WESTFORD, Mass.--(BUSINESS WIRE)--Jan. 31, 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 third quarter of fiscal year 2017 ended December 31, 2016.
“NETSCOUT delivered solid quarterly results that were in line with our
plans entering the quarter,” stated Anil Singhal, NETSCOUT’s president
and CEO. “While the service provider spending environment remains muted,
we are seeing momentum build for our newest offerings, including the
software version of the InfiniStreamNG, our next-generation, real-time
information platform. We have continued to execute well on our
development roadmaps that align with a range of exciting opportunities
spanning each of our major product areas and customer segments globally.
As we move forward, we are focused on achieving our fiscal year 2017
financial, product and operational objectives while also setting the
stage for further progress that can drive shareholder value in the next
fiscal year.”
Notable third-quarter and recent operational highlights include:
-
In November 2016, NETSCOUT expanded its cloud offerings with the
introduction of nGeniusPULSE,
which is used by enterprises to synthetically test and identify
current and potential connectivity and performance problems involving
Software-as-a-Service (SaaS), cloud-hosted, on-premise applications,
and voice over internet protocol (VoIP) services and related network
health.
-
Also in November, NETSCOUT announced enhanced capabilities for its nGenius®
Packet Flow Switches (PFS) that deliver deeper packet visibility
for both service assurance and cybersecurity applications.
-
In early December, Arbor Networks, NETSCOUT’s security division,
launched Arbor
SP Insight, a new software-based extension to its Arbor Networks
SP platform (Arbor SP) that dramatically expands and enhances network
operators’ traffic analytics and distributed denial-of-service (DDoS)
attack forensics capabilities.
-
In mid-December 2016, NETSCOUT announced findings from its customer
survey conducted earlier in 2016 that further supported its
leadership in service performance management, and that the Company’s
solutions offer compelling value as a key component of digital
transformation initiatives.
Q3 FY17 Financial Results
Total revenue (GAAP) for the third quarter of fiscal year 2017 was
$302.2 million, compared with $307.7 million in the same quarter one
year ago. Non-GAAP total revenue for the third quarter of fiscal year
2017 was $311.4 million, compared with $333.4 million in the same
quarter one year ago. A reconciliation of GAAP and non-GAAP results is
included in the attached financial tables.
Product revenue (GAAP) for the third quarter of fiscal year 2017 was
$192.0 million, which was approximately 64% of total revenue, versus
$209.1 million in the prior fiscal year’s third quarter. On a non-GAAP
basis, product revenue for the third quarter of fiscal year 2017 was
$196.4 million, which was approximately 63% of total non-GAAP revenue,
compared with $216.4 million in the same quarter one year ago. Service
revenue (GAAP) for the third quarter of fiscal year 2017 was $110.2
million, or approximately 36% of total revenue, compared with $98.6
million for the third quarter of fiscal year 2016. On a non-GAAP basis,
service revenue for fiscal year 2017’s third quarter was $115.0 million,
which was approximately 37% of total non-GAAP revenue, compared with
$116.9 million in the year-ago quarter.
NETSCOUT’s income from operations (GAAP) was $33.4 million in the third
quarter of fiscal year 2017 versus $2.3 million in the same quarter one
year ago. The Company’s GAAP operating profit margin in the third
quarter of fiscal year 2017 was 11.0% versus 0.7% in fiscal year 2016’s
third quarter. Third-quarter fiscal year 2017 non-GAAP EBITDA from
operations was $92.8 million, or 29.8% of non-GAAP quarterly revenue,
compared with non-GAAP EBITDA from operations of $95.0 million, or 28.5%
of non-GAAP quarterly revenue in the third quarter of fiscal year 2016.
Third-quarter fiscal year 2017 non-GAAP income from operations was $84.3
million and the non-GAAP operating margin was 27.1%. This compares with
non-GAAP income from operations of $88.3 million and a non-GAAP
operating margin of 26.5% in fiscal year 2016’s third quarter.
Net income (GAAP) for the third quarter of fiscal year 2017 was $21.2
million, or $0.23 per share (diluted) versus a net loss (GAAP) for the
third quarter of fiscal year 2016 of $24.5 million, or $0.25 per diluted
share. On a non-GAAP basis, net income for fiscal year 2017’s third
quarter was $55.2 million, or $0.60 per share (diluted), compared with
non-GAAP net income of $57.2 million, or $0.58 per diluted share, for
the same quarter one year ago.
As of December 31, 2016, cash and cash equivalents, and short and
long-term marketable securities were $376.9 million, compared with
$303.4 million as of September 30, 2016. During the third quarter of
fiscal year 2017, NETSCOUT repurchased 98,005 shares of its common stock
at an average price of $27.52 per share, totaling approximately $2.7
million in the aggregate. As of December 31, 2016, NETSCOUT had
approximately 6.8 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.
Nine-Month FY17 Financial Results
As a reminder, NETSCOUT acquired Danaher’s Communications Business in
mid-July 2015. Accordingly, the timing and magnitude of the
contributions from the businesses acquired as part of the Danaher
Communications Business transaction impact year-over-year comparisons
for the nine-month periods ended December 31, 2016 and 2015.
Highlights for the first nine months of fiscal year 2017 included:
-
For the first nine months of fiscal year 2017, total revenue (GAAP)
was $843.2 million and non-GAAP total revenue was $872.6 million
versus total revenue (GAAP) of $669.5 million and non-GAAP total
revenue of $715.9 million for the comparable nine-month period of
fiscal year 2016.
-
Product revenue (GAAP) for the first nine months of fiscal year 2017
was $525.5 million and non-GAAP product revenue was $540.1 million,
compared with product revenue (GAAP) for the first nine months of
fiscal year 2016 of $437.6 million and non-GAAP product revenue of
$450.7 million.
-
For the first nine months of fiscal year 2017, service revenue (GAAP)
was $317.7 million and non-GAAP service revenue was $332.5 million
versus service revenue (GAAP) for the first nine months of fiscal year
2016 of $231.9 million and non-GAAP service revenue of $265.2 million.
-
NETSCOUT’s income from operations (GAAP) during the first nine months
of fiscal year 2017 was $23.4 million, or 2.8% of total GAAP revenue.
NETSCOUT’s operating loss for the first nine months of fiscal year
2016 was $20.6 million, or –3.1% of total GAAP revenue. During the
first nine months of fiscal year 2017, the Company’s non-GAAP EBITDA
from operations was $210.8 million, or 24.2% of non-GAAP total revenue
versus non-GAAP EBITDA from operations of $193.9 million, or 27.1% of
non-GAAP total revenue. The Company’s non-GAAP operating income for
the same period of fiscal year 2017 was $185.5 million with a non-GAAP
operating margin of 21.3% compared with non-GAAP operating income for
the first nine months of fiscal year 2016 of $177.6 million and a
non-GAAP operating margin of 24.8%.
-
For the first nine months of fiscal year 2017, NETSCOUT’s net income
(GAAP) was $11.0 million, or $0.12 per share (diluted), compared with
net loss (GAAP) of $24.8 million, or $0.32 per diluted share in the
same nine-month period of fiscal year 2016. Non-GAAP net income for
the first nine months of fiscal year 2017 was $118.0 million, or $1.27
per share (diluted) compared with non-GAAP net income of $114.5
million, or $1.47 per diluted share, in the same period one year ago.
-
During the first nine months of fiscal year 2017, NETSCOUT repurchased
a total of 3,127,396 shares of its common stock at an average price of
$25.35 per share, totaling approximately $79.3 million in the
aggregate.
Guidance:
NETSCOUT fiscal year 2017 guidance reflects the Company’s progress to
date, share repurchase activity through December 31, 2016, updated
assumptions to certain anticipated acquisition-related adjustments to
revenue and to various costs and expenses, and its plans for the fourth
quarter of the fiscal year:
-
For fiscal year 2017, the Company revenue guidance has been updated.
NETSCOUT now anticipates that its fiscal year 2017 GAAP revenue will
be approximately $1.163 billion and its non-GAAP revenue will be
approximately $1.2 billion. This compares to prior fiscal year 2017
guidance for GAAP revenue in the range of approximately $1.165 billion
to $1.215 billion and non-GAAP revenue that ranged from approximately
$1.2 billion to $1.25 billion.
-
NETSCOUT has also updated its net income per share (diluted) guidance
for fiscal year 2017. The Company now anticipates GAAP net income per
share (diluted) for fiscal year 2017 in the range of $0.40 to $0.43
and non-GAAP net income per share (diluted) in the range of $1.87 to
$1.90 based on approximately 93 million shares outstanding. Prior GAAP
net income per share (diluted) guidance for fiscal year 2017 ranged
from $0.49 to $0.74 and the prior non-GAAP net income per share
(diluted) ranged from $1.87 to $2.12. Prior guidance was 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 third-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?p=irol-eventDetails&c=92658&eventID=5246379.
Alternatively, people can listen to the call by dialing (785) 424-1051.
The conference call ID is NTCTQ317. A replay of the call will made be
available after 12:00 p.m. ET on January 31 for approximately one week.
The number for the replay is (800) 753-0348 for U.S./Canada and (402)
220-2672 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 inventory fair value adjustments, 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; statements about momentum building for
our newest offerings, including the software version of the
InfiniStreamNG, our next-generation, real-time information platform; and
statements related to the Company’s focus on achieving our fiscal year
2017 financial, product and operational objectives while also setting
the stage for further progress that can drive shareholder value in the
next fiscal 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, 2016 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.
©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)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
December 31,
|
|
|
|
|
December 31,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
2016
|
|
|
|
2015
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
$
|
192,010
|
|
|
|
|
$
|
209,124
|
|
|
|
|
|
$
|
525,472
|
|
|
|
|
$
|
437,616
|
|
Service
|
|
|
|
|
110,182
|
|
|
|
|
|
98,555
|
|
|
|
|
|
|
317,720
|
|
|
|
|
|
231,916
|
|
Total revenue
|
|
|
|
|
302,192
|
|
|
|
|
|
307,679
|
|
|
|
|
|
|
843,192
|
|
|
|
|
|
669,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
|
55,296
|
|
|
|
|
|
77,147
|
|
|
|
|
|
|
171,770
|
|
|
|
|
|
165,066
|
|
Service
|
|
|
|
|
26,382
|
|
|
|
|
|
28,968
|
|
|
|
|
|
|
81,452
|
|
|
|
|
|
62,532
|
|
Total cost of revenue
|
|
|
|
|
81,678
|
|
|
|
|
|
106,115
|
|
|
|
|
|
|
253,222
|
|
|
|
|
|
227,598
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
220,514
|
|
|
|
|
|
201,564
|
|
|
|
|
|
|
589,970
|
|
|
|
|
|
441,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
|
58,084
|
|
|
|
|
|
65,131
|
|
|
|
|
|
|
179,681
|
|
|
|
|
|
149,085
|
|
Sales and marketing
|
|
|
|
|
83,212
|
|
|
|
|
|
91,386
|
|
|
|
|
|
|
241,506
|
|
|
|
|
|
208,631
|
|
General and administrative
|
|
|
|
|
28,540
|
|
|
|
|
|
30,973
|
|
|
|
|
|
|
90,994
|
|
|
|
|
|
82,477
|
|
Amortization of acquired intangible assets
|
|
|
|
|
17,515
|
|
|
|
|
|
11,249
|
|
|
|
|
|
|
52,646
|
|
|
|
|
|
21,901
|
|
Restructuring charges
|
|
|
|
|
(199
|
)
|
|
|
|
|
572
|
|
|
|
|
|
|
1,730
|
|
|
|
|
|
468
|
|
Total operating expenses
|
|
|
|
|
187,152
|
|
|
|
|
|
199,311
|
|
|
|
|
|
|
566,557
|
|
|
|
|
|
462,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
|
33,362
|
|
|
|
|
|
2,253
|
|
|
|
|
|
|
23,413
|
|
|
|
|
|
(20,628
|
)
|
Interest and other expense, net
|
|
|
|
|
(2,748
|
)
|
|
|
|
|
(2,903
|
)
|
|
|
|
|
|
(8,082
|
)
|
|
|
|
|
(3,877
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax benefit
|
|
|
|
|
30,614
|
|
|
|
|
|
(650
|
)
|
|
|
|
|
|
15,331
|
|
|
|
|
|
(24,505
|
)
|
Income tax expense
|
|
|
|
|
9,369
|
|
|
|
|
|
23,857
|
|
|
|
|
|
|
4,350
|
|
|
|
|
|
248
|
|
Net income (loss)
|
|
|
|
$
|
21,245
|
|
|
|
|
$
|
(24,507
|
)
|
|
|
|
|
$
|
10,981
|
|
|
|
|
$
|
(24,753
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income (loss) per share
|
|
|
|
$
|
0.23
|
|
|
|
|
$
|
(0.25
|
)
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
(0.32
|
)
|
Diluted net income (loss) per share
|
|
|
|
$
|
0.23
|
|
|
|
|
$
|
(0.25
|
)
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
(0.32
|
)
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share - basic
|
|
|
|
|
91,762
|
|
|
|
|
|
98,797
|
|
|
|
|
|
|
92,337
|
|
|
|
|
|
77,126
|
|
Net income (loss) per share - diluted
|
|
|
|
|
92,402
|
|
|
|
|
|
98,797
|
|
|
|
|
|
|
92,997
|
|
|
|
|
|
77,126
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
March 31,
|
|
|
|
|
2016
|
|
|
|
|
2016
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
|
$
|
359,703
|
|
|
|
|
|
$
|
338,714
|
|
Accounts receivable and unbilled costs, net
|
|
|
|
|
284,055
|
|
|
|
|
|
|
247,199
|
|
Inventories
|
|
|
|
|
54,151
|
|
|
|
|
|
|
58,029
|
|
Prepaid expenses and other current assets
|
|
|
|
|
47,721
|
|
|
|
|
|
|
96,536
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
|
745,630
|
|
|
|
|
|
|
740,478
|
|
|
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
|
61,900
|
|
|
|
|
|
|
62,033
|
|
Goodwill and intangible assets, net
|
|
|
|
|
2,679,953
|
|
|
|
|
|
|
2,763,409
|
|
Long-term marketable securities
|
|
|
|
|
17,206
|
|
|
|
|
|
|
13,361
|
|
Other assets
|
|
|
|
|
8,208
|
|
|
|
|
|
|
13,562
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
3,512,897
|
|
|
|
|
|
$
|
3,592,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
41,660
|
|
|
|
|
|
$
|
43,969
|
|
Accrued compensation
|
|
|
|
|
83,459
|
|
|
|
|
|
|
82,303
|
|
Accrued other
|
|
|
|
|
28,684
|
|
|
|
|
|
|
34,136
|
|
Deferred revenue and customer deposits
|
|
|
|
|
299,218
|
|
|
|
|
|
|
296,648
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
|
453,021
|
|
|
|
|
|
|
457,056
|
|
|
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
|
7,848
|
|
|
|
|
|
|
7,539
|
|
Deferred tax liability
|
|
|
|
|
246,192
|
|
|
|
|
|
|
285,359
|
|
Accrued long-term retirement benefits
|
|
|
|
|
29,745
|
|
|
|
|
|
|
31,378
|
|
Long-term deferred revenue
|
|
|
|
|
78,206
|
|
|
|
|
|
|
68,129
|
|
Long-term debt
|
|
|
|
|
300,000
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
1,115,012
|
|
|
|
|
|
|
1,149,461
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
|
|
116
|
|
|
|
|
|
|
114
|
|
Additional paid-in capital
|
|
|
|
|
2,676,852
|
|
|
|
|
|
|
2,642,745
|
|
Accumulated other comprehensive loss
|
|
|
|
|
(3,955
|
)
|
|
|
|
|
|
(1,501
|
)
|
Treasury stock, at cost
|
|
|
|
|
(569,499
|
)
|
|
|
|
|
|
(481,366
|
)
|
Retained earnings
|
|
|
|
|
294,371
|
|
|
|
|
|
|
283,390
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
|
2,397,885
|
|
|
|
|
|
|
2,443,382
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
$
|
3,512,897
|
|
|
|
|
|
$
|
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
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
September 30,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
2016
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Revenue (GAAP)
|
|
|
|
|
$
|
192,010
|
|
|
|
|
$
|
209,124
|
|
|
|
|
|
$
|
168,873
|
|
|
|
|
|
$
|
525,472
|
|
|
|
|
$
|
437,616
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
|
1,514
|
|
|
|
|
|
4,959
|
|
|
|
|
|
|
3,130
|
|
|
|
|
|
|
5,989
|
|
|
|
|
|
8,066
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
633
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
|
2,851
|
|
|
|
|
|
2,357
|
|
|
|
|
|
|
2,869
|
|
|
|
|
|
|
8,597
|
|
|
|
|
|
4,385
|
|
Non-GAAP Product Revenue
|
|
|
|
|
$
|
196,375
|
|
|
|
|
$
|
216,440
|
|
|
|
|
|
$
|
174,872
|
|
|
|
|
|
$
|
540,058
|
|
|
|
|
$
|
450,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Revenue (GAAP)
|
|
|
|
|
$
|
110,182
|
|
|
|
|
$
|
98,555
|
|
|
|
|
|
$
|
103,175
|
|
|
|
|
|
$
|
317,720
|
|
|
|
|
$
|
231,916
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
|
4,797
|
|
|
|
|
|
18,371
|
|
|
|
|
|
|
5,218
|
|
|
|
|
|
|
14,798
|
|
|
|
|
|
33,316
|
|
Non-GAAP Service Revenue
|
|
|
|
|
$
|
114,979
|
|
|
|
|
$
|
116,926
|
|
|
|
|
|
$
|
108,393
|
|
|
|
|
|
$
|
332,518
|
|
|
|
|
$
|
265,232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (GAAP)
|
|
|
|
|
$
|
302,192
|
|
|
|
|
$
|
307,679
|
|
|
|
|
|
$
|
272,048
|
|
|
|
|
|
$
|
843,192
|
|
|
|
|
$
|
669,532
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
|
1,514
|
|
|
|
|
|
4,959
|
|
|
|
|
|
|
3,130
|
|
|
|
|
|
|
5,989
|
|
|
|
|
|
8,066
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
|
4,797
|
|
|
|
|
|
18,371
|
|
|
|
|
|
|
5,218
|
|
|
|
|
|
|
14,798
|
|
|
|
|
|
33,316
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
633
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
|
2,851
|
|
|
|
|
|
2,357
|
|
|
|
|
|
|
2,869
|
|
|
|
|
|
|
8,597
|
|
|
|
|
|
4,385
|
|
Non-GAAP Revenue
|
|
|
|
|
$
|
311,354
|
|
|
|
|
$
|
333,366
|
|
|
|
|
|
$
|
283,265
|
|
|
|
|
|
$
|
872,576
|
|
|
|
|
$
|
715,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (GAAP)
|
|
|
|
|
$
|
220,514
|
|
|
|
|
$
|
201,564
|
|
|
|
|
|
$
|
187,538
|
|
|
|
|
|
$
|
589,970
|
|
|
|
|
$
|
441,934
|
|
Product deferred revenue fair value adjustment
|
|
|
|
|
|
1,514
|
|
|
|
|
|
4,959
|
|
|
|
|
|
|
3,130
|
|
|
|
|
|
|
5,989
|
|
|
|
|
|
8,066
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
|
4,797
|
|
|
|
|
|
18,371
|
|
|
|
|
|
|
5,218
|
|
|
|
|
|
|
14,798
|
|
|
|
|
|
33,316
|
|
Inventory fair value adjustment
|
|
|
|
|
|
-
|
|
|
|
|
|
9,485
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
22,258
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
535
|
|
Share-based compensation expense (2)
|
|
|
|
|
|
1,270
|
|
|
|
|
|
917
|
|
|
|
|
|
|
1,511
|
|
|
|
|
|
|
3,774
|
|
|
|
|
|
2,313
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
|
13,816
|
|
|
|
|
|
17,122
|
|
|
|
|
|
|
13,253
|
|
|
|
|
|
|
40,315
|
|
|
|
|
|
34,715
|
|
Business development and integration expense (4)
|
|
|
|
|
|
91
|
|
|
|
|
|
675
|
|
|
|
|
|
|
(68
|
)
|
|
|
|
|
|
181
|
|
|
|
|
|
900
|
|
Compensation for post-combination services (5)
|
|
|
|
|
|
27
|
|
|
|
|
|
1,593
|
|
|
|
|
|
|
381
|
|
|
|
|
|
|
552
|
|
|
|
|
|
3,672
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
|
43
|
|
|
|
|
|
103
|
|
|
|
|
|
|
(12
|
)
|
|
|
|
|
|
196
|
|
|
|
|
|
190
|
|
Non-GAAP Gross Profit
|
|
|
|
|
$
|
242,072
|
|
|
|
|
$
|
254,789
|
|
|
|
|
|
$
|
210,951
|
|
|
|
|
|
$
|
655,775
|
|
|
|
|
$
|
547,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Operations (GAAP)
|
|
|
|
|
$
|
33,362
|
|
|
|
|
$
|
2,253
|
|
|
|
|
|
$
|
805
|
|
|
|
|
|
$
|
23,413
|
|
|
|
|
$
|
(20,628
|
)
|
Product deferred revenue fair value adjustment
|
|
|
|
|
|
1,514
|
|
|
|
|
|
4,959
|
|
|
|
|
|
|
3,130
|
|
|
|
|
|
|
5,989
|
|
|
|
|
|
8,066
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
|
4,797
|
|
|
|
|
|
18,371
|
|
|
|
|
|
|
5,218
|
|
|
|
|
|
|
14,798
|
|
|
|
|
|
33,316
|
|
Inventory fair value adjustment
|
|
|
|
|
|
-
|
|
|
|
|
|
9,485
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
22,258
|
|
Delayed transfer entity adjustment (1)
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
383
|
|
Share-based compensation expense (2)
|
|
|
|
|
|
10,461
|
|
|
|
|
|
8,286
|
|
|
|
|
|
|
11,678
|
|
|
|
|
|
|
30,271
|
|
|
|
|
|
20,384
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
|
31,331
|
|
|
|
|
|
28,371
|
|
|
|
|
|
|
30,812
|
|
|
|
|
|
|
92,961
|
|
|
|
|
|
56,616
|
|
Business development and integration expense (4)
|
|
|
|
|
|
2,252
|
|
|
|
|
|
5,763
|
|
|
|
|
|
|
2,977
|
|
|
|
|
|
|
8,898
|
|
|
|
|
|
23,669
|
|
Compensation for post-combination services (5)
|
|
|
|
|
|
256
|
|
|
|
|
|
8,887
|
|
|
|
|
|
|
2,867
|
|
|
|
|
|
|
4,838
|
|
|
|
|
|
30,569
|
|
Restructuring charges
|
|
|
|
|
|
(199
|
)
|
|
|
|
|
572
|
|
|
|
|
|
|
(105
|
)
|
|
|
|
|
|
1,730
|
|
|
|
|
|
468
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
|
556
|
|
|
|
|
|
1,356
|
|
|
|
|
|
|
666
|
|
|
|
|
|
|
2,581
|
|
|
|
|
|
2,533
|
|
Non-GAAP Income from Operations
|
|
|
|
|
$
|
84,330
|
|
|
|
|
$
|
88,303
|
|
|
|
|
|
$
|
58,048
|
|
|
|
|
|
$
|
185,479
|
|
|
|
|
$
|
177,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) (GAAP)
|
|
|
|
|
$
|
21,245
|
|
|
|
|
$
|
(24,507
|
)
|
|
|
|
|
$
|
(1,266
|
)
|
|
|
|
|
$
|
10,981
|
|
|
|
|
$
|
(24,753
|
)
|
Product deferred revenue fair value adjustment
|
|
|
|
|
|
1,514
|
|
|
|
|
|
4,959
|
|
|
|
|
|
|
3,130
|
|
|
|
|
|
|
5,989
|
|
|
|
|
|
8,066
|
|
Service deferred revenue fair value adjustment
|
|
|
|
|
|
4,797
|
|
|
|
|
|
18,371
|
|
|
|
|
|
|
5,218
|
|
|
|
|
|
|
14,798
|
|
|
|
|
|
33,316
|
|
Inventory fair value adjustment
|
|
|
|
|
|
-
|
|
|
|
|
|
9,485
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
22,258
|
|
Share-based compensation expense (2)
|
|
|
|
|
|
10,461
|
|
|
|
|
|
8,286
|
|
|
|
|
|
|
11,678
|
|
|
|
|
|
|
30,271
|
|
|
|
|
|
20,384
|
|
Amortization of acquired intangible assets (3)
|
|
|
|
|
|
31,331
|
|
|
|
|
|
28,371
|
|
|
|
|
|
|
30,812
|
|
|
|
|
|
|
92,961
|
|
|
|
|
|
56,616
|
|
Business development and integration expense (4)
|
|
|
|
|
|
2,252
|
|
|
|
|
|
5,763
|
|
|
|
|
|
|
2,977
|
|
|
|
|
|
|
8,898
|
|
|
|
|
|
23,669
|
|
Compensation for post-combination services (5)
|
|
|
|
|
|
256
|
|
|
|
|
|
8,887
|
|
|
|
|
|
|
2,867
|
|
|
|
|
|
|
4,838
|
|
|
|
|
|
30,569
|
|
Restructuring charges
|
|
|
|
|
|
(199
|
)
|
|
|
|
|
572
|
|
|
|
|
|
|
(105
|
)
|
|
|
|
|
|
1,730
|
|
|
|
|
|
468
|
|
Acquisition related depreciation expense (6)
|
|
|
|
|
|
556
|
|
|
|
|
|
1,356
|
|
|
|
|
|
|
666
|
|
|
|
|
|
|
2,581
|
|
|
|
|
|
2,533
|
|
Loss on extinguishment of debt (7)
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
55
|
|
Income tax adjustments (8)
|
|
|
|
|
|
(17,006
|
)
|
|
|
|
|
(4,299
|
)
|
|
|
|
|
|
(19,544
|
)
|
|
|
|
|
|
(55,078
|
)
|
|
|
|
|
(58,719
|
)
|
Non-GAAP Net Income
|
|
|
|
|
$
|
55,207
|
|
|
|
|
$
|
57,244
|
|
|
|
|
|
$
|
36,433
|
|
|
|
|
|
$
|
117,969
|
|
|
|
|
$
|
114,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income (Loss) Per Share (GAAP)
|
|
|
|
|
$
|
0.23
|
|
|
|
|
$
|
(0.25
|
)
|
|
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
$
|
0.12
|
|
|
|
|
$
|
(0.32
|
)
|
Share impact of non-GAAP adjustments identified above
|
|
|
|
|
|
0.37
|
|
|
|
|
|
0.83
|
|
|
|
|
|
|
0.40
|
|
|
|
|
|
|
1.15
|
|
|
|
|
|
1.79
|
|
Non-GAAP Diluted Net Income Per Share
|
|
|
|
|
$
|
0.60
|
|
|
|
|
$
|
0.58
|
|
|
|
|
|
$
|
0.39
|
|
|
|
|
|
$
|
1.27
|
|
|
|
|
$
|
1.47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
|
|
|
92,402
|
|
|
|
|
|
99,155
|
|
|
|
|
|
|
92,716
|
|
|
|
|
|
|
92,997
|
|
|
|
|
|
77,629
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
September 30,
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
2016
|
|
|
|
|
2016
|
|
|
|
2015
|
(1)
|
|
Delayed transfer entity adjustment included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product revenue
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
633
|
|
|
|
Cost of product revenue
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
(98
|
)
|
|
|
Sales and marketing
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
(152
|
)
|
|
|
Other income (expense)
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
(383
|
)
|
|
|
Total delayed transfer entity adjustment
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
255
|
|
|
|
|
$
|
196
|
|
|
|
|
|
$
|
266
|
|
|
|
|
|
$
|
716
|
|
|
|
|
$
|
465
|
|
|
|
Cost of service revenue
|
|
|
|
|
1,015
|
|
|
|
|
|
721
|
|
|
|
|
|
|
1,245
|
|
|
|
|
|
|
3,058
|
|
|
|
|
|
1,848
|
|
|
|
Research and development
|
|
|
|
|
3,456
|
|
|
|
|
|
2,579
|
|
|
|
|
|
|
3,872
|
|
|
|
|
|
|
9,961
|
|
|
|
|
|
6,641
|
|
|
|
Sales and marketing
|
|
|
|
|
3,367
|
|
|
|
|
|
2,718
|
|
|
|
|
|
|
3,726
|
|
|
|
|
|
|
9,704
|
|
|
|
|
|
6,361
|
|
|
|
General and administrative
|
|
|
|
|
2,368
|
|
|
|
|
|
2,072
|
|
|
|
|
|
|
2,569
|
|
|
|
|
|
|
6,832
|
|
|
|
|
|
5,069
|
|
|
|
Total share-based compensation expense
|
|
|
|
$
|
10,461
|
|
|
|
|
$
|
8,286
|
|
|
|
|
|
$
|
11,678
|
|
|
|
|
|
$
|
30,271
|
|
|
|
|
$
|
20,384
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
|
|
$
|
2,851
|
|
|
|
|
$
|
2,357
|
|
|
|
|
|
$
|
2,869
|
|
|
|
|
|
$
|
8,597
|
|
|
|
|
$
|
4,385
|
|
Cost of product revenue
|
|
|
|
|
10,965
|
|
|
|
|
|
14,765
|
|
|
|
|
|
|
10,384
|
|
|
|
|
|
|
31,718
|
|
|
|
|
|
30,330
|
|
Operating expenses
|
|
|
|
|
17,515
|
|
|
|
|
|
11,249
|
|
|
|
|
|
|
17,559
|
|
|
|
|
|
|
52,646
|
|
|
|
|
|
21,901
|
|
|
|
Total amortization expense
|
|
|
|
$
|
31,331
|
|
|
|
|
$
|
28,371
|
|
|
|
|
|
$
|
30,812
|
|
|
|
|
|
$
|
92,961
|
|
|
|
|
$
|
56,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
91
|
|
|
|
|
$
|
675
|
|
|
|
|
|
$
|
(68
|
)
|
|
|
|
|
$
|
181
|
|
|
|
|
$
|
806
|
|
|
|
Cost of service revenue
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
94
|
|
|
|
Research and development
|
|
|
|
|
11
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
11
|
|
|
|
|
|
256
|
|
|
|
Sales and marketing
|
|
|
|
|
7
|
|
|
|
|
|
187
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
41
|
|
|
|
|
|
1,441
|
|
|
|
General and administrative
|
|
|
|
|
2,143
|
|
|
|
|
|
4,901
|
|
|
|
|
|
|
3,021
|
|
|
|
|
|
|
8,665
|
|
|
|
|
|
21,072
|
|
|
|
Total business development and integration expense
|
|
|
|
$
|
2,252
|
|
|
|
|
$
|
5,763
|
|
|
|
|
|
$
|
2,977
|
|
|
|
|
|
$
|
8,898
|
|
|
|
|
$
|
23,669
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
|
Compensation for post-combination services included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
1
|
|
|
|
|
$
|
142
|
|
|
|
|
|
$
|
113
|
|
|
|
|
|
$
|
156
|
|
|
|
|
$
|
470
|
|
|
|
Cost of service revenue
|
|
|
|
|
26
|
|
|
|
|
|
1,451
|
|
|
|
|
|
|
268
|
|
|
|
|
|
|
396
|
|
|
|
|
|
3,202
|
|
|
|
Research and development
|
|
|
|
|
219
|
|
|
|
|
|
4,027
|
|
|
|
|
|
|
768
|
|
|
|
|
|
|
1,780
|
|
|
|
|
|
12,310
|
|
|
|
Sales and marketing
|
|
|
|
|
6
|
|
|
|
|
|
1,790
|
|
|
|
|
|
|
720
|
|
|
|
|
|
|
1,732
|
|
|
|
|
|
9,262
|
|
|
|
General and administrative
|
|
|
|
|
4
|
|
|
|
|
|
1,477
|
|
|
|
|
|
|
998
|
|
|
|
|
|
|
774
|
|
|
|
|
|
5,325
|
|
|
|
Total compensation for post-combination services
|
|
|
|
$
|
256
|
|
|
|
|
$
|
8,887
|
|
|
|
|
|
$
|
2,867
|
|
|
|
|
|
$
|
4,838
|
|
|
|
|
$
|
30,569
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6)
|
|
Acquisition related depreciation expense included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
|
$
|
27
|
|
|
|
|
$
|
55
|
|
|
|
|
|
$
|
(32
|
)
|
|
|
|
|
$
|
112
|
|
|
|
|
$
|
101
|
|
|
|
Cost of service revenue
|
|
|
|
|
16
|
|
|
|
|
|
48
|
|
|
|
|
|
|
20
|
|
|
|
|
|
|
84
|
|
|
|
|
|
89
|
|
|
|
Research and development
|
|
|
|
|
344
|
|
|
|
|
|
932
|
|
|
|
|
|
|
488
|
|
|
|
|
|
|
1,704
|
|
|
|
|
|
1,734
|
|
|
|
Sales and marketing
|
|
|
|
|
54
|
|
|
|
|
|
145
|
|
|
|
|
|
|
67
|
|
|
|
|
|
|
267
|
|
|
|
|
|
270
|
|
|
|
General and administrative
|
|
|
|
|
115
|
|
|
|
|
|
176
|
|
|
|
|
|
|
123
|
|
|
|
|
|
|
414
|
|
|
|
|
|
339
|
|
|
|
Total acquisition related depreciation expense
|
|
|
|
$
|
556
|
|
|
|
|
$
|
1,356
|
|
|
|
|
|
$
|
666
|
|
|
|
|
|
$
|
2,581
|
|
|
|
|
$
|
2,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7)
|
|
Loss on extinguishment of debt included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income/(expense), net
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
55
|
|
|
|
Total loss on extinguishment of debt
|
|
|
|
$
|
-
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
$
|
-
|
|
|
|
|
$
|
55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8)
|
|
Total income tax adjustment included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
|
|
$
|
(17,006
|
)
|
|
|
|
$
|
(4,299
|
)
|
|
|
|
|
$
|
(19,544
|
)
|
|
|
|
|
$
|
(55,078
|
)
|
|
|
|
$
|
(58,719
|
)
|
|
|
Tax impact of non-GAAP reconciling items in loss jurisdictions
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
Total income tax adjustments
|
|
|
|
$
|
(17,006
|
)
|
|
|
|
$
|
(4,299
|
)
|
|
|
|
|
$
|
(19,544
|
)
|
|
|
|
|
$
|
(55,078
|
)
|
|
|
|
$
|
(58,719
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
Nine Months Ended
|
|
|
|
|
December 31,
|
|
|
|
|
September 30,
|
|
|
|
|
December 31,
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
2016
|
|
|
|
|
2016
|
|
|
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations (GAAP)
|
|
|
|
$
|
33,362
|
|
|
|
$
|
2,253
|
|
|
|
|
$
|
805
|
|
|
|
|
$
|
23,413
|
|
|
|
$
|
(20,628
|
)
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
|
|
50,968
|
|
|
|
|
86,050
|
|
|
|
|
|
57,243
|
|
|
|
|
|
162,066
|
|
|
|
|
198,262
|
|
Non-GAAP Income from operations
|
|
|
|
|
84,330
|
|
|
|
|
88,303
|
|
|
|
|
|
58,048
|
|
|
|
|
|
185,479
|
|
|
|
|
177,634
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
|
|
8,421
|
|
|
|
|
6,659
|
|
|
|
|
|
8,929
|
|
|
|
|
|
25,347
|
|
|
|
|
16,261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA from operations
|
|
|
|
$
|
92,751
|
|
|
|
$
|
94,962
|
|
|
|
|
$
|
66,977
|
|
|
|
|
$
|
210,826
|
|
|
|
$
|
193,895
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial
Guidance
|
(Unaudited)
|
(In millions, except EPS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY 2017
|
|
|
|
|
|
Low
|
|
|
|
High
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue
|
|
|
|
|
$
|
1,163
|
|
|
|
|
$
|
1,163
|
|
Deferred revenue fair value adjustment
|
|
|
|
|
|
26
|
|
|
|
|
|
26
|
|
Amortization of intangible assets
|
|
|
|
|
|
11
|
|
|
|
|
|
11
|
|
Non-GAAP revenue
|
|
|
|
|
$
|
1,200
|
|
|
|
|
$
|
1,200
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net Income
|
|
|
|
|
$
|
37
|
|
|
|
|
$
|
40
|
|
Deferred revenue fair value adjustment
|
|
|
|
|
|
26
|
|
|
|
|
|
26
|
|
Amortization of intangible assets
|
|
|
|
|
|
124
|
|
|
|
|
|
124
|
|
Share-based compensation expenses
|
|
|
|
|
|
40
|
|
|
|
|
|
40
|
|
Business development expenses
|
|
|
|
|
|
11
|
|
|
|
|
|
11
|
|
Compensation for post-combination services
|
|
|
|
|
|
5
|
|
|
|
|
|
5
|
|
Acquisition-related depreciation expense
|
|
|
|
|
|
3
|
|
|
|
|
|
3
|
|
Restructuring costs
|
|
|
|
|
|
2
|
|
|
|
|
|
2
|
|
Related impact of adjustments on income tax
|
|
|
|
|
|
(74
|
)
|
|
|
|
|
(74
|
)
|
Non-GAAP Net Income
|
|
|
|
|
$
|
174
|
|
|
|
|
$
|
177
|
|
|
|
|
|
|
|
|
|
|
|
Average Weighted Shares
|
|
|
|
|
|
93
|
|
|
|
|
|
93
|
|
GAAP EPS
|
|
|
|
|
$
|
0.40
|
|
|
|
|
$
|
0.43
|
|
Non-GAAP EPS
|
|
|
|
|
$
|
1.87
|
|
|
|
|
$
|
1.90
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20170131005118/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