McAfee, Inc. (NYSE:MFE) today reported record financial results for the
fourth quarter and full year ended December 31, 2010.
As previously announced a supplemental management commentary document
has been posted to our Web site at http://investor.mcafee.com
rather than conducting an earnings conference call today.
Fourth Quarter and Full Year 2010 Highlights:
Fourth Quarter 2010:
-
Record fourth quarter revenue reached $550 million, an increase of
five percent year-over-year
-
Record deferred revenue reached $1.5 billion, an increase of nine
percent year-over-year
-
Non-GAAP earnings per diluted share for the fourth quarter were $0.67
and GAAP earnings per diluted share were $0.38. These Non-GAAP results
included an additional negative $0.02 impact from foreign exchange and
pre-merger investments from previous guidance.
-
Cash flow from operations for the fourth quarter reached $164 million
-
Acquisition by Intel on track for close in the first quarter of 2011
Full Year 2010:
-
Record full year 2010 revenue reached $2.1 billion, an increase of
seven percent year-over-year
-
Record cash flow from operations reached $595 million, an increase of
20 percent year-over-year. Total cash and marketable securities at
year end was a record $1.2 billion.
-
Record full year 2010 non-GAAP earnings per diluted share reached
$2.57, an increase of six percent year-over-year. GAAP earnings per
diluted share reached a record $1.17, an increase of seven percent
year-over-year.
Executive Commentary:
"In 2010 we delivered record revenue, deferred revenue, non-GAAP
earnings per diluted share and operating cash flow. Our performance
accelerated throughout the year and we ended the fourth quarter
achieving very strong record results. As we enter 2011, the momentum we
have in our business serves as strong validation of our strategy and the
confidence that our customers, partners and employees have in the
proposed combination of McAfee and Intel. We remain very comfortable
with our ability as a wholly-owned subsidiary of Intel to effectively
drive innovation in the security industry for years to come,” said
McAfee President and Chief Executive Officer, Dave DeWalt
"Looking forward we expect to continue to define the marketplace with
our comprehensive portfolio of endpoint, network and cloud-based
security technologies. With the proliferation of IP connected devices
and continued growth in the security threat landscape, McAfee is very
well positioned to further expand the global reach of our security
protection driven by growth trends in mobility, virtualization and
embedded devices,” continued DeWalt.
Key Announcements:
McAfee announced the general availability of the McAfee® Enterprise
Mobility Management (McAfee® EMM™) 9.5 software platform which now
includes integration with the McAfee® ePolicy Orchestrator® (McAfee
ePO™) platform, providing customers with unified management of their
endpoint, network and data security products.
McAfee Enterprise Mobility Management (McAfee® EMM™) extends AT&T’s
mobile device management solutions with smartphone management
capabilities to allow businesses and organization to offer employees
their choice of mobile devices across multiple operating systems while
delivering highly secure and scalable access to corporate applications.
McAfee was named a leader in the Gartner "Magic Quadrant for Network
Intrusion Prevention” published December 6, 2010 and the McAfee® Network
Security Platform M-8000 appliance was recognized for raising the bar in
NSS Labs’ network intrusion tests by scoring the highest in accuracy and
throughput in comparative tests.
McAfee WaveSecure for Android Won "Software of the Year 2010" and McAfee
was named a finalist in 15 Categories of SC Magazine 2011 Awards.
McAfee Q3 Threat Report reveals average daily malware growth at an all
time high; spam at lowest point since 2008 and McAfee Labs predicts
geolocation, mobile devices and Apple will top the list of targets for
emerging threats in 2011.
Fourth Quarter 2010 Financial Summary and Operational Metrics:
|
$ in Millions, except per share and % data
|
|
|
Q4 2010
|
|
|
Q4 2009
|
|
|
% Change
|
|
|
% Change Constant Currency**
|
|
Total Net Revenue
|
|
|
$549.6
|
|
|
$525.7
|
|
|
5%
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Income*
|
|
|
$138.4
|
|
|
$136.7
|
|
|
1%
|
|
|
12%
|
|
Non-GAAP Net Income*
|
|
|
$105.2
|
|
|
$102.9
|
|
|
2%
|
|
|
13%
|
|
Non-GAAP Net Income Per Share* (Diluted)
|
|
|
$0.67
|
|
|
$0.64
|
|
|
4%
|
|
|
15%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income
|
|
|
$58.7
|
|
|
$72.2
|
|
|
(19%)
|
|
|
1%
|
|
GAAP Net Income
|
|
|
$60.6
|
|
|
$54.5
|
|
|
11%
|
|
|
37%
|
|
GAAP Net Income Per Share (Diluted)
|
|
|
$0.38
|
|
|
$0.34
|
|
|
13%
|
|
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred Revenue
|
|
|
$1,536.3
|
|
|
$1,407.5
|
|
|
9%
|
|
|
11%
|
|
Cash & Marketable Securities
|
|
|
$1,183.5
|
|
|
$950.2
|
|
|
25%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*A complete reconciliation of GAAP to non-GAAP results is set forth
in the attachment to this press release.
**Management evaluates and reviews growth rates adjusted for the
impact of foreign currency fluctuations to provide a framework for
assessing how our underlying business performed. Current period GAAP and
non-GAAP results are converted using the comparable average prior-period
exchange rates. The current period deferred revenue balance has been
adjusted for foreign currency impacts over the last 12 months.
Full Year 2010 Financial Summary:
|
$ in Millions, except per share and % data
|
|
|
Full Year 2010
|
|
|
Full Year 2009
|
|
|
% Change
|
|
|
% Change Constant Currency**
|
|
Total Non-GAAP Net Revenue
|
|
|
$2,070.9
|
|
|
$1,927.3
|
|
|
7%
|
|
|
9%
|
|
Total GAAP Net Revenue
|
|
|
$2,064.8
|
|
|
$1,927.3
|
|
|
7%
|
|
|
9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Operating Income*
|
|
|
$532.8
|
|
|
$504.4
|
|
|
6%
|
|
|
12%
|
|
Non-GAAP Net Income*
|
|
|
$404.0
|
|
|
$384.8
|
|
|
5%
|
|
|
12%
|
|
Non-GAAP Net Income Per Share* (Diluted)
|
|
|
$2.57
|
|
|
$2.42
|
|
|
6%
|
|
|
13%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Operating Income
|
|
|
$229.4
|
|
|
$222.3
|
|
|
3%
|
|
|
18%
|
|
GAAP Net Income
|
|
|
$184.1
|
|
|
$173.4
|
|
|
6%
|
|
|
22%
|
|
GAAP Net Income Per Share (Diluted)
|
|
|
$1.17
|
|
|
$1.09
|
|
|
7%
|
|
|
23%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*A complete reconciliation of GAAP to non-GAAP results is set forth
in the attachment to this press release.
**Management evaluates and reviews growth rates adjusted for the
impact of foreign currency fluctuations to provide a framework for
assessing how our underlying business performed. Current period GAAP and
non-GAAP results are converted using the comparable average prior-period
exchange rates.
Fourth Quarter 2010 Balance Sheet and Cash Flow Summary:
-
Cash and marketable securities was $1.2 billion at the end of the
fourth quarter of 2010
-
Cash flow from operations was $164 million
-
Days sales outstanding (DSOs) were 57 days
-
Deferred costs of revenue and prepaid expenses associated with
revenue-sharing and royalty arrangements were $292.0 million
-
Deferred revenue reached $1.5 billion
-
Approximately 76 percent of revenue came from prior period deferred
revenue during the fourth quarter of 2010
Disclosure Statements and Discussion of Non-GAAP Financial Measures:
Management evaluates and makes operating decisions using various
performance measures. In addition to reporting financial results in
accordance with GAAP, we also consider adjusted net revenue, gross
profit, operating income and net income, which we refer to as "non-GAAP
net revenue,” "non-GAAP gross profit," "non-GAAP operating income" and
"non-GAAP net income." In calculating non-GAAP gross profit, non-GAAP
operating income and non-GAAP net income, management adjusts for certain
items to facilitate its review of the comparability of the company's
operating performance on a period-to-period basis because such items are
not, in management's review, related to the company's ongoing operating
performance.
Non-GAAP net revenue includes prior period deferred revenue that was
originally scheduled to be recognized in the second quarter of 2010 from
the balance sheet but became delayed until future periods because of the
remediation actions taken related to the antivirus signature file update
we released in April 2010 that impaired some of our customers'
computers. Non-GAAP gross profit excludes expenses related to the
remediation actions taken related to the April 2010 antivirus signature
file update, amortization of purchased technology, stock-based
compensation expense and certain other items. Non-GAAP net income and
non-GAAP operating income exclude expenses related to the remediation
actions taken related to the April 2010 antivirus signature file update,
amortization of purchased technology and intangibles, stock-based
compensation expenses, acquisition-related costs, restructuring charges,
provision for income taxes and certain other items. For 2010 and 2009,
management believed that the 24 percent effective tax rate was
reflective of a long-term normalized tax rate under the global McAfee
legal entity and tax structure as of the respective period end.
We present non-GAAP net revenue, non-GAAP gross profit, non-GAAP
operating income and non-GAAP net income because we consider each to be
an important supplemental measure of our performance. Management uses
these non-GAAP financial measures to make operational and investment
decisions, to evaluate the company's performance and to forecast and to
determine compensation. Further, management utilizes these performance
measures for purposes of comparison with its business plan and
individual operating budgets and allocation of resources. In addition,
when evaluating potential acquisitions, management adjusts for the items
described above in its evaluation of target performance.
We further believe that these non-GAAP financial measures are useful to
investors in providing greater transparency to the information used by
management in its operational decision making. We believe that
calculating non-GAAP net revenue, non-GAAP gross profit, non-GAAP
operating income and non-GAAP net income also facilitates a comparison
of McAfee's underlying operating performance with that of other
companies in our industry, which may from time to time use similar
non-GAAP financial measures to supplement their GAAP results. However,
non-GAAP net revenue, non-GAAP gross profit, non-GAAP operating income
and non-GAAP net income have limitations as analytical tools, and you
should not consider these measures in isolation or as a substitute for
GAAP revenue, GAAP gross profit, GAAP operating income and GAAP net
income or any other performance measure determined in accordance with
GAAP. In the future, we expect to continue to incur expenses similar to
certain of the non-GAAP adjustments described above and exclusion of
these items in the presentation of our non-GAAP financial measures
should not be construed as an inference that all of these costs are
unusual, infrequent or non-recurring. Investors and potential investors
are cautioned that there are material limitations associated with the
use of non-GAAP financial measures as analytical tools. Some of the
limitations in relying on non-GAAP net income are:
-
Amortization of purchased technology and intangibles, though not
directly affecting our current cash position, represents the loss in
value as the technology in our industry evolves, is advanced or is
replaced over time. The expense associated with this loss in value is
not included in the non-GAAP net income presentation and therefore
does not reflect the full economic effect of the ongoing cost of
maintaining our current technological position in our competitive
industry, which is addressed through our research and development
program.
-
The company regularly engages in acquisition and integration
activities as part of its ongoing business. Therefore, we expect to
continue to experience acquisition and retention bonuses, direct
acquisition costs and integration costs related to acquisition
activity in future periods. Additionally, we expect to continue to
incur costs related to our pending acquisition by Intel in future
periods.
-
The company's income tax expense will ultimately be based on its GAAP
taxable income and actual tax rates in effect, which may differ
significantly from the 24 percent rate assumed in our non-GAAP
financial measures for 2010 and 2009.
-
Other companies, including companies in our industry, may calculate
non-GAAP net income differently than we do limiting its usefulness as
a comparative tool.
In addition, many of the adjustments to our GAAP financial statements
result in the exclusion of items that are recurring and will be
reflected in the company's financial results for the foreseeable future.
The company compensates for these limitations by providing specific
information regarding the GAAP amounts excluded from the non-GAAP
financial measures. The company further compensates for the limitations
of our use of non-GAAP financial measures by presenting comparable GAAP
measures equally or more prominently. The company evaluates the non-GAAP
financial measures together with the most directly comparable GAAP
financial measure.
Investors and potential investors are encouraged to review the
reconciliation of non-GAAP financial measures contained within this
press release with our GAAP financial measures. For more information,
see the consolidated statements of income and the "Reconciliation of
GAAP to Non-GAAP Financial Measures" contained in this press release.
Forward-Looking Statements:
This release contains forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the
Securities Exchange Act of 1934. Forward-looking statements include
statements regarding the preliminary results for the quarter ended
December 31, 2010 and for the full year. Forward-looking statements
include statements about the timing and anticipated benefits of our
pending acquisition by Intel and that we will operate as a wholly owned
subsidiary of Intel following the closing. Forward looking statements
include our expectation that we will to continue to define the
marketplace with our comprehensive portfolio of endpoint, network and
cloud-based security technologies. Forward-looking statements also
include statements about the security market; statements about the
growth in security threats and IP connected devices; statements about
growth trends in mobility, virtualization and embedded devices;
statements about growth in the demand for and value of McAfee's security
solutions; and statements about McAfee's strategy, market leadership and
market positioning. Actual results could vary, perhaps materially, and
the expected results may not occur. In particular, actual results are
subject to other risks, including that the pendency of the acquisition
by Intel could disrupt McAfee's business. In addition, McAfee may not
achieve its planned revenue realization rates or sales targets, succeed
in its efforts to grow its business or combat effectively the security
threats of the future, leverage its relationships and opportunities to
the degree expected or capture market share, notwithstanding related
commitment or related investment. McAfee may not benefit from its
acquisitions, strategic alliances or partnerships as anticipated; the
company's product and service offerings may not continue to interoperate
effectively with operating systems causing delayed or lost sales or
increased expenses; the company may experience delays in product
development or the release of previously announced products; the company
may experience delayed or lost sales and revenue as a result of outages
in integrated systems on which it is highly dependent; or the company
may not satisfactorily anticipate or meet its customers' needs or
expectations. Actual results are also subject to a number of other
factors, including customer and distributor demand fluctuations,
currency fluctuations, and macro and other economic conditions both in
the United States and internationally, including the adverse global
economic conditions. The forward-looking statements contained in this
release are also subject to other risks and uncertainties, including
those more fully described in McAfee's filings with the SEC including
its quarterly report on Form 10-Q for the period ended September 30,
2010. McAfee does not undertake to update any forward looking statements.
About McAfee, Inc.:
McAfee, Inc., headquartered in Santa Clara, California, is the world's
largest dedicated security technology company. McAfee delivers proactive
and proven solutions and services that help secure systems, networks,
and mobile devices around the world, allowing users to safely connect to
the Internet, browse and shop the Web more securely. Backed by unrivaled
McAfee Global Threat Intelligence, McAfee creates innovative products
that empower home users, businesses, the public sector and service
providers by enabling them to prove compliance with regulations, protect
data, prevent disruptions, identify vulnerabilities, and continuously
monitor and improve their security. McAfee secures your digital world. http://www.mcafee.com
McAfee and/or other noted McAfee related products contained herein are
registered trademarks or trademarks of McAfee, Inc., and/or its
affiliates in the U.S. and/or other countries. McAfee Red in connection
with security is distinctive of McAfee brand products. Any other
non-McAfee related products, registered and/or unregistered trademarks
contained herein are only by reference and are the sole property of
their respective owners. © 2010 McAfee, Inc. All rights reserved.
|
|
MCAFEE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED
BALANCE SHEETS (in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
December 31, 2009
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
Cash and marketable securities
|
|
$
|
1,183,529
|
|
|
$
|
950,168
|
|
|
Accounts receivable, net
|
|
|
348,254
|
|
|
|
294,315
|
|
|
Prepaid expenses, deferred costs of revenue and other current assets
(A)
|
|
|
292,861
|
|
|
|
263,891
|
|
|
Property and equipment, net
|
|
|
167,194
|
|
|
|
133,016
|
|
|
Deferred income taxes
|
|
|
609,769
|
|
|
|
604,737
|
|
|
Goodwill, intangibles and other long-term assets, net (A)
|
|
|
1,630,745
|
|
|
|
1,717,059
|
|
|
Total assets
|
|
$
|
4,232,352
|
|
|
$
|
3,963,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
71,349
|
|
|
$
|
55,104
|
|
|
Accrued liabilities
|
|
|
343,123
|
|
|
|
312,299
|
|
|
Deferred revenue (B)
|
|
|
1,536,266
|
|
|
|
1,407,473
|
|
|
Accrued taxes and other long-term liabilities
|
|
|
57,517
|
|
|
|
70,772
|
|
|
Total liabilities
|
|
|
2,008,255
|
|
|
|
1,845,648
|
|
|
|
|
|
|
|
|
Stockholders' Equity:
|
|
|
|
|
|
Common stock
|
|
|
1,932
|
|
|
|
1,868
|
|
|
Treasury stock
|
|
|
(1,173,645
|
)
|
|
|
(845,118
|
)
|
|
Additional paid-in capital
|
|
|
2,507,457
|
|
|
|
2,251,916
|
|
|
Accumulated other comprehensive loss
|
|
|
(7,922
|
)
|
|
|
(3,291
|
)
|
|
Retained earnings
|
|
|
896,275
|
|
|
|
712,163
|
|
|
Total stockholders' equity
|
|
|
2,224,097
|
|
|
|
2,117,538
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
4,232,352
|
|
|
$
|
3,963,186
|
|
|
|
|
|
|
|
|
|
|
|
|
(A)
|
Deferred costs of revenue and prepaid expenses primarily
associated with revenue-sharing and royalty arrangements were
$292.0M and $271.8M as of December 31, 2010 and December 31, 2009,
respectively.
|
|
(B)
|
Short term and long term deferred revenue were $1,147.6M and
$388.6M as of December 31, 2010 and $1,068.7M and $338.8M as of
December 31, 2009, respectively.
|
|
|
|
MCAFEE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED
STATEMENTS OF INCOME (in thousands, except per share
data) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue
|
|
$
|
549,564
|
|
|
$
|
525,666
|
|
|
$
|
2,064,807
|
|
$
|
1,927,332
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of net revenue (A) (B)
|
|
|
132,660
|
|
|
|
110,571
|
|
|
|
476,081
|
|
|
408,426
|
|
|
Amortization of purchased technology
|
|
|
19,429
|
|
|
|
20,768
|
|
|
|
80,742
|
|
|
77,961
|
|
|
Impact of signature file update
|
|
|
-
|
|
|
|
-
|
|
|
|
725
|
|
|
-
|
|
|
Gross profit
|
|
|
397,475
|
|
|
|
394,327
|
|
|
|
1,507,259
|
|
|
1,440,945
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs:
|
|
|
|
|
|
|
|
|
|
Research and development (A)
|
|
|
92,067
|
|
|
|
84,031
|
|
|
|
343,994
|
|
|
322,872
|
|
|
Sales and marketing (A)
|
|
|
171,951
|
|
|
|
177,263
|
|
|
|
656,011
|
|
|
638,829
|
|
|
General and administrative (A)
|
|
|
48,911
|
|
|
|
44,479
|
|
|
|
184,051
|
|
|
164,659
|
|
|
Restructuring charges
|
|
|
15,404
|
|
|
|
2,911
|
|
|
|
41,683
|
|
|
13,830
|
|
|
Amortization of intangibles
|
|
|
7,152
|
|
|
|
10,118
|
|
|
|
29,743
|
|
|
40,718
|
|
|
Acquisition-related costs (benefits)
|
|
|
3,105
|
|
|
|
(67
|
)
|
|
|
16,598
|
|
|
31,731
|
|
|
Litigation-related and other costs
|
|
|
-
|
|
|
|
3,200
|
|
|
|
4,250
|
|
|
5,525
|
|
|
Impact of signature file update
|
|
|
-
|
|
|
|
-
|
|
|
|
1,093
|
|
|
-
|
|
|
Loss on sale/disposal of assets and technology
|
|
|
157
|
|
|
|
236
|
|
|
|
414
|
|
|
474
|
|
|
Total operating costs
|
|
|
338,747
|
|
|
|
322,171
|
|
|
|
1,277,837
|
|
|
1,218,638
|
|
|
Income from operations
|
|
|
58,728
|
|
|
|
72,156
|
|
|
|
229,422
|
|
|
222,307
|
|
|
Interest and other income (loss), net
|
|
|
376
|
|
|
|
(623
|
)
|
|
|
218
|
|
|
2,626
|
|
|
Impairment of marketable securities
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
(710
|
)
|
|
Income before provision for income taxes
|
|
|
59,104
|
|
|
|
71,533
|
|
|
|
229,640
|
|
|
224,223
|
|
|
Provision (benefit) for income taxes
|
|
|
(1,468
|
)
|
|
|
17,011
|
|
|
|
45,528
|
|
|
50,803
|
|
|
Net income
|
|
$
|
60,572
|
|
|
$
|
54,522
|
|
|
$
|
184,112
|
|
$
|
173,420
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
$
|
0.39
|
|
|
$
|
0.35
|
|
|
$
|
1.19
|
|
$
|
1.11
|
|
|
Net income per share - diluted
|
|
$
|
0.38
|
|
|
$
|
0.34
|
|
|
$
|
1.17
|
|
$
|
1.09
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in per share calculation - basic
|
|
|
154,819
|
|
|
|
157,820
|
|
|
|
154,936
|
|
|
156,144
|
|
|
Shares used in per share calculation - diluted
|
|
|
157,893
|
|
|
|
161,032
|
|
|
|
157,385
|
|
|
158,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(A) Stock-based compensation expense is included as follows:
|
|
Cost of net revenue
|
|
$
|
2,011
|
|
|
$
|
1,638
|
|
|
$
|
7,655
|
|
$
|
6,044
|
|
|
Research and development
|
|
|
9,137
|
|
|
|
7,119
|
|
|
|
32,364
|
|
|
27,023
|
|
|
Sales and marketing
|
|
|
12,009
|
|
|
|
10,848
|
|
|
|
48,945
|
|
|
47,689
|
|
|
General and administrative
|
|
|
8,641
|
|
|
|
7,775
|
|
|
|
30,517
|
|
|
28,338
|
|
|
|
|
$
|
31,798
|
|
|
$
|
27,380
|
|
|
$
|
119,481
|
|
$
|
109,094
|
|
|
|
|
|
|
|
|
|
|
|
|
(B) In the twelve months ended December 31, 2009, cost of net
revenue includes $2.7M of acquisition-related costs.
|
|
|
MCAFEE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED
STATEMENTS OF CASH FLOWS (in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
Twelve Months Ended December 31,
|
|
|
|
2010
|
|
2009
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
Net income
|
|
$
|
184,112
|
|
|
$
|
173,420
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
171,357
|
|
|
|
172,280
|
|
|
Stock-based compensation expense
|
|
|
119,481
|
|
|
|
103,036
|
|
|
Excess tax benefit from stock-based awards
|
|
|
(14,458
|
)
|
|
|
(10,215
|
)
|
|
Deferred income taxes
|
|
|
10,286
|
|
|
|
11,900
|
|
|
Non-cash restructuring charge
|
|
|
24,381
|
|
|
|
1,861
|
|
|
Impairment of marketable securities
|
|
|
-
|
|
|
|
710
|
|
|
Other non-cash items
|
|
|
8,628
|
|
|
|
6,185
|
|
|
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
Accounts receivable, net
|
|
|
(63,668
|
)
|
|
|
33,216
|
|
|
Prepaid expenses, deferred costs of revenue, and other assets
|
|
|
(39,061
|
)
|
|
|
(98,608
|
)
|
|
Accounts payable
|
|
|
15,560
|
|
|
|
11,212
|
|
|
Accrued taxes and other liabilities
|
|
|
22,111
|
|
|
|
(10,370
|
)
|
|
Deferred revenue
|
|
|
155,911
|
|
|
|
101,757
|
|
|
Net cash provided by operating activities
|
|
|
594,640
|
|
|
|
496,384
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
Purchase of marketable securities
|
|
|
(654,313
|
)
|
|
|
(448,117
|
)
|
|
Proceeds from sales of marketable securities
|
|
|
161,432
|
|
|
|
50,623
|
|
|
Proceeds from maturities of marketable securities
|
|
|
322,498
|
|
|
|
239,323
|
|
|
Purchase of property and equipment
|
|
|
(86,905
|
)
|
|
|
(60,535
|
)
|
|
Acquisitions, net of cash acquired
|
|
|
(51,869
|
)
|
|
|
(171,618
|
)
|
|
Other investing activities
|
|
|
10,403
|
|
|
|
2,492
|
|
|
Net cash provided by (used in) investing activities
|
|
|
(298,754
|
)
|
|
|
(387,832
|
)
|
|
Cash flows from financing activities:
|
|
|
|
|
|
Proceeds from issuance of common stock under our employee stock
benefit plans
|
|
|
125,442
|
|
|
|
90,105
|
|
|
Excess tax benefit from stock-based awards
|
|
|
14,458
|
|
|
|
10,215
|
|
|
Repurchase of common stock
|
|
|
(328,527
|
)
|
|
|
(25,257
|
)
|
|
Bank borrowings
|
|
|
-
|
|
|
|
100,000
|
|
|
Repayment of bank borrowings
|
|
|
-
|
|
|
|
(100,000
|
)
|
|
Payment of accrued purchase price and contingent consideration
|
|
|
(23,856
|
)
|
|
|
(4,949
|
)
|
|
Other financing activities
|
|
|
(3,157
|
)
|
|
|
-
|
|
|
Net cash (used in) provided by financing activities
|
|
|
(215,640
|
)
|
|
|
70,114
|
|
|
Effect of exchange rate fluctuations on cash
|
|
|
(18,964
|
)
|
|
|
15,169
|
|
|
Net increase in cash and cash equivalents
|
|
|
61,282
|
|
|
|
193,835
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
677,137
|
|
|
|
483,302
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
738,419
|
|
|
$
|
677,137
|
|
|
|
|
|
|
|
|
|
|
|
MCAFEE, INC. AND SUBSIDIARIES RECONCILIATION OF GAAP
TO NON-GAAP FINANCIAL MEASURES (in thousands, except per
share data) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
Twelve Months Ended December 31,
|
|
|
|
2010
|
|
2009
|
|
2010
|
|
2009
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
GAAP net revenue
|
|
$
|
549,564
|
|
|
$
|
525,666
|
|
|
$
|
2,064,807
|
|
|
$
|
1,927,332
|
|
Impact of signature file update
|
(1)
|
|
-
|
|
|
|
-
|
|
|
|
6,105
|
|
|
|
-
|
|
Non-GAAP net revenue
|
|
$
|
549,564
|
|
|
$
|
525,666
|
|
|
$
|
2,070,912
|
|
|
$
|
1,927,332
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit:
|
|
|
|
|
|
|
|
|
|
GAAP gross profit
|
|
$
|
397,475
|
|
|
$
|
394,327
|
|
|
$
|
1,507,259
|
|
|
$
|
1,440,945
|
|
Impact of signature file update
|
(1)
|
|
-
|
|
|
|
-
|
|
|
|
6,830
|
|
|
|
-
|
|
Stock-based compensation expense
|
(2)
|
|
2,011
|
|
|
|
1,638
|
|
|
|
7,655
|
|
|
|
6,044
|
|
Amortization of purchased technology
|
(3)
|
|
19,429
|
|
|
|
20,768
|
|
|
|
80,742
|
|
|
|
77,961
|
|
Acquisition-related costs
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
2,717
|
|
Non-GAAP gross profit
|
|
$
|
418,915
|
|
|
$
|
416,733
|
|
|
$
|
1,602,486
|
|
|
$
|
1,527,667
|
|
|
|
|
|
|
|
|
|
|
|
Operating income:
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
|
$
|
58,728
|
|
|
$
|
72,156
|
|
|
$
|
229,422
|
|
|
$
|
222,307
|
|
Impact of signature file update
|
(1)
|
|
-
|
|
|
|
-
|
|
|
|
7,923
|
|
|
|
-
|
|
Stock-based compensation expense
|
(2)
|
|
31,798
|
|
|
|
27,380
|
|
|
|
119,481
|
|
|
|
109,094
|
|
Amortization of purchased technology
|
(3)
|
|
19,429
|
|
|
|
20,768
|
|
|
|
80,742
|
|
|
|
77,961
|
|
Amortization of intangibles
|
(3)
|
|
7,152
|
|
|
|
10,118
|
|
|
|
29,743
|
|
|
|
40,718
|
|
Restructuring charges
|
(4)
|
|
15,404
|
|
|
|
2,911
|
|
|
|
41,683
|
|
|
|
13,830
|
|
Acquisition-related costs (benefits)
|
(5)
|
|
3,105
|
|
|
|
(67
|
)
|
|
|
16,598
|
|
|
|
34,448
|
|
Litigation-related and other costs
|
(6)
|
|
-
|
|
|
|
3,200
|
|
|
|
4,250
|
|
|
|
5,525
|
|
Acquired intangible asset expensed to research in development
|
(7)
|
|
2,582
|
|
|
|
-
|
|
|
|
2,582
|
|
|
|
-
|
|
Loss on sale/disposal of assets and technology
|
(8)
|
|
157
|
|
|
|
236
|
|
|
|
414
|
|
|
|
474
|
|
Non-GAAP operating income
|
|
$
|
138,355
|
|
|
$
|
136,702
|
|
|
$
|
532,838
|
|
|
$
|
504,357
|
|
|
|
|
|
|
|
|
|
|
|
Net income:
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
60,572
|
|
|
$
|
54,522
|
|
|
$
|
184,112
|
|
|
$
|
173,420
|
|
Impact of signature file update
|
(1)
|
|
-
|
|
|
|
-
|
|
|
|
7,923
|
|
|
|
-
|
|
Stock-based compensation expense
|
(2)
|
|
31,798
|
|
|
|
27,380
|
|
|
|
119,481
|
|
|
|
109,094
|
|
Amortization of purchased technology
|
(3)
|
|
19,429
|
|
|
|
20,768
|
|
|
|
80,742
|
|
|
|
77,961
|
|
Amortization of intangibles
|
(3)
|
|
7,152
|
|
|
|
10,118
|
|
|
|
29,743
|
|
|
|
40,718
|
|
Restructuring charges
|
(4)
|
|
15,404
|
|
|
|
2,911
|
|
|
|
41,683
|
|
|
|
13,830
|
|
Acquisition-related costs (benefits)
|
(5)
|
|
3,105
|
|
|
|
(67
|
)
|
|
|
16,598
|
|
|
|
34,448
|
|
Litigation-related and other costs
|
(6)
|
|
-
|
|
|
|
3,200
|
|
|
|
4,250
|
|
|
|
5,525
|
|
Acquired intangible asset expensed to research in development
|
(7)
|
|
2,582
|
|
|
|
-
|
|
|
|
2,582
|
|
|
|
-
|
|
Loss on sale/disposal of assets and technology
|
(8)
|
|
157
|
|
|
|
236
|
|
|
|
414
|
|
|
|
474
|
|
Marketable securities (accretion) impairment
|
(9)
|
|
(348
|
)
|
|
|
(650
|
)
|
|
|
(1,499
|
)
|
|
|
60
|
|
Provision (benefit) for income taxes
|
(10)
|
|
(1,468
|
)
|
|
|
17,011
|
|
|
|
45,528
|
|
|
|
50,803
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income before provision for income taxes
|
|
|
138,383
|
|
|
|
135,429
|
|
|
|
531,557
|
|
|
|
506,333
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP provision for income taxes
|
(11)
|
|
33,212
|
|
|
|
32,503
|
|
|
|
127,574
|
|
|
|
121,520
|
|
Non-GAAP net income
|
|
$
|
105,171
|
|
|
$
|
102,926
|
|
|
$
|
403,983
|
|
|
$
|
384,813
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - diluted: *
|
|
|
|
|
|
|
|
|
|
GAAP net income per share - diluted
|
|
$
|
0.38
|
|
|
$
|
0.34
|
|
|
$
|
1.17
|
|
|
$
|
1.09
|
|
Stock-based compensation expense per share
|
(2)
|
|
0.20
|
|
|
|
0.17
|
|
|
|
0.76
|
|
|
|
0.69
|
|
Other adjustments per share
|
(1), (3)-(11)
|
|
0.08
|
|
|
|
0.13
|
|
|
|
0.64
|
|
|
|
0.64
|
|
Non-GAAP net income per share - diluted *
|
|
$
|
0.67
|
|
|
$
|
0.64
|
|
|
$
|
2.57
|
|
|
$
|
2.42
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute Non-GAAP net income per share - diluted
|
|
|
157,893
|
|
|
|
161,032
|
|
|
|
157,385
|
|
|
|
158,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*
|
Non-GAAP net income per share is computed independently for each
period presented. The sum of GAAP net income per share and
non-GAAP adjustments may not equal non-GAAP net income per share
due to rounding differences.
|
|
|
|
This presentation includes non-GAAP measures. Our non-GAAP
measures are not meant to be considered in isolation or as a
substitute for comparable GAAP measures, and should be read only
in conjunction with our consolidated financial statements prepared
in accordance with GAAP. For a detailed explanation of the
adjustments made to comparable GAAP measures, the reasons why
management uses these measures, the usefulness of these measures
and the material limitations of these measures, see items (1)
through (11).
|
|
|
Items (1) through (11) on the "Reconciliation of GAAP to Non-GAAP
Financial Measures” table are listed to the right of certain categories
under "Net Revenue”, "Gross profit,” "Operating income,” "Net income”
and "Net income per share - diluted” and correspond to the categories
explained in further detail below under paragraphs (1) through (11).
The non-GAAP financial measures are non-GAAP net revenue, non-GAAP
operating income, non-GAAP net income and non-GAAP net income per
share — diluted, which adjust for the following items: the impact of
signature file update, stock-based compensation expense, amortization of
purchased technology and intangibles, restructuring charges,
acquisition-related costs, loss on sale/disposal of assets and
technology, litigation-related and other costs, marketable securities
(accretion) impairment, income taxes and certain other items. We believe
that the presentation of these non-GAAP financial measures is useful to
investors, and such measures are used by our management, for the reasons
associated with each of the adjusting items as described below:
|
(1)
|
Impact of signature file update primarily reflects the
negative impact during the three months ended June 30, 2010,
related to prior-period deferred revenue and additional costs
incurred. The deferred revenue was originally scheduled to be
recognized from the balance sheet and was delayed into future
periods due to actions we took when providing customer care
packages to our customers related to our release in April of an
anti-virus signature file update that impacted some of our
customers. We consider our operating results without this impact
when evaluating our ongoing performance as we believe that the
exclusion allows for more accurate comparisons of our financial
results to previous periods. In addition, we believe it is useful
to investors to understand the specific impact of the signature
file update on our operating results.
|
|
|
|
|
(2)
|
Stock-based compensation expense consist of expense
relating to stock-based awards issued to employees and outside
directors including stock options, restricted stock awards and
units, restricted stock units with performance-based vesting and
our Employee Stock Purchase Plan. Because of varying available
valuation methodologies, subjective assumptions and the variety of
award types, the Company believes that the exclusion of
stock-based compensation expense allows for more accurate
comparisons of our operating results to our peer companies, and
for a more accurate comparison of our financial results to
previous periods. In addition, the Company believes it is useful
to investors to understand the specific impact of stock-based
compensation expense on our operating results.
|
|
|
|
|
(3)
|
Amortization of purchased technology and intangibles are
non-cash charges that can be impacted by the timing and magnitude
of our acquisitions. The Company considers its operating results
without these charges when evaluating its ongoing performance
and/or predicting its earnings trends, and therefore excludes such
charges when presenting non-GAAP financial measures. The Company
believes the assessment of its operations excluding these costs is
relevant to its assessment of internal operations and comparisons
to the performance of other companies in its industry.
|
|
|
|
|
(4)
|
Restructuring charges include excess facility and
asset-related restructuring charges and severance costs resulting
from reductions of personnel driven by modifications to the
Company’s business strategy, such as acquisitions or divestitures.
These costs may vary in size based on the Company’s restructuring
plan. In addition, the Company’s assumptions are continually
evaluated, which may increase or reduce the charges in a specific
period. The Company’s management excludes these costs when
evaluating its ongoing performance and/or predicting its earnings
trends, and therefore excludes these charges when presenting
non-GAAP financial measures.
|
|
|
|
|
(5)
|
Acquisition-related costs (benefits) include direct costs
of the acquisition and expenses related to acquisition integration
activities. Examples of costs directly related to an acquisition
include transactions fees, due diligence costs, acquisition
retention bonuses and severance, fair value adjustments related to
contingent consideration, amounts or recoveries subject to escrow
provisions, and certain legal costs related to acquired
litigation. Additionally, we have included direct costs related to
our pending acquisition by Intel. These expenses vary
significantly in size and amount and are disregarded by the
Company’s management when evaluating and predicting earnings
trends because these charges are unique to specific acquisitions,
and are therefore excluded by the Company when presenting non-GAAP
financial measures.
|
|
|
|
|
(6)
|
Litigation-related and other costs are charges related to
discrete and unusual events where the Company has incurred
significant costs which, in the Company’s view, are not incurred
in the ordinary course of operations. Examples of such charges
include litigation and investigation-related charges. The
Company’s management excludes these costs when evaluating its
ongoing performance and/or predicting its earnings trends, and
therefore excludes these charges when presenting non-GAAP
financial measures. Further, the Company believes it is useful to
investors to understand the specific impact of these charges on
its operating results. In the third quarter of 2010, we combined
the "Investigation-related and other costs” and "Legal
settlements” line items which were previously reported separately
into this line item for ease of presentation.
|
|
|
|
|
(7)
|
Acquired intangible asset expensed to research and development
is related to the purchase of an intangible asset which was
expensed to research and development. The Company’s management
excludes this cost when evaluating its ongoing performance and/or
predicting its earnings trends, and therefore excludes this cost
when presenting non-GAAP financial measures. Further, the Company
believes it is useful to investors to understand the specific
impact of this cost on its operating results.
|
|
|
|
|
(8)
|
Loss on sale/disposal of assets and technology relate to
the sale or disposal of assets of the Company. These losses or
gains can vary significantly in size and amount. The Company’s
management excludes these losses or gains when evaluating its
ongoing performance and/or predicting its earnings trends, and
therefore excludes these items when presenting non-GAAP financial
measures. In addition, in periods where the Company realizes gains
or incurs losses on the sale of assets and/or technology, the
Company believes it is useful to investors to highlight the
specific impact of these amounts on its operating results.
|
|
|
|
|
(9)
|
Marketable securities (accretion) impairment includes
"other than temporary” declines in the fair value of our
available-for-sale securities and subsequent recoveries of these
losses. The Company’s management excludes these losses/income when
evaluating the company’s ongoing performance and/or predicting
earning trends, and therefore excludes these losses/income when
presenting non-GAAP financial measures.
|
|
|
|
|
(10)
|
Provision for income taxes is our GAAP provision that must
be added back to GAAP net income to reconcile to non-GAAP income
before taxes.
|
|
|
|
|
(11)
|
Non-GAAP provision for income taxes reflects a 24% non-GAAP
effective tax rate in 2010 and 2009 which is used by the Company’s
management to calculate non-GAAP net income. For 2010 and 2009,
management believed that the 24% effective tax rate was reflective
of a long-term normalized tax rate under the global McAfee legal
entity and tax structure as of the respective period end.
|
|
|
|
MCAFEE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED
GAAP REVENUE BY GEOGRAPHY (in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2010
|
|
Three Months Ended September 30, 2010
|
|
Three Months Ended June 30, 2010
|
|
Three Months Ended March 31, 2010
|
|
Three Months Ended December 31, 2009
|
|
Three Months Ended September 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee North America
|
|
$
|
311,280
|
|
57
|
%
|
|
$
|
312,279
|
|
60
|
%
|
|
$
|
285,858
|
|
58
|
%
|
|
$
|
284,197
|
|
57
|
%
|
|
$
|
298,562
|
|
57
|
%
|
|
$
|
273,464
|
|
56
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee International
|
|
|
238,284
|
|
43
|
%
|
|
|
210,980
|
|
40
|
%
|
|
|
203,381
|
|
42
|
%
|
|
|
218,548
|
|
43
|
%
|
|
|
227,104
|
|
43
|
%
|
|
|
211,807
|
|
44
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net revenue
|
|
$
|
549,564
|
|
100
|
%
|
|
$
|
523,259
|
|
100
|
%
|
|
$
|
489,239
|
|
100
|
%
|
|
$
|
502,745
|
|
100
|
%
|
|
$
|
525,666
|
|
100
|
%
|
|
$
|
485,271
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee North America
|
(1)
|
|
|
|
|
|
|
|
|
|
2,893
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee International
|
(1)
|
|
|
|
|
|
|
|
|
|
3,212
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
|
|
6,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee North America
|
|
|
|
|
|
|
|
|
|
|
288,751
|
|
58
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee International
|
|
|
|
|
|
|
|
|
|
|
206,593
|
|
42
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net revenue
|
|
|
|
|
|
|
|
|
|
$
|
495,344
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This presentation includes a non-GAAP net revenue measure. Our
non-GAAP net revenue measure is not meant to be considered in
isolation or as a substitute for a comparable GAAP net revenue
measure, and should be read only in conjunction with our
consolidated financial statements prepared in accordance with
GAAP. For a detailed explanation of the adjustment made to the
comparable GAAP net revenue measure, the reasons why management
uses this measure, the usefulness of this measure and the material
limitations of this measure, see item (1) on the Reconciliation of
GAAP to Non-GAAP Financial Measures.
|
|
|
MCAFEE, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATED
GAAP REVENUE BY PRODUCT GROUPS (in thousands) (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2010
|
|
Three Months Ended September 30, 2010
|
|
Three Months Ended June 30, 2010
|
|
Three Months Ended March 31, 2010
|
|
Three Months Ended December 31, 2009
|
|
Three Months Ended September 30, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee Corporate
|
|
$
|
340,189
|
|
62
|
%
|
|
$
|
323,897
|
|
62
|
%
|
|
$
|
298,449
|
|
61
|
%
|
|
$
|
312,507
|
|
62
|
%
|
|
$
|
337,910
|
|
64
|
%
|
|
$
|
308,573
|
|
64
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee Consumer
|
|
|
209,375
|
|
38
|
%
|
|
|
199,362
|
|
38
|
%
|
|
|
190,790
|
|
39
|
%
|
|
|
190,238
|
|
38
|
%
|
|
|
187,756
|
|
36
|
%
|
|
|
176,698
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net revenue
|
|
$
|
549,564
|
|
100
|
%
|
|
$
|
523,259
|
|
100
|
%
|
|
|
489,239
|
|
100
|
%
|
|
$
|
502,745
|
|
100
|
%
|
|
$
|
525,666
|
|
100
|
%
|
|
$
|
485,271
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee Corporate
|
(1)
|
|
|
|
|
|
|
|
|
|
6,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee Consumer
|
(1)
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments
|
|
|
|
|
|
|
|
|
|
|
6,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee Corporate
|
|
|
|
|
|
|
|
|
|
|
304,554
|
|
61
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
McAfee Consumer
|
|
|
|
|
|
|
|
|
|
|
190,790
|
|
39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net revenue
|
|
|
|
|
|
|
|
|
|
$
|
495,344
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This presentation includes a non-GAAP net revenue measure. Our
non-GAAP net revenue measure is not meant to be considered in
isolation or as a substitute for a comparable GAAP net revenue
measure, and should be read only in conjunction with our
consolidated financial statements prepared in accordance with
GAAP. For a detailed explanation of the adjustment made to the
comparable GAAP net revenue measure, the reasons why management
uses this measure, the usefulness of this measure and the material
limitations of this measure, see item (1) on the Reconciliation of
GAAP to Non-GAAP Financial Measures.
|
