Company Refines Fiscal Year 2016 EPS Targets Within Prior Guidance
Range as
Challenging Market Conditions Impact Full-Year Revenue Outlook
WESTFORD, Mass.--(BUSINESS WIRE)--Jan. 28, 2016--
NetScout
Systems, Inc. (NASDAQ: NTCT), a market leader in service assurance
and cybersecurity solutions, today announced financial results for its
third quarter of fiscal year 2016 ended December 31, 2015.
“NetScout produced a strong third-quarter performance,” stated Anil
Singhal, NetScout’s president and CEO. “We were pleased with the revenue
performance across the enterprise and service provider markets. Our
top-line results, in combination with disciplined spending to advance
key development, sales and integration initiatives, enabled us to
deliver strong profit margins, along with a robust EPS performance.
During the quarter, we also continued to make good progress integrating
our acquisition of the Danaher Communications Business.”
Notable third-quarter fiscal year 2016 integration milestones included:
-
The two sets of sales teams, enterprise and service provider, have
been integrated to present a unified message to each respective market;
-
Product integration is on track with the first phase of the combined
solution to be ready for selling this spring;
-
Various other integration activities spanning marketing,
manufacturing, and back-office systems have progressed on schedule;
-
Strong retention of key talent and senior leadership; and
-
Fortified market leadership position as a result of the broader
customer base, global reach, powerful combination of proven
technologies, and extensive domain expertise.
Commenting on the Company’s outlook, Singhal concluded, “We’ve seen
concern within our customer base, especially in the service provider
market, regarding their own plans for calendar year 2016 due largely to
the uncertain macroeconomic environment. As a result, we’ve taken a more
cautious and conservative review of our customers’ projects and
anticipated near-term spending plans. At this time, we believe it is
prudent to revise our fiscal year 2016 guidance with a focus on
preserving our earnings performance. We remain confident that our value
proposition, breadth and depth of innovative solutions, excellent
financial foundation and long-standing customer relationships will
continue to serve us well as we move forward. We are in the early stages
of an exciting transition from legacy products to integrated solutions
that we believe can leverage our differentiated software technology,
drive further traction with customers worldwide and help us further
accelerate margin improvement moving into fiscal year 2017.”
Q3 FY16 Financial Results
NetScout’s financial results for the third quarter of fiscal year 2016
include a full quarter’s contribution from Danaher’s Communications
Business, which NetScout acquired on July 14, 2015. The timing and
magnitude of the contributions from the acquired businesses impact
year-over-year comparisons for the three-month and nine-month periods
ended December 31, 2015.
Total revenue for the third quarter of fiscal year 2016 was $307.7
million. Non-GAAP total revenue for the third quarter of fiscal year
2016 was $333.4 million. A reconciliation of GAAP and non-GAAP results
is included in the attached financial tables.
Product revenue for the third quarter of fiscal year 2016 was $209.1
million, which was approximately 68% of total revenue. On a non-GAAP
basis, product revenue for the third quarter of fiscal year 2016 was
$216.4 million, which was approximately 65% of total revenue. Service
revenue for the third quarter of fiscal year 2016 was $98.6 million, or
approximately 32% of total revenue. On a non-GAAP basis, service revenue
for fiscal year 2016’s third quarter was $116.9 million, which was
approximately 35% of total revenue.
NetScout’s income from operations was $2.3 million in the third quarter
of fiscal year 2016. Third-quarter fiscal year 2016 non-GAAP income from
operations was $88.3 million. NetScout’s non-GAAP operating margin for
the third quarter of fiscal year 2016 was 26.5%.
Net loss for the third quarter of fiscal year 2016 was $24.5 million, or
$0.25 per diluted share. On a non-GAAP basis, net income for the third
quarter was $57.2 million, or $0.58 per diluted share.
Other notable financial and operations highlights for the third quarter
and first nine months of fiscal year 2016 included:
-
For the first nine months of fiscal year 2016, total revenue was
$669.5 million and non-GAAP total revenue was $715.9 million.
-
Product revenue for the first nine months of fiscal year 2016 was
$437.6 million and non-GAAP product revenue for the same period was
$450.7 million. Service revenue for the first nine months of fiscal
year 2016 was $231.9 million and non-GAAP service revenue for the same
period was $265.2 million.
-
NetScout’s operating loss for the first nine months of fiscal year
2016 was $20.6 million. The Company’s non-GAAP operating income for
the first nine months of fiscal year 2016 was $177.6 million with a
non-GAAP operating margin of 24.8%.
-
For the first nine months of fiscal year 2016, NetScout’s net loss was
$24.8 million, or $0.32 per diluted share. Non-GAAP net income for the
first nine months of fiscal year 2016 was $114.5 million, or $1.47 per
diluted share.
-
As of December 31, 2015, cash and cash equivalents, and short and
long-term marketable securities were $376.2 million, a sequential
increase of $24.8 million since the end of the second quarter of
fiscal year 2016.
-
During the third quarter of fiscal year 2016, NetScout repurchased
700,000 shares of its common stock at an average price of $35.33 per
share, totaling approximately $24.7 million in the aggregate. The
Company’s share repurchase activity favorably impacted third-quarter
fiscal year 2016 non-GAAP earnings per share by approximately $0.005
per share.
-
For the first nine months of fiscal year 2016, NetScout repurchased a
total of 5,264,348 shares of its common stock at an average price of
$38.71 per share, totaling approximately $203.8 million in the
aggregate.
-
The Company expects to be active with its stock repurchase plan during
the fourth quarter of fiscal year 2016.
Guidance:
For fiscal year 2016, NetScout is updating its guidance.
-
NetScout now expects GAAP revenue to be in the range of approximately
$958 million to $968 million compared with the prior GAAP revenue
guidance range of $997 million to $1.047 billion. The Company now
anticipates non-GAAP revenue to be between $1.015 billion and $1.025
billion compared with its prior guidance range of $1.05 billion to
$1.1 billion.
-
GAAP net loss per diluted share is now expected to be in the range of
($0.21) to ($0.29), versus prior GAAP net loss per diluted share
guidance that ranged between ($0.10) to ($0.25). Non-GAAP net income
per diluted share is now anticipated to be in the range of $1.82 to
$1.90 versus prior non-GAAP net income per diluted share guidance in
the range of $1.82 to $1.97.
-
For the fiscal year 2016, the non-GAAP net income per diluted share
expectation excludes the estimated amortization of acquired intangible
assets of approximately $83 million, anticipated deferred revenue fair
value adjustment of approximately $57 million, anticipated
compensation expense for post-combination services of approximately
$34 million, a projected inventory fair value adjustment of
approximately $29 million, forecasted share-based compensation
expenses of approximately $27 million, estimated business development
expenses of approximately $26 million, projected acquisition-related
depreciation expense of approximately $4 million and the related
impact of these adjustments on the provision for income taxes of
approximately $84 million.
Conference Call Instructions:
NetScout
will host a conference call to discuss its third-quarter fiscal year
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)
424-1051. The conference call ID is NTCTQ316. A replay of the call will
be available after 12:00 p.m. ET on January 28, 2016 for approximately
one week. The number for the replay is (800) 374-0328 for U.S./Canada
and (402) 220-0663 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, 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 net income includes
the aforementioned items related to non-GAAP income from operations, net
of related income tax effects. Non-GAAP diluted net income per share
also excludes these expenses as well as the related impact of all these
adjustments on the provision for income taxes. Non-GAAP operating margin
is calculated based on the non-GAAP financial metrics discussed above.
These non-GAAP measures are not in accordance with GAAP, should not be
considered an alternative for measures prepared in accordance with GAAP
(revenue, net income and diluted net income per share), and may have
limitations in that they do not reflect all of NetScout’s results of
operations as determined in accordance with GAAP. These non-GAAP
measures should only be used to evaluate NetScout’s results of
operations in conjunction with the corresponding GAAP measures. The
presentation of non-GAAP information is not meant to be considered
superior to, in isolation from or as a substitute for results prepared
in accordance with GAAP.
NetScout believes these non-GAAP financial measures will enhance the
reader’s overall understanding of NetScout’s current financial
performance and NetScout's prospects for the future by providing a
higher degree of transparency for certain financial measures and
providing a level of disclosure that helps investors understand how the
Company plans and measures its own business. NetScout believes that
providing these non-GAAP measures affords investors a view of NetScout’s
operating results that may be more easily compared to peer companies and
also enables investors to consider NetScout’s operating results on both
a GAAP and non-GAAP basis during and following the integration period of
NetScout’s acquisitions. Presenting the GAAP measures on their own would
not be indicative of NetScout’s core operating results. Furthermore,
NetScout believes that the presentation of non-GAAP measures when shown
in conjunction with the corresponding GAAP measures provide useful
information to management and investors regarding present and future
business trends relating to its financial condition and results of
operations.
NetScout management regularly uses supplemental non-GAAP financial
measures internally to understand, manage and evaluate its business and
to make operating decisions. These non-GAAP measures are among the
primary factors that management uses in planning and forecasting.
About NetScout Systems, Inc.
NetScout
Systems, Inc. (NASDAQ: NTCT) is 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 the Company’s future stock
repurchase activities, the statements related to our value proposition,
breadth and depth of innovative solutions, excellent financial
foundation and long-standing customer relationships continuing to serve
us well into the future, and statements related to the transition from
legacy products to integrated solutions that can leverage our
technology, drive further traction with customers worldwide and help us
accelerate margin improvement moving into 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; 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; changes in the
various factors impacting the Company’s decisions regarding timing and
volume of stock repurchases; 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
|
|
|
Nine Months Ended
|
|
|
|
|
December 31,
|
|
|
December 31,
|
|
|
|
|
2015
|
|
|
2014
|
|
|
2015
|
|
|
2014
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
209,124
|
|
|
|
$
|
76,446
|
|
|
|
$
|
437,616
|
|
|
|
$
|
198,765
|
|
Service
|
|
|
98,555
|
|
|
|
|
46,387
|
|
|
|
|
231,916
|
|
|
|
|
135,519
|
|
Total revenue
|
|
|
307,679
|
|
|
|
|
122,833
|
|
|
|
|
669,532
|
|
|
|
|
334,284
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
77,147
|
|
|
|
|
18,310
|
|
|
|
|
165,066
|
|
|
|
|
45,015
|
|
Service
|
|
|
28,968
|
|
|
|
|
8,672
|
|
|
|
|
62,532
|
|
|
|
|
26,158
|
|
Total cost of revenue
|
|
|
106,115
|
|
|
|
|
26,982
|
|
|
|
|
227,598
|
|
|
|
|
71,173
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
201,564
|
|
|
|
|
95,851
|
|
|
|
|
441,934
|
|
|
|
|
263,111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
65,131
|
|
|
|
|
18,864
|
|
|
|
|
149,085
|
|
|
|
|
56,872
|
|
Sales and marketing
|
|
|
91,386
|
|
|
|
|
34,836
|
|
|
|
|
208,631
|
|
|
|
|
104,304
|
|
General and administrative
|
|
|
30,973
|
|
|
|
|
13,391
|
|
|
|
|
82,477
|
|
|
|
|
33,211
|
|
Amortization of acquired intangible assets
|
|
|
11,249
|
|
|
|
|
821
|
|
|
|
|
21,901
|
|
|
|
|
2,539
|
|
Restructuring charges
|
|
|
572
|
|
|
|
|
-
|
|
|
|
|
468
|
|
|
|
|
-
|
|
Total operating expenses
|
|
|
199,311
|
|
|
|
|
67,912
|
|
|
|
|
462,562
|
|
|
|
|
196,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
2,253
|
|
|
|
|
27,939
|
|
|
|
|
(20,628
|
)
|
|
|
|
66,185
|
|
Interest and other expense, net
|
|
|
(2,903
|
)
|
|
|
|
(512
|
)
|
|
|
|
(3,877
|
)
|
|
|
|
(1,186
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax expense
|
|
|
(650
|
)
|
|
|
|
27,427
|
|
|
|
|
(24,505
|
)
|
|
|
|
64,999
|
|
Income tax expense
|
|
|
23,857
|
|
|
|
|
9,798
|
|
|
|
|
248
|
|
|
|
|
24,661
|
|
Net income (loss)
|
|
$
|
(24,507
|
)
|
|
|
$
|
17,629
|
|
|
|
$
|
(24,753
|
)
|
|
|
$
|
40,338
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share
|
|
$
|
(0.25
|
)
|
|
|
$
|
0.43
|
|
|
|
$
|
(0.32
|
)
|
|
|
$
|
0.98
|
|
Diluted net income (loss) per share
|
|
$
|
(0.25
|
)
|
|
|
$
|
0.42
|
|
|
|
$
|
(0.32
|
)
|
|
|
$
|
0.97
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
98,797
|
|
|
|
|
41,206
|
|
|
|
|
77,126
|
|
|
|
|
41,128
|
|
Net income per share - diluted
|
|
|
98,797
|
|
|
|
|
41,536
|
|
|
|
|
77,126
|
|
|
|
|
41,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
March 31,
|
|
|
|
2015
|
|
2015
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
$
|
358,272
|
|
|
$
|
206,285
|
|
Accounts receivable and unbilled costs, net
|
|
|
|
244,957
|
|
|
|
82,226
|
|
Inventories
|
|
|
|
63,427
|
|
|
|
12,130
|
|
Prepaid expenses and other current assets
|
|
|
|
87,216
|
|
|
|
36,643
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
753,872
|
|
|
|
337,284
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
58,663
|
|
|
|
23,864
|
|
Goodwill and intangible assets, net
|
|
|
|
2,769,408
|
|
|
|
247,625
|
|
Long-term marketable securities
|
|
|
|
17,961
|
|
|
|
58,572
|
|
Other assets
|
|
|
|
35,210
|
|
|
|
1,704
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
3,635,114
|
|
|
$
|
669,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
52,660
|
|
|
$
|
13,077
|
|
Accrued compensation
|
|
|
|
100,817
|
|
|
|
36,553
|
|
Accrued other
|
|
|
|
23,828
|
|
|
|
14,581
|
|
Deferred revenue and customer deposits
|
|
|
|
255,822
|
|
|
|
123,422
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
433,127
|
|
|
|
187,633
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
6,889
|
|
|
|
6,479
|
|
Deferred tax liability
|
|
|
|
330,254
|
|
|
|
10,639
|
|
Accrued long-term retirement benefits
|
|
|
|
28,977
|
|
|
|
1,587
|
|
Long-term deferred revenue
|
|
|
|
56,570
|
|
|
|
26,961
|
|
Long-term debt
|
|
|
|
250,000
|
|
|
|
-
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
1,105,817
|
|
|
|
233,299
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
|
|
114
|
|
|
|
51
|
|
Additional paid-in capital
|
|
|
|
2,627,807
|
|
|
|
298,101
|
|
Accumulated other comprehensive loss
|
|
|
|
(3,688
|
)
|
|
|
(4,645
|
)
|
Treasury stock, at cost
|
|
|
|
(381,942
|
)
|
|
|
(169,516
|
)
|
Retained earnings
|
|
|
|
287,006
|
|
|
|
311,759
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
2,529,297
|
|
|
|
435,750
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
3,635,114
|
|
|
$
|
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
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
|
|
$
|
307,679
|
|
|
|
$
|
122,833
|
|
|
|
$
|
261,110
|
|
|
|
$
|
669,532
|
|
|
|
$
|
334,284
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
4,959
|
|
|
|
|
-
|
|
|
|
|
3,107
|
|
|
|
|
8,066
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
18,371
|
|
|
|
|
-
|
|
|
|
|
14,945
|
|
|
|
|
33,316
|
|
|
|
|
-
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
633
|
|
|
|
|
633
|
|
|
|
|
-
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
2,357
|
|
|
|
|
-
|
|
|
|
|
2,028
|
|
|
|
|
4,385
|
|
|
|
|
-
|
|
Non-GAAP Revenue
|
|
|
|
$
|
333,366
|
|
|
|
$
|
122,833
|
|
|
|
$
|
281,823
|
|
|
|
$
|
715,932
|
|
|
|
$
|
334,302
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
|
|
$
|
201,564
|
|
|
|
$
|
95,851
|
|
|
|
$
|
160,923
|
|
|
|
$
|
441,934
|
|
|
|
$
|
263,111
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
4,959
|
|
|
|
|
-
|
|
|
|
|
3,107
|
|
|
|
|
8,066
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
18,371
|
|
|
|
|
-
|
|
|
|
|
14,945
|
|
|
|
|
33,316
|
|
|
|
|
-
|
|
Inventory fair value adjustment
|
|
|
|
|
9,485
|
|
|
|
|
-
|
|
|
|
|
12,773
|
|
|
|
|
22,258
|
|
|
|
|
-
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
535
|
|
|
|
|
535
|
|
|
|
|
-
|
|
Share-based compensation expense (2)
|
|
|
|
|
917
|
|
|
|
|
379
|
|
|
|
|
921
|
|
|
|
|
2,313
|
|
|
|
|
1,074
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
17,122
|
|
|
|
|
905
|
|
|
|
|
16,835
|
|
|
|
|
34,715
|
|
|
|
|
2,762
|
|
Business development and integration expense (4)
|
|
|
|
|
675
|
|
|
|
|
-
|
|
|
|
|
225
|
|
|
|
|
900
|
|
|
|
|
-
|
|
Compensation for post combination services (5)
|
|
|
|
|
1,593
|
|
|
|
|
2
|
|
|
|
|
2,079
|
|
|
|
|
3,672
|
|
|
|
|
19
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
103
|
|
|
|
|
-
|
|
|
|
|
87
|
|
|
|
|
190
|
|
|
|
|
-
|
|
Non-GAAP Gross profit
|
|
|
|
$
|
254,789
|
|
|
|
$
|
97,137
|
|
|
|
$
|
212,430
|
|
|
|
$
|
547,899
|
|
|
|
$
|
266,984
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income (loss) from operations
|
|
|
|
$
|
2,253
|
|
|
|
$
|
27,939
|
|
|
|
$
|
(35,270
|
)
|
|
|
$
|
(20,628
|
)
|
|
|
$
|
66,185
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
4,959
|
|
|
|
|
-
|
|
|
|
|
3,107
|
|
|
|
|
8,066
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
18,371
|
|
|
|
|
-
|
|
|
|
|
14,945
|
|
|
|
|
33,316
|
|
|
|
|
-
|
|
Inventory fair value adjustment
|
|
|
|
|
9,485
|
|
|
|
|
-
|
|
|
|
|
12,773
|
|
|
|
|
22,258
|
|
|
|
|
-
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
383
|
|
|
|
|
383
|
|
|
|
|
-
|
|
Share-based compensation expense (2)
|
|
|
|
|
8,286
|
|
|
|
|
4,150
|
|
|
|
|
7,503
|
|
|
|
|
20,384
|
|
|
|
|
11,947
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
28,371
|
|
|
|
|
1,726
|
|
|
|
|
26,678
|
|
|
|
|
56,616
|
|
|
|
|
5,301
|
|
Business development and integration expense (4)
|
|
|
|
|
5,763
|
|
|
|
|
4,698
|
|
|
|
|
14,544
|
|
|
|
|
23,669
|
|
|
|
|
6,175
|
|
Compensation for post combination services (5)
|
|
|
|
|
8,887
|
|
|
|
|
312
|
|
|
|
|
21,661
|
|
|
|
|
30,569
|
|
|
|
|
1,393
|
|
Restructuring charges
|
|
|
|
|
572
|
|
|
|
|
-
|
|
|
|
|
(104
|
)
|
|
|
|
468
|
|
|
|
|
-
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
1,356
|
|
|
|
|
-
|
|
|
|
|
1,177
|
|
|
|
|
2,533
|
|
|
|
|
-
|
|
Non-GAAP Income from operations
|
|
|
|
$
|
88,303
|
|
|
|
$
|
38,825
|
|
|
|
$
|
67,397
|
|
|
|
$
|
177,634
|
|
|
|
$
|
91,019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income (loss)
|
|
|
|
$
|
(24,507
|
)
|
|
|
$
|
17,629
|
|
|
|
$
|
(7,915
|
)
|
|
|
$
|
(24,753
|
)
|
|
|
$
|
40,338
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
4,959
|
|
|
|
|
-
|
|
|
|
|
3,107
|
|
|
|
|
8,066
|
|
|
|
|
18
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
18,371
|
|
|
|
|
-
|
|
|
|
|
14,945
|
|
|
|
|
33,316
|
|
|
|
|
-
|
|
Inventory fair value adjustment
|
|
|
|
|
9,485
|
|
|
|
|
-
|
|
|
|
|
12,773
|
|
|
|
|
22,258
|
|
|
|
|
-
|
|
Share-based compensation expense (2)
|
|
|
|
|
8,286
|
|
|
|
|
4,150
|
|
|
|
|
7,503
|
|
|
|
|
20,384
|
|
|
|
|
11,947
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
28,371
|
|
|
|
|
1,726
|
|
|
|
|
26,678
|
|
|
|
|
56,616
|
|
|
|
|
5,301
|
|
Business development and integration expense (4)
|
|
|
|
|
5,763
|
|
|
|
|
4,698
|
|
|
|
|
14,544
|
|
|
|
|
23,669
|
|
|
|
|
6,175
|
|
Compensation for post combination services (5)
|
|
|
|
|
8,887
|
|
|
|
|
312
|
|
|
|
|
21,661
|
|
|
|
|
30,569
|
|
|
|
|
1,393
|
|
Restructuring charges
|
|
|
|
|
572
|
|
|
|
|
-
|
|
|
|
|
(104
|
)
|
|
|
|
468
|
|
|
|
|
-
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
1,356
|
|
|
|
|
-
|
|
|
|
|
1,177
|
|
|
|
|
2,533
|
|
|
|
|
-
|
|
Loss on extinguishment of debt (7)
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
55
|
|
|
|
|
55
|
|
|
|
|
-
|
|
Income tax adjustments (8)
|
|
|
|
|
(4,299
|
)
|
|
|
|
(3,909
|
)
|
|
|
|
(50,868
|
)
|
|
|
|
(58,719
|
)
|
|
|
|
(8,727
|
)
|
Non-GAAP Net income
|
|
|
|
$
|
57,244
|
|
|
|
$
|
24,606
|
|
|
|
$
|
43,556
|
|
|
|
$
|
114,462
|
|
|
|
$
|
56,445
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income (loss) per share
|
|
|
|
$
|
(0.25
|
)
|
|
|
$
|
0.42
|
|
|
|
$
|
(0.09
|
)
|
|
|
$
|
(0.32
|
)
|
|
|
$
|
0.97
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
|
|
0.83
|
|
|
|
|
0.17
|
|
|
|
|
0.56
|
|
|
|
|
1.79
|
|
|
|
|
0.38
|
|
Non-GAAP Diluted net income per share
|
|
|
|
$
|
0.58
|
|
|
|
$
|
0.59
|
|
|
|
$
|
0.47
|
|
|
|
$
|
1.47
|
|
|
|
$
|
1.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
|
|
99,155
|
|
|
|
|
41,536
|
|
|
|
|
91,967
|
|
|
|
|
77,629
|
|
|
|
|
41,679
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Continued
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
|
|
December 31,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
2015
|
|
|
|
|
2015
|
|
|
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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
|
|
$
|
196
|
|
|
|
$
|
85
|
|
|
|
$
|
167
|
|
|
|
$
|
465
|
|
|
|
$
|
238
|
|
|
Cost of service revenue
|
|
|
721
|
|
|
|
|
294
|
|
|
|
|
754
|
|
|
|
|
1,848
|
|
|
|
|
836
|
|
|
Research and development
|
|
|
2,579
|
|
|
|
|
1,455
|
|
|
|
|
2,572
|
|
|
|
|
6,641
|
|
|
|
|
3,971
|
|
|
Sales and marketing
|
|
|
2,718
|
|
|
|
|
1,221
|
|
|
|
|
2,240
|
|
|
|
|
6,361
|
|
|
|
|
3,419
|
|
|
General and administrative
|
|
|
2,072
|
|
|
|
|
1,095
|
|
|
|
|
1,770
|
|
|
|
|
5,069
|
|
|
|
|
3,483
|
|
|
|
|
Total share-based compensation expense
|
|
$
|
8,286
|
|
|
|
$
|
4,150
|
|
|
|
$
|
7,503
|
|
|
|
$
|
20,384
|
|
|
|
$
|
11,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
$
|
2,357
|
|
|
|
$
|
-
|
|
|
|
$
|
2,028
|
|
|
|
$
|
4,385
|
|
|
|
$
|
-
|
|
|
Cost of product revenue
|
|
|
14,765
|
|
|
|
|
905
|
|
|
|
|
14,807
|
|
|
|
|
30,330
|
|
|
|
|
2,762
|
|
|
Operating expenses
|
|
|
11,249
|
|
|
|
|
821
|
|
|
|
|
9,843
|
|
|
|
|
21,901
|
|
|
|
|
2,539
|
|
|
|
|
Total amortization expense
|
|
$
|
28,371
|
|
|
|
$
|
1,726
|
|
|
|
$
|
26,678
|
|
|
|
$
|
56,616
|
|
|
|
$
|
5,301
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
675
|
|
|
|
$
|
-
|
|
|
|
$
|
131
|
|
|
|
$
|
806
|
|
|
|
$
|
-
|
|
|
|
|
Cost of service revenue
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
94
|
|
|
|
|
94
|
|
|
|
|
-
|
|
|
|
|
Research and development
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
256
|
|
|
|
|
256
|
|
|
|
|
-
|
|
|
|
|
Sales and marketing
|
|
|
187
|
|
|
|
|
-
|
|
|
|
|
271
|
|
|
|
|
1,441
|
|
|
|
|
-
|
|
|
|
|
General and administrative
|
|
|
4,901
|
|
|
|
|
4,698
|
|
|
|
|
13,792
|
|
|
|
|
21,072
|
|
|
|
|
6,175
|
|
|
|
|
Total business development and integration expense
|
|
$
|
5,763
|
|
|
|
$
|
4,698
|
|
|
|
$
|
14,544
|
|
|
|
$
|
23,669
|
|
|
|
$
|
6,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
|
Compensation for post combination services included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
142
|
|
|
|
$
|
1
|
|
|
|
$
|
328
|
|
|
|
$
|
470
|
|
|
|
$
|
13
|
|
|
|
|
Cost of service revenue
|
|
|
1,451
|
|
|
|
|
1
|
|
|
|
|
1,751
|
|
|
|
|
3,202
|
|
|
|
|
6
|
|
|
|
|
Research and development
|
|
|
4,027
|
|
|
|
|
211
|
|
|
|
|
8,262
|
|
|
|
|
12,310
|
|
|
|
|
631
|
|
|
|
|
Sales and marketing
|
|
|
1,790
|
|
|
|
|
14
|
|
|
|
|
7,472
|
|
|
|
|
9,262
|
|
|
|
|
90
|
|
|
|
|
General and administrative
|
|
|
1,477
|
|
|
|
|
85
|
|
|
|
|
3,848
|
|
|
|
|
5,325
|
|
|
|
|
653
|
|
|
|
|
Total compensation for post combination services
|
|
$
|
8,887
|
|
|
|
$
|
312
|
|
|
|
$
|
21,661
|
|
|
|
$
|
30,569
|
|
|
|
$
|
1,393
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
Acquisition related depreciation expense included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
55
|
|
|
|
$
|
-
|
|
|
|
$
|
46
|
|
|
|
$
|
101
|
|
|
|
$
|
-
|
|
|
|
|
Cost of service revenue
|
|
|
48
|
|
|
|
|
-
|
|
|
|
|
41
|
|
|
|
|
89
|
|
|
|
|
-
|
|
|
|
|
Research and development
|
|
|
932
|
|
|
|
|
-
|
|
|
|
|
802
|
|
|
|
|
1,734
|
|
|
|
|
-
|
|
|
|
|
Sales and marketing
|
|
|
145
|
|
|
|
|
-
|
|
|
|
|
125
|
|
|
|
|
270
|
|
|
|
|
-
|
|
|
|
|
General and administrative
|
|
|
176
|
|
|
|
|
-
|
|
|
|
|
163
|
|
|
|
|
339
|
|
|
|
|
-
|
|
|
|
|
Total acquisition related depreciation expense
|
|
$
|
1,356
|
|
|
|
$
|
-
|
|
|
|
$
|
1,177
|
|
|
|
$
|
2,533
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|
Loss on extinguishment of debt included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and Other Income/(Expense), net
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
55
|
|
|
|
$
|
55
|
|
|
|
$
|
-
|
|
|
|
|
Total loss on estinguishment of debt
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
55
|
|
|
|
$
|
55
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8
|
)
|
|
Total income tax adjustment included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
$
|
(4,299
|
)
|
|
|
$
|
(4,136
|
)
|
|
|
$
|
(50,868
|
)
|
|
|
$
|
(58,719
|
)
|
|
|
$
|
(9,437
|
)
|
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
-
|
|
|
|
|
227
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
710
|
|
|
|
|
Total income tax adjustments
|
|
$
|
(4,299
|
)
|
|
|
$
|
(3,909
|
)
|
|
|
$
|
(50,868
|
)
|
|
|
$
|
(58,719
|
)
|
|
|
$
|
(8,727
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160128005418/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