WESTFORD, Mass.--(BUSINESS WIRE)--Oct. 27, 2016-- NetScout
Systems, Inc. (NASDAQ: NTCT), a leading provider of business
assurance, a powerful combination of service assurance, cybersecurity,
and business intelligence solutions, today announced financial results
for its second quarter of fiscal year 2017 ended September 30, 2016.
"NetScout delivered good second-quarter results and made important
progress on major new product initiatives," stated Anil Singhal,
NetScout's president and CEO. "Our second-quarter 2017 revenue
performance reflected solid enterprise-related service assurance growth
and excellent top-line results at Arbor Networks. This, however, was
mostly offset by a decline in the service provider service assurance
revenue due to the timing and magnitude of a very large project in the
same period last year. Most importantly, we launched our new
InfiniStreamNG real-time information platform. We are now able to
deliver new and enhanced analytics along with complementary products
that address the service assurance, cybersecurity and business
intelligence requirements of our customers around the world."
Singhal concluded, "Service provider spending continues to be
constrained primarily due to their focus on investment return for their
LTE networks. As a result, the timing and magnitude of certain service
provider orders remains fluid as we approach their calendar year-end
budgeting timeframes. Fortunately, our competitive position with major
mobile operators and MSOs worldwide is very strong. Our ability to
invest in innovation and deliver compelling solutions will play an
important role in continuing to differentiate NetScout in the
marketplace, assist our customers with their digital transformation
challenges, and drive strong performance over the longer term."
Notable second-quarter and recent operational highlights include:
-
In early September 2016, NetScout announced the availability of its
next-generation, real-time information platform called the InfiniStreamNG™.
This new platform, powered by its patented, proprietary Adaptive
Service Intelligence Plus (ASI Plus) technology, targets both
enterprise and service provider customers across their data center,
cloud and hybrid infrastructures, thereby enabling them to gain
seamless, end-to-end visibility and dramatically accelerate their
digital transformation initiatives;
-
During the second quarter, NetScout acquired the technology assets of
Avvasi Incorporated, a privately held, Waterloo, Ontario-based
provider of award-winning solutions used by top-tier service providers
to measure, improve and monetize video in their networks. Video
traffic continues to grow and service providers are recognizing that
delivering high-quality video streams is becoming increasingly
critical to enhancing the customer experience. This acquisition builds
on NetScout's ongoing investment to enhance its service assurance
capabilities for video
traffic over 4G/LTE mobile networks. In conjunction with this
transaction, approximately a dozen engineers and other staff of Avvasi
joined NetScout.
-
In mid-September 2016, the Company unveiled additions to its nGenius®
Packet Flow Switch (PFS) portfolio, designed for performance and
scale at 40G;
-
In early October 2016, Arbor Networks introduced version 2.2 of Arbor
Networks Spectrum™, a high-performance network traffic analysis
platform integrating NetFlow packet and threat intelligence data for
real-time and retrospective investigation of advanced threats;
-
Arbor has continued to receive industry accolades for its
distributed-denial-of-service (DDoS) capabilities including Frost
& Sullivan's 2016 Asia-Pacific On-Premise DDoS Protection Solution
Vendor of the Year, and the
Golden Bridge Awards' Gold Winner in the Security Services category
for Arbor Cloud DDoS Protection while also marking the 20-year
anniversary of DDoS attacks targeting the availability of internet
service provider (ISP) networks; and
-
In mid-October 2016, NetScout also announced the NETSCOUT
edition of the OptiView® XG network analysis tablet with a new
customizable dashboard, enhanced reporting and integration with the
NETSCOUT nGeniusONE® Service Assurance platform. NETSCOUT's portable
analyzer provides infrastructure diagnostics for both wireless and
wired LANs.
Q2 FY17 Financial Results
As a reminder, NetScout acquired Danaher's Communications Business in
mid-July 2015. Accordingly, the Company's second-quarter fiscal year
2016 results reflect an approximately two and one-half month
contribution from the acquired assets.
Total revenue (GAAP) for the second quarter of fiscal year 2017 was
$272.0 million. Non-GAAP total revenue for the second quarter of fiscal
year 2017 was $283.3 million. A reconciliation of GAAP and non-GAAP
results is included in the attached financial tables.
Product revenue (GAAP) for the second quarter of fiscal year 2017 was
$168.9 million, which was approximately 62% of total revenue. On a
non-GAAP basis, product revenue for the second quarter of fiscal year
2017 was $174.9 million, which was approximately 62% of total non-GAAP
revenue. Service revenue (GAAP) for the second quarter of fiscal year
2017 was $103.2 million, or approximately 38% of total revenue. On a
non-GAAP basis, service revenue for fiscal year 2017's second quarter
was $108.4 million, which was approximately 38% of total non-GAAP
revenue.
NetScout's income from operations (GAAP) was $0.8 million in the second
quarter of fiscal year 2017. The Company's GAAP operating profit margin
was 0.3%. Second-quarter fiscal year 2017 non-GAAP EBITDA from
operations was $67.0 million, or 23.6% of non-GAAP quarterly revenue.
Second-quarter fiscal year 2017 non-GAAP income from operations was
$58.0 million. NetScout's non-GAAP operating margin for the second
quarter of fiscal year 2017 was 20.5%.
Net loss (GAAP) for the second quarter of fiscal year 2017 was $1.3
million, or $0.01 per share (diluted). On a non-GAAP basis, net income
for the second quarter was $36.4 million, or $0.39 per share (diluted).
As of September 30, 2016, cash and cash equivalents, and short and
long-term marketable securities were $303.4 million, compared with
$334.9 million as of June 30, 2016. During the second quarter of fiscal
year 2017, NetScout repurchased 929,009 shares of its common stock at an
average price of $28.62 per share, totaling approximately $26.6 million
in the aggregate. As of September 30, 2016, NetScout had approximately
6.9 million shares available for repurchase under its existing common
stock repurchase plan that authorized the repurchase of up to 20 million
shares of its common stock.
First-Half FY17 Financial Results
Highlights for the first two quarters of fiscal year 2017 included:
-
For the first half of fiscal year 2017, total revenue (GAAP) was
$541.0 million and non-GAAP total revenue was $561.2 million.
-
Product revenue (GAAP) for the first six months of fiscal year 2017
was $333.5 million and non-GAAP product revenue was $343.7 million.
First-half fiscal year 2017 service revenue (GAAP) was $207.5 million
and non-GAAP service revenue was $217.5 million.
-
NetScout's loss from operations (GAAP) during the first six months of
fiscal year 2017 was $9.9 million, or -1.8% of total GAAP revenue.
During the first two quarters of fiscal year 2017, the Company's
non-GAAP EBITDA from operations was $118.1 million, or 21.0% of
non-GAAP total revenue. The Company's non-GAAP operating income for
the same period of fiscal year 2017 was $101.1 million with a non-GAAP
operating margin of 18.0%.
-
For the first six months of fiscal year 2017, NetScout's net loss
(GAAP) was $10.3 million, or $0.11 per share (diluted). Non-GAAP net
income for the same period of fiscal year 2017 was $62.8 million, or
$0.67 per share (diluted).
-
During the first two quarters of fiscal year 2017, NetScout
repurchased a total of 3,029,391 shares of its common stock at an
average price of $25.28 per share, totaling approximately $76.6
million in the aggregate.
Guidance:
NetScout fiscal year 2017 guidance reflects the Company's progress to
date, share repurchase activity during the first half of fiscal year
2017, updated assumptions to certain anticipated acquisition-related
adjustments to revenue and to various costs and expenses, and its plans
for the second half of the fiscal year:
-
For fiscal year 2017, the Company's GAAP revenue guidance has been
updated to reflect changes in the assumptions regarding the deferred
revenue fair value adjustment and revenue affected by the amortization
of intangible assets associated with the acquisition of the Danaher
Communications Business. The Company now expects fiscal year 2017 GAAP
revenue to be in the range of approximately $1.165 billion to $1.215
billion versus prior GAAP revenue guidance that ranged from
approximately $1.178 billion to $1.228 billion. The non-GAAP revenue
guidance for fiscal year 2017 is unchanged from prior quarters, and it
ranges from $1.2 billion to $1.25 billion.
-
GAAP net income per share (diluted) guidance for fiscal year 2017 is
unchanged from July 2016, and it ranges from $0.49 to $0.74. Non-GAAP
net income per share (diluted) for fiscal year 2017 is also unchanged
from July 2016, and it ranges $1.87 to $2.12 based on approximately 93
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 second-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-irhome.
Alternatively, people can listen to the call by dialing (785) 424-1051.
The conference call ID is NTCTQ217. A replay of the call will be
available after 12:00 p.m. ET on October 27, 2016 for approximately one
week. The number for the replay is (800) 753-8591 for U.S./Canada and
(402) 220-0686 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 EBITDA 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 provides 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 leading provider of business
assurance – a powerful combination of service assurance, cybersecurity,
and business intelligence 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
or follow @NETSCOUT on Twitter, Facebook, or LinkedIn.
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; the delivery of new and enhanced
analytics along with complementary products that address customer
requirements; the timing and magnitude of certain service provider
orders that remain fluid; and that our ability to invest in innovation
and deliver compelling solutions will play an important role in
continuing to differentiate NetScout in the marketplace, assist our
customers with their digital transformation challenges, and drive strong
performance over the longer term, 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 we have, 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 and the Company's subsequent Quarterly Report 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)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Six months ended
|
|
|
|
|
September 30,
|
|
|
|
|
September 30,
|
|
|
|
|
|
2016
|
|
|
|
|
|
2015
|
|
|
|
|
|
|
2016
|
|
|
|
|
|
2015
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
$
|
168,873
|
|
|
|
|
$
|
174,899
|
|
|
|
|
|
$
|
333,462
|
|
|
|
|
$
|
228,492
|
|
Service
|
|
|
|
|
103,175
|
|
|
|
|
|
86,211
|
|
|
|
|
|
|
207,538
|
|
|
|
|
|
133,361
|
|
Total revenue
|
|
|
|
|
272,048
|
|
|
|
|
|
261,110
|
|
|
|
|
|
|
541,000
|
|
|
|
|
|
361,853
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
56,647
|
|
|
|
|
|
75,421
|
|
|
|
|
|
|
116,474
|
|
|
|
|
|
87,919
|
|
Service
|
|
|
|
|
27,863
|
|
|
|
|
|
24,766
|
|
|
|
|
|
|
55,070
|
|
|
|
|
|
33,564
|
|
Total cost of revenue
|
|
|
|
|
84,510
|
|
|
|
|
|
100,187
|
|
|
|
|
|
|
171,544
|
|
|
|
|
|
121,483
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
187,538
|
|
|
|
|
|
160,923
|
|
|
|
|
|
|
369,456
|
|
|
|
|
|
240,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
61,046
|
|
|
|
|
|
65,896
|
|
|
|
|
|
|
121,597
|
|
|
|
|
|
83,954
|
|
Sales and marketing
|
|
|
|
|
76,706
|
|
|
|
|
|
79,153
|
|
|
|
|
|
|
158,294
|
|
|
|
|
|
117,245
|
|
General and administrative
|
|
|
|
|
31,527
|
|
|
|
|
|
41,301
|
|
|
|
|
|
|
62,454
|
|
|
|
|
|
51,400
|
|
Amortization of acquired intangible assets
|
|
|
|
|
17,559
|
|
|
|
|
|
9,843
|
|
|
|
|
|
|
35,131
|
|
|
|
|
|
10,652
|
|
Restructuring charges
|
|
|
|
|
(105
|
)
|
|
|
|
|
-
|
|
|
|
|
|
|
1,929
|
|
|
|
|
|
-
|
|
Total operating expenses
|
|
|
|
|
186,733
|
|
|
|
|
|
196,193
|
|
|
|
|
|
|
379,405
|
|
|
|
|
|
263,251
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
805
|
|
|
|
|
|
(35,270
|
)
|
|
|
|
|
|
(9,949
|
)
|
|
|
|
|
(22,881
|
)
|
Interest and other expense, net
|
|
|
|
|
(2,430
|
)
|
|
|
|
|
(828
|
)
|
|
|
|
|
|
(5,334
|
)
|
|
|
|
|
(974
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
|
|
|
|
(1,625
|
)
|
|
|
|
|
(36,098
|
)
|
|
|
|
|
|
(15,283
|
)
|
|
|
|
|
(23,855
|
)
|
Income tax benefit
|
|
|
|
|
(359
|
)
|
|
|
|
|
(28,183
|
)
|
|
|
|
|
|
(5,019
|
)
|
|
|
|
|
(23,609
|
)
|
Net loss
|
|
|
|
$
|
(1,266
|
)
|
|
|
|
$
|
(7,915
|
)
|
|
|
|
|
$
|
(10,264
|
)
|
|
|
|
$
|
(246
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per share
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
(0.09
|
)
|
|
|
|
|
$
|
(0.11
|
)
|
|
|
|
$
|
-
|
|
Diluted net loss per share
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
(0.09
|
)
|
|
|
|
|
$
|
(0.11
|
)
|
|
|
|
$
|
-
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic
|
|
|
|
|
91,919
|
|
|
|
|
|
91,410
|
|
|
|
|
|
|
92,628
|
|
|
|
|
|
66,232
|
|
Net loss per share - diluted
|
|
|
|
|
91,919
|
|
|
|
|
|
91,410
|
|
|
|
|
|
|
92,628
|
|
|
|
|
|
66,232
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
|
March 31,
|
|
|
|
|
2016
|
|
|
|
|
2016
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
|
$
|
294,720
|
|
|
|
|
|
$
|
338,714
|
|
Accounts receivable and unbilled costs, net
|
|
|
|
|
240,599
|
|
|
|
|
|
|
247,199
|
|
Inventories
|
|
|
|
|
52,860
|
|
|
|
|
|
|
58,029
|
|
Prepaid expenses and other current assets
|
|
|
|
|
76,879
|
|
|
|
|
|
|
96,536
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
665,058
|
|
|
|
|
|
|
740,478
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
64,003
|
|
|
|
|
|
|
62,033
|
|
Goodwill and intangible assets, net
|
|
|
|
|
2,712,708
|
|
|
|
|
|
|
2,763,409
|
|
Long-term marketable securities
|
|
|
|
|
8,675
|
|
|
|
|
|
|
13,361
|
|
Other assets
|
|
|
|
|
9,341
|
|
|
|
|
|
|
13,562
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
3,459,785
|
|
|
|
|
|
$
|
3,592,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
45,853
|
|
|
|
|
|
$
|
43,969
|
|
Accrued compensation
|
|
|
|
|
65,226
|
|
|
|
|
|
|
82,303
|
|
Accrued other
|
|
|
|
|
29,454
|
|
|
|
|
|
|
34,136
|
|
Deferred revenue and customer deposits
|
|
|
|
|
282,045
|
|
|
|
|
|
|
296,648
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
422,578
|
|
|
|
|
|
|
457,056
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
|
7,936
|
|
|
|
|
|
|
7,539
|
|
Deferred tax liability
|
|
|
|
|
259,625
|
|
|
|
|
|
|
285,359
|
|
Accrued long-term retirement benefits
|
|
|
|
|
31,493
|
|
|
|
|
|
|
31,378
|
|
Long-term deferred revenue
|
|
|
|
|
64,201
|
|
|
|
|
|
|
68,129
|
|
Long-term debt
|
|
|
|
|
300,000
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
1,085,833
|
|
|
|
|
|
|
1,149,461
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
115
|
|
|
|
|
|
|
114
|
|
Additional paid-in capital
|
|
|
|
|
2,666,997
|
|
|
|
|
|
|
2,642,745
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(1,705
|
)
|
|
|
|
|
|
(1,501
|
)
|
Treasury stock, at cost
|
|
|
|
|
(564,581
|
)
|
|
|
|
|
|
(481,366
|
)
|
Retained earnings
|
|
|
|
|
273,126
|
|
|
|
|
|
|
283,390
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
|
2,373,952
|
|
|
|
|
|
|
2,443,382
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
3,459,785
|
|
|
|
|
|
$
|
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
|
|
|
|
Six Months Ended
|
|
|
|
|
September 30,
|
|
|
|
June 30,
|
|
|
|
September 30,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Product Revenue
|
|
|
|
$
|
168,873
|
|
|
|
|
$
|
174,899
|
|
|
|
|
$
|
164,589
|
|
|
|
|
$
|
333,462
|
|
|
|
|
$
|
228,492
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
3,130
|
|
|
|
|
|
3,107
|
|
|
|
|
|
1,345
|
|
|
|
|
|
4,475
|
|
|
|
|
|
3,107
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
|
633
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
633
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
2,869
|
|
|
|
|
|
2,028
|
|
|
|
|
|
2,877
|
|
|
|
|
|
5,746
|
|
|
|
|
|
2,028
|
|
Non-GAAP Product Revenue
|
|
|
|
$
|
174,872
|
|
|
|
|
$
|
180,667
|
|
|
|
|
$
|
168,811
|
|
|
|
|
$
|
343,683
|
|
|
|
|
$
|
234,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Service Revenue
|
|
|
|
$
|
103,175
|
|
|
|
|
$
|
86,211
|
|
|
|
|
$
|
104,363
|
|
|
|
|
$
|
207,538
|
|
|
|
|
$
|
133,361
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
5,218
|
|
|
|
|
|
14,945
|
|
|
|
|
|
4,783
|
|
|
|
|
|
10,001
|
|
|
|
|
|
14,945
|
|
Non-GAAP Service Revenue
|
|
|
|
$
|
108,393
|
|
|
|
|
$
|
101,156
|
|
|
|
|
$
|
109,146
|
|
|
|
|
$
|
217,539
|
|
|
|
|
$
|
148,306
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
|
|
$
|
272,048
|
|
|
|
|
$
|
261,110
|
|
|
|
|
$
|
268,952
|
|
|
|
|
$
|
541,000
|
|
|
|
|
$
|
361,853
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
3,130
|
|
|
|
|
|
3,107
|
|
|
|
|
|
1,345
|
|
|
|
|
|
4,475
|
|
|
|
|
|
3,107
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
5,218
|
|
|
|
|
|
14,945
|
|
|
|
|
|
4,783
|
|
|
|
|
|
10,001
|
|
|
|
|
|
14,945
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
|
633
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
633
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
2,869
|
|
|
|
|
|
2,028
|
|
|
|
|
|
2,877
|
|
|
|
|
|
5,746
|
|
|
|
|
|
2,028
|
|
Non-GAAP Revenue
|
|
|
|
$
|
283,265
|
|
|
|
|
$
|
281,823
|
|
|
|
|
$
|
277,957
|
|
|
|
|
$
|
561,222
|
|
|
|
|
$
|
382,566
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross Profit
|
|
|
|
$
|
187,538
|
|
|
|
|
$
|
160,923
|
|
|
|
|
$
|
181,918
|
|
|
|
|
$
|
369,456
|
|
|
|
|
$
|
240,370
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
3,130
|
|
|
|
|
|
3,107
|
|
|
|
|
|
1,345
|
|
|
|
|
|
4,475
|
|
|
|
|
|
3,107
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
5,218
|
|
|
|
|
|
14,945
|
|
|
|
|
|
4,783
|
|
|
|
|
|
10,001
|
|
|
|
|
|
14,945
|
|
Inventory fair value adjustment
|
|
|
|
|
-
|
|
|
|
|
|
12,773
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
12,773
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
|
535
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
535
|
|
Share-based compensation expense (2)
|
|
|
|
|
1,511
|
|
|
|
|
|
921
|
|
|
|
|
|
993
|
|
|
|
|
|
2,504
|
|
|
|
|
|
1,396
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
13,253
|
|
|
|
|
|
16,835
|
|
|
|
|
|
13,246
|
|
|
|
|
|
26,499
|
|
|
|
|
|
17,593
|
|
Business development and integration expense (4)
|
|
|
|
|
(68
|
)
|
|
|
|
|
225
|
|
|
|
|
|
158
|
|
|
|
|
|
90
|
|
|
|
|
|
225
|
|
Compensation for post-combination services (5)
|
|
|
|
|
381
|
|
|
|
|
|
2,079
|
|
|
|
|
|
144
|
|
|
|
|
|
525
|
|
|
|
|
|
2,079
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
(12
|
)
|
|
|
|
|
87
|
|
|
|
|
|
165
|
|
|
|
|
|
153
|
|
|
|
|
|
87
|
|
Non-GAAP Gross Profit
|
|
|
|
$
|
210,951
|
|
|
|
|
$
|
212,430
|
|
|
|
|
$
|
202,752
|
|
|
|
|
$
|
413,703
|
|
|
|
|
$
|
293,110
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (Loss) from Operations
|
|
|
|
$
|
805
|
|
|
|
|
$
|
(35,270
|
)
|
|
|
|
$
|
(10,754
|
)
|
|
|
|
$
|
(9,949
|
)
|
|
|
|
$
|
(22,881
|
)
|
Product deferred revenue fair value adjustment
|
|
|
|
|
3,130
|
|
|
|
|
|
3,107
|
|
|
|
|
|
1,345
|
|
|
|
|
|
4,475
|
|
|
|
|
|
3,107
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
5,218
|
|
|
|
|
|
14,945
|
|
|
|
|
|
4,783
|
|
|
|
|
|
10,001
|
|
|
|
|
|
14,945
|
|
Inventory fair value adjustment
|
|
|
|
|
-
|
|
|
|
|
|
12,773
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
12,773
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
|
383
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
383
|
|
Share-based compensation expense (2)
|
|
|
|
|
11,678
|
|
|
|
|
|
7,503
|
|
|
|
|
|
8,132
|
|
|
|
|
|
19,810
|
|
|
|
|
|
12,098
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
30,812
|
|
|
|
|
|
26,678
|
|
|
|
|
|
30,818
|
|
|
|
|
|
61,630
|
|
|
|
|
|
28,245
|
|
Business development and integration expense (4)
|
|
|
|
|
2,977
|
|
|
|
|
|
14,544
|
|
|
|
|
|
3,669
|
|
|
|
|
|
6,646
|
|
|
|
|
|
17,906
|
|
Compensation for post-combination services (5)
|
|
|
|
|
2,867
|
|
|
|
|
|
21,661
|
|
|
|
|
|
1,715
|
|
|
|
|
|
4,582
|
|
|
|
|
|
21,682
|
|
Restructuring charges
|
|
|
|
|
(105
|
)
|
|
|
|
|
-
|
|
|
|
|
|
2,034
|
|
|
|
|
|
1,929
|
|
|
|
|
|
-
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
666
|
|
|
|
|
|
1,177
|
|
|
|
|
|
1,359
|
|
|
|
|
|
2,025
|
|
|
|
|
|
1,177
|
|
Non-GAAP Income from Operations
|
|
|
|
$
|
58,048
|
|
|
|
|
$
|
67,501
|
|
|
|
|
$
|
43,101
|
|
|
|
|
$
|
101,149
|
|
|
|
|
$
|
89,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Loss
|
|
|
|
$
|
(1,266
|
)
|
|
|
|
$
|
(7,915
|
)
|
|
|
|
$
|
(8,998
|
)
|
|
|
|
$
|
(10,264
|
)
|
|
|
|
$
|
(246
|
)
|
Product deferred revenue fair value adjustment
|
|
|
|
|
3,130
|
|
|
|
|
|
3,107
|
|
|
|
|
|
1,345
|
|
|
|
|
|
4,475
|
|
|
|
|
|
3,107
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
5,218
|
|
|
|
|
|
14,945
|
|
|
|
|
|
4,783
|
|
|
|
|
|
10,001
|
|
|
|
|
|
14,945
|
|
Inventory fair value adjustment
|
|
|
|
|
-
|
|
|
|
|
|
12,773
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
12,773
|
|
Share-based compensation expense (2)
|
|
|
|
|
11,678
|
|
|
|
|
|
7,503
|
|
|
|
|
|
8,132
|
|
|
|
|
|
19,810
|
|
|
|
|
|
12,098
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
30,812
|
|
|
|
|
|
26,678
|
|
|
|
|
|
30,818
|
|
|
|
|
|
61,630
|
|
|
|
|
|
28,245
|
|
Business development and integration expense (4)
|
|
|
|
|
2,977
|
|
|
|
|
|
14,544
|
|
|
|
|
|
3,669
|
|
|
|
|
|
6,646
|
|
|
|
|
|
17,906
|
|
Compensation for post-combination services (5)
|
|
|
|
|
2,867
|
|
|
|
|
|
21,661
|
|
|
|
|
|
1,715
|
|
|
|
|
|
4,582
|
|
|
|
|
|
21,682
|
|
Restructuring charges
|
|
|
|
|
(105
|
)
|
|
|
|
|
-
|
|
|
|
|
|
2,034
|
|
|
|
|
|
1,929
|
|
|
|
|
|
-
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
666
|
|
|
|
|
|
1,177
|
|
|
|
|
|
1,359
|
|
|
|
|
|
2,025
|
|
|
|
|
|
1,177
|
|
Loss on extinguishment of debt (7)
|
|
|
|
|
-
|
|
|
|
|
|
55
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
55
|
|
Income tax adjustments (8)
|
|
|
|
|
(19,544
|
)
|
|
|
|
|
(50,868
|
)
|
|
|
|
|
(18,528
|
)
|
|
|
|
|
(38,072
|
)
|
|
|
|
|
(54,420
|
)
|
Non-GAAP Net Income
|
|
|
|
$
|
36,433
|
|
|
|
|
$
|
43,660
|
|
|
|
|
$
|
26,329
|
|
|
|
|
$
|
62,762
|
|
|
|
|
$
|
57,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net loss Per Share
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
$
|
(0.09
|
)
|
|
|
|
$
|
(0.10
|
)
|
|
|
|
$
|
(0.11
|
)
|
|
|
|
$
|
-
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
|
|
0.40
|
|
|
|
|
|
0.56
|
|
|
|
|
|
0.38
|
|
|
|
|
|
0.78
|
|
|
|
|
|
0.86
|
|
Non-GAAP Diluted Net Income Per Share
|
|
|
|
$
|
0.39
|
|
|
|
|
$
|
0.47
|
|
|
|
|
$
|
0.28
|
|
|
|
|
$
|
0.67
|
|
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
|
|
92,716
|
|
|
|
|
|
91,967
|
|
|
|
|
|
94,008
|
|
|
|
|
|
93,337
|
|
|
|
|
|
66,811
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
September 30,
|
|
|
|
June 30,
|
|
|
|
September 30,
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2016
|
|
|
|
2015
|
(1
|
)
|
|
Delayed transfer entity adjustment included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue
|
|
|
|
$
|
-
|
|
|
|
|
$
|
633
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
633
|
|
|
|
Cost of product revenue
|
|
|
|
|
-
|
|
|
|
|
|
(98
|
)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(98
|
)
|
|
|
Sales and marketing
|
|
|
|
|
-
|
|
|
|
|
|
(152
|
)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(152
|
)
|
|
|
Other income (expense)
|
|
|
|
|
-
|
|
|
|
|
|
(383
|
)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
(383
|
)
|
|
|
Total delayed transfer entity adjustment
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
266
|
|
|
|
|
$
|
167
|
|
|
|
|
$
|
195
|
|
|
|
|
$
|
461
|
|
|
|
|
$
|
269
|
|
|
|
Cost of service revenue
|
|
|
|
|
1,245
|
|
|
|
|
|
754
|
|
|
|
|
|
798
|
|
|
|
|
|
2,043
|
|
|
|
|
|
1,127
|
|
|
|
Research and development
|
|
|
|
|
3,872
|
|
|
|
|
|
2,572
|
|
|
|
|
|
2,633
|
|
|
|
|
|
6,505
|
|
|
|
|
|
4,062
|
|
|
|
Sales and marketing
|
|
|
|
|
3,726
|
|
|
|
|
|
2,240
|
|
|
|
|
|
2,611
|
|
|
|
|
|
6,337
|
|
|
|
|
|
3,643
|
|
|
|
General and administrative
|
|
|
|
|
2,569
|
|
|
|
|
|
1,770
|
|
|
|
|
|
1,895
|
|
|
|
|
|
4,464
|
|
|
|
|
|
2,997
|
|
|
|
Total share-based compensation expense
|
|
|
|
$
|
11,678
|
|
|
|
|
$
|
7,503
|
|
|
|
|
$
|
8,132
|
|
|
|
|
$
|
19,810
|
|
|
|
|
$
|
12,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
|
|
$
|
2,869
|
|
|
|
|
$
|
2,028
|
|
|
|
|
$
|
2,877
|
|
|
|
|
$
|
5,746
|
|
|
|
|
$
|
2,028
|
|
|
|
Cost of product revenue
|
|
|
|
|
10,384
|
|
|
|
|
|
14,807
|
|
|
|
|
|
10,369
|
|
|
|
|
|
20,753
|
|
|
|
|
|
15,565
|
|
|
|
Operating expenses
|
|
|
|
|
17,559
|
|
|
|
|
|
9,843
|
|
|
|
|
|
17,572
|
|
|
|
|
|
35,131
|
|
|
|
|
|
10,652
|
|
|
|
Total amortization expense
|
|
|
|
$
|
30,812
|
|
|
|
|
$
|
26,678
|
|
|
|
|
$
|
30,818
|
|
|
|
|
$
|
61,630
|
|
|
|
|
$
|
28,245
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
(68
|
)
|
|
|
|
$
|
131
|
|
|
|
|
$
|
158
|
|
|
|
|
$
|
90
|
|
|
|
|
$
|
131
|
|
|
|
Cost of service revenue
|
|
|
|
|
-
|
|
|
|
|
|
94
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
94
|
|
|
|
Research and development
|
|
|
|
|
-
|
|
|
|
|
|
256
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
256
|
|
|
|
Sales and marketing
|
|
|
|
|
24
|
|
|
|
|
|
271
|
|
|
|
|
|
10
|
|
|
|
|
|
34
|
|
|
|
|
|
1,254
|
|
|
|
General and administrative
|
|
|
|
|
3,021
|
|
|
|
|
|
13,792
|
|
|
|
|
|
3,501
|
|
|
|
|
|
6,522
|
|
|
|
|
|
16,171
|
|
|
|
Total business development and integration expense
|
|
|
|
$
|
2,977
|
|
|
|
|
$
|
14,544
|
|
|
|
|
$
|
3,669
|
|
|
|
|
$
|
6,646
|
|
|
|
|
$
|
17,906
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
|
Compensation for post-combination services included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
113
|
|
|
|
|
$
|
328
|
|
|
|
|
$
|
42
|
|
|
|
|
$
|
155
|
|
|
|
|
$
|
328
|
|
|
|
Cost of service revenue
|
|
|
|
|
268
|
|
|
|
|
|
1,751
|
|
|
|
|
|
102
|
|
|
|
|
|
370
|
|
|
|
|
|
1,751
|
|
|
|
Research and development
|
|
|
|
|
768
|
|
|
|
|
|
8,262
|
|
|
|
|
|
793
|
|
|
|
|
|
1,561
|
|
|
|
|
|
8,283
|
|
|
|
Sales and marketing
|
|
|
|
|
720
|
|
|
|
|
|
7,472
|
|
|
|
|
|
1,006
|
|
|
|
|
|
1,726
|
|
|
|
|
|
7,472
|
|
|
|
General and administrative
|
|
|
|
|
998
|
|
|
|
|
|
3,848
|
|
|
|
|
|
(228
|
)
|
|
|
|
|
770
|
|
|
|
|
|
3,848
|
|
|
|
Total compensation for post-combination services
|
|
|
|
$
|
2,867
|
|
|
|
|
$
|
21,661
|
|
|
|
|
$
|
1,715
|
|
|
|
|
$
|
4,582
|
|
|
|
|
$
|
21,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
Acquisition related depreciation expense included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
(32
|
)
|
|
|
|
$
|
46
|
|
|
|
|
$
|
117
|
|
|
|
|
$
|
85
|
|
|
|
|
$
|
46
|
|
|
|
Cost of service revenue
|
|
|
|
|
20
|
|
|
|
|
|
41
|
|
|
|
|
|
48
|
|
|
|
|
|
68
|
|
|
|
|
|
41
|
|
|
|
Research and development
|
|
|
|
|
488
|
|
|
|
|
|
802
|
|
|
|
|
|
872
|
|
|
|
|
|
1,360
|
|
|
|
|
|
802
|
|
|
|
Sales and marketing
|
|
|
|
|
67
|
|
|
|
|
|
125
|
|
|
|
|
|
146
|
|
|
|
|
|
213
|
|
|
|
|
|
125
|
|
|
|
General and administrative
|
|
|
|
|
123
|
|
|
|
|
|
163
|
|
|
|
|
|
176
|
|
|
|
|
|
299
|
|
|
|
|
|
163
|
|
|
|
Total acquisition related depreciation expense
|
|
|
|
$
|
666
|
|
|
|
|
$
|
1,177
|
|
|
|
|
$
|
1,359
|
|
|
|
|
$
|
2,025
|
|
|
|
|
$
|
1,177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|
Loss on extinguishment of debt included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income/(expense), net
|
|
|
|
$
|
-
|
|
|
|
|
$
|
55
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
55
|
|
|
|
Total loss on extinguishment of debt
|
|
|
|
$
|
-
|
|
|
|
|
$
|
55
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8
|
)
|
|
Total income tax adjustment included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
|
|
$
|
(19,544
|
)
|
|
|
|
$
|
(50,868
|
)
|
|
|
|
$
|
(18,528
|
)
|
|
|
|
$
|
(38,072
|
)
|
|
|
|
$
|
(54,493
|
)
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
73
|
|
|
|
Total income tax adjustments
|
|
|
|
$
|
(19,544
|
)
|
|
|
|
$
|
(50,868
|
)
|
|
|
|
$
|
(18,528
|
)
|
|
|
|
$
|
(38,072
|
)
|
|
|
|
$
|
(54,420
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
Six Months Ended
|
|
|
|
|
September 30,
|
|
|
|
June 30,
|
|
|
|
September 30,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
2016
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (loss) from operations
|
|
|
|
$
|
805
|
|
|
|
$
|
(35,270
|
)
|
|
|
|
$
|
(10,754
|
)
|
|
|
|
$
|
(9,949
|
)
|
|
|
|
$
|
(22,881
|
)
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
|
|
57,243
|
|
|
|
|
102,771
|
|
|
|
|
|
53,855
|
|
|
|
|
|
111,098
|
|
|
|
|
|
112,316
|
|
Non-GAAP Income from operations
|
|
|
|
|
58,048
|
|
|
|
|
67,501
|
|
|
|
|
|
43,101
|
|
|
|
|
|
101,149
|
|
|
|
|
|
89,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
|
|
8,929
|
|
|
|
|
6,183
|
|
|
|
|
|
7,997
|
|
|
|
|
|
16,926
|
|
|
|
|
|
9,602
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA from operations
|
|
|
|
$
|
66,977
|
|
|
|
$
|
73,684
|
|
|
|
|
$
|
51,098
|
|
|
|
|
$
|
118,075
|
|
|
|
|
$
|
99,037
|
|
|
NetScout Systems, Inc.
|
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial
Guidance
|
(Unaudited)
|
(In millions, except EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2017
|
|
|
|
|
|
|
Low
|
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
|
|
|
|
$
|
1,165
|
|
|
|
|
$
|
1,215
|
|
Deferred revenue fair value adjustment
|
|
|
|
|
|
|
24
|
|
|
|
|
|
24
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
11
|
|
|
|
|
|
11
|
|
Non-GAAP revenue
|
|
|
|
|
|
$
|
1,200
|
|
|
|
|
$
|
1,250
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income
|
|
|
|
|
|
$
|
46
|
|
|
|
|
$
|
69
|
|
Deferred revenue fair value adjustment
|
|
|
|
|
|
|
24
|
|
|
|
|
|
24
|
|
Amortization of intangible assets
|
|
|
|
|
|
|
123
|
|
|
|
|
|
123
|
|
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 income tax
|
|
|
|
|
|
|
(75
|
)
|
|
|
|
|
(75
|
)
|
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/20161027005839/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