Exceptionally Strong Q4 FY15 EPS Performance Caps Successful FY15;
FY15 GAAP & Non-GAAP Revenue Increased 14% with GAAP EPS Up 26% and
Non-GAAP EPS Up 33%
WESTFORD, Mass.--(BUSINESS WIRE)--Apr. 30, 2015--
NetScout
Systems, Inc. (NASDAQ: NTCT):
|
|
|
|
|
Q4 FY 2015
|
|
|
GAAP
|
|
|
% Growth v. Q4 FY14
|
|
|
Non-GAAP
|
|
|
% Growth v. Q4 FY14
|
Revenue
|
|
$119.4 million
|
|
|
6%
|
|
|
$119.4 million
|
|
|
6%
|
Net income
|
|
$20.9 million
|
|
|
25%
|
|
|
$27.9 million
|
|
|
38%
|
Net income per diluted share
|
|
$0.50
|
|
|
25%
|
|
|
$0.67
|
|
|
40%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2015
|
|
|
GAAP
|
|
|
% Growth v. FY14
|
|
|
Non-GAAP
|
|
|
% Growth v. FY14
|
Revenue
|
|
$453.7 million
|
|
|
14%
|
|
|
$453.7 million
|
|
|
14%
|
Net income
|
|
$61.2 million
|
|
|
25%
|
|
|
$84.3 million
|
|
|
31%
|
Net income per share
|
|
$1.47
|
|
|
26%
|
|
|
$2.03
|
|
|
33%
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout
Systems, Inc. (NASDAQ: NTCT), an industry leader for advanced
network, application and service assurance solutions, today announced
financial results for its fourth quarter and fiscal year ended March 31,
2015.
“NetScout completed its fiscal year 2015 with strong revenue growth of
14% that helped drive stellar non-GAAP EPS growth of 33%,” stated Anil
Singhal, NetScout’s President and CEO. “Overall, we made notable
progress this year as we innovated, successfully expanded our customer
relationships worldwide, and delivered our third consecutive year of
solid non-GAAP revenue growth with even stronger profitability growth.
Just as important, we have set the stage for accelerating the Company’s
ability to fully execute its strategy and better capitalize on a range
of attractive growth opportunities worldwide through our previously
announced plans to acquire Danaher’s Communications Business. We are
particularly pleased with demand levels in our service provider segment,
which enabled us to exceed our target of 20 percent growth for service
provider product revenue for yet another year. We continued to make
progress expanding our customer relationships although we experienced
some delays in fourth-quarter purchasing by certain international
customers primarily resulting from macroeconomic headwinds associated
with the volatile foreign exchange environment that has developed over
the past six months.”
Q4 and FY15 Financial Results
Total revenue for the fourth quarter of fiscal year 2015 was $119.4
million, a 6% increase over $112.3 million in the same period last year.
Non-GAAP revenue for the fourth quarter of fiscal year 2015 also
increased by 6%. A reconciliation of GAAP and non-GAAP results is
included in the attached financial tables.
Total product revenue for the fourth quarter of fiscal year 2015 was
$74.1 million, an increase of 5% from the same period last year. Service
revenue of $45.3 million for the fourth quarter of fiscal year 2015 grew
by 8% on a GAAP basis from the same period last year. Non-GAAP service
revenue was $45.3 million for the fourth quarter of fiscal year 2015, an
8% increase over the same quarter in fiscal year 2014.
Income from operations was $30.6 million in the fourth quarter of fiscal
year 2015, an increase of 18% from $26.0 million in the same quarter
last year. Fourth-quarter fiscal year 2015 non-GAAP income from
operations was $42.7 million, a 36% increase over the same quarter one
year ago.
Net income for the fourth quarter of fiscal year 2015 was $20.9 million,
or $0.50 per diluted share, compared with net income of $16.7 million,
or $0.40 per diluted share in the fourth quarter one year ago. On a
non-GAAP basis, net income for the fourth quarter was $27.9 million, or
$0.67 per diluted share, versus non-GAAP net income of $20.2 million, or
$0.48 per diluted share, in the fourth quarter of fiscal year 2014.
Other notable financial highlights for the fourth quarter and fiscal
year 2015 included:
-
NetScout’s operating margin for the fourth quarter of fiscal year 2015
was 25.6%, compared with 23.1% one year ago and 22.7% on a sequential
basis. NetScout’s non-GAAP operating margin for the fourth quarter of
fiscal year 2015 was 35.8%, versus 27.9% a year ago and 31.6% on a
sequential basis.
-
Fiscal year 2015 total revenue was $453.7 million, which represents
14% growth over fiscal year 2014 total revenue. On a non-GAAP basis,
fiscal year 2015 total revenue of $453.7 million also increased by 14%
over the prior fiscal year.
-
Fiscal year 2015 product revenue of $272.9 million increased by 16%
over the prior fiscal year. For fiscal year 2015, service revenue was
$180.8 million, which is 11% higher than fiscal year 2014’s service
revenue. On a non-GAAP basis, service revenue of $180.8 million for
fiscal year 2015 also grew by 11% over last year.
-
NetScout’s operating margin for fiscal year 2015 was 21.3%, compared
with 19.7% one year ago. NetScout’s non-GAAP operating margin for
fiscal year 2015 was 29.5%, versus 25.4% in fiscal year 2014.
-
Fiscal year 2015 net income was $61.2 million, or $1.47 per diluted
share, compared with $49.1 million, or $1.17 per diluted share, in
fiscal year 2014. Non-GAAP net income for fiscal year 2015 was $84.3
million, or $2.03 per diluted share, compared with $64.2 million, or
$1.53 per diluted share, in fiscal year 2014.
-
As of March 31, 2015, cash and cash equivalents, and short and
long-term marketable securities were $264.9 million, an increase of
$24.2 million since the end of the third quarter and an increase of
$46.1 million since the end of fiscal year 2014.
During the fourth quarter of fiscal year 2015, NetScout repurchased
500,000 shares of common stock at an average price of $40.03 per share,
totaling $20.0 million. During fiscal year 2015, NetScout repurchased a
total of 1,000,000 shares at an average price of $40.92 per share,
totaling $40.9 million, as part of its existing $100 million open market
stock repurchase program.
Guidance:
NetScout currently
anticipates that the Company’s acquisition of Danaher’s Communications
Business will be completed in July. As a result, NetScout is providing
guidance only for the first quarter of fiscal year 2016. For the first
quarter of fiscal year 2016, NetScout expects GAAP and non-GAAP revenue
to be in the range of $95 million to $110 million. GAAP net income per
diluted share is expected to be in the range of $0.14 to $0.27 and
non-GAAP net income per diluted share between $0.25 and $0.38. NetScout
plans to offer updated guidance for fiscal year 2016 when it reports its
first-quarter fiscal year 2016 results in late July.
For the first quarter of fiscal year 2016, the non-GAAP net income per
diluted share expectation excludes forecasted share-based compensation
expenses of approximately $3.5 million, estimated amortization of
acquired intangible assets of approximately $1.8 million, compensation
for post combination services of approximately $0.1 million, business
development expenses of approximately $2.1 million, and the related
impact of these adjustments on the provision for income taxes of $2.8
million.
NetScout’s Special Meeting of Stockholders:
As
previously announced last week, NetScout plans to hold a special meeting
of stockholders on June 25, 2015 to approve the issuance of 62.5 million
shares of NetScout common stock in connection with the transactions
necessary to complete the acquisition of Danaher’s Communications
Business. Stockholders of record as of the close of business on May 1,
2015 will be entitled to notice of, and to vote at, the special
stockholders meeting.
Conference Call Instructions:
NetScout
will host a conference call to discuss its fourth-quarter and fiscal
year-end 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: 19479493. A replay of the call will be available after
11:30 a.m. ET on April 30, 2015 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: 19479493.
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 operating 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.
Non-GAAP operating margin is calculated based on the non-GAAP financial
metrics discussed above.
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 service assurance
solutions that enable enterprise and service provider organizations to
assure the quality of the user experience for business and mobile
services. NetScout 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.
Additional Information and Where You Can Find It
NetScout’s
Registration Statement on Form S-4, Preliminary Proxy Statement on
Schedule 14A and other documents concerning the proposed acquisition of
Danaher’s Communications business have been filed with the Securities
and Exchange Commission (the “SEC”). Investors are urged to read the S-4
Registration Statement and Proxy Statement, along with other relevant
documents filed with the SEC, when they become available because they
will contain important information. Security holders may obtain a free
copy of the Registration Statement and Proxy Statement (when it is
available) and other documents filed by NetScout with the SEC at the
SEC’s website at www.sec.gov.
The Registration Statement and Proxy Statement, along with 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 preliminary
proxy statement filed with the SEC on April 6, 2015. 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 and
other federal securities laws. Investors are cautioned that statements
in this press release, which are not strictly historical statements,
including without limitation, the statements related to the events and
timing associated with completing the merger with Danaher’s
communication business and the financial guidance for NetScout,
constitute forward-looking statements which involve risks and
uncertainties. Actual results could differ materially from the
forward-looking statements due to known and unknown risk, uncertainties,
assumptions and other factors. Such factors include slowdowns or
downturns in economic conditions generally and in the market for
advanced network and service assurance solutions specifically; the
volatile foreign exchange environment; the Company’s relationships with
strategic partners; dependence upon broad-based acceptance of the
Company’s network performance management solutions; the presence of
competitors with greater financial resources than ours and their
strategic response to our products; our ability to retain key executives
and employees; the failure to obtain, delays in obtaining or adverse
conditions related to obtaining shareholder 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; and the
ability of NetScout to successfully integrate the merged assets and the
associated technology and achieve operational efficiencies. For a more
detailed description of the risk factors associated with the Company,
please refer to the Company’s Registration Statement on Form S-4, Annual
Report on Form 10-K for the fiscal year ended March 31, 2014 and
Quarterly Reports on Form 10-Q for the quarters ended June 30, 2014,
September 30, 2014 and December 31, 2014, which are 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.
©2015 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
March 31,
|
|
|
Twelve Months Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
74,130
|
|
|
|
$
|
70,373
|
|
|
|
$
|
272,895
|
|
|
|
$
|
234,268
|
|
|
Service
|
|
|
|
45,255
|
|
|
|
|
41,944
|
|
|
|
|
180,774
|
|
|
|
|
162,379
|
|
|
|
Total revenue
|
|
|
|
119,385
|
|
|
|
|
112,317
|
|
|
|
|
453,669
|
|
|
|
|
396,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
14,022
|
|
|
|
|
15,102
|
|
|
|
|
59,037
|
|
|
|
|
51,219
|
|
|
Service
|
|
|
|
9,366
|
|
|
|
|
9,183
|
|
|
|
|
35,524
|
|
|
|
|
33,294
|
|
|
Total cost of revenue
|
|
|
|
23,388
|
|
|
|
|
24,285
|
|
|
|
|
94,561
|
|
|
|
|
84,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
95,997
|
|
|
|
|
88,032
|
|
|
|
|
359,108
|
|
|
|
|
312,134
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
18,370
|
|
|
|
|
19,503
|
|
|
|
|
75,242
|
|
|
|
|
70,454
|
|
|
Sales and marketing
|
|
|
|
32,142
|
|
|
|
|
33,427
|
|
|
|
|
136,446
|
|
|
|
|
129,611
|
|
|
General and administrative
|
|
|
|
14,085
|
|
|
|
|
8,256
|
|
|
|
|
47,296
|
|
|
|
|
30,623
|
|
|
Amortization of acquired intangible assets
|
|
|
|
812
|
|
|
|
|
861
|
|
|
|
|
3,351
|
|
|
|
|
3,432
|
|
|
Total operating expenses
|
|
|
|
65,409
|
|
|
|
|
62,047
|
|
|
|
|
262,335
|
|
|
|
|
234,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
|
30,588
|
|
|
|
|
25,985
|
|
|
|
|
96,773
|
|
|
|
|
78,014
|
|
Interest and other expense, net
|
|
|
|
(622
|
)
|
|
|
|
(70
|
)
|
|
|
|
(1,808
|
)
|
|
|
|
(158
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
|
29,966
|
|
|
|
|
25,915
|
|
|
|
|
94,965
|
|
|
|
|
77,856
|
|
Income tax expense
|
|
|
|
9,112
|
|
|
|
|
9,239
|
|
|
|
|
33,773
|
|
|
|
|
28,750
|
|
Net income
|
|
|
$
|
20,854
|
|
|
|
$
|
16,676
|
|
|
|
$
|
61,192
|
|
|
|
$
|
49,106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
|
$
|
0.51
|
|
|
|
$
|
0.40
|
|
|
|
$
|
1.49
|
|
|
|
$
|
1.19
|
|
Diluted net income per share
|
|
|
$
|
0.50
|
|
|
|
$
|
0.40
|
|
|
|
$
|
1.47
|
|
|
|
$
|
1.17
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
|
41,073
|
|
|
|
|
41,240
|
|
|
|
|
41,105
|
|
|
|
|
41,366
|
|
|
Net income per share - diluted
|
|
|
|
41,531
|
|
|
|
|
41,899
|
|
|
|
|
41,637
|
|
|
|
|
41,955
|
|
|
NetScout Systems, Inc. Reconciliation of Current
GAAP to Current and Historical Non-GAAP Financial Measures (In
thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
Three Months Ended December 31,
|
|
|
Twelve Months Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
|
$
|
119,385
|
|
|
|
$
|
112,317
|
|
|
|
$
|
122,833
|
|
|
|
|
$
|
453,669
|
|
|
|
$
|
396,647
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
|
139
|
|
|
|
|
-
|
|
|
|
|
|
18
|
|
|
|
|
558
|
|
Non-GAAP Revenue
|
|
|
$
|
119,385
|
|
|
|
$
|
112,456
|
|
|
|
$
|
122,833
|
|
|
|
|
$
|
453,687
|
|
|
|
$
|
397,205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
|
$
|
95,997
|
|
|
|
$
|
88,032
|
|
|
|
$
|
95,851
|
|
|
|
|
$
|
359,108
|
|
|
|
$
|
312,134
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
|
139
|
|
|
|
|
-
|
|
|
|
|
|
18
|
|
|
|
|
558
|
|
Share-based compensation expense (1)
|
|
|
|
458
|
|
|
|
|
229
|
|
|
|
|
379
|
|
|
|
|
|
1,532
|
|
|
|
|
969
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
877
|
|
|
|
|
853
|
|
|
|
|
905
|
|
|
|
|
|
3,639
|
|
|
|
|
3,333
|
|
Compensation for post combination services (4)
|
|
|
|
-
|
|
|
|
|
9
|
|
|
|
|
2
|
|
|
|
|
|
19
|
|
|
|
|
34
|
|
Non-GAAP Gross profit
|
|
|
$
|
97,332
|
|
|
|
$
|
89,262
|
|
|
|
$
|
97,137
|
|
|
|
|
$
|
364,316
|
|
|
|
$
|
317,028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations
|
|
|
$
|
30,588
|
|
|
|
$
|
25,985
|
|
|
|
$
|
27,939
|
|
|
|
|
$
|
96,773
|
|
|
|
$
|
78,014
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
|
139
|
|
|
|
|
-
|
|
|
|
|
|
18
|
|
|
|
|
558
|
|
Share-based compensation expense (1)
|
|
|
|
4,633
|
|
|
|
|
2,971
|
|
|
|
|
4,150
|
|
|
|
|
|
16,580
|
|
|
|
|
12,930
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
1,689
|
|
|
|
|
1,714
|
|
|
|
|
1,726
|
|
|
|
|
|
6,990
|
|
|
|
|
6,765
|
|
Business development and integration expense (3)
|
|
|
|
5,781
|
|
|
|
|
41
|
|
|
|
|
4,698
|
|
|
|
|
|
11,956
|
|
|
|
|
523
|
|
Compensation for post combination services (4)
|
|
|
|
21
|
|
|
|
|
530
|
|
|
|
|
312
|
|
|
|
|
|
1,414
|
|
|
|
|
2,215
|
|
Non-GAAP Income from operations
|
|
|
$
|
42,712
|
|
|
|
$
|
31,380
|
|
|
|
$
|
38,825
|
|
|
|
|
$
|
133,731
|
|
|
|
$
|
101,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income
|
|
|
$
|
20,854
|
|
|
|
$
|
16,676
|
|
|
|
$
|
17,629
|
|
|
|
|
$
|
61,192
|
|
|
|
$
|
49,106
|
|
Deferred revenue fair value adjustment
|
|
|
|
-
|
|
|
|
|
139
|
|
|
|
|
-
|
|
|
|
|
|
18
|
|
|
|
|
558
|
|
Share-based compensation expense (1)
|
|
|
|
4,633
|
|
|
|
|
2,971
|
|
|
|
|
4,150
|
|
|
|
|
|
16,580
|
|
|
|
|
12,930
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
1,689
|
|
|
|
|
1,714
|
|
|
|
|
1,726
|
|
|
|
|
|
6,990
|
|
|
|
|
6,765
|
|
Business development and integration expense (3)
|
|
|
|
5,781
|
|
|
|
|
41
|
|
|
|
|
4,698
|
|
|
|
|
|
11,956
|
|
|
|
|
523
|
|
Compensation for post combination services (4)
|
|
|
|
21
|
|
|
|
|
530
|
|
|
|
|
312
|
|
|
|
|
|
1,414
|
|
|
|
|
2,215
|
|
Income tax adjustments (5)
|
|
|
|
(5,083
|
)
|
|
|
|
(1,845
|
)
|
|
|
|
(3,909
|
)
|
|
|
|
|
(13,810
|
)
|
|
|
|
(7,879
|
)
|
Non-GAAP Net income
|
|
|
$
|
27,895
|
|
|
|
$
|
20,226
|
|
|
|
$
|
24,606
|
|
|
|
|
$
|
84,340
|
|
|
|
$
|
64,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income per share
|
|
|
$
|
0.50
|
|
|
|
$
|
0.40
|
|
|
|
$
|
0.42
|
|
|
|
|
$
|
1.47
|
|
|
|
$
|
1.17
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
|
0.17
|
|
|
|
|
0.08
|
|
|
|
|
0.17
|
|
|
|
|
|
0.56
|
|
|
|
|
0.36
|
|
Non-GAAP Diluted net income per share
|
|
|
$
|
0.67
|
|
|
|
$
|
0.48
|
|
|
|
$
|
0.59
|
|
|
|
|
$
|
2.03
|
|
|
|
$
|
1.53
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
|
41,531
|
|
|
|
|
41,899
|
|
|
|
|
41,536
|
|
|
|
|
|
41,637
|
|
|
|
|
41,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
$
|
100
|
|
|
|
$
|
54
|
|
|
|
$
|
85
|
|
|
|
|
$
|
338
|
|
|
|
$
|
228
|
|
|
|
Cost of service revenue
|
|
|
|
358
|
|
|
|
|
175
|
|
|
|
|
294
|
|
|
|
|
|
1,194
|
|
|
|
|
741
|
|
|
|
Research and development
|
|
|
|
1,534
|
|
|
|
|
1,045
|
|
|
|
|
1,455
|
|
|
|
|
|
5,505
|
|
|
|
|
4,361
|
|
|
|
Sales and marketing
|
|
|
|
1,422
|
|
|
|
|
839
|
|
|
|
|
1,221
|
|
|
|
|
|
4,841
|
|
|
|
|
3,791
|
|
|
|
General and administrative
|
|
|
|
1,219
|
|
|
|
|
858
|
|
|
|
|
1,095
|
|
|
|
|
|
4,702
|
|
|
|
|
3,809
|
|
|
|
Total share-based compensation expense
|
|
|
$
|
4,633
|
|
|
|
$
|
2,971
|
|
|
|
$
|
4,150
|
|
|
|
|
$
|
16,580
|
|
|
|
$
|
12,930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
technology included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
$
|
877
|
|
|
|
$
|
853
|
|
|
|
$
|
905
|
|
|
|
|
$
|
3,639
|
|
|
|
$
|
3,333
|
|
|
|
Operating expenses
|
|
|
|
812
|
|
|
|
|
861
|
|
|
|
|
821
|
|
|
|
|
|
3,351
|
|
|
|
|
3,432
|
|
|
|
Total amortization expense
|
|
|
$
|
1,689
|
|
|
|
$
|
1,714
|
|
|
|
$
|
1,726
|
|
|
|
|
$
|
6,990
|
|
|
|
$
|
6,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing
|
|
|
|
394
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
|
394
|
|
|
|
|
-
|
|
|
|
General and administrative
|
|
|
|
5,387
|
|
|
|
|
41
|
|
|
|
|
4,698
|
|
|
|
|
|
11,562
|
|
|
|
|
523
|
|
|
|
Total business development and integration expense
|
|
|
$
|
5,781
|
|
|
|
$
|
41
|
|
|
|
$
|
4,698
|
|
|
|
|
$
|
11,956
|
|
|
|
$
|
523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
Compensation for post combination services included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
-
|
|
|
|
|
6
|
|
|
|
|
1
|
|
|
|
|
|
13
|
|
|
|
|
23
|
|
|
|
Cost of service revenue
|
|
|
|
-
|
|
|
|
|
3
|
|
|
|
|
1
|
|
|
|
|
|
6
|
|
|
|
|
11
|
|
|
|
Research and development
|
|
|
|
21
|
|
|
|
|
199
|
|
|
|
|
211
|
|
|
|
|
|
652
|
|
|
|
|
902
|
|
|
|
Sales and marketing
|
|
|
|
-
|
|
|
|
|
38
|
|
|
|
|
14
|
|
|
|
|
|
90
|
|
|
|
|
153
|
|
|
|
General and administrative
|
|
|
|
-
|
|
|
|
|
284
|
|
|
|
|
85
|
|
|
|
|
|
653
|
|
|
|
|
1,126
|
|
|
|
Total compensation for post combination services
|
|
|
$
|
21
|
|
|
|
$
|
530
|
|
|
|
$
|
312
|
|
|
|
|
$
|
1,414
|
|
|
|
$
|
2,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
Total income tax adjustment is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above at 38%
|
|
|
$
|
(4,606
|
)
|
|
|
$
|
(2,052
|
)
|
|
|
$
|
(4,136
|
)
|
|
|
|
$
|
(14,043
|
)
|
|
|
$
|
(8,737
|
)
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
|
(477
|
)
|
|
|
|
207
|
|
|
|
|
227
|
|
|
|
|
|
233
|
|
|
|
|
858
|
|
|
|
Total income tax adjustments
|
|
|
$
|
(5,083
|
)
|
|
|
$
|
(1,845
|
)
|
|
|
$
|
(3,909
|
)
|
|
|
|
$
|
(13,810
|
)
|
|
|
$
|
(7,879
|
)
|
|
|
|
|
|
|
|
NetScout Systems, Inc. Consolidated Balance Sheets (In
thousands)
|
|
|
|
|
|
|
|
|
|
|
March 31, 2015
|
|
|
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
$
|
206,285
|
|
|
|
$
|
177,310
|
|
Accounts receivable, net
|
|
|
|
82,226
|
|
|
|
|
60,518
|
|
Inventories
|
|
|
|
12,130
|
|
|
|
|
12,580
|
|
Prepaid expenses and other current assets
|
|
|
|
36,643
|
|
|
|
|
28,354
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
337,284
|
|
|
|
|
278,762
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
23,864
|
|
|
|
|
23,098
|
|
Goodwill and intangible assets, net
|
|
|
|
247,625
|
|
|
|
|
261,959
|
|
Long-term marketable securities
|
|
|
|
58,572
|
|
|
|
|
41,484
|
|
Other assets
|
|
|
|
1,704
|
|
|
|
|
2,460
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
669,049
|
|
|
|
$
|
607,763
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
13,077
|
|
|
|
$
|
11,541
|
|
Accrued compensation
|
|
|
|
36,553
|
|
|
|
|
34,901
|
|
Accrued other
|
|
|
|
14,581
|
|
|
|
|
7,221
|
|
Deferred revenue
|
|
|
|
123,422
|
|
|
|
|
109,301
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
187,633
|
|
|
|
|
162,964
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
6,479
|
|
|
|
|
6,661
|
|
Deferred tax liability
|
|
|
|
10,639
|
|
|
|
|
2,757
|
|
Accrued long-term retirement benefits
|
|
|
|
1,587
|
|
|
|
|
1,581
|
|
Long-term deferred revenue
|
|
|
|
26,961
|
|
|
|
|
24,639
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
233,299
|
|
|
|
|
198,602
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
|
51
|
|
|
|
|
50
|
|
Additional paid-in capital
|
|
|
|
298,101
|
|
|
|
|
273,574
|
|
Accumulated other comprehensive income
|
|
|
|
(4,645
|
)
|
|
|
|
2,772
|
|
Treasury stock, at cost
|
|
|
|
(169,516
|
)
|
|
|
|
(117,802
|
)
|
Retained earnings
|
|
|
|
311,759
|
|
|
|
|
250,567
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
435,750
|
|
|
|
|
409,161
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
669,049
|
|
|
|
$
|
607,763
|
|
Source: NetScout Systems, Inc.
NetScout Systems, Inc.
Andrew Kramer, 978-614-4279
Vice
President of Investor Relations
IR@netscout.com