EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

BROCADE CONTACTS

 

     

LOGO

Public Relations

John Noh

Tel: 408-333-5108

jnoh@brocade.com

   Investor Relations

Steve Coli

Tel: 408-333-6208

scoli@brocade.com

  

Brocade Reports Fiscal Q2 Results

Strong Ethernet Recovery and Healthy End-User Demand for SAN Lead Way for Solid Quarter

SAN JOSE, Calif., May 20, 2010 — Brocade® (NASDAQ: BRCD) today reported financial results for its second fiscal quarter ended May 1, 2010. Brocade recorded quarterly revenues of $501 million or a decrease of one percent year-over-year, resulting in a diluted earnings per share (EPS) of $0.05 on a GAAP basis and $0.13 on a non-GAAP basis.

“Q2 was highlighted by a strong recovery in our Ethernet business, particularly in the Federal sector, which grew over 160% sequentially. The quarter highlights also included robust end-user demand for our storage networking products, measured on a sell-through basis, driven by positive macro trends such as the growth of the Fibre Channel market,” said Michael Klayko, CEO of Brocade.

Klayko continued: “Looking forward, we will continue to aggressively pursue the initiatives we have put into place to continue to drive sales of our Ethernet solutions to help meet our long-term goals for that part of our business. We are also encouraged by the apparent stabilization and recovery of IT spending trends globally that should help drive further momentum for our overall business in the second, and typically stronger, half of our fiscal year.”

In addition to this press release, Brocade management has posted prepared comments and slides on its Fiscal Q2 results and outlook at www.BRCD.com. Brocade will host a live webcast conference call to answer questions from investors and analysts 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 revenue was $501.0 million, decreasing 7.1% sequentially and 1.1% year-over-year.

 

   

Q2 GAAP EPS (diluted) was $0.05, decreasing 54.5% sequentially and increasing from a loss in Q2 2009.

 

   

Q2 non-GAAP EPS (diluted) was $0.13, decreasing 31.6% sequentially and increasing 18.2% year-over-year.

 

   

Q2 non-GAAP operating margin was 20.5% versus 26.0% in Q1 2010 and 18.8% in Q2 2009.

 

   

Q2 effective GAAP tax rate was (3.9)%; non-GAAP effective tax-rate was 24.4%.

 

   

Q2 Adj. EBITDA was $116.4 million, down from $154.7 million in Q1 2010 and $119.9 million in Q2 2009.

 

   

Q2 total Storage Area Networking (SAN) port shipments were approximately 1.0 million.

 

     Q2 2010     Q1 2010     Q2 2009  

Revenue

   $ 501.0M      $ 539.5M      $ 506.3M   

GAAP net income (loss) (1)

   $ 22.4 M      $ 51.1 M      $ (66.1 )M 

Non-GAAP net income

   $ 62.7 M      $ 94.0 M      $ 47.1 M   

GAAP EPS – diluted (1)

   $ 0.05      $ 0.11      $ (0.17

Non-GAAP EPS – diluted

   $ 0.13      $ 0.19      $ 0.11   

Non-GAAP gross margin

     56.7     59.3     56.2

Non-GAAP operating margin

     20.5     26.0     18.8

Adjusted EBITDA (2)

   $ 116.4M      $ 154.7M      $ 119.9M   

Cash provided by operations

   $ 67.7M      $ 69.1M      $ 107.3M   

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.

Brocade

1745 Technology Dr., San Jose, CA 95110

T. 408.333.8000 F. 408.333.8101

www.brocade.com


As a % of total revenues    Q2 2010     Q1 2010     Q2 2009  

OEM revenues

     63     71     62

Channel/Direct revenues

     37     29     38

10% or greater customer revenues

     44     54     43

Domestic revenues

     65     63     69

International revenues

     35     37     31

Data Storage Revenues

     56     65     58

Ethernet Products Revenues

     26     18     24

Federal % of Ethernet Revenues (3)

     28     13     18

Stackable % of Ethernet Revenues (3)

     36     39     26

Chassis % of Ethernet Revenues (3)

     64     61     74

Enterprise % of Ethernet Revenues (3)

     78     84     78

Service Providers % of Ethernet Revenues (3)

     22     16     22

Global Services Revenue

     18     17     17
     Q2 2010     Q1 2010     Q2 2009  

Cash, cash equivalents and investments

   $ 290.4M      $ 501.1M      $ 236.9M   

Deferred revenues

   $ 246.7M      $ 236.4M      $ 244.4M   

Capital expenditures – non-campus related

   $ 19.7M      $ 16.7M      $ 15.7M   

Capital expenditures – campus related

   $ 42.4M      $ 30.6M      $ 21.9M   

Total debt, net of discount (1)

   $ 981M      $ 1,176M      $ 1,162M   

Days sales outstanding

     54 days        47 days        49 days   

Employees at end of period

     4,245        4,114        3,800   

 

1) Retrospectively adjusted as a result of applying new standard that changed the accounting for convertible debt instruments.
2) Adjusted EBITDA is as defined in the Term Debt Credit Agreement.
3) Ethernet revenues include product and support revenues.

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 financial measures used in this press release allow management to gain a better understanding of Brocade’s comparative operating performance both 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 make more meaningful comparisons of Brocade’s operating performance against industry and competitor companies;

 

   

the ability to better identify trends in Brocade’s underlying business and to 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.

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 Brocade’s 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 associated with certain pre-acquisition litigation, (ii) legal fees associated with indemnification obligations to former directors and officers and other related costs, net, (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 property, (vi) acquisition-related financing charges, (vii) interest expense related to adoption of new standard relating to convertible debt instruments, (viii) goodwill and acquisition related intangibles impairment, and (ix) restructuring costs and facilities leases losses.

 

Page 2 of 9


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 Brocade’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 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 continued growth in storage networking and success of our Ethernet products. 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 capitalize on current or past investments in technologies and go-to-market opportunities, 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 January 30, 2010. 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.

© 2010 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     Six Months Ended  
     May 1,
2010
    May 2,
2009 (1)
    May 1,
2010
    May 2,
2009 (1)
 

Net revenues

        

Product

   $ 409,885      $ 418,034      $ 858,970      $ 780,634   

Service

     91,098        88,266        181,505        157,257   
                                

Total net revenues

     500,983        506,300        1,040,475        937,891   

Cost of revenues

        

Product

     188,389        199,374        380,961        350,565   

Service

     49,311        47,133        98,787        85,118   
                                

Total cost of revenues

     237,700        246,507        479,748        435,683   
                                

Gross margin

     263,283        259,793        560,727        502,208   

Operating expenses:

        

Research and development

     89,351        96,295        179,433        164,746   

Sales and marketing

     99,812        104,898        190,178        178,064   

General and administrative

     15,941        21,295        32,180        39,683   

Legal fees associated with indemnification obligations and other related costs

     277        19,814        578        39,113   

Amortization of intangible assets

     16,190        21,385        33,242        34,614   

Acquisition and integration costs

     —          2,391        204        3,344   

Restructuring costs and facilities lease loss benefit, net

     —          2,329        —          2,329   

In-process research and development

     —          —          —          26,900   

Goodwill and acquisition related intangible assets impairment

     —          53,306        —          53,306   
                                

Total operating expenses

     221,571        321,713        435,815        542,099   
                                

Income (loss) from operations

     41,712        (61,920     124,912        (39,891

Interest income and other loss, net

     (903     90        (831     (3,721

Interest expense

     (19,522     (28,374     (41,595     (51,653

Gain (loss) on sale of investments and property, net

     253        341        (8,575     (523
                                

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

     21,540        (89,863     73,911        (95,788

Income tax provision (benefit)

     (840     (23,770     436        (5,797
                                

Net income (loss)

   $ 22,380      $ (66,093   $ 73,475      $ (89,991
                                

Net income (loss) per share – basic

   $ 0.05      $ (0.17   $ 0.17      $ (0.24
                                

Net income (loss) per share – diluted

   $ 0.05      $ (0.17   $ 0.15      $ (0.24
                                

Shares used in per share calculation – basic

     442,816        387,143        440,948        381,673   
                                

Shares used in per share calculation – diluted

     479,166        387,143        481,714        381,673   
                                

 

(1) As adjusted due to changes to the accounting for convertible debt instruments.

 

Page 4 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands)

(unaudited)

 

     May 1,
2010
    October 31,
2009 (1)
 

Assets

    

Current assets:

    

Cash and cash equivalents

   $ 287,233      $ 334,193   

Short-term investments

     3,131        4,678   

Restricted cash

     —          12,502   
                

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

     290,364        351,373   

Accounts receivable, net

     297,539        297,819   

Inventories

     76,819        72,152   

Deferred tax assets

     77,155        84,629   

Prepaid expenses and other current assets

     70,006        79,302   
                

Total current assets

     811,883        885,275   

Property and equipment, net

     488,699        442,408   

Goodwill

     1,655,371        1,659,934   

Intangible assets, net

     405,313        470,872   

Non-current deferred tax assets

     199,020        184,713   

Other assets

     45,752        28,218   
                

Total assets

   $ 3,606,038      $ 3,671,420   
                

Liabilities and Stockholders’ Equity

    

Current liabilities:

    

Accounts payable

   $ 107,388      $ 181,249   

Accrued employee compensation

     120,957        160,832   

Deferred revenue

     185,071        174,870   

Current liabilities associated with facilities lease losses

     6,839        10,769   

Current portion of capital lease obligations

     800        —     

Revolving credit facility

     —          14,050   

Current portion of term loan

     23,159        38,822   

Convertible subordinated debt

     —          169,332   

Other accrued liabilities

     106,460        105,263   
                

Total current liabilities

     550,674        855,187   

Non-current capital lease obligations, net of current portion

     3,423        —     

Term loan, net of current portion

     358,412        860,114   

Senior Secured Notes

     595,169        —     

Non-current liabilities associated with facilities lease losses

     8,380        10,150   

Non-current deferred revenue

     61,647        60,575   

Non-current income tax liability

     88,674        92,276   

Other non-current liabilities

     15,936        15,114   
                

Total liabilities

     1,682,315        1,893,416   
                

Stockholders’ equity

    

Common stock

     444        434   

Additional paid-in capital

     1,981,829        1,901,238   

Accumulated other comprehensive loss

     (14,277     (5,920

Accumulated deficit

     (44,273     (117,748
                

Total stockholders’ equity

     1,923,723        1,778,004   
                

Total liabilities and stockholders’ equity

   $ 3,606,038      $ 3,671,420   
                

 

(1) As adjusted due to changes to the accounting for convertible debt instruments.

 

Page 5 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Three Months Ended May 1, 2010 and May 2, 2009

(in thousands)

(unaudited)

 

     Three Months Ended  
     May 1,
2010
    May 2,
2009 (1)
 

Cash flows from operating activities:

    

Net income (loss)

   $ 22,380      $ (66,093

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

    

Excess tax benefit (detriment) from employee stock plans

     (63     651   

Depreciation and amortization

     46,600        54,377   

Loss on disposal of property and equipment

     645        593   

Amortization of debt issuance costs and original issue discount

     5,121        7,051   

Net gains on investments and marketable equity securities

     (385     (342

Provision for doubtful accounts receivable and sales allowances

     2,823        3,079   

Non-cash compensation expense

     30,146        40,111   

Capitalization of interest cost

     (3,720     (2,000

Non-cash facilities lease loss benefit

     —          (339

Asset impairment charge

     —          53,306   

Changes in assets and liabilities:

    

Restricted cash

     12,500        —     

Accounts receivable

     (23,691     (12,009

Inventories

     (4,067     19,409   

Prepaid expenses and other assets

     5,576        20,380   

Deferred tax assets

     —          651   

Accounts payable

     (28,909     15,443   

Accrued employee compensation

     18,675        6,739   

Deferred revenue

     10,339        17,767   

Other accrued liabilities

     (23,235     (49,721

Liabilities associated with facilities lease losses

     (3,013     (1,704
                

Net cash provided by operating activities

     67,722        107,349   
                

Cash flows from investing activities:

    

Purchases of property and equipment

     (62,070     (37,634

Purchases of short-term investments

     —          (55

Proceeds from maturities and sale of short-term investments

     1,787        10,168   

Proceeds from maturities and sale of long-term investments

     —          115   
                

Net cash used in investing activities

     (60,283     (27,406
                

Cash flows from financing activities:

    

Payment of convertible subordinated debt

     (172,500     —     

Payment of fees related to issuance of bonds

     (3,002     —     

Payment of principal related to the term loan

     (15,699     (75,000

Payment of revolving credit facility

     (14,050     —     

Excess tax (benefit) detriment from employee stock plans

     63        (651

Proceeds from issuance of common stock, net

     9,788        28,638   

Common stock repurchases

     (20,003     —     
                

Net cash used in financing activities

     (215,403     (47,013
                

Effect of exchange rate fluctuations on cash and cash equivalents

     (1,386     (341
                

Net increase (decrease) in cash and cash equivalents

     (209,350     32,589   

Cash and cash equivalents, beginning of period

     496,583        190,038   
                

Cash and cash equivalents, end of period

   $ 287,233      $ 222,627   
                

 

(1) As adjusted due to changes to the accounting for convertible debt instruments.

 

Page 6 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

GAAP CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

For the Six Months Ended May 1, 2010 and May 2, 2009

(in thousands)

(unaudited)

 

     Six Months Ended  
     May 1,
2010
    May 2,
2009 (1)
 

Cash flows from operating activities:

    

Net income (loss)

   $ 73,475      $ (89,991

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

    

Excess tax benefit (detriment) from employee stock plans

     (63     986   

Depreciation and amortization

     97,613        94,131   

Loss on disposal of property and equipment

     9,459        1,150   

Amortization of debt issuance costs and original issue discount

     11,784        10,597   

Net (gains) losses on investments and marketable equity securities

     (217     518   

Provision for doubtful accounts receivable and sales allowances

     5,867        5,350   

Non-cash compensation expense

     51,668        58,192   

Capitalization of interest cost

     (7,035     (4,044

Asset impairment charge

     —          53,306   

In-process research and development

     —          26,900   

Non-cash facilities lease loss benefit

     —          (339

Changes in assets and liabilities:

    

Restricted cash

     12,502        —     

Accounts receivable

     (5,588     (24,053

Inventories

     (4,668     33,806   

Prepaid expenses and other assets

     10,557        18,152   

Deferred tax assets

     —          651   

Accounts payable

     (68,644     (48,637

Accrued employee compensation

     (48,480     (40,319

Deferred revenue

     11,274        35,448   

Other accrued liabilities

     (7,199     (23,200

Liabilities associated with facilities lease losses

     (5,476     (5,025

Liability associated with class action lawsuit

     —          (160,000
                

Net cash provided by (used in) operating activities

     136,829        (56,421
                

Cash flows from investing activities:

    

Purchases of property and equipment

     (109,387     (73,452

Purchases of short-term investments

     (24     (55

Proceeds from maturities and sale of short-term investments

     1,788        146,465   

Proceeds from maturities and sale of long-term investments

     —          30,173   

Proceeds from sale of property

     30,185        —     

Decrease in restricted cash

     —          1,075,079   

Net cash paid in connection with acquisitions

     —          (1,297,482
                

Net cash used in investing activities

     (77,438     (119,272
                

Cash flows from financing activities:

    

Payment of convertible subordinated debt

     (172,500     —     

Payment of senior underwriting fees related to the term loan

     —          (30,525

Payment related to the term loan

     (522,244     (75,000

Excess tax (benefit) detriment from employee stock plans

     63        (986

Payment of revolving credit facility

     (14,050     —     

Payment of fees related to issuance of bonds

     (3,002     —     

Proceeds from issuance of common stock, net

     39,819        37,186   

Common stock repurchases

     (20,003     —     

Proceeds from issuance of bonds

     587,968        —     

Proceeds from revolving credit facility

     —          14,050   
                

Net cash used in financing activities

     (103,949     (55,275
                

Effect of exchange rate fluctuations on cash and cash equivalents

     (2,402     (290
                

Net decrease in cash and cash equivalents

     (46,960     (231,258

Cash and cash equivalents, beginning of period

     334,193        453,884   
                

Cash and cash equivalents, end of period

   $ 287,233      $ 222,626   
                

Supplemental Schedule of non-cash investing activities:

    

Fair value of stock options and unvested awards assumed in exchange for acquired Foundry assets

   $ —        $ 254,312   
                

 

(1) As adjusted due to changes to the accounting for convertible debt instruments.

 

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  
     May 1,
2010
    May 2,
2009 (1)
 

Net income (loss) on a GAAP basis

   $ 22,380      $ (66,093

Adjustments:

    

Stock-based compensation expense included in cost of revenues

     6,342        6,825   

Amortization of intangible assets expense included in cost of revenues

     14,467        17,987   

Legal fees associated with certain pre-acquisition litigation

     17        —     
                

Total gross margin adjustments

     20,826        24,812   
                

Legal fees associated with indemnification obligations and other related costs

     277        19,814   

Stock-based compensation expense included in research and development

     8,933        12,329   

Stock-based compensation expense included in sales and marketing

     10,938        14,684   

Stock-based compensation expense included in general and administrative

     3,933        6,273   

Amortization of intangible assets expense included in operating expenses

     16,190        21,385   

Acquisition and integration costs

     —          2,391   

Restructuring costs and facilities lease losses

     —          2,329   

Goodwill and acquisition related intangibles impairment

     —          53,306   
                

Total operating expense adjustments

     40,271        132,511   
                

Total operating income adjustments

     61,097        157,323   

Loss on sale of property

     (47     —     

Interest expense related to adoption of new standards relating to convertible debt instruments

     348        1,976   

Income tax effect of adjustments

     (21,044     (46,080
                

Non-GAAP net income

   $ 62,734      $ 47,126   
                

Non-GAAP net income per share – basic

   $ 0.14      $ 0.12   
                

Non-GAAP net income per share – diluted

   $ 0.13      $ 0.11   
                

Shares used in non-GAAP per share calculation – basic

     442,816        387,143   
                

Shares used in non-GAAP per share calculation – diluted

     481,290        432,331   
                

 

(1) As adjusted due to changes to the accounting for convertible debt instruments.

See explanation of non-GAAP information included herein.

 

Page 8 of 9


BROCADE COMMUNICATIONS SYSTEMS, INC.

RECONCILIATION BETWEEN GAAP AND NON-GAAP NET INCOME

(in thousands, except per share amounts)

(unaudited)

 

     Six Months Ended  
     May 1,
2010
    May 2,
2009 (1)
 

Net income (loss) on a GAAP basis

   $ 73,475      $ (89,991

Adjustments:

    

Stock-based compensation expense included in cost of revenues

     10,859        10,133   

Amortization of intangible assets expense included in cost of revenues

     32,316        29,955   

Legal fees associated with certain pre-acquisition litigation

     317        —     
                

Total gross margin adjustments

     43,492        40,088   
                

Legal fees associated with indemnification obligations and other related costs

     578        39,113   

Stock-based compensation expense included in research and development

     15,116        17,670   

Stock-based compensation expense included in sales and marketing

     19,033        20,874   

Stock-based compensation expense included in general and administrative

     6,660        9,515   

Amortization of intangible assets expense included in operating expenses

     33,243        34,613   

Acquisition and integration costs

     204        3,344   

Restructuring costs and facilities lease losses

     —          2,329   

In-process research and development

     —          26,900   

Goodwill and acquisition related intangibles impairment

     —          53,306   
                

Total operating expense adjustments

     74,834        207,664   
                

Total operating income adjustments

     118,326        247,752   

Loss on sale of property

     8,737        —     

Acquisition-related financing charges

     —          4,366   

Interest expense related to adoption of new standards relating to convertible debt instruments

     2,490        3,898   

Income tax effect of adjustments

     (46,284     (55,344
                

Non-GAAP net income

   $ 156,744      $ 110,681   
                

Non-GAAP net income per share – basic

   $ 0.36      $ 0.29   
                

Non-GAAP net income per share – diluted

   $ 0.32      $ 0.26   
                

Shares used in non-GAAP per share calculation – basic

     440,948        381,673   
                

Shares used in non-GAAP per share calculation – diluted

     488,818        424,056   
                

 

(1) As adjusted due to changes to the accounting for convertible debt instruments.

See explanation of non-GAAP information included herein.

 

Page 9 of 9