WESTFORD, Mass.--(BUSINESS WIRE)--May 5, 2016--
NetScout
Systems, Inc. (NASDAQ: NTCT), a market leader in service assurance
and cybersecurity solutions, today announced financial results for its
fourth quarter and fiscal year ended March 31, 2016.
“NetScout delivered fourth-quarter results at the high end of our
revised revenue and earnings guidance,” stated Anil Singhal, NetScout’s
president and CEO. “We remained disciplined in managing our cost
structure even as we funded key development, go-to-market and
integration activities, and deployed capital to fund our share
repurchase plan. We have continued to make progress in taking the steps
necessary to align our resources to effectively and efficiently address
the needs of our expansive base of customers around the world. In the
process, NetScout is strengthening its ability to realize its mission by
helping enterprise and service provider customers ensure security,
manage risk and drive service performance in an increasingly complex,
connected world.”
Notable fourth-quarter and recent operational highlights include:
-
Ongoing progress with integration projects including the wind down of
certain transition service agreements (TSAs) with Danaher Corporation
and the advancement of key product integration initiatives. The first
phase of the combined probing solution for service providers is
expected to be introduced at the Company’s Engage
’16 user conference next month with additional innovations
integrated from across the collective product portfolio expected to be
made available for enterprise and service provider customers later
this calendar year;
-
In February 2016, Arbor Networks, NetScout’s security division,
launched its advanced threat solution, Spectrum,
which enables security teams to quickly and effectively uncover,
investigate and prove sophisticated attack campaigns;
-
NetScout launched a groundbreaking blade and chassis Packet Flow
Switch (PFS), the
PFS 6010, in February 2016. The PFS 6010 is gaining traction with
carriers seeking mega-scale capacity from 1G to 100G and advanced
packet conditioning capabilities;
-
In late March 2016, as part of its strategy to expand adoption of its
core technology in key international markets, NetScout established a
partnership with Digital
China. Under this agreement, Digital China will release a new
Performance Management System based on NetScout’s flagship solutions
this summer and market it to both enterprises and carriers in China.
Arbor also expanded its distributed denial of service (DDoS) reseller
agreement with WestconGroup
to include Europe in addition to its existing coverage of Latin
America and the Middle East;
-
In April 2016, NetScout launched Connect360,
a new global enterprise channel partner program enabling an expansive
range of partners worldwide to resell the Company’s portfolio of
market-leading service assurance solutions and portable network
analysis and troubleshooting tools; and
-
In April 2016, NetScout signed an Operations
Support Systems Interoperability Initiative (OSSii) agreement with
Huawei that extends the availability, reliability and capability
of NetScout’s TrueCall® geoanalytics platform. This agreement
positions NetScout as the first service assurance provider to complete
agreements with all three major providers of radio access network
(RAN) infrastructure equipment and the only end-to-end service
assurance provider with full-license data sources for the RAN.
Commenting on the outlook for the next year, Singhal observed, “Fiscal
year 2017 is shaping up to be an important year of transition. Although
the current selling environment in the service provider market remains
challenging, we move into the new year with a range of exciting
go-to-market initiatives. We are executing well on our development
roadmaps to bring new, integrated solutions to the marketplace that
leverage the unique capabilities resident across NetScout. As we fund
these investments, continue to enhance our traditional offerings and
implement our go-to-market activities to take advantage of this new
product cycle, we plan to carefully control spending and generate
further operational synergies resulting from the ongoing integration of
the Danaher Communications Business assets. We believe that these
initiatives will enable us to drive meaningful improvement in
profitability on relatively modest organic revenue growth.”
Q4 FY16 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 three-month and 12-month
periods ended March 31, 2016.
Total revenue for the fourth quarter of fiscal year 2016 was $285.9
million. Non-GAAP total revenue for the fourth quarter of fiscal year
2016 was $308.7 million. A reconciliation of GAAP and non-GAAP results
is included in the attached financial tables.
Product revenue for the fourth quarter of fiscal year 2016 was $195.8
million, which was approximately 68% of total revenue. On a non-GAAP
basis, product revenue for the fourth quarter of fiscal year 2016 was
$200.3 million, which was approximately 65% of total revenue. Service
revenue for the fourth quarter of fiscal year 2016 was $90.1 million, or
approximately 32% of total revenue. On a non-GAAP basis, service revenue
for fiscal year 2016’s fourth quarter was $108.4 million, which was
approximately 35% of total revenue.
NetScout’s loss from operations was $4.9 million in the fourth quarter
of fiscal year 2016. Fourth-quarter fiscal year 2016 non-GAAP EBITDA
from operations was $76.2 million, or 24.7% of non-GAAP quarterly
revenue. Fourth-quarter fiscal year 2016 non-GAAP income from operations
was $69.1 million. NetScout’s non-GAAP operating margin for the fourth
quarter of fiscal year 2016 was 22.4%.
Net loss for the fourth quarter of fiscal year 2016 was $3.6 million, or
$0.04 per diluted share. On a non-GAAP basis, net income for the fourth
quarter was $42.9 million, or $0.44 per diluted share.
As of March 31, 2016, cash and cash equivalents, and short and long-term
marketable securities were $352.1 million, compared with $376.2 million
as of December 31, 2015. The sequential decline in the Company’s cash
position primarily reflects the repurchase of NetScout common stock
under the Company’s previously announced authorized share repurchase
plan during the fourth quarter of fiscal year 2016.
During the fourth quarter of fiscal year 2016, NetScout repurchased
4,881,540 shares of its common stock at an average price of $20.28 per
share, totaling approximately $99.0 million in the aggregate. The
Company’s share repurchase activity favorably impacted fourth-quarter
fiscal year 2016 non-GAAP earnings per share by approximately $0.01 per
share.
Full-Year FY16 Financial Results
Highlights for fiscal year 2016 included:
-
For fiscal year 2016, total revenue was $955.4 million and non-GAAP
total revenue was $1.025 billion.
-
Product revenue for fiscal year 2016 was $633.4 million and non-GAAP
product revenue was $651.0 million. Service revenue for fiscal year
2016 was $322.0 million and non-GAAP service revenue was $373.6
million.
-
NetScout’s operating loss for fiscal year 2016 was $25.6 million.
Fiscal year 2016 non-GAAP EBITDA from operations was $270.1 million,
or 26.4% of non-GAAP total annual revenue. The Company’s non-GAAP
operating income for fiscal year 2016 was $246.8 million with a
non-GAAP operating margin of 24.1 %.
-
For fiscal year 2016, NetScout’s net loss was $28.4 million, or $0.35
per diluted share. Non-GAAP net income for fiscal year 2016 was $157.4
million, or $1.91 per diluted share.
-
During fiscal year 2016, NetScout repurchased a total of 10,145,888
shares of its common stock at an average price of $29.84 per share,
totaling approximately $302.8 million in the aggregate.
Guidance:
For fiscal year 2017, NetScout is providing the following guidance:
-
NetScout expects GAAP revenue to be in the range of approximately
$1.183 billion to $1.233 billion with non-GAAP revenue, which reflects
the deferred revenue fair value adjustment related to the acquisition
of the Danaher Communications Business, to be in the range of $1.2
billion to $1.25 billion.
-
GAAP net income per diluted share is expected to be in the range of
$0.39 to $0.64 and non-GAAP net income per diluted share is
anticipated to be in the range of $1.85 to $2.10.
-
For fiscal year 2017, the non-GAAP net income per diluted share
expectation excludes the estimated amortization of acquired intangible
assets of approximately $120 million, forecasted share-based
compensation expenses of approximately $32 million, anticipated
deferred revenue fair value adjustment of approximately $17 million,
estimated business development expenses of approximately $10 million,
anticipated compensation expense for post-combination services of
approximately $4 million, projected acquisition-related depreciation
expense of approximately $3 million and the related impact of these
adjustments on the provision for income taxes of approximately $65
million.
Conference Call Instructions:
NetScout
will host a conference call to discuss its fourth-quarter and fiscal
year-end 2016 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 is (785)
424-1052. The conference call ID is NTCTQ416. A replay of the call will
be available after 12:00 p.m. ET on May 5, 2016 for approximately one
week. The number for the replay is (800) 695-2122 for U.S./Canada and
(402) 530-9027 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 net income,
non-GAAP net income per diluted share, non-GAAP EBITDA and non-GAAP
operating margin. Non-GAAP revenue eliminates the GAAP effects of
acquisitions by adding back revenue related to deferred revenue
revaluation, revenue affected by the timing of the delayed transfer of
certain acquired foreign entities, 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 includes the aforementioned items
related to non-GAAP income from operations and also removes
non-acquisition-related depreciation expense. 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. 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, statements related to continued wind down of
transition service agreements and advancement of product integration
initiatives, statements related to the timing of introduction of new and
modified products and solutions and the capabilities and market
acceptance of such products and solutions, statements related to results
of the Company’s reseller and partner arrangements including expansion
in international markets, statements related to the Company’s future
spending, realization of synergies and ability to improve profitability
with respect to development plans, go-to-market and other initiatives,
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, 2015 and the Company’s
subsequent Quarterly Reports on Form 10-Q, 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.
©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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
$
|
195,792
|
|
|
|
$
|
74,130
|
|
|
|
$
|
633,408
|
|
|
|
$
|
272,895
|
|
Service
|
|
|
|
|
90,095
|
|
|
|
|
45,255
|
|
|
|
|
322,011
|
|
|
|
|
180,774
|
|
Total revenue
|
|
|
|
|
285,887
|
|
|
|
|
119,385
|
|
|
|
|
955,419
|
|
|
|
|
453,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
72,971
|
|
|
|
|
14,022
|
|
|
|
|
238,037
|
|
|
|
|
59,037
|
|
Service
|
|
|
|
|
27,880
|
|
|
|
|
9,366
|
|
|
|
|
90,412
|
|
|
|
|
35,524
|
|
Total cost of revenue
|
|
|
|
|
100,851
|
|
|
|
|
23,388
|
|
|
|
|
328,449
|
|
|
|
|
94,561
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
185,036
|
|
|
|
|
95,997
|
|
|
|
|
626,970
|
|
|
|
|
359,108
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
59,545
|
|
|
|
|
18,370
|
|
|
|
|
208,630
|
|
|
|
|
75,242
|
|
Sales and marketing
|
|
|
|
|
84,704
|
|
|
|
|
32,142
|
|
|
|
|
293,335
|
|
|
|
|
136,446
|
|
General and administrative
|
|
|
|
|
35,237
|
|
|
|
|
14,085
|
|
|
|
|
117,714
|
|
|
|
|
47,296
|
|
Amortization of acquired intangible assets
|
|
|
|
|
10,472
|
|
|
|
|
812
|
|
|
|
|
32,373
|
|
|
|
|
3,351
|
|
Restructuring charges
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
468
|
|
|
|
|
-
|
|
Total operating expenses
|
|
|
|
|
189,958
|
|
|
|
|
65,409
|
|
|
|
|
652,520
|
|
|
|
|
262,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
(4,922
|
)
|
|
|
|
30,588
|
|
|
|
|
(25,550
|
)
|
|
|
|
96,773
|
|
Interest and other expense, net
|
|
|
|
|
(3,012
|
)
|
|
|
|
(622
|
)
|
|
|
|
(6,889
|
)
|
|
|
|
(1,808
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax expense
|
|
|
|
|
(7,934
|
)
|
|
|
|
29,966
|
|
|
|
|
(32,439
|
)
|
|
|
|
94,965
|
|
Income tax expense
|
|
|
|
|
(4,318
|
)
|
|
|
|
9,112
|
|
|
|
|
(4,070
|
)
|
|
|
|
33,773
|
|
Net income (loss)
|
|
|
|
$
|
(3,616
|
)
|
|
|
$
|
20,854
|
|
|
|
$
|
(28,369
|
)
|
|
|
$
|
61,192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share
|
|
|
|
$
|
(0.04
|
)
|
|
|
$
|
0.51
|
|
|
|
$
|
(0.35
|
)
|
|
|
$
|
1.49
|
|
Diluted net income (loss) per share
|
|
|
|
$
|
(0.04
|
)
|
|
|
$
|
0.50
|
|
|
|
$
|
(0.35
|
)
|
|
|
$
|
1.47
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
|
|
96,436
|
|
|
|
|
41,073
|
|
|
|
|
81,927
|
|
|
|
|
41,105
|
|
Net income per share - diluted
|
|
|
|
|
96,436
|
|
|
|
|
41,531
|
|
|
|
|
81,927
|
|
|
|
|
41,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
$
|
338,714
|
|
|
|
$
|
206,285
|
|
Accounts receivable and unbilled costs, net
|
|
|
|
247,199
|
|
|
|
|
82,226
|
|
Inventories
|
|
|
|
58,029
|
|
|
|
|
12,130
|
|
Prepaid expenses and other current assets
|
|
|
|
96,536
|
|
|
|
|
36,643
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
740,478
|
|
|
|
|
337,284
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
62,033
|
|
|
|
|
23,864
|
|
Goodwill and intangible assets, net
|
|
|
|
2,763,409
|
|
|
|
|
247,625
|
|
Long-term marketable securities
|
|
|
|
13,361
|
|
|
|
|
58,572
|
|
Other assets
|
|
|
|
13,562
|
|
|
|
|
1,704
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
3,592,843
|
|
|
|
$
|
669,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
43,969
|
|
|
|
$
|
13,077
|
|
Accrued compensation
|
|
|
|
82,303
|
|
|
|
|
36,553
|
|
Accrued other
|
|
|
|
34,136
|
|
|
|
|
14,581
|
|
Deferred revenue and customer deposits
|
|
|
|
296,648
|
|
|
|
|
123,422
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
457,056
|
|
|
|
|
187,633
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
7,539
|
|
|
|
|
6,479
|
|
Deferred tax liability
|
|
|
|
285,359
|
|
|
|
|
10,639
|
|
Accrued long-term retirement benefits
|
|
|
|
31,378
|
|
|
|
|
1,587
|
|
Long-term deferred revenue
|
|
|
|
68,129
|
|
|
|
|
26,961
|
|
Long-term debt
|
|
|
|
300,000
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
1,149,461
|
|
|
|
|
233,299
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
|
114
|
|
|
|
|
51
|
|
Additional paid-in capital
|
|
|
|
2,642,745
|
|
|
|
|
298,101
|
|
Accumulated other comprehensive loss
|
|
|
|
(1,501
|
)
|
|
|
|
(4,645
|
)
|
Treasury stock, at cost
|
|
|
|
(481,366
|
)
|
|
|
|
(169,516
|
)
|
Retained earnings
|
|
|
|
283,390
|
|
|
|
|
311,759
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
2,443,382
|
|
|
|
|
435,750
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
3,592,843
|
|
|
|
$
|
669,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
Twelve Months Ended
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
$
|
285,887
|
|
|
|
$
|
119,385
|
|
|
|
$
|
307,679
|
|
|
|
$
|
955,419
|
|
|
|
$
|
453,669
|
|
Product deferred revenue fair value adjustment
|
|
|
2,100
|
|
|
|
|
-
|
|
|
|
|
4,959
|
|
|
|
|
10,166
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
18,309
|
|
|
|
|
-
|
|
|
|
|
18,371
|
|
|
|
|
51,625
|
|
|
|
|
-
|
|
Delayed transfer entity adjustment (1)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
633
|
|
|
|
|
-
|
|
Amortization of acquired intangible assets (3)
|
|
|
2,361
|
|
|
|
|
-
|
|
|
|
|
2,357
|
|
|
|
|
6,746
|
|
|
|
|
-
|
|
Non-GAAP Revenue
|
|
$
|
308,657
|
|
|
|
$
|
119,385
|
|
|
|
$
|
333,366
|
|
|
|
$
|
1,024,589
|
|
|
|
$
|
453,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit
|
|
$
|
185,036
|
|
|
|
$
|
95,997
|
|
|
|
$
|
201,564
|
|
|
|
$
|
626,970
|
|
|
|
$
|
359,108
|
|
Product deferred revenue fair value adjustment
|
|
|
2,100
|
|
|
|
|
-
|
|
|
|
|
4,959
|
|
|
|
|
10,166
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
18,309
|
|
|
|
|
-
|
|
|
|
|
18,371
|
|
|
|
|
51,625
|
|
|
|
|
-
|
|
Inventory fair value adjustment
|
|
|
6,380
|
|
|
|
|
-
|
|
|
|
|
9,485
|
|
|
|
|
28,638
|
|
|
|
|
-
|
|
Delayed transfer entity adjustment (1)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
535
|
|
|
|
|
-
|
|
Share-based compensation expense (2)
|
|
|
933
|
|
|
|
|
458
|
|
|
|
|
917
|
|
|
|
|
3,246
|
|
|
|
|
1,532
|
|
Amortization of acquired intangible assets (3)
|
|
|
17,158
|
|
|
|
|
877
|
|
|
|
|
17,122
|
|
|
|
|
51,873
|
|
|
|
|
3,639
|
|
Business development and integration expense (4)
|
|
|
501
|
|
|
|
|
-
|
|
|
|
|
675
|
|
|
|
|
1,401
|
|
|
|
|
-
|
|
Compensation for post combination services (5)
|
|
|
476
|
|
|
|
|
-
|
|
|
|
|
1,593
|
|
|
|
|
4,148
|
|
|
|
|
19
|
|
Acquisition related depreciation expense (6)
|
|
|
103
|
|
|
|
|
-
|
|
|
|
|
103
|
|
|
|
|
293
|
|
|
|
|
-
|
|
Non-GAAP Gross Profit
|
|
$
|
230,996
|
|
|
|
$
|
97,332
|
|
|
|
$
|
254,789
|
|
|
|
$
|
778,895
|
|
|
|
$
|
364,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (Loss) from Operations
|
|
$
|
(4,922
|
)
|
|
|
$
|
30,588
|
|
|
|
$
|
2,253
|
|
|
|
$
|
(25,550
|
)
|
|
|
$
|
96,773
|
|
Product deferred revenue fair value adjustment
|
|
|
2,100
|
|
|
|
|
-
|
|
|
|
|
4,959
|
|
|
|
|
10,166
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
18,309
|
|
|
|
|
-
|
|
|
|
|
18,371
|
|
|
|
|
51,625
|
|
|
|
|
-
|
|
Inventory fair value adjustment
|
|
|
6,380
|
|
|
|
|
-
|
|
|
|
|
9,485
|
|
|
|
|
28,638
|
|
|
|
|
-
|
|
Delayed transfer entity adjustment (1)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
383
|
|
|
|
|
-
|
|
Share-based compensation expense (2)
|
|
|
7,967
|
|
|
|
|
4,633
|
|
|
|
|
8,286
|
|
|
|
|
28,351
|
|
|
|
|
16,580
|
|
Amortization of acquired intangible assets (3)
|
|
|
27,630
|
|
|
|
|
1,689
|
|
|
|
|
28,371
|
|
|
|
|
84,246
|
|
|
|
|
6,990
|
|
Business development and integration expense (4)
|
|
|
5,765
|
|
|
|
|
5,781
|
|
|
|
|
5,763
|
|
|
|
|
29,434
|
|
|
|
|
11,956
|
|
Compensation for post combination services (5)
|
|
|
4,549
|
|
|
|
|
21
|
|
|
|
|
8,887
|
|
|
|
|
35,118
|
|
|
|
|
1,414
|
|
Restructuring charges
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
572
|
|
|
|
|
468
|
|
|
|
|
-
|
|
Acquisition related depreciation expense (6)
|
|
|
1,365
|
|
|
|
|
-
|
|
|
|
|
1,356
|
|
|
|
|
3,898
|
|
|
|
|
-
|
|
Non-GAAP Income from Operations
|
|
$
|
69,143
|
|
|
|
$
|
42,712
|
|
|
|
$
|
88,303
|
|
|
|
$
|
246,777
|
|
|
|
$
|
133,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income (Loss)
|
|
$
|
(3,616
|
)
|
|
|
$
|
20,854
|
|
|
|
$
|
(24,507
|
)
|
|
|
$
|
(28,369
|
)
|
|
|
$
|
61,192
|
|
Product deferred revenue fair value adjustment
|
|
|
2,100
|
|
|
|
|
-
|
|
|
|
|
4,959
|
|
|
|
|
10,166
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
18,309
|
|
|
|
|
-
|
|
|
|
|
18,371
|
|
|
|
|
51,625
|
|
|
|
|
-
|
|
Inventory fair value adjustment
|
|
|
6,380
|
|
|
|
|
-
|
|
|
|
|
9,485
|
|
|
|
|
28,638
|
|
|
|
|
-
|
|
Share-based compensation expense (2)
|
|
|
7,967
|
|
|
|
|
4,633
|
|
|
|
|
8,286
|
|
|
|
|
28,351
|
|
|
|
|
16,580
|
|
Amortization of acquired intangible assets (3)
|
|
|
27,630
|
|
|
|
|
1,689
|
|
|
|
|
28,371
|
|
|
|
|
84,246
|
|
|
|
|
6,990
|
|
Business development and integration expense (4)
|
|
|
5,765
|
|
|
|
|
5,781
|
|
|
|
|
5,763
|
|
|
|
|
29,434
|
|
|
|
|
11,956
|
|
Compensation for post combination services (5)
|
|
|
4,549
|
|
|
|
|
21
|
|
|
|
|
8,887
|
|
|
|
|
35,118
|
|
|
|
|
1,414
|
|
Restructuring charges
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
572
|
|
|
|
|
468
|
|
|
|
|
-
|
|
Acquisition related depreciation expense (6)
|
|
|
1,365
|
|
|
|
|
-
|
|
|
|
|
1,356
|
|
|
|
|
3,898
|
|
|
|
|
-
|
|
Loss on extinguishment of debt (7)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
55
|
|
|
|
|
-
|
|
Income tax adjustments (8)
|
|
|
(27,544
|
)
|
|
|
|
(5,083
|
)
|
|
|
|
(4,299
|
)
|
|
|
|
(86,263
|
)
|
|
|
|
(13,810
|
)
|
Non-GAAP Net Income
|
|
$
|
42,905
|
|
|
|
$
|
27,895
|
|
|
|
$
|
57,244
|
|
|
|
$
|
157,367
|
|
|
|
$
|
84,340
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net Income (Loss) Per Share
|
|
$
|
(0.04
|
)
|
|
|
$
|
0.50
|
|
|
|
$
|
(0.25
|
)
|
|
|
$
|
(0.35
|
)
|
|
|
$
|
1.47
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
0.48
|
|
|
|
|
0.17
|
|
|
|
|
0.83
|
|
|
|
|
2.26
|
|
|
|
|
0.56
|
|
Non-GAAP Diluted Net Income Per Share
|
|
$
|
0.44
|
|
|
|
$
|
0.67
|
|
|
|
$
|
0.58
|
|
|
|
$
|
1.91
|
|
|
|
$
|
2.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
96,776
|
|
|
|
|
41,531
|
|
|
|
|
99,155
|
|
|
|
|
82,380
|
|
|
|
|
41,637
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
(1
|
)
|
|
Delayed transfer entity adjustment included in these amounts is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Revenue
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
633
|
|
|
|
$
|
-
|
|
|
|
Cost of product revenue
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(98
|
)
|
|
|
|
-
|
|
|
|
Sales and Marketing
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(152
|
)
|
|
|
|
-
|
|
|
|
Other Income(Expense)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
(383
|
)
|
|
|
|
-
|
|
|
|
Total Delayed transfer entity adjustment
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
Share-based compensation expense included in these amounts is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
180
|
|
|
|
$
|
100
|
|
|
|
$
|
196
|
|
|
|
$
|
645
|
|
|
|
$
|
338
|
|
|
|
Cost of service revenue
|
|
|
|
|
753
|
|
|
|
|
358
|
|
|
|
|
721
|
|
|
|
|
2,601
|
|
|
|
|
1,194
|
|
|
|
Research and development
|
|
|
|
|
2,564
|
|
|
|
|
1,534
|
|
|
|
|
2,579
|
|
|
|
|
9,205
|
|
|
|
|
5,505
|
|
|
|
Sales and marketing
|
|
|
|
|
2,364
|
|
|
|
|
1,422
|
|
|
|
|
2,718
|
|
|
|
|
8,725
|
|
|
|
|
4,841
|
|
|
|
General and administrative
|
|
|
|
|
2,106
|
|
|
|
|
1,219
|
|
|
|
|
2,072
|
|
|
|
|
7,175
|
|
|
|
|
4,702
|
|
|
|
Total share-based compensation expense
|
|
|
|
$
|
7,967
|
|
|
|
$
|
4,633
|
|
|
|
$
|
8,286
|
|
|
|
$
|
28,351
|
|
|
|
$
|
16,580
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
|
|
$
|
2,361
|
|
|
|
$
|
-
|
|
|
|
$
|
2,357
|
|
|
|
$
|
6,746
|
|
|
|
$
|
-
|
|
|
|
Cost of product revenue
|
|
|
|
|
14,797
|
|
|
|
|
877
|
|
|
|
|
14,765
|
|
|
|
|
45,127
|
|
|
|
|
3,639
|
|
|
|
Operating expenses
|
|
|
|
|
10,472
|
|
|
|
|
812
|
|
|
|
|
11,249
|
|
|
|
|
32,373
|
|
|
|
|
3,351
|
|
|
|
Total amortization expense
|
|
|
|
$
|
27,630
|
|
|
|
$
|
1,689
|
|
|
|
$
|
28,371
|
|
|
|
$
|
84,246
|
|
|
|
$
|
6,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
Business development and integration expense included in these
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
501
|
|
|
|
$
|
-
|
|
|
|
$
|
675
|
|
|
|
$
|
1,307
|
|
|
|
$
|
-
|
|
|
|
Cost of service revenue
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
$
|
-
|
|
|
|
|
94
|
|
|
|
|
-
|
|
|
|
Research and development
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
256
|
|
|
|
|
-
|
|
|
|
Sales and marketing
|
|
|
|
|
24
|
|
|
|
|
394
|
|
|
|
|
187
|
|
|
|
|
1,465
|
|
|
|
|
394
|
|
|
|
General and administrative
|
|
|
|
|
5,240
|
|
|
|
|
5,387
|
|
|
|
|
4,901
|
|
|
|
|
26,312
|
|
|
|
|
11,562
|
|
|
|
Total business development and integration expense
|
|
|
|
$
|
5,765
|
|
|
|
$
|
5,781
|
|
|
|
$
|
5,763
|
|
|
|
$
|
29,434
|
|
|
|
$
|
11,956
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
|
Compensation for post combination services included in these amounts
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
194
|
|
|
|
$
|
-
|
|
|
|
$
|
142
|
|
|
|
$
|
664
|
|
|
|
$
|
13
|
|
|
|
Cost of service revenue
|
|
|
|
|
282
|
|
|
|
|
-
|
|
|
|
|
1,451
|
|
|
|
|
3,484
|
|
|
|
|
6
|
|
|
|
Research and development
|
|
|
|
|
1,470
|
|
|
|
|
21
|
|
|
|
|
4,027
|
|
|
|
|
13,780
|
|
|
|
|
652
|
|
|
|
Sales and marketing
|
|
|
|
|
1,717
|
|
|
|
|
-
|
|
|
|
|
1,790
|
|
|
|
|
10,979
|
|
|
|
|
90
|
|
|
|
General and administrative
|
|
|
|
|
886
|
|
|
|
|
-
|
|
|
|
|
1,477
|
|
|
|
|
6,211
|
|
|
|
|
653
|
|
|
|
Total compensation for post combination services
|
|
|
|
$
|
4,549
|
|
|
|
$
|
21
|
|
|
|
$
|
8,887
|
|
|
|
$
|
35,118
|
|
|
|
$
|
1,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
Acquisition related depreciation expense included in these amounts
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
55
|
|
|
|
$
|
-
|
|
|
|
$
|
55
|
|
|
|
$
|
156
|
|
|
|
$
|
-
|
|
|
|
Cost of service revenue
|
|
|
|
|
48
|
|
|
|
|
-
|
|
|
|
|
48
|
|
|
|
|
137
|
|
|
|
|
-
|
|
|
|
Research and development
|
|
|
|
|
937
|
|
|
|
|
-
|
|
|
|
|
932
|
|
|
|
|
2,671
|
|
|
|
|
-
|
|
|
|
Sales and marketing
|
|
|
|
|
150
|
|
|
|
|
-
|
|
|
|
|
145
|
|
|
|
|
420
|
|
|
|
|
-
|
|
|
|
General and administrative
|
|
|
|
|
175
|
|
|
|
|
-
|
|
|
|
|
176
|
|
|
|
|
514
|
|
|
|
|
-
|
|
|
|
Total acquisition related depreciation expense
|
|
|
|
$
|
1,365
|
|
|
|
$
|
-
|
|
|
|
$
|
1,356
|
|
|
|
$
|
3,898
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|
Loss on extinguishment of debt included in these amounts is
as follows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Other Income/(Expense), net
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
55
|
|
|
|
$
|
-
|
|
|
|
Total loss on estinguishment of debt
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
55
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8
|
)
|
|
Total income tax adjustment included in these amounts is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
|
|
$
|
(27,544
|
)
|
|
|
$
|
(4,606
|
)
|
|
|
$
|
(4,299
|
)
|
|
|
$
|
(86,263
|
)
|
|
|
$
|
(14,043
|
)
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
|
|
-
|
|
|
|
|
(477
|
)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
233
|
|
|
|
Total income tax adjustments
|
|
|
|
$
|
(27,544
|
)
|
|
|
$
|
(5,083
|
)
|
|
|
$
|
(4,299
|
)
|
|
|
$
|
(86,263
|
)
|
|
|
$
|
(13,810
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
Twelve Months Ended
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (loss) from operations
|
|
|
|
$
|
(4,922
|
)
|
|
|
$
|
30,588
|
|
|
$
|
2,253
|
|
|
$
|
(25,550
|
)
|
|
|
$
|
96,773
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
|
|
74,065
|
|
|
|
|
12,124
|
|
|
|
86,050
|
|
|
|
272,327
|
|
|
|
|
36,958
|
Non-GAAP Income from operations
|
|
|
|
|
69,143
|
|
|
|
|
42,712
|
|
|
|
88,303
|
|
|
|
246,777
|
|
|
|
|
133,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
|
|
7,028
|
|
|
|
|
3,571
|
|
|
|
6,659
|
|
|
|
23,289
|
|
|
|
|
12,719
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA
|
|
|
|
$
|
76,171
|
|
|
|
$
|
46,283
|
|
|
$
|
94,962
|
|
|
$
|
270,066
|
|
|
|
$
|
146,450
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160505005409/en/
Source: 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