Q2 GAAP and Non-GAAP Revenue Up 12% Year-over-Year
Q2 EPS Up Year-over-Year: 13% GAAP; 18% Non-GAAP
WESTFORD, Mass.--(BUSINESS WIRE)--Oct. 16, 2014--
NetScout
Systems, Inc. (NASDAQ: NTCT):
|
|
|
Q2 FY 2015
|
|
|
|
GAAP
|
|
|
% Growth v. Q2 FY14
|
|
|
Non-GAAP
|
|
|
% Growth v. Q2 FY14
|
Revenue
|
|
|
$103.6 million
|
|
|
12%
|
|
|
$103.6 million
|
|
|
12%
|
Net income
|
|
|
$11.2 million
|
|
|
14%
|
|
|
$16.6 million
|
|
|
16%
|
Net income per share
|
|
|
$0.27
|
|
|
13%
|
|
|
$0.40
|
|
|
18%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout
Systems, Inc. (NASDAQ: NTCT), an industry leader for advanced
network, application and service assurance solutions, today announced
financial results for its second quarter of fiscal year 2015 ended
September 30, 2014.
“NetScout continued to execute during the second quarter of fiscal year
2015, producing solid revenue and profit growth that was generally
consistent with our expectations entering the quarter,” said Anil
Singhal, President and CEO of NetScout Systems. “Our performance this
quarter reflects the continued market acceptance of our nGeniusONE
product, which is powered by our ASI software and was launched about a
year ago. We are becoming a more strategic partner to our customers as a
result of our ability to provide a more scalable, unified platform for
performance analytics and operational intelligence across their
mission-critical IT infrastructures. As we look ahead, we remain
confident in NetScout’s strategic direction and in our prospects for
continued growth. We look forward to a strong finish to fiscal year 2015
and we are reiterating our full-year guidance ranges. We are also
excited about the potential of our planned acquisition of Danaher’s
Communications business to help us accelerate our strategic progress and
enhance our ability to compete on a larger and more global scale. We
expect that the transaction will close in the summer of next year, which
is the first half of NetScout’s fiscal year 2016.”
Total revenue for the second quarter of fiscal year 2015 was $103.6
million, a 12% increase over $92.1 million in the same period last year.
Non-GAAP revenue for the second quarter of fiscal year 2015 also
increased by 12%. A reconciliation of GAAP and non-GAAP results is
included in the attached financial tables.
Total product revenue for the second quarter of fiscal year 2015 was
$58.0 million, an increase of 11% from the same period last year.
Service revenue of $45.6 million for the second quarter of fiscal year
2015 grew by 15% on a GAAP basis. Non-GAAP service revenue was $45.6
million for the second quarter of fiscal year 2015, a 14% increase over
the same quarter in fiscal year 2014.
Income from operations was $18.6 million in the second quarter of fiscal
year 2015, a 17% increase over the same quarter last year.
Second-quarter fiscal year 2015 non-GAAP income from operations was
$26.9 million, a 19% increase over the same quarter one year ago.
Net income for the second quarter of fiscal year 2015 was $11.2 million,
or $0.27 per diluted share, compared with net income of $9.9 million, or
$0.24 per diluted share in the second quarter one year ago. On a
non-GAAP basis, net income for the quarter was $16.6 million, or $0.40
per diluted share, versus non-GAAP net income of $14.3 million, or $0.34
per share, in the second quarter of fiscal year 2014.
Other notable financial highlights for the second quarter and first half
of fiscal year 2015 included:
-
NetScout’s operating margin for the second quarter of fiscal year 2015
was 18.0%, up from 17.2% one year ago and down sequentially from 18.1%
in the first quarter of fiscal year 2015. NetScout’s non-GAAP
operating margin for the second quarter of fiscal year 2015 was 26.0%,
up notably from 24.5% a year ago and up from 23.4% on a sequential
basis.
-
For the first six months of fiscal year 2015, total revenue was $211.5
million, 22% higher than the comparable period one year ago. On a
non-GAAP basis, total revenue of $211.5 million increased by 21% over
the same period one year ago.
-
For the first six months of fiscal year 2015, product revenue of
$122.3 million grew by 28% over the same period last year. During the
first half of fiscal year 2015, service revenue was $89.1 million on a
GAAP and non-GAAP basis, which represented a 13% increase on both a
GAAP and non-GAAP basis.
-
For the first six months of fiscal year 2015, product revenue by
customer segment was 45% for service provider, 42% for general
enterprise and 13% for government.
-
For the first six months of fiscal year 2015, net income was $22.7
million, or $0.54 per diluted share, compared with $15.1 million, or
$0.36 per diluted share, in the same period of fiscal year 2014.
Non-GAAP net income for the first six months of fiscal year 2015 was
$31.8 million, or $0.76 per diluted share, compared with $23.0
million, or $0.55 per diluted share, in the first six months of fiscal
year 2014.
-
As of September 30, 2014, cash and cash equivalents, and short and
long-term marketable securities were $217.3 million, down by $17.1
million from the end of the first quarter and a decline of $1.5
million since the end of fiscal year 2014.
-
During the second quarter of fiscal year 2015, as part of its existing
$100 million open market stock repurchase program, NetScout
repurchased 250,000 shares of its common stock at an average price of
$44.83 per share, totaling $11.2 million. For the fiscal year 2015 to
date, NetScout has repurchased 500,000 shares at an average price of
$41.81 per share, totaling $20.9 million.
Guidance:
For fiscal year 2015, NetScout is reiterating the guidance that was
originally issued in May 2014. The Company expects GAAP and non-GAAP
revenue to be in the range of $450 million to $465 million. GAAP net
income per diluted share is expected to be in the range of $1.32 to
$1.39, and non-GAAP net income per diluted share to be in the range of
$1.74 and $1.81.
For fiscal year 2015, the non-GAAP net income per diluted share
expectation excludes forecasted share-based compensation expenses of
approximately $17.0 million, estimated amortization of acquired
intangible assets of approximately $7.1 million, compensation for
post-combination services of approximately $1.2 million, business
development expense of $1.5 million, and the related impact of these
adjustments on the provision for income taxes of $9.2 million.
Conference Call Instructions:
NetScout will host a conference call to discuss its second-quarter
fiscal year 2015 financial results today at 8:30 a.m. ET. This call will
be webcast live through NetScout’s website at http://ir.netscout.com/phoenix.zhtml?c=92658&p=irol-irhome.
Alternatively, people can listen to the call by dialing (866) 701-8242
for U.S./Canada and (763) 416-6912 for international callers and using
conference ID: 11184871. A replay of the call will be available after
11:30 a.m. ET on October 16, 2014 for approximately one week. The number
for the replay is (855) 859-2056 for U.S./Canada and (404) 537-3406 for
international callers. The conference ID is: 11184871.
Use of Non-GAAP Financial Information:
To supplement the financial measures presented in NetScout's press
release in accordance with accounting principles generally accepted in
the United States ("GAAP"), NetScout also reports the following non-GAAP
measures: non-GAAP total revenue, non-GAAP product revenue, non-GAAP
service revenue, non-GAAP income from operations, non-GAAP net income,
non-GAAP net income per diluted share and non-GAAP product margin.
Non-GAAP revenue eliminates the GAAP effects of acquisitions by adding
back revenue related to deferred revenue revaluation. Non-GAAP income
from operations includes the foregoing adjustment and also removes
inventory fair value adjustments, expenses related to the amortization
of acquired intangible assets, stock-based compensation, restructuring,
certain expenses relating to acquisitions including compensation for
post-combination services and business development charges. Non-GAAP net
income includes the aforementioned items related to non-GAAP income from
operations, net of related income tax effects. Non-GAAP diluted net
income per share also excludes these expenses as well as the related
impact of all these adjustments on the provision for income taxes.
These non-GAAP measures are not in accordance with GAAP, should not be
considered an alternative for measures prepared in accordance with GAAP
(revenue, net income and diluted net income per share), and may have
limitations in that they do not reflect all of NetScout’s results of
operations as determined in accordance with GAAP. These non-GAAP
measures should only be used to evaluate NetScout’s results of
operations in conjunction with the corresponding GAAP measures. The
presentation of non-GAAP information is not meant to be considered
superior to, in isolation from or as a substitute for results prepared
in accordance with GAAP.
NetScout believes these non-GAAP financial measures will enhance the
reader’s overall understanding of NetScout’s current financial
performance and NetScout's prospects for the future by providing a
higher degree of transparency for certain financial measures and
providing a level of disclosure that helps investors understand how the
Company plans and measures its own business. NetScout believes that
providing these non-GAAP measures affords investors a view of NetScout’s
operating results that may be more easily compared to peer companies and
also enables investors to consider NetScout’s operating results on both
a GAAP and non-GAAP basis during and following the integration period of
NetScout’s acquisitions. Presenting the GAAP measures on their own would
not be indicative of NetScout’s core operating results. Furthermore,
NetScout believes that the presentation of non-GAAP measures when shown
in conjunction with the corresponding GAAP measures provide useful
information to management and investors regarding present and future
business trends relating to its financial condition and results of
operations.
NetScout management regularly uses supplemental non-GAAP financial
measures internally to understand, manage and evaluate its business and
to make operating decisions. These non-GAAP measures are among the
primary factors that management uses in planning and forecasting.
About NetScout Systems, Inc.
NetScout Systems, Inc. (NASDAQ:NTCT) is the market leader in application
and network performance management solutions that enable enterprise and
service provider organizations to assure the quality of the user
experience for business and mobile services. Used by 92 percent of
Fortune 100 organizations and more than 165 service providers worldwide,
NetScout’s technology helps these organizations proactively manage
service delivery and identify emerging performance problems, helping to
quickly resolve issues that cause business disruptions or negatively
impact users of information technology. For more information about
NetScout, visit www.netscout.com.
Additional Information and Where You Can Find It
NetScout will file a Registration Statement on Form S-4 containing a
proxy statement/prospectus of NetScout and other documents concerning
the proposed acquisition with the Securities and Exchange Commission
(the “SEC”). Investors are urged to read the proxy statement/prospectus
when it becomes available and other relevant documents filed with the
SEC because they will contain important information. Security holders
may obtain a free copy of the proxy statement/prospectus (when it is
available) and other documents filed by NetScout with the SEC at the
SEC’s website at www.sec.gov.
The proxy statement/prospectus and other documents may also be obtained
for free by contacting Andrew Kramer, Vice President of Investor
Relations, by telephone at 978-614-4000, by email at ir@netscout.com,
or by mail at Investor Relations, NetScout Systems, Inc., 310 Littleton
Road, Westford, MA 01886.
This communication is not a solicitation of a proxy from any security
holder of NetScout. However, NetScout, Danaher and certain of their
respective directors and executive officers may be deemed to be
participants in the solicitation of proxies from NetScout’s stockholders
in connection with the proposed transaction. Information about
NetScout’s directors and executive officers and their beneficial
ownership of NetScout’s common stock may be found in its definitive
proxy statement relating to its 2014 Annual Meeting of Shareholders
filed with the SEC on July 24, 2014. This document can be obtained free
of charge from the SEC website at www.sec.gov.
Safe Harbor
Forward-looking statements in this release are made pursuant to the safe
harbor provisions of Section 21E of the Securities Exchange Act of 1934,
as amended, and other federal securities laws. Investors are cautioned
that statements in this press release, which are not strictly historical
statements, including without limitation, our financial guidance for
fiscal year 2015, constitute forward-looking statements which involve
risks and uncertainties. Actual results could differ materially from the
forward-looking statements related to the company’s confidence in its
strategic guidance and the timing associated with completing the
acquisition of Danaher’s Communications business. Risks and
uncertainties which could cause actual results to differ include,
without limitation, risks and uncertainties associated with the failure
to obtain, delays in obtaining or adverse conditions related to
obtaining shareholder or regulatory approvals; the anticipated tax
treatment of the transaction and related transactions; risks relating to
any unforeseen changes to or the effects on liabilities, future capital
expenditures, revenue, expenses, synergies, indebtedness, financial
condition, losses and future prospects; failure to consummate or delay
in consummating the transaction for other reasons; our ability to retain
key executives and employees; slowdowns or downturns in economic
conditions generally and in the market for advanced network and service
assurance solutions specifically, NetScout’s relationships with
strategic partners; dependence upon broad-based acceptance of NetScout’s
network performance management solutions; NetScout’s ability to achieve
and maintain a high rate of growth, introduction and market acceptance
of new products and product enhancements; the ability of NetScout to
take advantage of service provider opportunities; competitive pricing
pressures; reliance on sole source suppliers; successful expansion and
management of direct and indirect distribution channels; and dependence
on proprietary technology and the ability of NetScout to successfully
integrate Accanto Systems and ONPATH Technologies, and achieve
operational efficiencies. For a more detailed description of the risk
factors associated with NetScout, please refer to NetScout’s Annual
Report on Form 10-K for the fiscal year ended March 31, 2014 on file
with the Securities and Exchange Commission. NetScout assumes no
obligation to update any forward-looking information contained in this
press release or with respect to the announcements described herein.
©2014 NetScout Systems, Inc. All rights reserved. NetScout and the
NetScout logo and nGenius are registered trademarks of NetScout
Systems, Inc.
NetScout Systems, Inc.
|
Condensed Consolidated Statements of Operations
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
57,953
|
|
|
$
|
52,357
|
|
|
$
|
122,319
|
|
|
$
|
95,334
|
|
|
Service
|
|
|
45,646
|
|
|
|
39,740
|
|
|
|
89,132
|
|
|
|
78,568
|
|
|
|
Total revenue
|
|
|
103,599
|
|
|
|
92,097
|
|
|
|
211,451
|
|
|
|
173,902
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
12,939
|
|
|
|
11,810
|
|
|
|
26,705
|
|
|
|
21,583
|
|
|
Service
|
|
|
8,656
|
|
|
|
7,894
|
|
|
|
17,486
|
|
|
|
15,043
|
|
|
Total cost of revenue
|
|
|
21,595
|
|
|
|
19,704
|
|
|
|
44,191
|
|
|
|
36,626
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
82,004
|
|
|
|
72,393
|
|
|
|
167,260
|
|
|
|
137,276
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
19,241
|
|
|
|
16,638
|
|
|
|
38,008
|
|
|
|
32,603
|
|
|
Sales and marketing
|
|
|
32,196
|
|
|
|
31,559
|
|
|
|
69,468
|
|
|
|
63,759
|
|
|
General and administrative
|
|
|
11,067
|
|
|
|
7,457
|
|
|
|
19,820
|
|
|
|
14,438
|
|
|
Amortization of acquired intangible assets
|
|
|
856
|
|
|
|
857
|
|
|
|
1,718
|
|
|
|
1,711
|
|
|
Total operating expenses
|
|
|
63,360
|
|
|
|
56,511
|
|
|
|
129,014
|
|
|
|
112,511
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
18,644
|
|
|
|
15,882
|
|
|
|
38,246
|
|
|
|
24,765
|
|
Interest and other expense, net
|
|
|
(543
|
)
|
|
|
(59
|
)
|
|
|
(674
|
)
|
|
|
(132
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
18,101
|
|
|
|
15,823
|
|
|
|
37,572
|
|
|
|
24,633
|
|
Income tax expense
|
|
|
6,868
|
|
|
|
5,940
|
|
|
|
14,863
|
|
|
|
9,497
|
|
Net income
|
|
$
|
11,233
|
|
|
$
|
9,883
|
|
|
$
|
22,709
|
|
|
$
|
15,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
$
|
0.27
|
|
|
$
|
0.24
|
|
|
$
|
0.55
|
|
|
$
|
0.37
|
|
Diluted net income per share
|
|
$
|
0.27
|
|
|
$
|
0.24
|
|
|
$
|
0.54
|
|
|
$
|
0.36
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
41,060
|
|
|
|
41,392
|
|
|
|
41,071
|
|
|
|
41,398
|
|
|
Net income per share - diluted
|
|
|
41,652
|
|
|
|
41,950
|
|
|
|
41,732
|
|
|
|
42,004
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
Six Months Ended
|
|
|
|
|
September 30,
|
|
June 30,
|
|
September 30,
|
|
|
|
|
2014
|
|
2013
|
|
2014
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
$
|
103,599
|
|
|
$
|
92,097
|
|
|
$
|
107,852
|
|
|
$
|
211,451
|
|
|
$
|
173,902
|
|
Deferred revenue fair value adjustment
|
|
|
-
|
|
|
|
139
|
|
|
|
18
|
|
|
|
18
|
|
|
|
279
|
|
Non-GAAP Revenue
|
|
$
|
103,599
|
|
|
$
|
92,236
|
|
|
$
|
107,870
|
|
|
$
|
211,469
|
|
|
$
|
174,181
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
$
|
82,004
|
|
|
$
|
72,393
|
|
|
$
|
85,256
|
|
|
$
|
167,260
|
|
|
$
|
137,276
|
|
Deferred revenue fair value adjustment
|
|
|
-
|
|
|
|
139
|
|
|
|
18
|
|
|
|
18
|
|
|
|
279
|
|
Share-based compensation expense (1)
|
|
|
407
|
|
|
|
294
|
|
|
|
288
|
|
|
|
695
|
|
|
|
484
|
|
Amortization of acquired intangible assets (2)
|
|
|
923
|
|
|
|
824
|
|
|
|
934
|
|
|
|
1,857
|
|
|
|
1,643
|
|
Compensation for post combination services (4)
|
|
|
9
|
|
|
|
9
|
|
|
|
8
|
|
|
|
17
|
|
|
|
17
|
|
Non-GAAP Gross profit
|
|
$
|
83,343
|
|
|
$
|
73,659
|
|
|
$
|
86,504
|
|
|
$
|
169,847
|
|
|
$
|
139,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations
|
|
$
|
18,644
|
|
|
$
|
15,882
|
|
|
$
|
19,602
|
|
|
$
|
38,246
|
|
|
$
|
24,765
|
|
Deferred revenue fair value adjustment
|
|
|
-
|
|
|
|
139
|
|
|
|
18
|
|
|
|
18
|
|
|
|
279
|
|
Share-based compensation expense (1)
|
|
|
4,495
|
|
|
|
3,930
|
|
|
|
3,302
|
|
|
|
7,797
|
|
|
|
6,742
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,779
|
|
|
|
1,681
|
|
|
|
1,796
|
|
|
|
3,575
|
|
|
|
3,354
|
|
Business development and integration expense (3)
|
|
|
1,477
|
|
|
|
234
|
|
|
|
-
|
|
|
|
1,477
|
|
|
|
404
|
|
Compensation for post combination services (4)
|
|
|
545
|
|
|
|
711
|
|
|
|
536
|
|
|
|
1,081
|
|
|
|
1,155
|
|
Non-GAAP Income from operations
|
|
$
|
26,940
|
|
|
$
|
22,577
|
|
|
$
|
25,254
|
|
|
$
|
52,194
|
|
|
$
|
36,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income
|
|
$
|
11,233
|
|
|
$
|
9,883
|
|
|
$
|
11,476
|
|
|
$
|
22,709
|
|
|
$
|
15,136
|
|
Deferred revenue fair value adjustment
|
|
|
-
|
|
|
|
139
|
|
|
|
18
|
|
|
|
18
|
|
|
|
279
|
|
Share-based compensation expense (1)
|
|
|
4,495
|
|
|
|
3,930
|
|
|
|
3,302
|
|
|
|
7,797
|
|
|
|
6,742
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,779
|
|
|
|
1,681
|
|
|
|
1,796
|
|
|
|
3,575
|
|
|
|
3,354
|
|
Business development and integration expense (3)
|
|
|
1,477
|
|
|
|
234
|
|
|
|
-
|
|
|
|
1,477
|
|
|
|
404
|
|
Compensation for post combination services (4)
|
|
|
545
|
|
|
|
711
|
|
|
|
536
|
|
|
|
1,081
|
|
|
|
1,155
|
|
Income tax adjustments (5)
|
|
|
(2,908
|
)
|
|
|
(2,308
|
)
|
|
|
(1,910
|
)
|
|
|
(4,818
|
)
|
|
|
(4,093
|
)
|
Non-GAAP Net income
|
|
$
|
16,621
|
|
|
$
|
14,270
|
|
|
$
|
15,218
|
|
|
$
|
31,839
|
|
|
$
|
22,977
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income per share
|
|
$
|
0.27
|
|
|
$
|
0.24
|
|
|
$
|
0.27
|
|
|
$
|
0.54
|
|
|
$
|
0.36
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
0.13
|
|
|
|
0.10
|
|
|
|
0.09
|
|
|
|
0.22
|
|
|
|
0.19
|
|
Non-GAAP Diluted net income per share
|
|
$
|
0.40
|
|
|
$
|
0.34
|
|
|
$
|
0.36
|
|
|
$
|
0.76
|
|
|
$
|
0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
41,652
|
|
|
|
41,950
|
|
|
|
41,808
|
|
|
|
41,732
|
|
|
|
42,004
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
93
|
|
|
$
|
68
|
|
|
$
|
60
|
|
|
$
|
153
|
|
|
$
|
112
|
|
|
|
Cost of service revenue
|
|
|
314
|
|
|
|
226
|
|
|
|
228
|
|
|
|
542
|
|
|
|
372
|
|
|
|
Research and development
|
|
|
1,490
|
|
|
|
1,263
|
|
|
|
1,026
|
|
|
|
2,516
|
|
|
|
2,159
|
|
|
|
Sales and marketing
|
|
|
1,235
|
|
|
|
1,163
|
|
|
|
963
|
|
|
|
2,198
|
|
|
|
2,008
|
|
|
|
General and administrative
|
|
|
1,363
|
|
|
|
1,210
|
|
|
|
1,025
|
|
|
|
2,388
|
|
|
|
2,091
|
|
|
|
Total share-based compensation expense
|
|
$
|
4,495
|
|
|
$
|
3,930
|
|
|
$
|
3,302
|
|
|
$
|
7,797
|
|
|
$
|
6,742
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
technology included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
923
|
|
|
$
|
824
|
|
|
$
|
934
|
|
|
$
|
1,857
|
|
|
$
|
1,643
|
|
|
Operating expenses
|
|
|
856
|
|
|
|
857
|
|
|
|
862
|
|
|
|
1,718
|
|
|
|
1,711
|
|
|
|
Total amortization expense
|
|
$
|
1,779
|
|
|
$
|
1,681
|
|
|
$
|
1,796
|
|
|
$
|
3,575
|
|
|
$
|
3,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
1,477
|
|
|
|
234
|
|
|
|
-
|
|
|
|
1,477
|
|
|
|
404
|
|
|
|
Total business development and integration expense
|
|
$
|
1,477
|
|
|
$
|
234
|
|
|
$
|
-
|
|
|
$
|
1,477
|
|
|
$
|
404
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
Compensation for post combination services included in these
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
6
|
|
|
|
6
|
|
|
|
6
|
|
|
|
12
|
|
|
|
12
|
|
|
|
Cost of service revenue
|
|
|
3
|
|
|
|
3
|
|
|
|
2
|
|
|
|
5
|
|
|
|
5
|
|
|
|
Research and development
|
|
|
215
|
|
|
|
381
|
|
|
|
205
|
|
|
|
420
|
|
|
|
494
|
|
|
|
Sales and marketing
|
|
|
37
|
|
|
|
37
|
|
|
|
39
|
|
|
|
76
|
|
|
|
76
|
|
|
|
General and administrative
|
|
|
284
|
|
|
|
284
|
|
|
|
284
|
|
|
|
568
|
|
|
|
568
|
|
|
|
Total compensation for post combination services
|
|
$
|
545
|
|
|
$
|
711
|
|
|
$
|
536
|
|
|
$
|
1,081
|
|
|
$
|
1,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
Total income tax adjustment is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above at 38%
|
|
$
|
(3,153
|
)
|
|
$
|
(2,544
|
)
|
|
$
|
(2,148
|
)
|
|
$
|
(5,301
|
)
|
|
$
|
(4,536
|
)
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
245
|
|
|
|
236
|
|
|
|
238
|
|
|
|
483
|
|
|
|
443
|
|
|
|
Total income tax adjustments
|
|
$
|
(2,908
|
)
|
|
$
|
(2,308
|
)
|
|
$
|
(1,910
|
)
|
|
$
|
(4,818
|
)
|
|
$
|
(4,093
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
September 30,
|
|
March 31,
|
|
|
2014
|
|
2014
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
$
|
169,769
|
|
|
$
|
177,310
|
|
Accounts receivable, net
|
|
|
49,786
|
|
|
|
60,518
|
|
Inventories
|
|
|
14,505
|
|
|
|
12,580
|
|
Prepaid expenses and other current assets
|
|
|
30,166
|
|
|
|
28,354
|
|
|
|
|
|
|
Total current assets
|
|
|
264,226
|
|
|
|
278,762
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
21,721
|
|
|
|
23,098
|
|
Goodwill and intangible assets, net
|
|
|
255,922
|
|
|
|
261,959
|
|
Long-term marketable securities
|
|
|
47,542
|
|
|
|
41,484
|
|
Other assets
|
|
|
2,130
|
|
|
|
2,460
|
|
|
|
|
|
|
Total assets
|
|
$
|
591,541
|
|
|
$
|
607,763
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
10,193
|
|
|
$
|
11,541
|
|
Accrued compensation
|
|
|
30,891
|
|
|
|
34,901
|
|
Accrued other
|
|
|
9,349
|
|
|
|
7,221
|
|
Deferred revenue
|
|
|
95,022
|
|
|
|
109,301
|
|
|
|
|
|
|
Total current liabilities
|
|
|
145,455
|
|
|
|
162,964
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
6,632
|
|
|
|
6,661
|
|
Deferred tax liability
|
|
|
2,708
|
|
|
|
2,757
|
|
Accrued long-term retirement benefits
|
|
|
1,584
|
|
|
|
1,581
|
|
Long-term deferred revenue
|
|
|
22,540
|
|
|
|
24,639
|
|
|
|
|
|
|
Total liabilities
|
|
|
178,919
|
|
|
|
198,602
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock
|
|
|
51
|
|
|
|
50
|
|
Additional paid-in capital
|
|
|
287,795
|
|
|
|
273,574
|
|
Accumulated other comprehensive income
|
|
|
196
|
|
|
|
2,772
|
|
Treasury stock, at cost
|
|
|
(148,696
|
)
|
|
|
(117,802
|
)
|
Retained earnings
|
|
|
273,276
|
|
|
|
250,567
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
412,622
|
|
|
|
409,161
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
591,541
|
|
|
$
|
607,763
|
|

Source: NetScout Systems, Inc.
NetScout Systems, Inc.
Andrew Kramer, 978-614-4279
Vice
President of Investor Relations
IR@netscout.com