Rackable Systems, Inc. (NASDAQ:RACK), a leading provider of servers and
storage products for large-scale data centers, today announced financial
results for the third quarter of fiscal year 2008.
"We executed on a very robust product roadmap,
introducing two leading-edge products in the quarter, and we have
several more in the pipeline. Our latest release, the CloudRack, is a
dramatic departure from conventional server design and delivers
best-in-class compute and storage densities,”
said Mark J. Barrenechea, president and CEO of Rackable Systems. "During
this time of economic uncertainty, we will continue to manage costs and
drive operational efficiencies, while maintaining our strong balance
sheet. We are confident that our solid financial position will help us
invest for long-term growth.”
Total revenue for the third quarter of 2008 was $65.3 million, compared
to $87.2 million in the third quarter of 2007. GAAP gross margin for the
third quarter of 2008 was 17.1%, compared to 21.6% for the third quarter
of 2007. Non-GAAP gross margin for the third quarter of 2008 was 17.6%,
compared to 19.2% in the third quarter of 2007.
GAAP net loss was ($0.20) per share for the third quarter of 2008,
compared to GAAP net income per share of breakeven for the third quarter
of 2007. Non-GAAP net loss was ($0.05) per diluted share for the third
quarter of 2008, compared to a net income of $0.09 per diluted share for
the third quarter of 2007. (Please see the financial tables accompanying
this release for all non-GAAP metrics and their reconciliation to GAAP
measures.)
Rackable Systems ended the third quarter of 2008 with $184.6 million of
cash, cash equivalents and short and long-term investments compared to
$198.1 million as of December 29, 2007.
Business Highlights
-
Rackable Systems continues to rapidly innovate and announced two new
product introductions in October, the CloudRack and the C2005.
-
The CloudRack’s innovative new design
provides one of the industry’s most
optimized compute and storage densities to date. Available in some of
the widest ranges of configurability options on the market today,
CloudRack can help cloud computing environments scale cost effectively.
-
The C2005 is highly configurable and provides one of the industry’s
most feature-rich x86 server designs to date.
-
Rackable Systems acquired 25 new customers in diverse verticals,
including key wins in Oil and Gas, Financial Services and Web 2.0.
-
Strengthening our service offerings, Rackable Systems will introduce a
Lifetime Product Warranty program. The Company will warranty our
products for their effective service life with the original purchaser.
-
Rackable Systems will introduce a leasing program to provide customers
ultimate flexibility in managing their technology requirements to
their spending constraints.
Business Outlook for Fiscal Year 2008
The Company reaffirmed its fiscal year 2008 annual outlook announced on
October 13, 2008 based on current business trends.
Rackable Systems’ financial projections for FY
2008 are as follows:
-
Revenue is projected to be in the range of $275 million to $300
million.
-
Non-GAAP gross margin is projected to be in the range of 16% to 18%.
-
Non-GAAP EPS is projected to be in the range of ($0.16) to ($0.08).
-
Cash, cash equivalents and investments (ending year balance) to be
$200 million to $175 million. Cash usage is primarily expected to fund
key inventory positions for customer deliveries.
Conference Call Information
Rackable Systems will discuss these financial results in a conference
call at 2:00 p.m. PT today. The public is invited to listen to a live
web cast of the call on the Investor Relations section of the Company's
website at www.rackable.com.
A replay of the web cast will be available approximately two hours after
the conclusion of the call and remain available until the next earnings
call. An audio replay of the conference call will also be made available
approximately two hours after the conclusion of the call. The audio
replay will remain available for five days and can be accessed by
dialing 888-203-1112 and entering the confirmation code 4585139.
About Rackable Systems
Rackable Systems, Inc. (NASDAQ:RACK) is a leading provider of
Eco-Logical(TM) servers and storage products for large-scale data center
deployments. The company's products are designed to provide benefits in
the areas of density, thermal efficiency, serviceability, power
distribution, data center mobility and remote management. Founded in
1999 and based in Fremont, California, Rackable Systems is a founding
member of The Green Grid and serves Internet, enterprise software,
federal government, entertainment, financial services, oil and gas and
high performance-computing customers worldwide.
Cautionary Statement Regarding Forward Looking Statements
This press release contains forward-looking statements, including
statements regarding Rackable Systems’
anticipated product performance, warranty program, leasing program,
general business outlook and projected results of operations. Any
statements contained herein that are not statements of historical fact
may be deemed forward-looking statements. Actual results may differ
materially from forward-looking statements due to a number of risks and
uncertainties including: economic conditions impacting the purchasing
decisions of Rackable Systems’ customers;
Rackable Systems operates in a very competitive market, and increased
competition has in the past, and may continue, to cause pricing pressure
on Rackable Systems’ products, which would
negatively affect Rackable Systems’ gross and
operating margins, as well as other financial measures; a significant
portion of the Company’s revenues come from a
small number of customers, and so the delay in placing an order, or the
failure of a significant customer to place additional orders, could have
a significant negative effect on Rackable Systems’
financial performance; orders for Rackable Systems’
products can be received at the end of the quarter, and so a delay in
placing an order in the fourth quarter could have a significant negative
effect on Rackable Systems’ financial
performance for the year; the failure of the RapidScale products to
achieve market acceptance; Rackable Systems is unable to control
component pricing, such as DDR memory pricing as has happened in the
past, and as a result component pricing can rise unexpectedly,
negatively impacting Rackable Systems’ gross
margins as well as other financial measures; Rackable Systems may be
required to write-off additional significant amounts of excess and
obsolete inventory; and new products by competitors may come on the
market, which would decrease the demand for Rackable Systems’
products. Detailed information about these and other potential factors
that could affect Rackable Systems’ business,
financial condition and results of operations is included in Rackable
Systems’ annual report on Form 10-K under the
caption "Risk Factors,”
in Part I, Item 1A of that report, filed with the Securities and
Exchange Commission ("SEC”)
on March 13, 2008, as updated by Rackable Systems’
subsequent filings with the SEC, all of which are available at the SEC’s
Web site at www.sec.gov.
You are cautioned not to place undue reliance on forward-looking
statements, which speak only as of the date of this report. Rackable
Systems undertakes no responsibility to update the information in this
report.
Use of Non-GAAP Financial Measures
The non-GAAP financial measures discussed in the text of this press
release and accompanying non-GAAP supplemental information are financial
measures used by Rackable Systems' management to evaluate the operating
performance of the Company and to conduct its business operations.
Non-GAAP gross profit and gross margin discussed or presented in this
press release excludes stock-based compensation expense and excess and
obsolete inventory charges associated with next generation technology
shift and related (recoveries) of these written down inventories.
Non-GAAP operating income (loss) discussed in this press release
excludes stock-based compensation expense, excess and obsolete inventory
charges associated with next generation technology shift and related
(recoveries) of these written down inventories, severance costs
associated with former executive management, amortization of patents and
customer lists, impairment of long-lived assets, restructuring charges
and, with respect to the acquisition of Terrascale, amortization of
intangible assets and cash payment to former employee shareholders.
Non-GAAP net income (loss) and net income (loss) per share excludes the
same items as non-GAAP operating income (loss) and, as well, excludes
the related tax effects of the applicable items. Management presents
non-GAAP financial measures because it considers them to be important
supplemental measures of performance. Management believes that the
excluded charges are not central to the Company's core operating
performance and uses the non-GAAP financial measures for planning
purposes, including analysis of the Company's core operating performance
against prior periods, the preparation of operating budgets and to
determine appropriate levels of operating and capital investments.
Management excludes from its non-GAAP gross margin, non-GAAP operating
income (loss) and non-GAAP net income (loss) the items cited above,
whether or not recurring, to facilitate its review of the comparability
of the Company's core operating performance on a period to period basis
as well as to better understand the fundamental economics of a specific
period's operational and financial performance. Management uses this
view of the Company's operating performance for purposes of comparison
with its business plan and individual operating budgets and allocations
of resources. Management also believes that the non-GAAP financial
measures provide additional insight for analysts and investors in
evaluating the Company's financial and operational performance in the
same way that management evaluates Rackable Systems' financial
performance. However, these non-GAAP financial measures have limitations
as an analytical tool, as they exclude the financial impact of
transactions necessary or advisable for the conduct of the Company's
business, such as the granting of equity compensation awards and the
acquisition of Terrascale, and are not intended to be an alternative to
financial measures prepared in accordance with GAAP. For example, the
benefits of having acquired intangible assets may be reflected in the
Company's financial performance, but the amortization of those
intangibles is not. Hence, to compensate for these limitations,
management does not review these non-GAAP financial metrics in isolation
from its GAAP results, nor should investors. Pursuant to the
requirements of SEC Regulation G, a detailed reconciliation between the
Company's GAAP and non-GAAP financial results is provided at the end of
this press release. Investors are advised to carefully review and
consider this information as well as the GAAP financial results that are
disclosed in the Company's SEC filings.
|
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
September 27,
|
|
December 29,
|
|
|
|
|
2008
|
|
|
2007
|
|
ASSETS
|
|
|
|
|
|
CURRENT ASSETS:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
173,865
|
|
$
|
49,897
|
|
Short-term investments
|
|
|
2,032
|
|
|
148,215
|
|
Accounts receivable, net
|
|
|
44,897
|
|
|
49,957
|
|
Inventories
|
|
|
65,543
|
|
|
52,528
|
|
Deferred income taxes
|
|
|
-
|
|
|
499
|
|
Deferred cost of revenue
|
|
|
4,117
|
|
|
456
|
|
Prepaids and other current assets
|
|
|
11,063
|
|
|
19,000
|
|
Total current assets
|
|
|
301,517
|
|
|
320,552
|
|
PROPERTY AND EQUIPMENT—NET
|
|
|
6,907
|
|
|
8,285
|
|
LONG-TERM INVESTMENTS
|
|
|
8,694
|
|
|
-
|
|
INTANGIBLE ASSETS—NET
|
|
|
3,709
|
|
|
22,732
|
|
OTHER ASSETS
|
|
|
1,767
|
|
|
889
|
|
TOTAL
|
|
$
|
322,594
|
|
$
|
352,458
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
CURRENT LIABILITIES:
|
|
|
|
|
|
Accounts payable
|
|
$
|
45,272
|
|
$
|
47,780
|
|
Accrued expenses
|
|
|
10,396
|
|
|
16,382
|
|
Deferred revenue
|
|
|
10,350
|
|
|
5,190
|
|
Total current liabilities
|
|
|
66,018
|
|
|
69,352
|
|
DEFERRED INCOME TAXES
|
|
|
785
|
|
|
3,031
|
|
DEFERRED RENT AND OTHER LONG-TERM LIABILITIES
|
|
|
1,162
|
|
|
868
|
|
DEFERRED REVENUE
|
|
|
3,085
|
|
|
3,089
|
|
Total liabilities
|
|
|
71,050
|
|
|
76,340
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY
|
|
|
251,544
|
|
|
276,118
|
|
TOTAL
|
|
$
|
322,594
|
|
$
|
352,458
|
|
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(Unaudited, in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 27,
|
|
September 29,
|
|
September 27,
|
|
September 29,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
|
2007
|
|
|
REVENUE
|
|
$
|
65,286
|
|
|
$
|
87,243
|
|
|
$
|
209,217
|
|
|
|
$
|
241,505
|
|
|
COST OF REVENUE
|
|
|
54,095
|
|
|
|
68,392
|
|
|
|
173,316
|
|
|
|
|
220,563
|
|
|
GROSS PROFIT
|
|
|
11,191
|
|
|
|
18,851
|
|
|
|
35,901
|
|
|
|
|
20,942
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
5,714
|
|
|
|
5,972
|
|
|
|
19,688
|
|
|
|
|
18,954
|
|
|
Sales and marketing
|
|
|
6,124
|
|
|
|
7,978
|
|
|
|
18,379
|
|
|
|
|
25,102
|
|
|
General and administrative
|
|
|
5,779
|
|
|
|
7,590
|
|
|
|
19,705
|
|
|
|
|
28,491
|
|
|
Impairment of long-lived assets
|
|
|
663
|
|
|
|
-
|
|
|
|
17,519
|
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
685
|
|
|
|
|
-
|
|
|
Total operating expenses
|
|
|
18,280
|
|
|
|
21,540
|
|
|
|
75,976
|
|
|
|
|
72,547
|
|
|
LOSS FROM OPERATIONS
|
|
|
(7,089
|
)
|
|
|
(2,689
|
)
|
|
|
(40,075
|
)
|
|
|
|
(51,605
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME — NET
|
|
|
681
|
|
|
|
2,362
|
|
|
|
3,556
|
|
|
|
|
6,202
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LOSS BEFORE INCOME TAX
|
|
|
(6,408
|
)
|
|
|
(327
|
)
|
|
|
(36,519
|
)
|
|
|
|
(45,403
|
)
|
|
INCOME TAX BENEFIT/
(PROVISION)
|
|
|
419
|
|
|
|
332
|
|
|
|
1,833
|
|
|
|
|
(5,197
|
)
|
|
NET INCOME/(LOSS)
|
|
$
|
(5,989
|
)
|
|
$
|
5
|
|
|
$
|
(34,686
|
)
|
|
|
$
|
(50,600
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME/(LOSS) PER SHARE
|
|
Basic
|
|
$
|
(0.20
|
)
|
|
$
|
0.00
|
|
|
$
|
(1.18
|
)
|
|
|
$
|
(1.77
|
)
|
|
Diluted
|
|
$
|
(0.20
|
)
|
|
$
|
0.00
|
|
|
$
|
(1.18
|
)
|
|
|
$
|
(1.77
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
SHARES USED IN NET INCOME/(LOSS) PER SHARE
|
|
Basic
|
|
|
29,501,614
|
|
|
|
29,124,546
|
|
|
|
29,493,743
|
|
|
|
|
28,636,658
|
|
|
Diluted
|
|
|
29,501,614
|
|
|
|
29,317,375
|
|
|
|
29,493,743
|
|
|
|
|
28,636,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation is included in the following cost and
expense categories by period (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 27,
|
|
September 29,
|
|
September 27,
|
|
September 29,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
|
2007
|
|
|
Cost of revenue
|
|
$
|
307
|
|
|
$
|
455
|
|
|
$
|
977
|
|
|
|
$
|
1,867
|
|
|
Research and development
|
|
|
683
|
|
|
|
892
|
|
|
|
2,428
|
|
|
|
|
3,789
|
|
|
Sales and marketing
|
|
|
362
|
|
|
|
1,036
|
|
|
|
1,689
|
|
|
|
|
4,671
|
|
|
General and administrative
|
|
|
1,324
|
|
|
|
2,543
|
|
|
|
4,797
|
|
|
|
|
8,805
|
|
|
Total
|
|
$
|
2,676
|
|
|
$
|
4,926
|
|
|
$
|
9,891
|
|
|
|
$
|
19,132
|
|
|
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(Unaudited, in thousands)
|
|
|
|
|
|
Nine Months Ended
|
|
|
|
September 27,
2008
|
|
September 29,
2007
|
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
Net loss
|
|
$
|
(34,686
|
)
|
|
$
|
(50,600
|
)
|
|
Adjustments to reconcile net loss to net cash (used in) provided by
operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
4,924
|
|
|
|
5,007
|
|
|
Loss on disposal of property and equipment
|
|
|
63
|
|
|
|
-
|
|
|
Impairment on long-lived assets
|
|
|
17,519
|
|
|
|
188
|
|
|
Provision for doubtful accounts receivable, net
|
|
|
59
|
|
|
|
264
|
|
|
Deferred income taxes
|
|
|
(1,531
|
)
|
|
|
14,740
|
|
|
Stock-based compensation
|
|
|
9,891
|
|
|
|
19,132
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
Accounts receivable
|
|
|
5,001
|
|
|
|
35,923
|
|
|
Inventories
|
|
|
(14,405
|
)
|
|
|
17,375
|
|
|
Prepaids and other assets
|
|
|
7,937
|
|
|
|
(11,517
|
)
|
|
Accounts payable and other payables
|
|
|
(2,830
|
)
|
|
|
1,245
|
|
|
Sales tax payable
|
|
|
(3,375
|
)
|
|
|
(1,677
|
)
|
|
Accrued expenses
|
|
|
(2,428
|
)
|
|
|
(3,253
|
)
|
|
Income taxes payable
|
|
|
109
|
|
|
|
436
|
|
|
Deferred cost of revenue
|
|
|
(3,721
|
)
|
|
|
2,226
|
|
|
Deferred revenue
|
|
|
5,157
|
|
|
|
(1,316
|
)
|
|
Net cash (used in) provided by operating activities
|
|
|
(12,316
|
)
|
|
|
28,173
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
Purchases of marketable securities
|
|
|
(26,253
|
)
|
|
|
(485,552
|
)
|
|
Proceeds from sales and maturities of marketable securities
|
|
|
163,286
|
|
|
|
475,001
|
|
|
Terrascale acquisition, net of cash acquired
|
|
|
-
|
|
|
|
(350
|
)
|
|
Purchases of property and equipment
|
|
|
(1,057
|
)
|
|
|
(4,080
|
)
|
|
Expenditures for intangibles
|
|
|
(66
|
)
|
|
|
(9,122
|
)
|
|
Net cash provided by (used in) investing activities
|
|
|
135,910
|
|
|
|
(24,103
|
)
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
Excess tax benefit of stock options exercised
|
|
|
-
|
|
|
|
(430
|
)
|
|
Repurchased restricted stock
|
|
|
-
|
|
|
|
(245
|
)
|
|
Restricted shares retired to cover taxes
|
|
|
(1,439
|
)
|
|
|
-
|
|
|
Proceeds from issuance of common stock upon exercise of stock options
|
|
|
536
|
|
|
|
2,537
|
|
|
Proceeds from issuance of common stock upon ESPP purchase
|
|
|
1,293
|
|
|
|
1,843
|
|
|
Net cash provided by financing activities
|
|
|
390
|
|
|
|
3,705
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(16
|
)
|
|
|
(75
|
)
|
|
NET INCREASE IN CASH AND CASH EQUIVALENTS
|
|
|
123,968
|
|
|
|
7,700
|
|
|
|
|
|
|
|
|
CASH AND CASH EQUIVALENTS—Beginning of
period
|
|
|
49,897
|
|
|
|
30,446
|
|
|
CASH AND CASH EQUIVALENTS—End of period
|
|
$
|
173,865
|
|
|
$
|
38,146
|
|
|
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(Unaudited, in thousands, except percentage, share and per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 27,
|
|
September 29,
|
|
September 27,
|
|
September 29,
|
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP GROSS PROFIT
|
|
$
|
11,191
|
|
|
$
|
18,851
|
|
|
$
|
35,901
|
|
|
$
|
20,942
|
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
307
|
|
|
|
455
|
|
|
|
977
|
|
|
|
1,867
|
|
|
Excess and obsolete inventory charges associated with
next-generation technology shifts and related (recoveries) of these
written-down inventories
|
|
|
-
|
|
|
|
(2,562
|
)
|
|
|
-
|
|
|
|
18,027
|
|
|
NON-GAAP GROSS PROFIT
|
|
$
|
11,498
|
|
|
$
|
16,744
|
|
|
$
|
36,878
|
|
|
$
|
40,836
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP GROSS MARGIN
|
|
|
17.1
|
%
|
|
|
21.6
|
%
|
|
|
17.2
|
%
|
|
|
8.7
|
%
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
0.5
|
%
|
|
|
0.5
|
%
|
|
|
0.4
|
%
|
|
|
0.8
|
%
|
|
Excess and obsolete inventory charges associated with
next-generation technology shifts and related (recoveries) of these
written-down inventories
|
|
|
-
|
|
|
|
(2.9
|
%)
|
|
|
-
|
|
|
|
7.4
|
%
|
|
NON-GAAP GROSS MARGIN
|
|
|
17.6
|
%
|
|
|
19.2
|
%
|
|
|
17.6
|
%
|
|
|
16.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP LOSS FROM OPERATIONS
|
|
$
|
(7,089
|
)
|
|
$
|
(2,689
|
)
|
|
$
|
(40,075
|
)
|
|
$
|
(51,605
|
)
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
2,676
|
|
|
|
4,926
|
|
|
|
9,891
|
|
|
|
19,132
|
|
|
Excess and obsolete inventory charges associated with
next-generation technology shifts and related (recoveries) of these
written-down inventories
|
|
|
-
|
|
|
|
(2,562
|
)
|
|
|
-
|
|
|
|
18,027
|
|
|
Severance costs associated with executive management departures
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
781
|
|
|
Amortization of intangible assets - Terrascale acquisition
|
|
|
630
|
|
|
|
699
|
|
|
|
2,316
|
|
|
|
1,773
|
|
|
Amortization of patents and customer lists
|
|
|
-
|
|
|
|
359
|
|
|
|
-
|
|
|
|
1,077
|
|
|
Impairment of long-lived assets
|
|
|
663
|
|
|
|
-
|
|
|
|
17,519
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
685
|
|
|
|
-
|
|
|
Quarterly payout related to Terrascale acquisition
|
|
|
-
|
|
|
|
1,295
|
|
|
|
2,532
|
|
|
|
3,885
|
|
|
NON-GAAP INCOME/(LOSS) FROM OPERATIONS
|
|
$
|
(3,120
|
)
|
|
$
|
2,028
|
|
|
$
|
(7,132
|
)
|
|
$
|
(6,930
|
)
|
|
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME/(LOSS)
|
|
$
|
(5,989
|
)
|
|
$
|
5
|
|
|
$
|
(34,686
|
)
|
|
$
|
(50,600
|
)
|
|
Add back/(deduct):
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
2,676
|
|
|
|
4,926
|
|
|
|
9,891
|
|
|
|
19,132
|
|
|
Excess and obsolete inventory charges associated with
next-generation technology shifts and related (recoveries) of these
written-down inventories
|
|
|
-
|
|
|
|
(2,562
|
)
|
|
|
-
|
|
|
|
18,027
|
|
|
Severance costs associated with executive management departures
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
781
|
|
|
Amortization of intangible assets - Terrascale acquisition
|
|
|
630
|
|
|
|
699
|
|
|
|
2,316
|
|
|
|
1,773
|
|
|
Amortization of patents and customer lists
|
|
|
-
|
|
|
|
359
|
|
|
|
-
|
|
|
|
1,077
|
|
|
Impairment of long-lived assets
|
|
|
663
|
|
|
|
-
|
|
|
|
17,519
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
-
|
|
|
|
-
|
|
|
|
685
|
|
|
|
-
|
|
|
Quarterly payout related to Terrascale acquisition
|
|
|
-
|
|
|
|
1,295
|
|
|
|
2,532
|
|
|
|
3,885
|
|
|
Adjustment to tax benefit/
(provision) (1)
|
|
|
578
|
|
|
|
(2,128
|
)
|
|
|
(373
|
)
|
|
|
5,494
|
|
|
NON-GAAP NET INCOME/(LOSS)
|
|
$
|
(1,442
|
)
|
|
$
|
2,594
|
|
|
$
|
(2,116
|
)
|
|
$
|
(431
|
)
|
|
|
|
|
|
|
|
|
|
|
|
GAAP NET INCOME/(LOSS) PER SHARE - DILUTED
|
|
$
|
(0.20
|
)
|
|
$
|
0.00
|
|
|
$
|
(1.18
|
)
|
|
$
|
(1.77
|
)
|
|
Add back:
|
|
|
|
|
|
|
|
|
|
Stock-based compensation, excess and obsolete inventory charges
associated with next-generation technology shifts and related
(recoveries) of these written-down inventories, severance costs
associated with executive management departures, amortization of
intangible assets - Terrascale acquisition, amortization of
patents and customer lists, impairment of long-lived assets,
restructuring charges, quarterly payout related to Terrascale
acquisition and adjustment to tax benefit/
(provision) (1).
|
|
$
|
0.15
|
|
|
$
|
0.09
|
|
|
$
|
1.11
|
|
|
$
|
1.75
|
|
|
NON-GAAP NET INCOME/(LOSS) PER SHARE - DILUTED
|
|
$
|
(0.05
|
)
|
|
$
|
0.09
|
|
|
$
|
(0.07
|
)
|
|
$
|
(0.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE
|
|
|
|
|
|
|
|
DILUTED - GAAP
|
|
|
29,501,614
|
|
|
|
29,317,375
|
|
|
|
29,493,743
|
|
|
|
28,636,658
|
|
|
DILUTED - Non-GAAP
|
|
|
29,501,614
|
|
|
|
29,317,375
|
|
|
|
29,493,743
|
|
|
|
28,636,658
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The benefit/(provision) of income taxes used in arriving at
the non-GAAP net income (loss) was computed using an income tax
rate of 40.9% for the three and nine months ended September 27,
2008 and September 29, 2007.
|
|
RACKABLE SYSTEMS, INC. AND SUBSIDIARIES
|
|
|
|
|
|
|
|
RECONCILIATION FROM NON-GAAP TO GAAP FINANCIAL PROJECTIONS
|
|
(in millions, except for percentages and per share amounts)
|
|
|
|
|
|
|
|
Revenue and Gross Margin
Projections (1)
|
|
|
|
|
|
|
|
FY 2008
|
|
|
|
Low
|
|
High
|
|
Estimated revenues
|
|
$
|
275.0
|
|
|
$
|
300.0
|
|
|
Non-GAAP gross margin
|
|
|
16.0
|
%
|
|
|
18.0
|
%
|
|
Non-GAAP estimated gross profit
|
|
$
|
44.0
|
|
|
$
|
54.0
|
|
|
|
|
|
|
|
|
Less:
|
|
|
|
|
|
Estimated stock based compensation expense under cost of revenue
|
|
$
|
(1.1
|
)
|
|
$
|
(1.1
|
)
|
|
GAAP estimated gross profit
|
|
$
|
42.9
|
|
|
$
|
52.9
|
|
|
GAAP estimated gross margin
|
|
|
15.6
|
%
|
|
|
17.6
|
%
|
|
Percentage difference - Non-GAAP and GAAP gross margin
|
|
|
0.4
|
%
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EPS Projection (1)
|
|
|
|
|
|
|
|
FY 2008
|
|
|
|
Low
|
|
High
|
|
Estimated GAAP loss per share
|
|
$
|
(1.45
|
)
|
|
$
|
(1.26
|
)
|
|
Estimated stock based compensation expense
|
|
$
|
0.42
|
|
|
$
|
0.42
|
|
|
Amortization of intangible assets - Terrascale acquisition
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
Impairment of long-lived assets
|
|
$
|
0.59
|
|
|
$
|
0.59
|
|
|
Restructuring charges
|
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
Quarterly payout related to Terrascale acquisition
|
|
$
|
0.09
|
|
|
$
|
0.09
|
|
|
Estimated tax impact of non-GAAP adjustments and to reconcile GAAP
to non-GAAP tax rate
|
|
$
|
0.09
|
|
|
$
|
(0.02
|
)
|
|
Estimated non-GAAP loss per share
|
|
$
|
(0.16
|
)
|
|
$
|
(0.08
|
)
|
|
Estimated number of diluted shares (in millions)
|
|
|
29.5
|
|
|
|
29.5
|
|
|
|
|
|
|
|
|
(1) Tables are for non-GAAP projections to GAAP projections
reconciliation purpose only
|