WESTFORD, Mass.--(BUSINESS WIRE)--May 3, 2018--
NETSCOUT
SYSTEMS, INC. (NASDAQ: NTCT), a leading provider of service
assurance, security, and business analytics, today announced financial
results for its fourth quarter and fiscal year ended March 31, 2018.
“Due to improved gross margins and lower operating costs, we delivered a
reasonably good EPS performance against our January 2018 guidance
despite revenue that approached the lower end of our targets,” stated
Anil Singhal, NETSCOUT’s president and CEO. “Despite the difficult
market conditions in the service provider customer segment, we’ve seen
good adoption of our software-based real-time information platform,
which contributed to higher gross margins. In the enterprise customer
segment, we are seeing increasing interest in some of our newest
offerings that provide seamless workflows into infrastructure
performance as well as greater application visibility across traditional
data center, private and public clouds, and hybrid environments.”
Singhal concluded, “We expect that orders for our next-generation,
software-based instrumentation and analytic offerings will continue
ramping over the coming quarters as we also introduce new capabilities
that will enable us to address broader security and big data analytics
requirements. We are also advancing plans that we believe will help us
further recalibrate our cost structure in ways that can help us improve
our underlying operating profitability without compromising our ability
to capitalize on near-term and longer-term growth opportunities. As we
move forward, we remain confident in our product and go-to-market
strategies.”
Notable fourth-quarter and recent operational highlights include:
-
In late-February, NETSCOUT announced that it was selected by VodafoneZiggo
to support its Network Function Virtualization (NFV) transformation.
This win underscores why over two dozen other service providers are
currently deploying the Company’s NFV solutions in their networks.
NETSCOUT also showcased its solutions to service providers at Mobile
World Congress that support ongoing innovation in 4G network
technology as well as emerging 5G network architectures.
-
NETSCOUT’s ongoing involvement in supporting industry standards was
demonstrated several weeks ago when the Company announced that it had
joined the
Linux Foundation Networking (LFN) ecosystem, which encompasses
OpenDaylight, OPNFV, ONAP, FD.io, PNDA and SNAS. Through membership in
LFN, NETSCOUT will be able to collaborate with the open source
community with its virtualized visibility instrumentation and smart
data solutions that deliver actionable metadata and KPIs, driving
network and services automation.
-
In mid-March, NETSCOUT announced enhancements to nGeniusPULSE
with new capabilities that extend infrastructure monitoring into
VMware virtual infrastructures as well as Wi-Fi infrastructures.
-
Recognition of the Company’s technology leadership and innovation
continues to build. In early April, Network
Computing selected both NETSCOUT’s LinkRunner G2TM
Smart Network Tester and Aircheck G2TM Wireless Network
Tester as a Bench Tested Product of the Year.
-
In mid-April, NETSCOUT announced a new version of its distributed
denial of service (DDoS) mitigation solution, the
Arbor TMS HD1000, that more than doubles mitigation capacity over
the previous version, delivering a 40% reduction in the cost per
gigabit of protection delivered. Also last month, NETSCOUT announced
that the Brazilian
Network Information Centre selected Arbor DDoS solutions to
strengthen its Network Operations Center defense capabilities to
protect its infrastructure against service disrupting Distributed
Denial of Service (DDoS) attacks.
-
Last week, two
new independent directors were appointed to the Company’s Board.
Mr. Alfred Grasso, who served as president and CEO of the MITRE
Corporation from July 2006 until February 2017, was appointed as a
Class I Director and will be eligible for election at the 2018 annual
meeting of stockholders to serve a full three-year term. Ms. Susan L.
Spradley, currently a partner in the Tap Growth Group and CEO of
Motion Intelligence, Inc., was appointed as a Class III Director and
will be eligible for election when this initial term expires at the
2020 annual meeting of stockholders. The appointments of Mr. Grasso
and Ms. Spradley increase the size of the Board to nine members from
seven. Detailed biographies on each new director are available online
at https://www.netscout.com/company/board-of-directors.
-
NETSCOUT plans to hold its annual user conference and technology
summit, Engage18,
on May 14 through May 17 in Dallas, Texas.
Q4 FY18 Financial Results
Total revenue (GAAP) for the
fourth quarter of fiscal year 2018 was $235.2 million, compared with
$318.9 million in the same quarter one year ago. Non-GAAP total revenue
for the fourth quarter of fiscal year 2018 was $238.5 million, compared
with $327.2 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 fourth quarter of fiscal year 2018 was
$128.8 million, which was approximately 55% of total revenue. This
compares with product revenue (GAAP) of $210.1 million in the prior
fiscal year’s fourth quarter, which was approximately 66% of total
revenue. On a non-GAAP basis, product revenue for the fourth quarter of
fiscal year 2018 was $129.8 million, which was approximately 54% of
total non-GAAP revenue. This compares with fourth-quarter fiscal year
2017 non-GAAP product revenue of $213.7 million, which was approximately
65% of total non-GAAP revenue.
Service revenue (GAAP) for the fourth quarter of fiscal year 2018 was
$106.4 million, or approximately 45% of total revenue, compared with
$108.9 million in the same period one year ago, or 34% of total GAAP
revenue. Non-GAAP service revenue for fiscal year 2018’s fourth quarter
was $108.7 million, which was approximately 46% of total non-GAAP
revenue, compared with $113.5 million in the year-ago quarter, or
approximately 35% of total non-GAAP revenue.
NETSCOUT’s loss from operations (GAAP) was $7.5 million in the fourth
quarter of fiscal year 2018 versus income from operations (GAAP) of
$38.7 million in the same quarter one year ago. The Company’s
fourth-quarter fiscal year 2018 operating profit margin (GAAP) was -3.2%
versus 12.1% in fiscal year 2017’s fourth quarter. Fourth-quarter fiscal
year 2018 non-GAAP EBITDA from operations was $51.5 million, or 21.6% of
total non-GAAP quarterly revenue, compared with non-GAAP EBITDA from
operations of $98.7 million, or 30.2% of total non-GAAP quarterly
revenue, in the fourth quarter of fiscal year 2017. Fourth-quarter
fiscal year 2018 non-GAAP income from operations was $42.5 million and
the non-GAAP operating margin was 17.8%. This compares with non-GAAP
income from operations of $89.9 million and a non-GAAP operating margin
of 27.5% in the fourth quarter of fiscal year 2017.
Net income (GAAP) for the fourth quarter of fiscal year 2018 was $16.8
million, or $0.20 per share (diluted), versus net income (GAAP) of $22.3
million, or $0.24 per share (diluted), for the fourth quarter of fiscal
year 2017. On a non-GAAP basis, net income for fiscal year 2018’s fourth
quarter was $30.1 million, or $0.36 per share (diluted), compared with
non-GAAP net income of $60.6 million, or $0.65 per share (diluted), for
the same quarter one year ago.
As of March 31, 2018, cash and cash equivalents, and short and long-term
marketable securities were $447.8 million, compared with $383.0 million
as of December 31, 2017 and $464.7 million as of March 31, 2017.
During the fourth quarter of fiscal year 2018, NETSCOUT began executing
a $300 million Accelerated Share Repurchase (ASR), under which 7,387,862
shares of NETSCOUT common stock were delivered to the Company on
February 2, 2018. The shares delivered represent approximately 70
percent of the total number of shares of the Company’s common stock
expected to be repurchased under the ASR. The cost of the initial
delivery of shares was approximately $210 million, or $28.43 per share.
The final number of shares to be repurchased is dependent upon the
average of the daily volume-weighted average stock prices of the
Company’s common stock during the term of the ASR, less a discount and
subject to adjustments pursuant to the terms and conditions of the ASR.
Of the initial delivery of shares, 970,650 shares were repurchased under
NETSCOUT’s prior 20 million share repurchase program that was authorized
in 2015. The remainder of the shares delivered were executed under
NETSCOUT’s previously disclosed 25 million share repurchase program.
FY18 Financial Results
-
For fiscal year 2018, total revenue (GAAP) was $986.8 million versus
total revenue (GAAP) of $1.162 billion in fiscal year 2017. Fiscal
year 2018 non-GAAP total revenue was $999.3 million versus $1.2
billion in fiscal year 2017.
-
Product revenue (GAAP) in fiscal year 2018 was $546.1 million,
compared with $735.5 million in fiscal year 2017. Non-GAAP product
revenue in fiscal year 2018 was $549.2 million versus $753.8 million
in fiscal year 2017.
-
Fiscal year 2018 service revenue (GAAP) was $440.7 million versus
$426.6 million in fiscal year 2017. Fiscal year 2018 non-GAAP service
revenue was $450.1 million compared with $446.1 million in fiscal year
2017.
-
NETSCOUT’s fiscal year 2018 loss from operations (GAAP) was $4.1
million versus fiscal year 2017 operating income (GAAP) of $62.1
million. The Company’s operating margin (GAAP) for the fiscal year
2018 was -0.4% versus 5.3% for fiscal year 2017. Fiscal year 2018
non-GAAP EBITDA from operations was $220.9 million, or 22.1% of
non-GAAP total annual revenue. This compares with non-GAAP EBITDA from
operations of $309.5 million, or 25.8% of non-GAAP total annual
revenue, in fiscal year 2017. The Company’s non-GAAP operating income
for fiscal year 2018 was $183.4 million with a non-GAAP operating
margin of 18.4%, compared with fiscal year 2017 non-GAAP operating
income of $275.4 million and a non-GAAP operating margin of 23.0%.
-
For fiscal year 2018, NETSCOUT’s net income (GAAP) was $79.8 million,
or $0.90 per share (diluted), compared with net income (GAAP) of $33.3
million, or $0.36 per share (diluted) for fiscal year 2017. Non-GAAP
net income for fiscal year 2018 was $124.7 million, or $1.41 per share
(diluted), compared with $178.5 million, or $1.92 per share (diluted)
for fiscal year 2017.
-
During fiscal year 2018, NETSCOUT repurchased a total of 13,190,650
shares of its common stock at an average price of $31.08 per share,
totaling approximately $410.0 million in the aggregate. This total
includes 7,387,862 shares initially delivered on February 2, 2018 as
part of the ASR.
Guidance:
NETSCOUT adopted Accounting Standards Update No.
2014-09, Revenue from Contracts with Customers, as amended (commonly
referred to as ASC 606) on April 1, 2018. The adoption of ASC 606 is
currently expected to result in a reduction to NETSCOUT’s fiscal year
2019 GAAP revenue of approximately $26 million. The Company’s guidance
reflects the anticipated impact of this transition against fiscal year
2018 results, which were accounted for under the legacy revenue
recognition standard, ASC 605. For fiscal year 2019, NETSCOUT is
providing the following guidance:
-
The Company’s fiscal year 2019 GAAP revenue performance is expected to
range from a low single-digit decline to low single-digit growth on a
percentage change basis from fiscal year 2018 GAAP revenue of $986.8
million. The Company’s fiscal year 2019 non-GAAP revenue performance
is expected to range from a low single-digit decline to low
single-digit growth from fiscal year 2018 non-GAAP revenue of $999.3
million. The Company’s GAAP and non-GAAP guidance includes the
aforementioned anticipated negative impact of approximately $26
million resulting from the adoption of ASC 606.
-
Under the legacy ASC 605 standard, the Company’s GAAP revenue
guidance range would equate to low single-digit to mid
single-digit revenue growth on a percentage change basis over
fiscal year 2018 GAAP revenue. Under the legacy ASC 605 standard,
the Company’s non-GAAP revenue guidance range would equate to
roughly flat revenue with fiscal year 2018 non-GAAP revenue to low
single-digit growth over fiscal year 2018 non-GAAP revenue on a
percentage change basis.
-
NETSCOUT expects improving product revenue growth over the course
of fiscal year 2019.
-
The Company’s fiscal year 2019 GAAP net income per share (diluted) is
expected to decline within a range of 115 percent to 165 percent on a
percentage change basis from fiscal year 2018 GAAP net income per
share (diluted) of $0.90. The Company’s fiscal year 2019 non-GAAP net
income per share (diluted) performance is expected to range from a
decline of approximately 20 percent to low double-digit growth over
fiscal year 2018 non-GAAP net income per share (diluted) of $1.41.
-
Under the legacy ASC 605 standard, the Company’s GAAP net income
per share (diluted) guidance would equate to a decline in the
range of 90 percent to 140 percent from fiscal year 2018’s GAAP
net income per share (diluted). Under the legacy ASC 605 standard,
the non-GAAP net income per share (diluted) guidance would equate
to a low single-digit decline from fiscal year 2018’s non-GAAP net
income to approximately 30 percent growth over fiscal year 2018 on
a percentage change basis.
-
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 fourth-quarter and fiscal
year-end 2018 financial results, its near-term outlook and related
fiscal year 2019 guidance, and other business matters today at 8:30 a.m.
ET. This call will be webcast live through NETSCOUT’s website at http://ir.netscout.com/phoenix.zhtml?c=92658&p=irol-irhome.
Alternatively, people can listen to the call by dialing (785) 424-1877.
The conference call ID is NTCTQ418. A replay of the call will made be
available after 12:00 p.m. ET on May 3 for approximately one week. The
number for the replay is (800) 374-0934 for U.S./Canada and (402)
220-0680 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, restructuring charges, expenses
related to the implementation of a new accounting standard, 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 in
addition to the provisional one-time impacts of the U.S. Tax Cuts and
Jobs Act. 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
NETSCOUT
SYSTEMS, INC. (NASDAQ: NTCT) assures digital business services against
disruptions in availability, performance, and security. Our market and
technology leadership stems from combining our patented smart data
technology with smart analytics. We provide real-time, pervasive
visibility, and insights customers need to accelerate, and secure their
digital transformation. Our approach transforms the way organizations
plan, deliver, integrate, test, and deploy services and applications.
Our nGenius service assurance solutions provide real-time, contextual
analysis of service, network, and application performance. Arbor
security solutions protect against DDoS attacks that threaten
availability, and advanced threats that infiltrate networks to steal
critical business assets. To learn more about improving service,
network, and application performance in physical or virtual data
centers, or in the cloud, and how NETSCOUT’s performance and security
solutions, powered by service intelligence can help you move forward
with confidence, visit www.netscout.com
or follow @NETSCOUT and @ArborNetworks 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 fiscal year 2019
guidance, the expectation that orders for next-generation products will
continue ramping over the coming quarters, the introduction of new
capabilities to address broader security and big data requirements, our
plans that we believe will help us recalibrate our cost structure to
help improve underlying profitability without compromising our ability
to capitalize on near-term and longer-term growth opportunities, our
confidence in our product and go-to-market strategies and the
anticipated benefits from our membership in the LFN ecosystem,
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, service assurance and cybersecurity 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 timing and magnitude of
stock buyback activity based on market conditions, corporate
considerations, debt agreements, and regulatory requirements. 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 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.
©2018 NETSCOUT SYSTEMS, INC. All rights reserved. NETSCOUT and the
NETSCOUT logo are registered trademarks or trademarks of NETSCOUT
SYSTEMS, INC. and/or its subsidiaries and/or affiliates in the USA
and/or other countries.
|
NETSCOUT SYSTEMS, INC.
|
Condensed Consolidated Statements of Operations
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
$
|
128,845
|
|
|
|
$
|
210,059
|
|
|
|
$
|
546,127
|
|
|
|
$
|
735,531
|
|
|
Service
|
|
|
|
106,379
|
|
|
|
|
108,861
|
|
|
|
|
440,660
|
|
|
|
|
426,581
|
|
|
|
Total revenue
|
|
|
|
235,224
|
|
|
|
|
318,920
|
|
|
|
|
986,787
|
|
|
|
|
1,162,112
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
|
39,513
|
|
|
|
|
66,232
|
|
|
|
|
164,526
|
|
|
|
|
238,002
|
|
|
Service
|
|
|
|
27,078
|
|
|
|
|
26,685
|
|
|
|
|
107,379
|
|
|
|
|
108,137
|
|
|
Total cost of revenue
|
|
|
|
66,591
|
|
|
|
|
92,917
|
|
|
|
|
271,905
|
|
|
|
|
346,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
168,633
|
|
|
|
|
226,003
|
|
|
|
|
714,882
|
|
|
|
|
815,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
|
53,314
|
|
|
|
|
53,020
|
|
|
|
|
215,076
|
|
|
|
|
232,701
|
|
|
Sales and marketing
|
|
|
|
72,639
|
|
|
|
|
87,122
|
|
|
|
|
312,536
|
|
|
|
|
328,628
|
|
|
General and administrative
|
|
|
|
27,079
|
|
|
|
|
27,444
|
|
|
|
|
109,479
|
|
|
|
|
118,438
|
|
|
Amortization of acquired intangible assets
|
|
|
|
21,738
|
|
|
|
|
17,495
|
|
|
|
|
76,640
|
|
|
|
|
70,141
|
|
|
Restructuring charges
|
|
|
|
1,388
|
|
|
|
|
2,271
|
|
|
|
|
5,209
|
|
|
|
|
4,001
|
|
|
Total operating expenses
|
|
|
|
176,158
|
|
|
|
|
187,352
|
|
|
|
|
718,940
|
|
|
|
|
753,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
|
(7,525
|
)
|
|
|
|
38,651
|
|
|
|
|
(4,058
|
)
|
|
|
|
62,064
|
|
Interest and other expense, net
|
|
|
|
(5,036
|
)
|
|
|
|
(1,797
|
)
|
|
|
|
(14,601
|
)
|
|
|
|
(9,879
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax benefit
|
|
|
|
(12,561
|
)
|
|
|
|
36,854
|
|
|
|
|
(18,659
|
)
|
|
|
|
52,185
|
|
Income tax expense (benefit)
|
|
|
|
(29,378
|
)
|
|
|
|
14,544
|
|
|
|
|
(98,471
|
)
|
|
|
|
18,894
|
|
Net income
|
|
|
$
|
16,817
|
|
|
|
$
|
22,310
|
|
|
|
$
|
79,812
|
|
|
|
$
|
33,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
|
$
|
0.20
|
|
|
|
$
|
0.24
|
|
|
|
$
|
0.91
|
|
|
|
$
|
0.36
|
|
Diluted net income per share
|
|
|
$
|
0.20
|
|
|
|
$
|
0.24
|
|
|
|
$
|
0.90
|
|
|
|
$
|
0.36
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
|
82,655
|
|
|
|
|
91,882
|
|
|
|
|
87,425
|
|
|
|
|
92,226
|
|
|
Net income per share - diluted
|
|
|
|
83,359
|
|
|
|
|
92,801
|
|
|
|
|
88,261
|
|
|
|
|
92,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NETSCOUT SYSTEMS, INC.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
|
$
|
447,762
|
|
|
|
$
|
442,772
|
|
Accounts receivable and unbilled costs, net
|
|
|
|
213,438
|
|
|
|
|
294,374
|
|
Inventories
|
|
|
|
34,774
|
|
|
|
|
40,002
|
|
Prepaid expenses and other current assets
|
|
|
|
56,434
|
|
|
|
|
77,318
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
|
752,408
|
|
|
|
|
854,466
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
|
52,511
|
|
|
|
|
61,393
|
|
Goodwill and intangible assets, net
|
|
|
|
2,544,138
|
|
|
|
|
2,649,431
|
|
Long-term marketable securities
|
|
|
|
-
|
|
|
|
|
21,933
|
|
Other assets
|
|
|
|
19,551
|
|
|
|
|
14,290
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
$
|
3,368,608
|
|
|
|
$
|
3,601,513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
30,133
|
|
|
|
$
|
37,407
|
|
Accrued compensation
|
|
|
|
46,552
|
|
|
|
|
77,607
|
|
Accrued other
|
|
|
|
34,690
|
|
|
|
|
34,579
|
|
Deferred revenue and customer deposits
|
|
|
|
301,925
|
|
|
|
|
310,594
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
|
413,300
|
|
|
|
|
460,187
|
|
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
|
8,308
|
|
|
|
|
8,765
|
|
Deferred tax liability
|
|
|
|
151,563
|
|
|
|
|
277,599
|
|
Accrued long-term retirement benefits
|
|
|
|
35,246
|
|
|
|
|
32,117
|
|
Long-term deferred revenue
|
|
|
|
91,409
|
|
|
|
|
86,595
|
|
Long-term debt
|
|
|
|
600,000
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
1,299,826
|
|
|
|
|
1,165,263
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
|
Common stock
|
|
|
|
117
|
|
|
|
|
116
|
|
Additional paid-in capital
|
|
|
|
2,665,120
|
|
|
|
|
2,693,846
|
|
Accumulated other comprehensive income (loss)
|
|
|
|
2,895
|
|
|
|
|
(3,472
|
)
|
Treasury stock, at cost
|
|
|
|
(995,843
|
)
|
|
|
|
(570,921
|
)
|
Retained earnings
|
|
|
|
396,493
|
|
|
|
|
316,681
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
2,068,782
|
|
|
|
|
2,436,250
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
3,368,608
|
|
|
|
$
|
3,601,513
|
|
|
|
|
|
|
|
|
|
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
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Revenue (GAAP)
|
|
|
$
|
128,845
|
|
|
|
$
|
210,059
|
|
|
|
$
|
153,179
|
|
|
|
$
|
546,127
|
|
|
|
$
|
735,531
|
|
Product deferred revenue fair value adjustment
|
|
|
|
910
|
|
|
|
|
797
|
|
|
|
|
719
|
|
|
|
|
3,064
|
|
|
|
|
6,786
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
2
|
|
|
|
|
2,842
|
|
|
|
|
3
|
|
|
|
|
9
|
|
|
|
|
11,439
|
|
Non-GAAP Product Revenue
|
|
|
$
|
129,757
|
|
|
|
$
|
213,698
|
|
|
|
$
|
153,901
|
|
|
|
$
|
549,200
|
|
|
|
$
|
753,756
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Revenue (GAAP)
|
|
|
$
|
106,379
|
|
|
|
$
|
108,861
|
|
|
|
$
|
115,765
|
|
|
|
$
|
440,660
|
|
|
|
$
|
426,581
|
|
Service deferred revenue fair value adjustment
|
|
|
|
2,328
|
|
|
|
|
4,678
|
|
|
|
|
2,345
|
|
|
|
|
9,409
|
|
|
|
|
19,476
|
|
Non-GAAP Service Revenue
|
|
|
$
|
108,707
|
|
|
|
$
|
113,539
|
|
|
|
$
|
118,110
|
|
|
|
$
|
450,069
|
|
|
|
$
|
446,057
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (GAAP)
|
|
|
$
|
235,224
|
|
|
|
$
|
318,920
|
|
|
|
$
|
268,944
|
|
|
|
$
|
986,787
|
|
|
|
$
|
1,162,112
|
|
Product deferred revenue fair value adjustment
|
|
|
|
910
|
|
|
|
|
797
|
|
|
|
|
719
|
|
|
|
|
3,064
|
|
|
|
|
6,786
|
|
Service deferred revenue fair value adjustment
|
|
|
|
2,328
|
|
|
|
|
4,678
|
|
|
|
|
2,345
|
|
|
|
|
9,409
|
|
|
|
|
19,476
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
2
|
|
|
|
|
2,842
|
|
|
|
|
3
|
|
|
|
|
9
|
|
|
|
|
11,439
|
|
Non-GAAP Revenue
|
|
|
$
|
238,464
|
|
|
|
$
|
327,237
|
|
|
|
$
|
272,011
|
|
|
|
$
|
999,269
|
|
|
|
$
|
1,199,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (GAAP)
|
|
|
$
|
168,633
|
|
|
|
$
|
226,003
|
|
|
|
$
|
204,435
|
|
|
|
$
|
714,882
|
|
|
|
$
|
815,973
|
|
Product deferred revenue fair value adjustment
|
|
|
|
910
|
|
|
|
|
797
|
|
|
|
|
719
|
|
|
|
|
3,064
|
|
|
|
|
6,786
|
|
Service deferred revenue fair value adjustment
|
|
|
|
2,328
|
|
|
|
|
4,678
|
|
|
|
|
2,345
|
|
|
|
|
9,409
|
|
|
|
|
19,476
|
|
Share-based compensation expense (1)
|
|
|
|
1,579
|
|
|
|
|
1,116
|
|
|
|
|
1,588
|
|
|
|
|
5,983
|
|
|
|
|
4,890
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
9,468
|
|
|
|
|
13,140
|
|
|
|
|
9,314
|
|
|
|
|
37,332
|
|
|
|
|
53,455
|
|
Business development and integration expense (3)
|
|
|
|
-
|
|
|
|
|
217
|
|
|
|
|
(405
|
)
|
|
|
|
244
|
|
|
|
|
398
|
|
Compensation for post-combination services (5)
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
552
|
|
Acquisition related depreciation expense (6)
|
|
|
|
34
|
|
|
|
|
44
|
|
|
|
|
33
|
|
|
|
|
145
|
|
|
|
|
240
|
|
Non-GAAP Gross Profit
|
|
|
$
|
182,952
|
|
|
|
$
|
245,995
|
|
|
|
$
|
218,029
|
|
|
|
$
|
771,059
|
|
|
|
$
|
901,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Operations (GAAP)
|
|
|
$
|
(7,525
|
)
|
|
|
$
|
38,651
|
|
|
|
$
|
38,261
|
|
|
|
$
|
(4,058
|
)
|
|
|
$
|
62,064
|
|
Product deferred revenue fair value adjustment
|
|
|
|
910
|
|
|
|
|
797
|
|
|
|
|
719
|
|
|
|
|
3,064
|
|
|
|
|
6,786
|
|
Service deferred revenue fair value adjustment
|
|
|
|
2,328
|
|
|
|
|
4,678
|
|
|
|
|
2,345
|
|
|
|
|
9,409
|
|
|
|
|
19,476
|
|
Share-based compensation expense (1)
|
|
|
|
12,063
|
|
|
|
|
8,918
|
|
|
|
|
12,425
|
|
|
|
|
47,317
|
|
|
|
|
39,189
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
31,206
|
|
|
|
|
30,635
|
|
|
|
|
27,535
|
|
|
|
|
113,972
|
|
|
|
|
123,596
|
|
Business development and integration expense (3)
|
|
|
|
112
|
|
|
|
|
3,185
|
|
|
|
|
(2,335
|
)
|
|
|
|
2,689
|
|
|
|
|
12,083
|
|
New standard implementation expense (4)
|
|
|
|
1,296
|
|
|
|
|
-
|
|
|
|
|
903
|
|
|
|
|
2,630
|
|
|
|
|
-
|
|
Compensation for post-combination services (5)
|
|
|
|
242
|
|
|
|
|
238
|
|
|
|
|
225
|
|
|
|
|
1,108
|
|
|
|
|
5,076
|
|
Restructuring charges
|
|
|
|
1,388
|
|
|
|
|
2,271
|
|
|
|
|
3,363
|
|
|
|
|
5,209
|
|
|
|
|
4,001
|
|
Acquisition related depreciation expense (6)
|
|
|
|
498
|
|
|
|
|
555
|
|
|
|
|
498
|
|
|
|
|
2,057
|
|
|
|
|
3,136
|
|
Non-GAAP Income from Operations
|
|
|
$
|
42,518
|
|
|
|
$
|
89,928
|
|
|
|
$
|
83,939
|
|
|
|
$
|
183,397
|
|
|
|
$
|
275,407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (GAAP)
|
|
|
$
|
16,817
|
|
|
|
$
|
22,310
|
|
|
|
$
|
89,685
|
|
|
|
$
|
79,812
|
|
|
|
$
|
33,291
|
|
Product deferred revenue fair value adjustment
|
|
|
|
910
|
|
|
|
|
797
|
|
|
|
|
719
|
|
|
|
|
3,064
|
|
|
|
|
6,786
|
|
Service deferred revenue fair value adjustment
|
|
|
|
2,328
|
|
|
|
|
4,678
|
|
|
|
|
2,345
|
|
|
|
|
9,409
|
|
|
|
|
19,476
|
|
Share-based compensation expense (1)
|
|
|
|
12,063
|
|
|
|
|
8,918
|
|
|
|
|
12,425
|
|
|
|
|
47,317
|
|
|
|
|
39,189
|
|
Amortization of acquired intangible assets (2)
|
|
|
|
31,206
|
|
|
|
|
30,635
|
|
|
|
|
27,535
|
|
|
|
|
113,972
|
|
|
|
|
123,596
|
|
Business development and integration expense (3)
|
|
|
|
112
|
|
|
|
|
3,185
|
|
|
|
|
(2,335
|
)
|
|
|
|
2,689
|
|
|
|
|
12,083
|
|
New standard implementation expense (4)
|
|
|
|
1,296
|
|
|
|
|
-
|
|
|
|
|
903
|
|
|
|
|
2,630
|
|
|
|
|
-
|
|
Compensation for post-combination services (5)
|
|
|
|
242
|
|
|
|
|
238
|
|
|
|
|
225
|
|
|
|
|
1,108
|
|
|
|
|
5,076
|
|
Restructuring charges
|
|
|
|
1,388
|
|
|
|
|
2,271
|
|
|
|
|
3,363
|
|
|
|
|
5,209
|
|
|
|
|
4,001
|
|
Acquisition related depreciation expense (6)
|
|
|
|
498
|
|
|
|
|
555
|
|
|
|
|
498
|
|
|
|
|
2,057
|
|
|
|
|
3,136
|
|
Other income
|
|
|
|
(57
|
)
|
|
|
|
(426
|
)
|
|
|
|
-
|
|
|
|
|
(57
|
)
|
|
|
|
(426
|
)
|
Income tax adjustments (7)
|
|
|
|
(36,685
|
)
|
|
|
|
(12,584
|
)
|
|
|
|
(74,640
|
)
|
|
|
|
(142,546
|
)
|
|
|
|
(67,662
|
)
|
Non-GAAP Net Income
|
|
|
$
|
30,118
|
|
|
|
$
|
60,577
|
|
|
|
$
|
60,723
|
|
|
|
$
|
124,664
|
|
|
|
$
|
178,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income Per Share (GAAP)
|
|
|
$
|
0.20
|
|
|
|
$
|
0.24
|
|
|
|
$
|
1.02
|
|
|
|
$
|
0.90
|
|
|
|
$
|
0.36
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
|
0.16
|
|
|
|
|
0.41
|
|
|
|
|
(0.33
|
)
|
|
|
|
0.51
|
|
|
|
|
1.56
|
|
Non-GAAP Diluted Net Income Per Share
|
|
|
$
|
0.36
|
|
|
|
$
|
0.65
|
|
|
|
$
|
0.69
|
|
|
|
$
|
1.41
|
|
|
|
$
|
1.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
|
83,359
|
|
|
|
|
92,801
|
|
|
|
|
87,860
|
|
|
|
|
88,261
|
|
|
|
|
92,920
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NETSCOUT SYSTEMS, INC.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Continued
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
(1
|
)
|
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
$
|
352
|
|
|
|
$
|
218
|
|
|
|
$
|
301
|
|
|
|
$
|
1,159
|
|
|
|
$
|
934
|
|
|
|
|
Cost of service revenue
|
|
|
|
1,227
|
|
|
|
|
898
|
|
|
|
|
1,287
|
|
|
|
|
4,824
|
|
|
|
|
3,956
|
|
|
|
|
Research and development
|
|
|
|
3,891
|
|
|
|
|
2,401
|
|
|
|
|
3,730
|
|
|
|
|
14,711
|
|
|
|
|
12,362
|
|
|
|
|
Sales and marketing
|
|
|
|
3,600
|
|
|
|
|
3,119
|
|
|
|
|
4,022
|
|
|
|
|
15,213
|
|
|
|
|
12,823
|
|
|
|
|
General and administrative
|
|
|
|
2,993
|
|
|
|
|
2,282
|
|
|
|
|
3,085
|
|
|
|
|
11,410
|
|
|
|
|
9,114
|
|
|
|
|
Total share-based compensation expense
|
|
|
$
|
12,063
|
|
|
|
$
|
8,918
|
|
|
|
$
|
12,425
|
|
|
|
$
|
47,317
|
|
|
|
$
|
39,189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
technology, tradenames, customer relationships included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
|
$
|
2
|
|
|
|
$
|
2,842
|
|
|
|
$
|
3
|
|
|
|
$
|
9
|
|
|
|
$
|
11,439
|
|
|
Cost of product revenue
|
|
|
|
9,466
|
|
|
|
|
10,298
|
|
|
|
|
9,311
|
|
|
|
|
37,323
|
|
|
|
|
42,016
|
|
|
Operating expenses
|
|
|
|
21,738
|
|
|
|
|
17,495
|
|
|
|
|
18,221
|
|
|
|
|
76,640
|
|
|
|
|
70,141
|
|
|
|
|
Total amortization expense
|
|
|
$
|
31,206
|
|
|
|
$
|
30,635
|
|
|
|
$
|
27,535
|
|
|
|
$
|
113,972
|
|
|
|
$
|
123,596
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
$
|
-
|
|
|
|
$
|
108
|
|
|
|
$
|
(107
|
)
|
|
|
$
|
226
|
|
|
|
$
|
289
|
|
|
|
|
Cost of service revenue
|
|
|
|
-
|
|
|
|
|
109
|
|
|
|
|
(298
|
)
|
|
|
|
18
|
|
|
|
|
109
|
|
|
|
|
Research and development
|
|
|
|
-
|
|
|
|
|
21
|
|
|
|
|
(661
|
)
|
|
|
|
61
|
|
|
|
|
32
|
|
|
|
|
Sales and marketing
|
|
|
|
-
|
|
|
|
|
271
|
|
|
|
|
(620
|
)
|
|
|
|
357
|
|
|
|
|
312
|
|
|
|
|
General and administrative
|
|
|
|
112
|
|
|
|
|
2,676
|
|
|
|
|
(649
|
)
|
|
|
|
2,027
|
|
|
|
|
11,341
|
|
|
|
|
Total business development and integration expense
|
|
|
$
|
112
|
|
|
|
$
|
3,185
|
|
|
|
$
|
(2,335
|
)
|
|
|
$
|
2,689
|
|
|
|
$
|
12,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
|
New standard implementation expense included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
|
$
|
1,296
|
|
|
|
$
|
-
|
|
|
|
$
|
903
|
|
|
|
$
|
2,630
|
|
|
|
$
|
-
|
|
|
|
|
Total new standard implementation expense
|
|
|
$
|
1,296
|
|
|
|
$
|
-
|
|
|
|
$
|
903
|
|
|
|
$
|
2,630
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
|
Compensation for post-combination services included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
-
|
|
|
|
$
|
156
|
|
|
|
|
Cost of service revenue
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
396
|
|
|
|
|
Research and development
|
|
|
|
209
|
|
|
|
|
184
|
|
|
|
|
193
|
|
|
|
|
911
|
|
|
|
|
1,964
|
|
|
|
|
Sales and marketing
|
|
|
|
12
|
|
|
|
|
54
|
|
|
|
|
13
|
|
|
|
|
140
|
|
|
|
|
1,786
|
|
|
|
|
General and administrative
|
|
|
|
21
|
|
|
|
|
-
|
|
|
|
|
19
|
|
|
|
|
57
|
|
|
|
|
774
|
|
|
|
|
Total compensation for post-combination services
|
|
|
$
|
242
|
|
|
|
$
|
238
|
|
|
|
$
|
225
|
|
|
|
$
|
1,108
|
|
|
|
$
|
5,076
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
Acquisition related depreciation expense included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
|
$
|
14
|
|
|
|
$
|
27
|
|
|
|
$
|
13
|
|
|
|
$
|
69
|
|
|
|
$
|
139
|
|
|
|
|
Cost of service revenue
|
|
|
|
20
|
|
|
|
|
17
|
|
|
|
|
20
|
|
|
|
|
76
|
|
|
|
|
101
|
|
|
|
|
Research and development
|
|
|
|
306
|
|
|
|
|
343
|
|
|
|
|
307
|
|
|
|
|
1,268
|
|
|
|
|
2,047
|
|
|
|
|
Sales and marketing
|
|
|
|
42
|
|
|
|
|
54
|
|
|
|
|
42
|
|
|
|
|
182
|
|
|
|
|
321
|
|
|
|
|
General and administrative
|
|
|
|
116
|
|
|
|
|
114
|
|
|
|
|
116
|
|
|
|
|
462
|
|
|
|
|
528
|
|
|
|
|
Total acquisition related depreciation expense
|
|
|
$
|
498
|
|
|
|
$
|
555
|
|
|
|
$
|
498
|
|
|
|
$
|
2,057
|
|
|
|
$
|
3,136
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7
|
)
|
|
Total income tax adjustment included in these
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
|
$
|
(36,685
|
)
|
|
|
$
|
(12,584
|
)
|
|
|
$
|
(74,640
|
)
|
|
|
$
|
(142,546
|
)
|
|
|
$
|
(67,662
|
)
|
|
|
|
Total income tax adjustments
|
|
|
$
|
(36,685
|
)
|
|
|
$
|
(12,584
|
)
|
|
|
$
|
(74,640
|
)
|
|
|
$
|
(142,546
|
)
|
|
|
$
|
(67,662
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures - Non-GAAP EBITDA
|
(In thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Three Months Ended
|
|
|
Twelve Months Ended
|
|
|
|
|
March 31,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
|
|
2018
|
|
|
2017
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations (GAAP)
|
|
$
|
(7,525
|
)
|
|
|
$
|
38,651
|
|
|
$
|
38,261
|
|
|
$
|
(4,058
|
)
|
|
|
$
|
62,064
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
50,043
|
|
|
|
|
51,277
|
|
|
|
45,678
|
|
|
|
187,455
|
|
|
|
|
213,343
|
Non-GAAP Income from operations
|
|
|
|
|
42,518
|
|
|
|
|
89,928
|
|
|
|
83,939
|
|
|
|
183,397
|
|
|
|
|
275,407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
8,940
|
|
|
|
|
8,784
|
|
|
|
9,617
|
|
|
|
37,474
|
|
|
|
|
34,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA from operations
|
|
|
|
$
|
51,458
|
|
|
|
$
|
98,712
|
|
|
$
|
93,556
|
|
|
$
|
220,871
|
|
|
|
$
|
309,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NETSCOUT SYSTEMS, INC.
|
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial
Guidance
|
(Unaudited)
|
(In millions, except net income per share - diluted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'18
|
|
|
FY'19
|
|
|
606 Adjustment
|
|
|
FY'19 (605 Comparison)
|
GAAP revenue
|
|
|
$
|
986.8
|
|
|
|
Low single-digit decline to low single-digit growth
|
|
|
~ ($26)
|
|
|
Low single-digit to mid single-digit growth
|
Deferred service revenue fair value adjustment
|
|
|
$
|
9.4
|
|
|
|
~$1 million to ~$2 million
|
|
|
|
|
|
~$1 million to ~$2 million
|
Deferred product revenue fair value adjustment
|
|
|
$
|
3.1
|
|
|
|
~$0 million
|
|
|
|
|
|
~$0 million
|
Amortization of intangible assets
|
|
|
$
|
-
|
|
|
|
-
|
|
|
|
|
|
-
|
Non-GAAP revenue
|
|
|
$
|
999.3
|
|
|
|
Low single-digit decline to low single-digit growth
|
|
|
~ ($26)
|
|
|
Flat to low single-digit growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'18
|
|
|
FY'19
|
|
|
|
|
|
FY'19 (605 Comparison)
|
GAAP Net Income
|
|
|
$
|
79.8
|
|
|
|
(~160%) decline to (~115%) decline
|
|
|
~ ($19)
|
|
|
(~135%) decline to (~90%) decline
|
Deferred service revenue fair value adjustment
|
|
|
$
|
9.4
|
|
|
|
~$1 million
|
|
|
|
|
|
~$1 million
|
Deferred product revenue fair value adjustment
|
|
|
$
|
3.1
|
|
|
|
~$0 million
|
|
|
|
|
|
~$0 million
|
Amortization of intangible assets
|
|
|
$
|
114.0
|
|
|
|
~$128 million
|
|
|
|
|
|
~$128 million
|
Share-based compensation expenses
|
|
|
$
|
47.3
|
|
|
|
~$49 million to ~$51 million
|
|
|
|
|
|
~$49 million to ~$51 million
|
Business development & integration expenses*
|
|
|
$
|
5.9
|
|
|
|
~$2 million to ~$3 million
|
|
|
|
|
|
~$2 million to ~$3 million
|
New accounting standard implementation
|
|
|
$
|
2.6
|
|
|
|
-
|
|
|
|
|
|
-
|
Restructuring costs
|
|
|
$
|
5.2
|
|
|
|
~$2 million
|
|
|
|
|
|
~$2 million
|
Other income
|
|
|
$
|
(0.1
|
)
|
|
|
-
|
|
|
|
|
|
-
|
Total Adjustments
|
|
|
$
|
187.4
|
|
|
|
~$182 million to ~$185 million
|
|
|
|
|
|
~$182 million to ~$185 million
|
Related impact of adjustments on income tax
|
|
|
$
|
(142.6
|
)
|
|
|
(~$45 million to ~$46 million)
|
|
|
|
|
|
(~$45 million to ~$46 million)
|
Non-GAAP Net Income
|
|
|
$
|
124.6
|
|
|
|
(~25%) decline to low single-digit growth
|
|
|
~ ($19)
|
|
|
Low double-digit decline to mid teens growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share (diluted)
|
|
|
$
|
0.90
|
|
|
|
(~165%) decline to (~115%) decline
|
|
|
~ ($0.24)
|
|
|
(~140%) decline to (~90%)
decline
|
Non-GAAP net income per share (diluted)
|
|
|
$
|
1.41
|
|
|
|
(~20%) decline to low double-digit growth
|
|
|
~ ($0.24)
|
|
|
Low single-digit decline to ~30% growth
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Weighted Shares Outstanding (diluted GAAP)
|
|
|
|
88.3
|
|
|
|
79.3 million
|
|
|
|
|
|
79.3 million
|
Average Weighted Shares Outstanding (diluted Non-GAAP)
|
|
|
|
88.3
|
|
|
|
80.0 million
|
|
|
|
|
|
80.0 million
|
*Business development & integration expenses include compensation for
post-combination services and acquisition-related depreciation expense

View source version on businesswire.com: https://www.businesswire.com/news/home/20180503005297/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