WESTFORD, Mass.--(BUSINESS WIRE)--Jul. 27, 2017--
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 first quarter of fiscal year 2018 ended June 30, 2017.
“NETSCOUT’s first-quarter results were in line with our plans entering
the quarter,” stated Anil Singhal, NETSCOUT’s president and CEO. “During
the quarter, we continued to invest in key development initiatives and
made substantial progress on our product roadmaps, introducing a number
of new products that we believe will further elevate our value
proposition, extend our technology leadership and play an important role
in reaccelerating our top-line performance over the longer term. We are
pleased with the overall response from customers to our newest offerings
and we are steadily delivering on the strategy we had announced two
years ago.”
Notable first-quarter and recent operational highlights include:
-
Earlier this week, NETSCOUT announced integration
between the Company’s InfiniStreamNG, its real-time information
platform, and its network threat analysis solution, Arbor
Networks Spectrum™. This solution brings NETSCOUT’s patented smart
data technology to advanced threat detection, thereby promoting smooth
collaboration between the network and security teams and faster
detection and investigation of hidden network threats.
-
In early June 2017, NETSCOUT launched vSCOUT™,
vSTREAM™ and virtual nGeniusONE®, the industry’s first products
designed to extend visibility into off-the-shelf or custom
applications that run in physical or virtual data centers, or in
private, public or hybrid cloud environments.
-
NETSCOUT announced the expansion of its nGenius® Service Assurance
solutions to include infrastructure performance management with the
newest release of nGeniusPULSE
2.0. This new offering enables customers to cost-effectively
leverage their nGeniusONE deployments by extending their service
assurance workflows to quickly and accurately identify the root cause
of issues impacting network and application perform.
-
NETSCOUT announced a software-driven addition to its nGenius® Packet
Flow System (PFS) product family. The nGenius
PFS 5000 models deliver a new packet broker architecture in the
visibility market, de-coupling packet broker functions from its
underlying hardware and offering an industry-leading open compute
platform option for network packet brokers.
-
Arbor Networks, NETSCOUT’s security unit, doubled the capacity of its Arbor
Cloud from 2Tbps to 4Tbps and detailed its plans to quadruple
capacity to 8Tbps by the end of 2017. The expansion effort includes
upgrades of existing nodes and the introduction of more than a dozen
new nodes in major traffic centers in North America, Europe, Asia and
South America. Arbor also introduced a new version of its on-premise,
always-on, inline distributed denial-of-service (DDoS) detection and
mitigation platform for enterprise customers, Arbor
Networks APS™.
-
NETSCOUT continued to fortify its incumbency with major service
providers around the globe as they qualify and deploy the software
version of its InfiniStreamNG
real-time information platform.
-
Leading industry analysts and top media continued to recognize
NETSCOUT. IHS Technology, formerly Infonetics Research, identified
Arbor Networks as the top
supplier of distributed denial-of-service (DDoS) mitigation appliances
overall, as well as in the Carrier, Enterprise and Mobile market
segments. NETSCOUT was recognized by Forbes.com as number 7 in its Fast
Tech 25 2017 ranking.
Q1 FY18 Financial Results
Total revenue (GAAP) for the first quarter of fiscal year 2018 was
$225.8 million, compared with $269.0 million in the same quarter one
year ago. Non-GAAP total revenue for the first quarter of fiscal year
2018 was $228.8 million, compared with $278.0 million in the same
quarter one year ago. The decline in quarterly revenue primarily
reflects a moderation in spending from one of our large tier-one carrier
customers. A reconciliation of GAAP and non-GAAP results is included in
the attached financial tables.
Product revenue (GAAP) for the first quarter of fiscal year 2018 was
$114.8 million, which was approximately 51% of total revenue, versus
$164.6 million in the prior fiscal year’s first quarter. On a non-GAAP
basis, product revenue for the first quarter of fiscal year 2018 was
$115.5 million, which was approximately 50% of total non-GAAP revenue,
compared with $168.8 million in the same quarter one year ago. Service
revenue (GAAP) for the first quarter of fiscal year 2018 was $110.9
million, or approximately 49% of total revenue, compared with $104.4
million for the first quarter of fiscal year 2017. On a non-GAAP basis,
service revenue for fiscal year 2018’s first quarter was $113.3 million,
which was approximately 50% of total non-GAAP revenue, compared with
$109.1 million in the same quarter one year ago.
NETSCOUT’s loss from operations (GAAP) was $33.6 million in the first
quarter of fiscal year 2018 versus a loss from operations of $10.8
million in the same quarter one year ago. The Company’s GAAP operating
profit margin in the first quarter of fiscal year 2018 was -14.9% versus
-4.0% in fiscal year 2017’s first quarter. First-quarter fiscal year
2018 non-GAAP EBITDA from operations was $24.0 million, or 10.5% of
non-GAAP quarterly revenue, compared with non-GAAP EBITDA from
operations of $51.1 million, or 18.4% of non-GAAP quarterly revenue in
the first quarter of fiscal year 2017. First-quarter fiscal year 2018
non-GAAP income from operations was $14.5 million and the non-GAAP
operating margin was 6.3%. This compares with non-GAAP income from
operations of $43.1 million and a non-GAAP operating margin of 15.5% in
fiscal year 2017’s first quarter.
Net loss (GAAP) for the first quarter of fiscal year 2018 was $24.2
million, or $0.27 per share (diluted) versus a net loss (GAAP) for the
first quarter of fiscal year 2017 of $9.0 million, or $0.10 per share
(diluted). On a non-GAAP basis, net income for fiscal year 2018’s first
quarter was $7.6 million, or $0.08 per share (diluted), compared with
non-GAAP net income of $26.3 million, or $0.28 per share (diluted), for
the same quarter one year ago.
As of June 30, 2017, cash and cash equivalents, and short and long-term
marketable securities were $409.7 million, compared with $464.7 million
as of March 31, 2017.
During the first quarter of fiscal year 2018, NETSCOUT repurchased
2,780,433 shares of its common stock at an average price of $35.97 per
share, totaling approximately $100.0 million in the aggregate. As of
June 30, 2017, NETSCOUT had approximately 4.0 million shares available
for repurchase under its existing, previously disclosed common stock
repurchase plan that originally authorized the repurchase of up to 20
million shares of its common stock.
Guidance:
NETSCOUT is updating its fiscal year 2018 earnings guidance, previously
issued in May 2017, to reflect the impact of its year-to-date stock
repurchase activity and updated assumptions regarding certain items that
are excluded from its non-GAAP results:
-
NETSCOUT outlook for fiscal year 2018 revenue is unchanged. The
Company’s fiscal year 2018 GAAP revenue is still expected to grow over
fiscal year 2017, on a percentage basis, in the low single-digit
range. The Company also continues to expect that fiscal year 2018
non-GAAP revenue will be relatively flat compared with fiscal year
2017 with approximately 60 percent of fiscal year 2018 non-GAAP
revenue expected in the second half of the year.
-
Assuming a weighted average of approximately 90.6 million shares
outstanding (diluted) for fiscal year 2018, NETSCOUT now expects that
fiscal year 2018’s GAAP net income per share (diluted) growth over
fiscal year 2017, on a percentage basis, will be in the range of
approximately 110 percent to approximately 155 percent. This compares
with the original fiscal year 2018 GAAP net income per share (diluted)
guidance for growth in the range of approximately 110 percent to
approximately 160 percent over fiscal year 2017. Taking into account
the updated weighted average shares outstanding (diluted) and
assumptions for certain other items, non-GAAP net income per share
(diluted) growth for fiscal year 2018 over fiscal year 2017 is now
expected to be, on a percentage basis, in the high single-digit to low
double-digit range. This compares with original non-GAAP net income
per share (diluted) guidance that ranged from mid-single to
high-single digit growth.
-
A reconciliation between GAAP and non-GAAP revenue and net income per
share (diluted) for NETSCOUT’s guidance is included in the attached
financial tables.
Conference Call Instructions:
NETSCOUT
will host a conference call to discuss its first-quarter fiscal year
2018 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?p=irol-eventDetails&c=92658&eventID=5259672.
Alternatively, people can listen to the call by dialing (785) 424-1877.
The conference call ID is NTCTQ118. A replay of the call will made be
available after 12:00 p.m. ET on July 27 for approximately one week. The
number for the replay is (800) 839-2457 for U.S./Canada and (402)
220-7217 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 earnings before interest and other expense, income
taxes, depreciation and amortization (EBITDA) from operations, non-GAAP
EBITDA from operations margin, non-GAAP net income, and non-GAAP net
income per share (diluted). Non-GAAP revenue (total, product and
service) eliminates the GAAP effects of acquisitions by adding back
revenue related to deferred revenue revaluation, as well as 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, and certain expenses relating to
acquisitions including depreciation costs, compensation for
post-combination services and business development and integration
costs. Non-GAAP EBITDA from operations, which has been presented herein
as a measure of NETSCOUT’s performance, 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, gross profit, operating profit, net income and diluted net
income per share), and may have limitations because 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,
without the supplemental non-GAAP disclosures, might 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 statements about introducing a number of new
products that we believe will further elevate our value proposition,
extend our technology leadership and play an important role in
reaccelerating our top-line performance over the longer term; and the
statements about the Company’s expectation that approximately 60 percent
of fiscal year 2018 non-GAAP revenue will occur in the second half of
the year, 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, 2017, which is on file
with the Securities and Exchange Commission. NETSCOUT assumes no
obligation to update any forward-looking information contained in this
press release or with respect to the announcements described herein.
©2017 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
|
|
|
|
|
June 30,
|
|
|
|
|
2017
|
|
2016
|
Revenue:
|
|
|
|
|
|
|
Product
|
|
|
|
$
|
114,822
|
|
|
$
|
164,589
|
|
Service
|
|
|
|
|
110,934
|
|
|
|
104,363
|
|
Total revenue
|
|
|
|
|
225,756
|
|
|
|
268,952
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
Product
|
|
|
|
|
37,845
|
|
|
|
59,827
|
|
Service
|
|
|
|
|
28,717
|
|
|
|
27,207
|
|
Total cost of revenue
|
|
|
|
|
66,562
|
|
|
|
87,034
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
159,194
|
|
|
|
181,918
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
58,966
|
|
|
|
60,551
|
|
Sales and marketing
|
|
|
|
|
85,361
|
|
|
|
81,588
|
|
General and administrative
|
|
|
|
|
29,872
|
|
|
|
30,927
|
|
Amortization of acquired intangible assets
|
|
|
|
|
18,383
|
|
|
|
17,572
|
|
Restructuring charges
|
|
|
|
|
167
|
|
|
|
2,034
|
|
Total operating expenses
|
|
|
|
|
192,749
|
|
|
|
192,672
|
|
|
|
|
|
|
|
|
Loss from operations
|
|
|
|
|
(33,555
|
)
|
|
|
(10,754
|
)
|
Interest and other expense, net
|
|
|
|
|
(3,135
|
)
|
|
|
(2,904
|
)
|
|
|
|
|
|
|
|
Loss before income tax benefit
|
|
|
|
|
(36,690
|
)
|
|
|
(13,658
|
)
|
Income tax benefit
|
|
|
|
|
(12,468
|
)
|
|
|
(4,660
|
)
|
Net loss
|
|
|
|
$
|
(24,222
|
)
|
|
$
|
(8,998
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net loss per share
|
|
|
|
$
|
(0.27
|
)
|
|
$
|
(0.10
|
)
|
Diluted net loss per share
|
|
|
|
$
|
(0.27
|
)
|
|
$
|
(0.10
|
)
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
Net loss per share - basic
|
|
|
|
|
91,180
|
|
|
|
93,344
|
|
Net loss per share - diluted
|
|
|
|
|
91,180
|
|
|
|
93,344
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
|
|
|
|
|
|
|
|
Product Revenue (GAAP)
|
|
|
|
$
|
114,822
|
|
|
$
|
164,589
|
|
|
$
|
210,059
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
716
|
|
|
|
1,345
|
|
|
|
797
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
|
2
|
|
|
|
2,877
|
|
|
|
2,842
|
|
Non-GAAP Product Revenue
|
|
|
|
$
|
115,540
|
|
|
$
|
168,811
|
|
|
$
|
213,698
|
|
|
|
|
|
|
|
|
|
|
Service Revenue (GAAP)
|
|
|
|
$
|
110,934
|
|
|
$
|
104,363
|
|
|
$
|
108,861
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
2,375
|
|
|
|
4,783
|
|
|
|
4,678
|
|
Non-GAAP Service Revenue
|
|
|
|
$
|
113,309
|
|
|
$
|
109,146
|
|
|
$
|
113,539
|
|
|
|
|
|
|
|
|
|
|
Revenue (GAAP)
|
|
|
|
$
|
225,756
|
|
|
$
|
268,952
|
|
|
$
|
318,920
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
716
|
|
|
|
1,345
|
|
|
|
797
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
2,375
|
|
|
|
4,783
|
|
|
|
4,678
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
|
2
|
|
|
|
2,877
|
|
|
|
2,842
|
|
Non-GAAP Revenue
|
|
|
|
$
|
228,849
|
|
|
$
|
277,957
|
|
|
$
|
327,237
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (GAAP)
|
|
|
|
$
|
159,194
|
|
|
$
|
181,918
|
|
|
$
|
226,003
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
716
|
|
|
|
1,345
|
|
|
|
797
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
2,375
|
|
|
|
4,783
|
|
|
|
4,678
|
|
Share-based compensation expense (1)
|
|
|
|
|
1,229
|
|
|
|
993
|
|
|
|
1,116
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
|
9,241
|
|
|
|
13,246
|
|
|
|
13,140
|
|
Business development and integration expense (3)
|
|
|
|
|
989
|
|
|
|
158
|
|
|
|
217
|
|
Compensation for post-combination services (4)
|
|
|
|
|
-
|
|
|
|
144
|
|
|
|
-
|
|
Acquisition related depreciation expense (5)
|
|
|
|
|
42
|
|
|
|
165
|
|
|
|
44
|
|
Non-GAAP Gross Profit
|
|
|
|
$
|
173,786
|
|
|
$
|
202,752
|
|
|
$
|
245,995
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Operations (GAAP)
|
|
|
|
$
|
(33,555
|
)
|
|
$
|
(10,754
|
)
|
|
$
|
38,651
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
716
|
|
|
|
1,345
|
|
|
|
797
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
2,375
|
|
|
|
4,783
|
|
|
|
4,678
|
|
Share-based compensation expense (1)
|
|
|
|
|
10,231
|
|
|
|
8,132
|
|
|
|
8,918
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
|
27,624
|
|
|
|
30,818
|
|
|
|
30,635
|
|
Business development and integration expense (3)
|
|
|
|
|
6,156
|
|
|
|
3,669
|
|
|
|
3,185
|
|
Compensation for post-combination services (4)
|
|
|
|
|
237
|
|
|
|
1,715
|
|
|
|
238
|
|
Restructuring charges
|
|
|
|
|
167
|
|
|
|
2,034
|
|
|
|
2,271
|
|
Acquisition related depreciation expense (5)
|
|
|
|
|
555
|
|
|
|
1,359
|
|
|
|
555
|
|
Non-GAAP Income from Operations
|
|
|
|
$
|
14,506
|
|
|
$
|
43,101
|
|
|
$
|
89,928
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) (GAAP)
|
|
|
|
$
|
(24,222
|
)
|
|
$
|
(8,998
|
)
|
|
$
|
22,310
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
716
|
|
|
|
1,345
|
|
|
|
797
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
2,375
|
|
|
|
4,783
|
|
|
|
4,678
|
|
Share-based compensation expense (1)
|
|
|
|
|
10,231
|
|
|
|
8,132
|
|
|
|
8,918
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
|
27,624
|
|
|
|
30,818
|
|
|
|
30,635
|
|
Business development and integration expense (3)
|
|
|
|
|
6,156
|
|
|
|
3,669
|
|
|
|
3,185
|
|
Compensation for post-combination services (4)
|
|
|
|
|
237
|
|
|
|
1,715
|
|
|
|
238
|
|
Restructuring charges
|
|
|
|
|
167
|
|
|
|
2,034
|
|
|
|
2,271
|
|
Acquisition related depreciation expense (5)
|
|
|
|
|
555
|
|
|
|
1,359
|
|
|
|
555
|
|
Other income
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(426
|
)
|
Income tax adjustments (6)
|
|
|
|
|
(16,220
|
)
|
|
|
(18,528
|
)
|
|
|
(12,584
|
)
|
Non-GAAP Net Income
|
|
|
|
$
|
7,619
|
|
|
$
|
26,329
|
|
|
$
|
60,577
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income (Loss) Per Share (GAAP)
|
|
|
|
$
|
(0.27
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.24
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
|
|
0.35
|
|
|
|
0.38
|
|
|
|
0.41
|
|
Non-GAAP Diluted Net Income Per Share
|
|
|
|
$
|
0.08
|
|
|
$
|
0.28
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
|
|
92,209
|
|
|
|
94,008
|
|
|
|
92,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Continued
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
(1)
|
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
213
|
|
|
$
|
195
|
|
|
$
|
218
|
|
|
|
Cost of service revenue
|
|
|
|
|
1,016
|
|
|
|
798
|
|
|
|
898
|
|
|
|
Research and development
|
|
|
|
|
3,175
|
|
|
|
2,633
|
|
|
|
2,401
|
|
|
|
Sales and marketing
|
|
|
|
|
3,444
|
|
|
|
2,611
|
|
|
|
3,119
|
|
|
|
General and administrative
|
|
|
|
|
2,383
|
|
|
|
1,895
|
|
|
|
2,282
|
|
|
|
Total share-based compensation expense
|
|
|
|
$
|
10,231
|
|
|
$
|
8,132
|
|
|
$
|
8,918
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
|
|
$
|
2
|
|
|
$
|
2,877
|
|
|
$
|
2,842
|
|
|
|
Cost of product revenue
|
|
|
|
|
9,239
|
|
|
|
10,369
|
|
|
|
10,298
|
|
|
|
Operating expenses
|
|
|
|
|
18,383
|
|
|
|
17,572
|
|
|
|
17,495
|
|
|
|
Total amortization expense
|
|
|
|
$
|
27,624
|
|
|
$
|
30,818
|
|
|
$
|
30,635
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
439
|
|
|
$
|
158
|
|
|
$
|
108
|
|
|
|
Cost of service revenue
|
|
|
|
|
550
|
|
|
|
-
|
|
|
|
109
|
|
|
|
Research and development
|
|
|
|
|
1,123
|
|
|
|
-
|
|
|
|
21
|
|
|
|
Sales and marketing
|
|
|
|
|
1,176
|
|
|
|
10
|
|
|
|
271
|
|
|
|
General and administrative
|
|
|
|
|
2,868
|
|
|
|
3,501
|
|
|
|
2,676
|
|
|
|
Total business development and integration expense
|
|
|
|
$
|
6,156
|
|
|
$
|
3,669
|
|
|
$
|
3,185
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
|
Compensation for post-combination services included in these
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
-
|
|
|
$
|
42
|
|
|
$
|
-
|
|
|
|
Cost of service revenue
|
|
|
|
|
-
|
|
|
|
102
|
|
|
|
-
|
|
|
|
Research and development
|
|
|
|
|
184
|
|
|
|
793
|
|
|
|
184
|
|
|
|
Sales and marketing
|
|
|
|
|
53
|
|
|
|
1,006
|
|
|
|
54
|
|
|
|
General and administrative
|
|
|
|
|
|
|
(228
|
)
|
|
|
-
|
|
|
|
Total compensation for post-combination services
|
|
|
|
$
|
237
|
|
|
$
|
1,715
|
|
|
$
|
238
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
|
Acquisition related depreciation expense included in these
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
26
|
|
|
$
|
117
|
|
|
$
|
27
|
|
|
|
Cost of service revenue
|
|
|
|
|
16
|
|
|
|
48
|
|
|
|
17
|
|
|
|
Research and development
|
|
|
|
|
344
|
|
|
|
872
|
|
|
|
343
|
|
|
|
Sales and marketing
|
|
|
|
|
54
|
|
|
|
146
|
|
|
|
54
|
|
|
|
General and administrative
|
|
|
|
|
115
|
|
|
|
176
|
|
|
|
114
|
|
|
|
Total acquisition related depreciation expense
|
|
|
|
$
|
555
|
|
|
$
|
1,359
|
|
|
$
|
555
|
|
|
|
|
|
|
|
|
|
|
|
|
(6)
|
|
Total income tax adjustment included in these
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
|
|
$
|
(16,220
|
)
|
|
$
|
(18,528
|
)
|
|
$
|
(12,584
|
)
|
|
|
Total income tax adjustments
|
|
|
|
$
|
(16,220
|
)
|
|
$
|
(18,528
|
)
|
|
$
|
(12,584
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
|
2017
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
|
$
|
400,455
|
|
|
$
|
442,772
|
|
Accounts receivable and unbilled costs, net
|
|
|
|
|
185,881
|
|
|
|
294,374
|
|
Inventories
|
|
|
|
|
41,013
|
|
|
|
40,002
|
|
Prepaid expenses and other current assets
|
|
|
|
|
77,549
|
|
|
|
77,318
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
704,898
|
|
|
|
854,466
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
60,269
|
|
|
|
61,393
|
|
Goodwill and intangible assets, net
|
|
|
|
|
2,621,857
|
|
|
|
2,649,431
|
|
Long-term marketable securities
|
|
|
|
|
9,195
|
|
|
|
21,933
|
|
Other assets
|
|
|
|
|
13,611
|
|
|
|
14,290
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
3,409,830
|
|
|
$
|
3,601,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
30,551
|
|
|
$
|
37,407
|
|
Accrued compensation
|
|
|
|
|
61,242
|
|
|
|
77,607
|
|
Accrued other
|
|
|
|
|
30,965
|
|
|
|
34,579
|
|
Deferred revenue and customer deposits
|
|
|
|
|
279,489
|
|
|
|
310,594
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
402,247
|
|
|
|
460,187
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
|
9,167
|
|
|
|
8,765
|
|
Deferred tax liability
|
|
|
|
|
268,364
|
|
|
|
277,599
|
|
Accrued long-term retirement benefits
|
|
|
|
|
33,301
|
|
|
|
32,117
|
|
Long-term deferred revenue
|
|
|
|
|
79,232
|
|
|
|
86,595
|
|
Long-term debt
|
|
|
|
|
300,000
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
1,092,311
|
|
|
|
1,165,263
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
116
|
|
|
|
116
|
|
Additional paid-in capital
|
|
|
|
|
2,703,275
|
|
|
|
2,693,846
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(2,029
|
)
|
|
|
(3,472
|
)
|
Treasury stock, at cost
|
|
|
|
|
(676,302
|
)
|
|
|
(570,921
|
)
|
Retained earnings
|
|
|
|
|
292,459
|
|
|
|
316,681
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
|
2,317,519
|
|
|
|
2,436,250
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
3,409,830
|
|
|
$
|
3,601,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Non-GAAP EBITDA
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
|
June 30,
|
|
March 31,
|
|
|
|
|
2017
|
|
2016
|
|
2017
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations (GAAP)
|
|
|
|
$
|
(33,555
|
)
|
|
$
|
(10,754
|
)
|
|
$
|
38,651
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
|
|
48,061
|
|
|
|
53,855
|
|
|
|
51,277
|
Non-GAAP Income from operations
|
|
|
|
|
14,506
|
|
|
|
43,101
|
|
|
|
89,928
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
|
|
9,534
|
|
|
|
7,997
|
|
|
|
8,784
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA from operations
|
|
|
|
$
|
24,040
|
|
|
$
|
51,098
|
|
|
$
|
98,712
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NETSCOUT SYSTEMS, INC.
|
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial
Guidance
|
(Unaudited)
|
(In millions, except net income per share - diluted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'17
|
|
|
|
FY'18 Updated (7/27/17)
|
GAAP revenue
|
|
|
$
|
1,162.1
|
|
|
|
|
Low single-digit growth over FY'17
|
Deferred service revenue fair value adjustment
|
|
|
$
|
19.5
|
|
|
|
|
~$7 million to ~$9 million
|
Deferred product revenue fair value adjustment
|
|
|
$
|
6.8
|
|
|
|
|
~$2 million to ~$4 million
|
Amortization of intangible assets
|
|
|
$
|
11.4
|
|
|
|
|
-
|
Non-GAAP revenue
|
|
|
$
|
1,199.8
|
|
|
|
|
Relatively flat versus FY'17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'17
|
|
|
|
FY'18
|
GAAP Net Income
|
|
|
$
|
33.3
|
|
|
|
|
~105% to ~150% growth over FY'17
|
Deferred service revenue fair value adjustment
|
|
|
$
|
19.5
|
|
|
|
|
~$7 million to ~$9million
|
Deferred product revenue fair value adjustment
|
|
|
$
|
6.8
|
|
|
|
|
~$2 million to ~$4 million
|
Amortization of intangible assets
|
|
|
$
|
123.6
|
|
|
|
|
~$110 million to ~$112 million
|
Share-based compensation expenses
|
|
|
$
|
39.2
|
|
|
|
|
~$45 million to ~$47 million
|
Business development & integration expenses*
|
|
|
$
|
20.3
|
|
|
|
|
~$3 million to ~$5 million
|
New accounting standard implementation
|
|
|
$
|
-
|
|
|
|
|
~$1 million to ~$2 million
|
Restructuring costs
|
|
|
$
|
4.0
|
|
|
|
|
-
|
Other income
|
|
|
$
|
(0.4
|
)
|
|
|
|
-
|
Total Adjustments
|
|
|
$
|
212.9
|
|
|
|
|
~$168 million to ~$179 million
|
Related impact of adjustments on income tax
|
|
|
$
|
(67.7
|
)
|
|
|
|
(~$56 million to ~$60 million)
|
Non-GAAP Net Income
|
|
|
$
|
178.5
|
|
|
|
|
Mid-single to high single-digit growth over FY'17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share (diluted)
|
|
|
$
|
0.36
|
|
|
|
|
~110% to ~155% growth over FY'17
|
Non-GAAP net income per share (diluted)
|
|
|
$
|
1.92
|
|
|
|
|
High-single to low double-digit growth over FY'17
|
|
|
|
|
|
|
|
|
Average Weighted Shares Outstanding (diluted)
|
|
|
|
92.9
|
|
|
|
|
90.6
|
|
|
|
|
|
|
|
|
|
|
*Business development & integration expenses include compensation for
post-combination services and acquisition-related depreciation expense

View source version on businesswire.com: http://www.businesswire.com/news/home/20170727005104/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
Director, Corporate Communications
Donna.Candelori@netscout.com