fourth quarter and fiscal year 2007 results, Michael Klayko, Brocade CEO, said, “We are very pleased with our Q4 results. Brocade continues to execute exceptionally well and we have further strengthened both our profitability and business fundamentals. During fiscal year 2007, we continued to drive the key growth initiatives that will keep us at the forefront of the evolving data center market.”
Reporting on a GAAP basis, net income for Q4 07 was $32.0 million, or $0.08 per share basic and diluted. This represents a 200% increase from GAAP net income of $10.7 million, or $0.03 per share basic and diluted in Q3 07, and a 60% increase from GAAP net income of $20.0 million, or $0.07 per share basic and diluted in Q4 06.
Non-GAAP net income for Q4 07 was $66.5 million, or $0.17 per share basic and $0.16 per share diluted. This represents a 34% increase from non-GAAP net income of $49.5 million, or $0.13 per share basic and $0.12 per share diluted in Q3 07, and a 69% increase from non-GAAP net income of $39.4 million, or $0.15 per share basic and $0.14 per share diluted in Q4 06. 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.
Note: Periods prior to Q2 07 referenced in this press release do not include McData results.
Fourth Fiscal Quarter 2007 Financial Highlights and Additional Financial Information
    Q4 07 non-GAAP gross margin was 58.5%, compared to non-GAAP gross margin of 55.0% in Q3 07 and 62.1% in Q4 06.
 
    Q4 07 non-GAAP operating margin was 23.3%, compared to non-GAAP operating margin of 19.2% in Q3 07 and 21.5% in Q4 06.
 
    In Q4 07, as a percent of total, OEM revenues were 85% and Channel/Direct were 15%. This compares to 84% and 16%, respectively in Q3 07 and 91% and 9%, respectively in Q4 06. Three OEM customers, EMC, HP, and IBM, each accounted for 10% or more of total revenues and together represented approximately 67% of total revenues in Q4 07. The same three customers
Brocade
1745 Technology Dr., San Jose, CA 95110
T. 408.333.8000 F. 408.333.8101
www.brocade.com

 


 

      each accounted for 10% or more of total revenues and together represented approximately 64% of total revenues in Q3 07 and 74% in Q4 06.
 
    In Q4 07, as a percent of total, domestic revenue was 60% and international was 40%. This compares to 58% and 42%, respectively in Q3 07 and 63% and 37%, respectively, in Q4 06.
 
    Service revenue accounted for 16% of total revenue in Q4 07, compared with 14% of total revenue in Q3 07 and 8% of total revenue in Q4 06.
 
    The Company’s total installed base of SAN ports is approximately 15.1 million.
 
    Sequential Average Selling Price (ASP) declines were in the low single digits in Q4 07.
 
    In Q4 07 net stock-based compensation expense was $12.4 million and has been excluded from the Company’s non-GAAP results.
 
    Q4 07 cash flow from operations was $54.5 million, compared to $36.3 million in Q3 07 and $52.8 million in Q4 06.
 
    Cash and cash equivalents and investments at the end of Q4 07, net of the Company’s convertible debt, were $625.8 million, compared to $639.2 million at the end of Q3 07 and $582.6 million at the end of Q4 06.
 
    In Q4 07, the Company repurchased $50.0 million of its common stock, representing 6.6 million shares, compared with $81 million spent in Q3 07 to repurchase 9.4 million shares. The Company’s Board of Directors authorized an additional $500 million for the repurchase of the Company’s common stock. This brings the total authorization by the Board of Directors to $800 million. As of the end of Q407, the Company had $583 million remaining under its $800 million in total stock buyback authorization.
 
    Day sales outstanding in accounts receivable for Q4 07 were 47 days, compared to 45 days in Q3 07 and 43 days in Q4 06.
 
    Q4 07 capital expenditures were $15.0 million. This compares to $14.0 million in Q3 07 and $7.5 million in Q4 06.
 
    As of October 27, 2007, the Company had 2,368 employees, compared with 2,376 employees as of July 28, 2007 and 1,440 employees as of October 27, 2006.
Fourth Fiscal Quarter 2007 Business Highlights
    The Company had a record quarter from its director product family, driven by strong demand for the Brocade 48K director and better than expected results on M Class directors.
 
    Brocade announced an industry first during the fourth fiscal quarter, with the addition of 8 Gbit/sec Fibre Channel performance levels and expanded interoperability for its flagship 48K director.
 
    The Company announced that both IBM and HDS will adopt and resell Brocade’s StorageX File Virtualization products, further validating the potential in the emerging File Area Network (FAN) market.
 
    In its services business, Brocade announced strong growth in the number of on-site, resident consultants and direct support agreements with end-user customers, further validating the value of the Company’s expertise and experience in the evolving data center.
 
    In Q4 07, Brocade announced the Brocade Data Center Fabric (DCF) architecture, an innovative Data Center networking architecture, which responds to the urgent needs of businesses to make their data centers more efficient, reliable, and adaptable.

 


 

    The Company also announced that it recently reorganized its management structure to provide more dedicated focus on the Company’s growth opportunities, as well as allow the Company to more easily accommodate and assimilate future acquisitions and new business initiatives. The new structure is organized around four distinct Business Units, each with its own general manager.
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 measures used in this press release allows 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 measures help indicate the Company baseline performance before gains, losses or charges that are considered by management to be outside on-going operating results. Accordingly, management uses these non-GAAP 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 earnings measures, when read in conjunction with the Company’s GAAP financials, provide useful information to investors by offering:
    the ability to make more meaningful period-to-period comparisons of the Company’s on-going operating results;
 
    the ability to better identify trends in the Company’s underlying business and perform related trend analysis;
 
    a better understanding of how management plans and measures the Company’s underlying business; and
 
    an easier way to compare the Company’s 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 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 employees and other related costs, (ii) SEC investigation and other related costs, (iii) acquisition and integration costs, (iv) gain on sale of investments, (v) costs associated with facilities lease losses, (vi) gain on termination of an interest rate swap agreement and (vii) call premium on debt redemption.
Management also excludes the following non-cash charges in determining non-GAAP net income: (i) stock-based compensation 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. Further, management believes that excluding stock-based compensation expense allows for a more accurate comparison of our financial results to previous periods during which our equity-based awards were not required to be reflected on our income statement. 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 both 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 on non-GAAP net income.
Limitations. These non-GAAP 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 and income 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.
Fourth Quarter Fiscal 2007 Conference Call and Web Cast Information
Brocade management will host a conference call to discuss fourth quarter and full fiscal year 2007 results on Thursday, November 29, 2007 at 1:30 p.m. Pacific Time. To access the live Web Cast, please visit Brocade’s Website at http://www.brocade.com/investors 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 12:00 p.m. Pacific Time on December 6, 2007. A replay of the conference call will be available via the Web Cast at http://www.brocade.com/investors for approximately twelve months. To access the replay, please dial 888-286-8010 for domestic access and +617-801-6888 for international callers; the access code for the telephone replay is #44627068.
Cautionary Statement
This press release contains statements that are forward-looking in nature, including statements regarding the Company’s profitability, growth opportunities and product and service offerings. 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 degree of market adoption of the Company’s new product and service offerings; market competition; the effect of changes in IT spending levels; the Company’s ability to anticipate future OEM and end-user product needs and to accurately forecast end-user demand; dependence on strategic partners;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 July 28, 2007. 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 is the leading provider of data center networking solutions that help enterprises connect and manage their information. Organizations that use Brocade products and services are better able to optimize their IT infrastructures and ensure compliant data management. For more information, visit the Brocade Web site at http://www.brocade.com or contact the company at info@brocade.com.
Brocade, Brocade B weave logo, Fabric OS, File Lifecycle Manager, McDATA, MyView, Secure Fabric OS, SilkWorm, and StorageX are registered trademarks and the Brocade B-wing logo and Tapestry are trademarks of Brocade Communications Systems, Inc., in the United States and/or in other countries. FICON is a registered trademark of IBM Corporation in the U.S. and 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.
# # #

 


 

BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
                                 
    Three Months Ended     Twelve Months Ended  
    October 27,     October 28,     October 27,     October 28,  
    2007     2006     2007     2006  
Net revenues
                               
Product
  $ 286,020     $ 192,763     $ 1,076,529     $ 692,940  
Services
    53,964       16,058       160,334       57,652  
 
                       
Total revenues
    339,984       208,821       1,236,863       750,592  
Cost of revenues
                               
Product
    125,824       71,216       470,977       269,430  
Services
    30,750       9,956       104,474       35,754  
 
                       
Total cost of revenues
    156,574       81,172       575,451       305,184  
 
                       
Gross margin
    183,410       127,649       661,412       445,408  
Operating expenses
                               
Research and development
    58,530       43,427       213,311       164,843  
Sales and marketing
    56,018       38,752       211,168       139,434  
General and administrative
    13,470       7,566       46,980       31,089  
Legal fees associated with indemnification obligations and other related costs, net
    7,811       3,475       46,257       13,654  
Acquisition and integration costs
    302       9,061       19,354       9,646  
Provision for SEC settlement
                      7,000  
Amortization for intangible assets
    7,909       888       24,719       2,294  
Facilities lease losses
                      3,775  
 
                       
Total operating expenses
    144,040       103,169       561,789       371,735  
 
                       
Income from operations
    39,370       24,480       99,623       73,673  
Interest and other income, net
    9,937       6,705       38,501       29,098  
Interest expense
    (1,673 )     (1,604 )     (6,414 )     (7,082 )
Gain on investments
    11,373             13,205       2,663  
 
                       
Income before provision for income taxes
    59,007       29,581       144,915       98,352  
Income tax provision
    26,987       9,624       68,043       30,723  
 
                       
Net income
  $ 32,020     $ 19,957     $ 76,872     $ 67,629  
 
                       
Net income per share — Basic
  $ 0.08     $ 0.07     $ 0.21     $ 0.25  
 
                       
Net income per share — Diluted
  $ 0.08     $ 0.07     $ 0.21     $ 0.25  
 
                       
Shares used in per share calculation — Basic
    387,400       269,027       362,070       269,602  
 
                       
Shares used in per share calculation — Diluted
    408,844       276,113       377,558       274,142  
 
                       

 


 

BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
                 
    October 27,     October 28,  
    2007     2006  
Assets
               
Current assets:
               
Cash and cash equivalents
  $ 315,755     $ 274,368  
Short-term investments
    325,846       267,694  
 
           
Total cash, cash equivalents, and short-term investments
    641,601       542,062  
Marketable equity securities
    14,205        
Accounts receivable, net
    175,755       98,394  
Inventories
    18,017       8,968  
Prepaid expenses and other current assets
    62,622       43,365  
 
           
Total current assets
    912,200       692,789  
 
Long-term investments
    137,524       40,492  
Property and equipment, net
    204,052       104,299  
Goodwill
    384,376       41,013  
Intangible assets, net
    272,652       15,465  
Other assets
    19,296       6,660  
 
           
Total assets
  $ 1,930,100     $ 900,718  
 
           
Liabilities and Stockholders’ Equity
               
Current liabilities:
               
Accounts payable
  $ 108,810     $ 56,741  
Accrued employee compensation
    76,017       62,842  
Deferred revenue
    94,533       52,051  
Current liabilities associated with lease losses
    12,807       4,931  
Purchase commitments
    23,176       6,104  
Income tax payable
          39,076  
Other accrued liabilities
    94,358       42,811  
 
           
Total current liabilities
    409,701       264,556  
 
Convertible subordinated debt
    167,498        
Non-current liabilities associated with lease losses
    25,742       11,105  
Non-current liabilities — deferred tax
    22,781        
Non-current deferred revenue
    36,344       8,827  
Other non-current liabilities
    1,376        
 
Stockholders’ equity
               
Common stock
    1,463,169       889,250  
Accumulated other comprehensive loss
    (1,180 )     (817 )
Accumulated deficit
    (195,331 )     (272,203 )
 
           
Total stockholders’ equity
    1,266,658       616,230  
 
           
Total liabilities and stockholders’ equity
  $ 1,930,100     $ 900,718  
 
           

 


 

BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
For the Three Months Ended October 27, 2007 and October 28, 2006
(in thousands)
(unaudited)
                 
    Three Months Ended  
    October 27,     October 28,  
    2007     2006  
Cash flows from operating activities:
               
Net income
  $ 32,020     $ 19,957  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Excess tax benefit from employee stock plans
    9,197       (6,982 )
Depreciation and amortization
    31,856       7,658  
Loss on disposal of property and equipment
    400       129  
Amortization of debt issuance costs
          133  
Net (gains) losses on investments and marketable equity securities
    (11,694 )      
Non-cash compensation expense
    12,499       8,040  
Provision for doubtful accounts receivable and sales allowance
    1,204       861  
Changes in operating assets and liabilities:
               
Accounts receivable
    (12,857 )     (20,092 )
Inventories
    3,430       191  
Prepaid expenses and other assets
    5,600       (6,551 )
Accounts payable
    (22,440 )     20,839  
Accrued employee compensation
    228       16,684  
Deferred revenue
    2,061       3,592  
Other accrued liabilities
    5,555       9,667  
Liabilities associated with lease losses
    (2,520 )     (1,283 )
 
           
Net cash provided by operating activities
    54,539       52,843  
 
           
 
               
Cash flows from investing activities:
               
Purchases of property and equipment
    (15,013 )     (7,480 )
Purchases of short-term investments
    (173,494 )     (66,621 )
Purchases of marketable equity securities
    (15,930 )        
Proceeds from sale of marketable equity securities and equity investments
    11,694        
Proceeds from maturities and sale of short-term investments
    176,780       118,418  
Purchases of long-term investments
    (47,637 )     (27,014 )
Purchases of restricted short-term investment
          3,358  
Proceeds from maturities and sale of long-term investments
    1,752        
Proceeds from the maturities of restricted short-term investments
          277,412  
 
           
Net cash provided by (used in) investing activities
    (61,848 )     298,073  
 
           
 
               
Cash flows from financing activities:
               
Payments on capital lease obligations
    (23 )      
Common stock repurchases
    (50,410 )      
Redemption of outstanding convertible debt
          (278,883 )
Excess tax benefit from employees stock plans
    (9,197 )     6,982  
Proceeds from issuance of common stock, net
    9,968       10,927  
 
           
Net cash used in financing activities
    (49,662 )     (260,974 )
 
           
 
               
Effect of exchange rate fluctuations on cash and cash equivalents
    (1,682 )     (58 )
 
           
 
               
Net increase (decrease) in cash and cash equivalents
    (58,653 )     89,884  
Cash and cash equivalents, beginning of period
    374,408       184,484  
 
           
Cash and cash equivalents, end of period
  $ 315,755     $ 274,368  
 
           

 


 

BROCADE COMMUNICATIONS SYSTEMS, INC.
GAAP CONDENSED CONSOLIDATED STATEMENT OF CASH FLOW
For the Twelve Months Ended October 27, 2007 and October 28, 2006
(in thousands)
(unaudited)
                 
    Twelve Months Ended  
    October 27,     October 28,  
    2007     2006  
Cash flows from operating activities:
               
Net income
  $ 76,872     $ 67,629  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Excess tax benefit from employee stock plans
    77       (15,792 )
Depreciation and amortization
    101,416       34,731  
Loss on disposal of property and equipment
    1,213       438  
Amortization of debt issuance costs
          1,430  
Net (gains) losses on investments and marketable equity securities
    (11,694 )     (2,685 )
Non-cash compensation expense
    36,942       31,407  
Provision for doubtful accounts receivable and sales allowance
    4,318       3,526  
Provision for SEC settlement
          7,000  
Non-cash facilities lease loss expense
          3,775  
Changes in operating assets and liabilities:
               
Accounts receivable
    28,497       (31,244 )
Inventories
    3,481       2,062  
Prepaid expenses and other assets
    3,523       (19,839 )
Accounts payable
    10,075       32,963  
Accrued employee compensation
    (37,473 )     25,080  
Deferred revenue
    17,162       15,390  
Other accrued liabilities
    (55,967 )     15,858  
Liabilities associated with lease losses
    (8,039 )     (4,869 )
 
           
Net cash provided by operating activities
    170,403       166,860  
 
           
 
               
Cash flows from investing activities:
               
Purchases of property and equipment
    (56,538 )     (30,430 )
Purchases of short-term investments
    (571,357 )     (325,884 )
Purchases of marketable equity securities
    (15,930 )        
Proceeds from sales of property and equipment
    1,336        
Proceeds from sale of marketable equity securities and equity investments
    11,694       10,185  
Proceeds from maturities of restricted short-term investments
          281,414  
Proceeds from maturities and sale of short-term investments
    764,939       363,873  
Purchases of long-term investments
    (200,239 )     (40,267 )
Proceeds from maturities and sale of long-term investments
    12,614        
Purchases of non-marketable minority equity investments
    (5,000 )     (4,575 )
Cash paid in connection with acquisitions, net of cash acquired
    (7,704 )     (59,887 )
Increase/Decrease in restricted cash
    12,422        
Cash acquired on merger with McDATA
    147,407        
 
           
Net cash provided by investing activities
    93,644       194,429  
 
           
 
               
Cash flows from financing activities:
               
Payments on capital lease obligations
    (735 )      
Common stock repurchases
    (191,293 )     (40,206 )
Termination of interest swap
    (4,989 )      
Redemption of outstanding convertible debt
    (124,185 )     (278,883 )
Excess tax benefit from employees stock plans
    (77 )     15,792  
Proceeds from issuance of common stock, net
    100,638       34,255  
 
           
Net cash used in financing activities
    (220,641 )     (269,042 )
 
           
 
               
Effect of exchange rate fluctuations on cash and cash equivalents
    (2,019 )     120  
 
           
 
               
Net increase in cash and cash equivalents
    41,387       92,367  
Cash and cash equivalents, beginning of period
    274,368       182,001  
 
           
Cash and cash equivalents, end of period
  $ 315,755     $ 274,368  
 
           

 


 

BROCADE COMMUNICATIONS SYSTEMS, INC.
RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME
(in thousands, except per share data)
(unaudited)
                         
    Three Months Ended  
    October 27,     July 28,     October 28,  
    2007     2007     2006  
Net income on a GAAP basis
  $ 32,020     $ 10,690     $ 19,957  
Adjustments:
                       
Stock-based compensation expense included in cost of revenues
    4,065       3,128       2,117  
Amortization of intangible assets expense included in cost of revenues
    11,328       11,328        
 
                 
Total gross margin adjustments
    15,393       14,456       2,117  
Legal fees associated with indemnification obligations and other related costs, net
    7,811       17,984        
SEC investigation and other related costs
                3,475  
Stock-based compensation expense included in research and development
    3,649       2,992       2,519  
Stock-based compensation expense included in sales and marketing
    3,163       2,453       1,682  
Stock-based compensation expense included in general and administrative
    1,622       1,139       688  
Amortization of intangible assets expense included in operating expenses
    7,909       7,924       888  
Acquisition and integration costs
    302       4,055       9,061  
 
                 
Total operating expense adjustments
    24,456       36,547       18,313  
 
                 
Total operating income adjustments
    39,849       51,003       20,430  
Gain on termination of swap
          (367 )      
Call premium on redeemed debt
                1,115  
Gain on investments
    (10,869 )     (895 )      
Income tax effect of adjustments
    5,518       (10,937 )     (2,076 )
 
                 
Non-GAAP net income
  $ 66,518     $ 49,494     $ 39,426  
 
                 
 
                       
Non-GAAP net income per share — Basic
  $ 0.17     $ 0.13     $ 0.15  
 
                 
Non-GAAP net income per share — Diluted
  $ 0.16     $ 0.12     $ 0.14  
 
                 
Shares used in non-GAAP per share calculation — Basic
    387,400       392,450       269,027  
 
                 
Shares used in non-GAAP per share calculation — Diluted
    408,844       407,113       276,113  
 
                 

 


 

BROCADE COMMUNICATIONS SYSTEMS, INC.
RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME
(in thousands, except per share data)
(unaudited)
                 
    Twelve Months Ended  
    October 27,     October 28,  
    2007     2006  
Net income on a GAAP basis
  $ 76,872     $ 67,629  
Adjustments:
               
Stock-based compensation expense included in cost of revenues
    10,870       7,616  
Amortization of intangible assets expense included in cost of revenues
    33,985        
 
           
Total gross margin adjustments
    44,855       7,616  
Legal fees associated with indemnification obligations and other related costs, net
    46,257       13,654  
SEC investigation and other related costs
          7,000  
Stock-based compensation expense included in research and development
    10,696       10,709  
Stock-based compensation expense included in sales and marketing
    8,685       6,313  
Stock-based compensation expense included in general and administrative
    4,358       2,911  
Amortization of intangible assets expense included in operating expenses
    24,719       2,294  
Acquisition and integration costs
    19,354       9,646  
Facilities lease loss adjustments and restructuring
          3,775  
 
           
Total operating expense adjustments
    114,069       56,302  
 
           
Total operating income adjustments
    158,924       63,918  
Gain on termination of swap
    (367 )      
Call premium on redeemed debt
          1,115  
Gain on investments
    (11,619 )     (2,685 )
Income tax effect of adjustments
    (11,645 )     (7,220 )
 
           
Non-GAAP net income
  $ 212,165     $ 122,757  
 
           
 
               
Non-GAAP net income per share — Basic
  $ 0.59     $ 0.46  
 
           
Non-GAAP net income per share — Diluted
  $ 0.56     $ 0.45  
 
           
Shares used in non-GAAP per share calculation — Basic
    362,070       269,602  
 
           
Shares used in non-GAAP per share calculation — Diluted
    377,558       274,142  
 
           
See explanation of non-GAAP information included herein.