WESTFORD, Mass.--(BUSINESS WIRE)--Jul. 28, 2016--
NetScout
Systems, Inc. (NASDAQ: NTCT), a market leader in service assurance
and cybersecurity solutions, today announced financial results for its
first quarter of fiscal year 2017 ended June 30, 2016.
“NetScout reported first-quarter results that were slightly ahead of
plan,” stated Anil Singhal, NetScout’s president and CEO. “We continued
to fortify and expand our customer relationships around the globe while
balancing our investments to fund innovation with disciplined management
of our cost structure. We also made progress advancing our strategy for
providing operational intelligence and analytics from the edge of our
customers’ networks to their core, thereby enhancing our position in
both the service provider and enterprise markets as a trusted platform
that can help our customers consolidate the many tools that they use to
manage their technology infrastructures. In addition, we achieved
important milestones regarding our product roadmaps, and remain on
target to bring a range of new and enhanced solutions to the marketplace
during fiscal year 2017.”
Notable first-quarter and recent operational highlights include:
-
The Company’s Engage
’16 user conference, held in mid-May, was highly successful,
marked by record attendance and very positive feedback to the product
roadmaps that were shared with its service assurance and cybersecurity
customers. A major highlight from the event was the introduction of
the InfiniStream NG, the Company’s combined instrumentation solution
for service providers;
-
Arbor Networks, NetScout’s security division, released version 2.1 of
its advanced threat solution, Spectrum,
which provides new features and functionality to support security
teams in quickly and effectively uncovering, investigating and proving
sophisticated attack campaigns. In May 2016, Arbor announced several
enhancements to its distributed
denial-of-service (DDoS) mitigation portfolio for enterprise and
service provider networks that enable customers to better manage the
increasing size and complexity of modern DDoS attacks;
-
Customer satisfaction has remained high and was validated in April
2016 when NetScout received the NorthFace
ScoreBoard AwardSM from Omega Management Group Corp. in
recognition for its excellence in customer service and support;
-
NetScout continued to enhance its family of portable network analysis
and troubleshooting tools, highlighted by the May 2016 launch of the AirCheck
G2 for wireless networks;
-
NetScout has continued to enhance and expand its family of packet flow
switches. In July, NetScout introduced two
new products in its nGenius® Packet
Flow Switch (PFS) family, that provide 10G and 40G platforms for
delivering packet data to network security systems, adding advanced
security-optimized capabilities to its product line. NetScout’s packet
flow switches (also often called network visibility switches) achieved
the number
one market share position in the service provider segment globally
according to business information provider IHS’s Network Monitoring
Equipment report from May 2016; and
-
Last week, NetScout announced nGenius®
for Flows, an integrated extension to nGeniusONE®, which extends
the Company’s award-winning Adaptive Service Intelligence analysis to
flow-based data sources;
Q1 FY17 Financial Results
The timing and magnitude of the contributions from Danaher’s
Communications Business, which NetScout acquired in mid-July 2015,
impacted year-over-year comparisons for the first quarter of fiscal year
2017.
Total revenue (GAAP) for the first quarter of fiscal year 2017 was
$269.0 million. Non-GAAP total revenue for the first quarter of fiscal
year 2017 was $278.0 million. A reconciliation of GAAP and non-GAAP
results is included in the attached financial tables.
Product revenue (GAAP) for the first quarter of fiscal year 2017 was
$164.6 million, which was approximately 61% of total revenue. On a
non-GAAP basis, product revenue for the first quarter of fiscal year
2017 was $168.8 million, which was approximately 61% of total non-GAAP
revenue. Service revenue (GAAP) for the first quarter of fiscal year
2017 was $104.4 million, or approximately 39% of total revenue. On a
non-GAAP basis, service revenue for fiscal year 2017’s first quarter was
$109.1 million, which was approximately 39% of total non-GAAP revenue.
NetScout’s loss from operations (GAAP) was $10.8 million in the first
quarter of fiscal year 2017, or -4.0% of total revenue. First-quarter
fiscal year 2017 non-GAAP EBITDA from operations was $51.1 million, or
18.4% of non-GAAP quarterly revenue. First-quarter fiscal year 2017
non-GAAP income from operations was $43.1 million. NetScout’s non-GAAP
operating margin for the first quarter of fiscal year 2017 was 15.5%.
Net loss (GAAP) for the first quarter of fiscal year 2017 was $9.0
million, or $0.10 per share (diluted). On a non-GAAP basis, net income
for the first quarter was $26.3 million, or $0.28 per share (diluted).
As of June 30, 2016, cash and cash equivalents, and short and long-term
marketable securities were $334.9 million, compared with $352.1 million
as of March 31, 2016. During the first quarter of fiscal year 2017,
NetScout repurchased 2,100,382 shares of its common stock at an average
price of $23.81 per share, totaling approximately $50.0 million in the
aggregate.
Guidance:
NetScout has updated its fiscal year 2017 guidance to reflect the
Company’s share repurchase activity during the first quarter of fiscal
year 2017 along with updated assumptions to certain anticipated
acquisition-related adjustments to revenue and to various costs and
expenses:
-
NetScout’s revenue guidance has been updated to reflect changes in the
assumptions regarding the deferred revenue fair value adjustment
associated with the acquisition of the Danaher Communications
Business. The Company expects fiscal year 2017 GAAP revenue to be in
the range of approximately $1.178 billion to $1.228 billion versus
prior GAAP revenue guidance that ranged from approximately $1.183
billion to $1.233 billion. The non-GAAP revenue guidance, which
excludes the deferred revenue fair value adjustment related to the
acquisition, is unchanged and is expected to be in the range of $1.2
billion to $1.25 billion for fiscal year 2017.
-
GAAP net income per share (diluted) for fiscal year 2017 is now
expected to be in the range of $0.49 to $0.74 versus the original GAAP
net income per share (diluted) guidance in the range of $0.39 to
$0.64. Non-GAAP net income per share (diluted) for fiscal year 2017 is
now anticipated to be in the range of $1.87 to $2.12 based on
approximately 93 million shares outstanding versus the original
non-GAAP net income per share (diluted) guidance in the range of $1.85
to $2.10 based on approximately 94 million shares outstanding.
-
A reconciliation between GAAP and non-GAAP revenue and net income per
share (diluted) for NetScout’s guidance is included in the attached
financial tables.
Conference Call Instructions:
NetScout
will host a conference call to discuss its first-quarter fiscal year
2017 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-irhomedf.
Alternatively, people can listen to the call by dialing (785) 424-1053.
The conference call ID is NTCTQ117. A replay of the call will be
available after 12:00 p.m. ET on July 28, 2016 for approximately one
week. The number for the replay is (800) 723-0532 for U.S./Canada and
(402) 220-2655 for international callers.
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 operating
margin, non-GAAP EBITDA from operations, and non-GAAP EBIDTA from
operations margin, non-GAAP net income, and non-GAAP net income per
share (diluted). Non-GAAP revenue eliminates the GAAP effects of
acquisitions by adding back revenue related to deferred revenue
revaluation, and revenue impacted by the amortization of intangible
assets. Non-GAAP income from operations includes the aforementioned
revenue adjustments and also removes expenses related to the
amortization of acquired intangible assets, stock-based compensation,
certain expenses relating to acquisitions including inventory fair value
adjustments, depreciation costs, compensation for post-combination
services and business development and integration costs. Non-GAAP EBITDA
from operations includes the aforementioned items related to non-GAAP
income from operations and also removes non-acquisition-related
depreciation expense. Non-GAAP operating margin is calculated based on
the non-GAAP financial metrics discussed above. 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.
Investors are encouraged to review the related GAAP financial measures
and the reconciliation of these non-GAAP financial measures to their
most directly comparable GAAP financial measures included in the
attached tables within this press release.
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 a market leader in real-time service
assurance and cyber security solutions for today’s most demanding
service provider, enterprise and government networks. NetScout’s
Adaptive Service Intelligence (ASI) technology continuously monitors the
service delivery environment to identify performance issues and provides
insight into network-based security threats, helping teams to quickly
resolve issues that can cause business disruptions or impact user
experience. NetScout delivers unmatched service visibility and protects
the digital infrastructure that supports our connected world. To learn
more, visit www.netscout.com.
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 financial
guidance for NetScout and statements related to remaining on target to
bring a range of new and enhanced solutions to the marketplace during
fiscal year 2017, 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 and resellers; 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; lower than expected demand for the Company’s products and
services; 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 Annual Report
on Form 10-K for the fiscal year ended March 31, 2016, which is 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.
©2016 NetScout Systems, Inc. All rights reserved. NetScout and the
NetScout logo are registered trademarks or trademarks of NetScout
Systems, Inc. and/or its subsidiaries and/or affiliates in the USA
and/or other countries.
|
NetScout Systems, Inc.
|
Condensed Consolidated Statements of Operations
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
|
|
|
2016
|
|
2015
|
Revenue:
|
|
|
|
|
|
|
Product
|
|
$
|
164,589
|
|
|
$
|
53,593
|
|
|
Service
|
|
|
104,363
|
|
|
|
47,150
|
|
|
|
Total revenue
|
|
|
268,952
|
|
|
|
100,743
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
Product
|
|
|
59,827
|
|
|
|
12,498
|
|
|
Service
|
|
|
27,207
|
|
|
|
8,798
|
|
|
|
Total cost of revenue
|
|
|
87,034
|
|
|
|
21,296
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
181,918
|
|
|
|
79,447
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
Research and development
|
|
|
60,551
|
|
|
|
18,058
|
|
|
Sales and marketing
|
|
|
81,588
|
|
|
|
38,092
|
|
|
General and administrative
|
|
|
30,927
|
|
|
|
10,099
|
|
|
Amortization of acquired intangible assets
|
|
|
17,572
|
|
|
|
809
|
|
|
Restructuring charges
|
|
|
2,034
|
|
|
|
-
|
|
|
|
Total operating expenses
|
|
|
192,672
|
|
|
|
67,058
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
(10,754
|
)
|
|
|
12,389
|
|
Interest and other expense, net
|
|
|
(2,904
|
)
|
|
|
(146
|
)
|
|
|
|
|
|
|
|
Income (loss) before income tax expense (benefit)
|
|
|
(13,658
|
)
|
|
|
12,243
|
|
Income tax expense (benefit)
|
|
|
(4,660
|
)
|
|
|
4,574
|
|
Net income (loss)
|
|
$
|
(8,998
|
)
|
|
$
|
7,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share
|
|
$
|
(0.10
|
)
|
|
$
|
0.19
|
|
Diluted net income (loss) per share
|
|
$
|
(0.10
|
)
|
|
$
|
0.19
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
Net income per share - basic
|
|
|
93,344
|
|
|
|
40,776
|
|
|
Net income per share - diluted
|
|
|
93,344
|
|
|
|
41,371
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
June 30,
|
|
March 31,
|
|
|
2016
|
|
2016
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
$
|
319,613
|
|
|
$
|
338,714
|
|
Accounts receivable and unbilled costs, net
|
|
|
196,227
|
|
|
|
247,199
|
|
Inventories
|
|
|
58,842
|
|
|
|
58,029
|
|
Prepaid expenses and other current assets
|
|
|
94,257
|
|
|
|
96,536
|
|
|
|
|
|
|
Total current assets
|
|
|
668,939
|
|
|
|
740,478
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
64,058
|
|
|
|
62,033
|
|
Goodwill and intangible assets, net
|
|
|
2,734,254
|
|
|
|
2,763,409
|
|
Long-term marketable securities
|
|
|
15,309
|
|
|
|
13,361
|
|
Other assets
|
|
|
11,898
|
|
|
|
13,562
|
|
|
|
|
|
|
Total assets
|
|
$
|
3,494,458
|
|
|
$
|
3,592,843
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
45,607
|
|
|
$
|
43,969
|
|
Accrued compensation
|
|
|
68,748
|
|
|
|
82,303
|
|
Accrued other
|
|
|
30,251
|
|
|
|
34,136
|
|
Deferred revenue and customer deposits
|
|
|
279,974
|
|
|
|
296,648
|
|
|
|
|
|
|
Total current liabilities
|
|
|
424,580
|
|
|
|
457,056
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
7,280
|
|
|
|
7,539
|
|
Deferred tax liability
|
|
|
272,763
|
|
|
|
285,359
|
|
Accrued long-term retirement benefits
|
|
|
31,158
|
|
|
|
31,378
|
|
Long-term deferred revenue
|
|
|
67,025
|
|
|
|
68,129
|
|
Long-term debt
|
|
|
300,000
|
|
|
|
300,000
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,102,806
|
|
|
|
1,149,461
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock
|
|
|
114
|
|
|
|
114
|
|
Additional paid-in capital
|
|
|
2,650,315
|
|
|
|
2,642,745
|
|
Accumulated other comprehensive loss
|
|
|
(1,735
|
)
|
|
|
(1,501
|
)
|
Treasury stock, at cost
|
|
|
(531,434
|
)
|
|
|
(481,366
|
)
|
Retained earnings
|
|
|
274,392
|
|
|
|
283,390
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
2,391,652
|
|
|
|
2,443,382
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
3,494,458
|
|
|
$
|
3,592,843
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
|
|
|
|
|
|
|
|
GAAP Product Revenue
|
|
$
|
164,589
|
|
|
$
|
53,593
|
|
|
$
|
195,792
|
|
Product deferred revenue fair value adjustment
|
|
|
1,345
|
|
|
|
-
|
|
|
|
2,100
|
|
Amortization of acquired intangible assets (2)
|
|
|
2,877
|
|
|
|
-
|
|
|
|
2,361
|
|
Non-GAAP Product Revenue
|
|
$
|
168,811
|
|
|
$
|
53,593
|
|
|
$
|
200,253
|
|
|
|
|
|
|
|
|
|
|
GAAP Service Revenue
|
|
$
|
104,363
|
|
|
$
|
47,150
|
|
|
$
|
90,095
|
|
Service deferred revenue fair value adjustment
|
|
|
4,783
|
|
|
|
-
|
|
|
|
18,309
|
|
Non-GAAP Service Revenue
|
|
$
|
109,146
|
|
|
$
|
47,150
|
|
|
$
|
108,404
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
$
|
268,952
|
|
|
$
|
100,743
|
|
|
$
|
285,887
|
|
Product deferred revenue fair value adjustment
|
|
|
1,345
|
|
|
|
-
|
|
|
|
2,100
|
|
Service deferred revenue fair value adjustment
|
|
|
4,783
|
|
|
|
-
|
|
|
|
18,309
|
|
Amortization of acquired intangible assets (2)
|
|
|
2,877
|
|
|
|
-
|
|
|
|
2,361
|
|
Non-GAAP Revenue
|
|
$
|
277,957
|
|
|
$
|
100,743
|
|
|
$
|
308,657
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit
|
|
$
|
181,918
|
|
|
$
|
79,447
|
|
|
$
|
185,036
|
|
Product deferred revenue fair value adjustment
|
|
|
1,345
|
|
|
|
-
|
|
|
|
2,100
|
|
Service deferred revenue fair value adjustment
|
|
|
4,783
|
|
|
|
-
|
|
|
|
18,309
|
|
Inventory fair value adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
6,380
|
|
Share-based compensation expense (1)
|
|
|
993
|
|
|
|
475
|
|
|
|
933
|
|
Amortization of acquired intangible assets (2)
|
|
|
13,246
|
|
|
|
758
|
|
|
|
17,158
|
|
Business development and integration expense (3)
|
|
|
158
|
|
|
|
-
|
|
|
|
501
|
|
Compensation for post combination services (4)
|
|
|
144
|
|
|
|
-
|
|
|
|
476
|
|
Acquisition related depreciation expense (5)
|
|
|
165
|
|
|
|
-
|
|
|
|
103
|
|
Non-GAAP Gross Profit
|
|
$
|
202,752
|
|
|
$
|
80,680
|
|
|
$
|
230,996
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (Loss) from Operations
|
|
$
|
(10,754
|
)
|
|
$
|
12,389
|
|
|
$
|
(4,922
|
)
|
Product deferred revenue fair value adjustment
|
|
|
1,345
|
|
|
|
-
|
|
|
|
2,100
|
|
Service deferred revenue fair value adjustment
|
|
|
4,783
|
|
|
|
-
|
|
|
|
18,309
|
|
Inventory fair value adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
6,380
|
|
Share-based compensation expense (1)
|
|
|
8,132
|
|
|
|
4,595
|
|
|
|
7,967
|
|
Amortization of acquired intangible assets (2)
|
|
|
30,818
|
|
|
|
1,567
|
|
|
|
27,630
|
|
Business development and integration expense (3)
|
|
|
3,669
|
|
|
|
3,362
|
|
|
|
5,765
|
|
Compensation for post combination services (4)
|
|
|
1,715
|
|
|
|
21
|
|
|
|
4,549
|
|
Restructuring charges
|
|
|
2,034
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition related depreciation expense (5)
|
|
|
1,359
|
|
|
|
-
|
|
|
|
1,365
|
|
Non-GAAP Income from Operations
|
|
$
|
43,101
|
|
|
$
|
21,934
|
|
|
$
|
69,143
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income (Loss)
|
|
$
|
(8,998
|
)
|
|
$
|
7,669
|
|
|
$
|
(3,616
|
)
|
Product deferred revenue fair value adjustment
|
|
|
1,345
|
|
|
|
-
|
|
|
|
2,100
|
|
Service deferred revenue fair value adjustment
|
|
|
4,783
|
|
|
|
-
|
|
|
|
18,309
|
|
Inventory fair value adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
6,380
|
|
Share-based compensation expense (1)
|
|
|
8,132
|
|
|
|
4,595
|
|
|
|
7,967
|
|
Amortization of acquired intangible assets (2)
|
|
|
30,818
|
|
|
|
1,567
|
|
|
|
27,630
|
|
Business development and integration expense (3)
|
|
|
3,669
|
|
|
|
3,362
|
|
|
|
5,765
|
|
Compensation for post combination services (4)
|
|
|
1,715
|
|
|
|
21
|
|
|
|
4,549
|
|
Restructuring charges
|
|
|
2,034
|
|
|
|
-
|
|
|
|
-
|
|
Acquisition related depreciation expense (5)
|
|
|
1,359
|
|
|
|
-
|
|
|
|
1,365
|
|
Income tax adjustments (6)
|
|
|
(18,528
|
)
|
|
|
(3,552
|
)
|
|
|
(27,544
|
)
|
Non-GAAP Net Income
|
|
$
|
26,329
|
|
|
$
|
13,662
|
|
|
$
|
42,905
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net Income (Loss) Per Share
|
|
$
|
(0.10
|
)
|
|
$
|
0.19
|
|
|
$
|
(0.04
|
)
|
Share impact of non-GAAP adjustments identified above
|
|
|
0.38
|
|
|
|
0.14
|
|
|
|
0.48
|
|
Non-GAAP Diluted Net Income Per Share
|
|
$
|
0.28
|
|
|
$
|
0.33
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
94,008
|
|
|
|
41,371
|
|
|
|
96,776
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Continued
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
(1)
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
195
|
|
|
$
|
102
|
|
|
$
|
180
|
|
|
|
Cost of service revenue
|
|
|
798
|
|
|
|
373
|
|
|
|
753
|
|
|
|
Research and development
|
|
|
2,633
|
|
|
|
1,490
|
|
|
|
2,564
|
|
|
|
Sales and marketing
|
|
|
2,611
|
|
|
|
1,403
|
|
|
|
2,364
|
|
|
|
General and administrative
|
|
|
1,895
|
|
|
|
1,227
|
|
|
|
2,106
|
|
|
|
Total share-based compensation expense
|
|
$
|
8,132
|
|
|
$
|
4,595
|
|
|
$
|
7,967
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
$
|
2,877
|
|
|
$
|
-
|
|
|
$
|
2,361
|
|
|
|
Cost of product revenue
|
|
|
10,369
|
|
|
|
758
|
|
|
|
14,797
|
|
|
|
Operating expenses
|
|
|
17,572
|
|
|
|
809
|
|
|
|
10,472
|
|
|
|
Total amortization expense
|
|
$
|
30,818
|
|
|
$
|
1,567
|
|
|
$
|
27,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
158
|
|
|
$
|
-
|
|
|
$
|
501
|
|
|
|
Cost of service revenue
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Research and development
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
Sales and marketing
|
|
|
10
|
|
|
|
983
|
|
|
|
24
|
|
|
|
General and administrative
|
|
|
3,501
|
|
|
|
2,379
|
|
|
|
5,240
|
|
|
|
Total business development and integration expense
|
|
$
|
3,669
|
|
|
$
|
3,362
|
|
|
$
|
5,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
Compensation for post combination services included in these
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
42
|
|
|
$
|
-
|
|
|
$
|
194
|
|
|
|
Cost of service revenue
|
|
|
102
|
|
|
|
-
|
|
|
|
282
|
|
|
|
Research and development
|
|
|
793
|
|
|
|
21
|
|
|
|
1,470
|
|
|
|
Sales and marketing
|
|
|
1,006
|
|
|
|
-
|
|
|
|
1,717
|
|
|
|
General and administrative
|
|
|
(228
|
)
|
|
|
-
|
|
|
|
886
|
|
|
|
Total compensation for post combination services
|
|
$
|
1,715
|
|
|
$
|
21
|
|
|
$
|
4,549
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
Acquisition related depreciation expense included in these
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
117
|
|
|
$
|
-
|
|
|
$
|
55
|
|
|
|
Cost of service revenue
|
|
|
48
|
|
|
|
-
|
|
|
|
48
|
|
|
|
Research and development
|
|
|
872
|
|
|
|
-
|
|
|
|
937
|
|
|
|
Sales and marketing
|
|
|
146
|
|
|
|
-
|
|
|
|
150
|
|
|
|
General and administrative
|
|
|
176
|
|
|
|
-
|
|
|
|
175
|
|
|
|
Total acquisition related depreciation expense
|
|
$
|
1,359
|
|
|
$
|
-
|
|
|
$
|
1,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6)
|
Total income tax adjustment included in these
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
$
|
(18,528
|
)
|
|
$
|
(3,625
|
)
|
|
$
|
(27,544
|
)
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
-
|
|
|
|
73
|
|
|
|
-
|
|
|
|
Total income tax adjustments
|
|
$
|
(18,528
|
)
|
|
$
|
(3,552
|
)
|
|
$
|
(27,544
|
)
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Non-GAAP EBITDA
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
|
2016
|
|
2015
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (loss) from operations
|
|
|
|
|
$
|
(10,754
|
)
|
|
$
|
12,389
|
|
$
|
(4,922
|
)
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
53,855
|
|
|
|
9,545
|
|
|
74,065
|
|
Non-GAAP Income from operations
|
|
|
|
|
|
43,101
|
|
|
|
21,934
|
|
|
69,143
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
|
|
|
7,997
|
|
|
|
3,419
|
|
|
7,028
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA from operations
|
|
|
|
|
$
|
51,098
|
|
|
$
|
25,353
|
|
$
|
76,171
|
|
|
NetScout Systems, Inc.
|
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial
Guidance
|
(Unaudited)
|
(In millions, except EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2017
|
|
|
|
Low
|
|
High
|
|
|
|
|
|
|
GAAP revenue
|
|
|
$
|
1,178
|
|
|
$
|
1,228
|
|
Deferred Revenue Fair Value Adjustment
|
|
|
|
22
|
|
|
|
22
|
|
Non-GAAP revenue
|
|
|
$
|
1,200
|
|
|
$
|
1,250
|
|
|
|
|
|
|
|
GAAP Net Income
|
|
|
$
|
46
|
|
|
$
|
69
|
|
Deferred Revenue Fair Value Adjustment
|
|
|
|
22
|
|
|
|
22
|
|
Amortization of Intangible Assets
|
|
|
|
120
|
|
|
|
120
|
|
Share-based Compensation Expenses
|
|
|
|
37
|
|
|
|
37
|
|
Business Development Expenses
|
|
|
|
10
|
|
|
|
10
|
|
Compensation for post-combination services
|
|
|
|
4
|
|
|
|
4
|
|
Acquisition-related Depreciation Expense
|
|
|
|
3
|
|
|
|
3
|
|
Restructuring Costs
|
|
|
|
2
|
|
|
|
2
|
|
Related Impact of Adjustments on Tax
|
|
|
|
(70
|
)
|
|
|
(70
|
)
|
Non-GAAP Net Income
|
|
|
$
|
174
|
|
|
$
|
197
|
|
|
|
|
|
|
|
Average Weighted Shares
|
|
|
|
93
|
|
|
|
93
|
|
GAAP EPS
|
|
|
$
|
0.49
|
|
|
$
|
0.74
|
|
Non-GAAP EPS
|
|
|
$
|
1.87
|
|
|
$
|
2.12
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160728005203/en/
Source: NetScout Systems, Inc.
NetScout Systems, Inc.
Investors
Andrew Kramer,
978-614-4279
Vice President of Investor Relations
IR@netscout.com
or
Media
Donna
Candelori, 408-571-5226
Senior Public Relations Manager
Donna.Candelori@netscout.com