WESTFORD, Mass.--(BUSINESS WIRE)--Jan. 30, 2018--
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 2018 ended December 31, 2017.
“As previously disclosed on January 10, NETSCOUT’s third-quarter fiscal
year 2018 results were primarily impacted by unanticipated reductions in
spending by North American carriers, funding delays for a range of
Federal projects and longer-than-expected sales cycles for our
enterprise offerings,” stated Anil Singhal, NETSCOUT’s president and
CEO. “Although we expect these dynamics will continue to create revenue
challenges in the fourth quarter, we move forward with a strong
competitive position underpinned by a compelling value proposition, an
expansive global customer base and many promising new, high-margin
products progressing through our sales funnels. We are advancing our
planning processes for fiscal year 2019 with a focus on initiatives that
we believe will help us strengthen our revenue performance, support
continued gross margin gains, improve operating profitability and drive
EPS expansion.”
Notable developments and highlights:
-
On January 16, 2018, NETSCOUT entered into an amended Credit
Agreement, which provides for a new five-year $1 billion senior
secured revolving credit facility (increased from $800 million under
the Original Credit Agreement), as well as better pricing and more
favorable terms and conditions compared with the original agreement.
-
This amended Credit Agreement will support the Company’s previously
disclosed intentions to execute an Accelerated Share Repurchase (ASR)
of up to $300 million within the next several days. The planned ASR
will be initiated under the Company’s previously disclosed 25 million
share repurchase program.
-
NETSCOUT is continuing to advance its planning processes for fiscal
year 2019. As part of this activity, the Company is focused on
initiatives that are aimed at strengthening its revenue performance,
supporting continued gross margin gains, improving overall operating
profitability and driving EPS expansion.
-
The Company is advancing plans to hold its annual Engage
Technology and User Summit from May 14-17 in Dallas, Texas.
Q3 FY18 Financial Results
Total revenue (GAAP) for the third quarter of fiscal year 2018 was
$268.9 million, compared with $302.2 million in the same quarter one
year ago. Non-GAAP total revenue for the third quarter of fiscal year
2018 was $272.0 million versus $311.4 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 2018 was
$153.2 million, which was approximately 57% of total revenue. This
compares with third-quarter fiscal year 2017 product revenue (GAAP) of
$192.0 million, which was approximately 64% of total revenue. On a
non-GAAP basis, product revenue for the third quarter of fiscal year
2018 was $153.9 million, which was approximately 57% of total non-GAAP
revenue. This compares with third-quarter fiscal year 2017 non-GAAP
product revenue $196.4 million, which was approximately 63% of total
non-GAAP revenue.
Service revenue (GAAP) for the third quarter of fiscal year 2018 was
$115.8 million, or approximately 43% of total revenue versus service
revenue (GAAP) of $110.2 million, or approximately 36% of total revenue,
for the same period one year ago. On a non-GAAP basis, service revenue
for fiscal year 2018’s third quarter was $118.1 million, or
approximately 43% of total non-GAAP revenue, versus non-GAAP service
revenue of $115.0 million, or approximately 37% of total non-GAAP
revenue, for the same quarter one year ago.
NETSCOUT’s income from operations (GAAP) was $38.3 million in the third
quarter of fiscal year 2018, compared with $33.4 million in the
comparable quarter one year ago. The Company’s third-quarter fiscal year
2018 (GAAP) operating margin was 14.2% versus 11.0% in the prior fiscal
year’s third quarter. Third-quarter fiscal year 2018 non-GAAP EBITDA
from operations was $93.6 million, or 34.4% of non-GAAP quarterly
revenue, which compares with $92.8 million, or 29.8% of non-GAAP
quarterly revenue in the third quarter of fiscal year 2017.
Third-quarter fiscal year 2018 non-GAAP income from operations was $83.9
million with a non-GAAP operating margin of 30.9%. This compares with
third-quarter fiscal year 2017 non-GAAP income from operations of $84.3
million and a non-GAAP operating margin of 27.1%.
Net income (GAAP) for the third quarter of fiscal year 2018 was $89.7
million, or $1.02 per share (diluted) versus $21.2 million, or $0.23 per
share (diluted), for the third quarter of fiscal year 2017. On a
non-GAAP basis, net income for the third quarter of fiscal year 2018 was
$60.7 million, or $0.69 per share (diluted), which compares with $55.2
million, or $0.60 per share (diluted), for the third quarter of fiscal
year 2017.
As of December 31, 2017, cash and cash equivalents, and short and
long-term marketable securities were $383.0 million, compared with
$313.4 million as of September 30, 2017 and $464.7 million as of March
31, 2017. During the third quarter of fiscal year 2018, NETSCOUT did not
repurchase any of its common stock.
Nine-Months FY18 Financial Results
-
For the first nine months of fiscal year 2018, total revenue (GAAP)
was $751.6 million and non-GAAP total revenue was $760.8 million
versus total revenue (GAAP) of $843.2 million and non-GAAP total
revenue of $872.6 million for the comparable nine-month period of
fiscal year 2017.
-
Product revenue (GAAP) for the first three quarters of fiscal year
2018 was $417.3 million compared with $525.5 million in the year-ago
period. Non-GAAP product revenue for the first nine months of fiscal
year 2018 was $419.4 million compared with $540.1 million in the same
period one year ago.
-
For the first nine months of fiscal year 2018, service revenue (GAAP)
was $334.3 million versus $317.7 million in the same period last year.
Non-GAAP service revenue for the first nine months of fiscal year 2018
was $341.4 million, compared with $332.5 million for the comparable
period of fiscal year 2017.
-
NETSCOUT’s income from operations (GAAP) during the first nine months
of fiscal year 2018 was $3.5 million, compared with $23.4 million for
the comparable nine-month period of fiscal year 2017. The Company’s
operating margin (GAAP) for the first nine months of fiscal year 2018
was 0.5% versus 2.8% in the comparable period of fiscal year 2017.
During the first three quarters of fiscal year 2018, the Company’s
non-GAAP EBITDA from operations was $169.4 million, or 22.3% of
non-GAAP total revenue versus non-GAAP EBITDA from operations of
$210.8 million, or 24.2% of non-GAAP total revenue, in the first nine
months of fiscal year 2017. The Company’s non-GAAP income from
operations for the first three quarters of fiscal year 2018 was $140.9
million with a non-GAAP operating margin of 18.5%, compared with
non-GAAP income from operations for the same period of fiscal year
2017 of $185.5 million and a non-GAAP operating margin of 21.3%.
-
For the first nine months of fiscal year 2018, NETSCOUT’s net income
(GAAP) was $63.0 million, or $0.70 per share (diluted) compared with
net income of $11.0 million, or $0.12 per share (diluted) in the same
nine-month period one year ago. Non-GAAP net income for the first nine
months of fiscal year 2018 was $94.5 million, or $1.05 per share
(diluted) versus non-GAAP net income for the same period of fiscal
year 2017 of $118.0 million, or $1.27 per share (diluted).
-
During the first three quarters of fiscal year 2018, NETSCOUT
repurchased a total of 5,802,788 shares of its common stock at an
average price of $34.47 per share, totaling approximately $200.0
million in the aggregate.
Guidance:
On January 10, 2018, NETSCOUT updated its full fiscal year 2018 outlook.
Please note that certain new assumptions regarding the magnitude of the
planned ASR have no impact on this guidance:
-
The Company’s fiscal year 2018 GAAP revenue is expected to be in the
range of approximately $985 million and $1.015 billion. The Company
expects fiscal year 2018 non-GAAP revenue will be in the range of
approximately $1.0 billion to $1.025 billion.
-
Due to the impact of recently enacted tax legislation, NETSCOUT’s
effective (GAAP) tax rate for fiscal year 2018 is expected to be in
the range of -5000 percent to -5500 percent. The Company’s fiscal year
2018 non-GAAP effective tax is anticipated to be around 28 percent.
-
Assuming completion of the Accelerated Share Repurchase for $300
million at a price of approximately $27.00 per share, the Company
still expects fourth-quarter fiscal year 2018 shares outstanding
(diluted) to be approximately 83.6 million shares, thereby reducing
fiscal year 2018 shares outstanding (diluted) to approximately 89.3
million.
-
Taking all of the aforementioned items into account, NETSCOUT expects
that fiscal year 2018’s GAAP net income per share (diluted) to range
from $0.53 to $0.84. NETSCOUT anticipates non-GAAP net income per
share (diluted) in the range of approximately $1.30 to $1.45.
-
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 2018 financial results, its outlook for fiscal year 2018 and other
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 NTCTQ318. A replay of the call will be
available after 12:00 p.m. ET on January 30, 2018 for approximately one
week. The number for the replay is (800) 283-8486 for U.S./Canada and
(402) 220-0869 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 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 SYSTEMS, INC.
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
fourth-quarter revenue challenges, fiscal year 2018 financial guidance
and related performance trends for NETSCOUT, the Company’s strong
competitive position, initiatives that will help strengthen the
Company’s revenue performance, support continued gross margin gains,
improve operating profitability and drive EPS expansion, and the timing
and magnitude of the Company’s Accelerated Stock Repurchase 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 potential differences between NETSCOUT’s
preliminary results and the final results for the quarter ended December
31, 2017 as a result of the completion of financial reporting processes
and review, 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)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
December 31,
|
|
December 31,
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2016
|
|
Revenue:
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
153,179
|
|
|
$
|
192,010
|
|
|
$
|
417,282
|
|
|
$
|
525,472
|
|
Service
|
|
|
115,765
|
|
|
|
110,182
|
|
|
|
334,281
|
|
|
|
317,720
|
|
Total revenue
|
|
|
268,944
|
|
|
|
302,192
|
|
|
|
751,563
|
|
|
|
843,192
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
Product
|
|
|
41,327
|
|
|
|
55,296
|
|
|
|
125,013
|
|
|
|
171,770
|
|
Service
|
|
|
23,182
|
|
|
|
26,382
|
|
|
|
80,301
|
|
|
|
81,452
|
|
Total cost of revenue
|
|
|
64,509
|
|
|
|
81,678
|
|
|
|
205,314
|
|
|
|
253,222
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
204,435
|
|
|
|
220,514
|
|
|
|
546,249
|
|
|
|
589,970
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
44,287
|
|
|
|
58,084
|
|
|
|
161,762
|
|
|
|
179,681
|
|
Sales and marketing
|
|
|
77,270
|
|
|
|
83,212
|
|
|
|
239,897
|
|
|
|
241,506
|
|
General and administrative
|
|
|
23,033
|
|
|
|
28,540
|
|
|
|
82,400
|
|
|
|
90,994
|
|
Amortization of acquired intangible assets
|
|
|
18,221
|
|
|
|
17,515
|
|
|
|
54,902
|
|
|
|
52,646
|
|
Restructuring charges
|
|
|
3,363
|
|
|
|
(199
|
)
|
|
|
3,821
|
|
|
|
1,730
|
|
Total operating expenses
|
|
|
166,174
|
|
|
|
187,152
|
|
|
|
542,782
|
|
|
|
566,557
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
38,261
|
|
|
|
33,362
|
|
|
|
3,467
|
|
|
|
23,413
|
|
Interest and other expense, net
|
|
|
(3,107
|
)
|
|
|
(2,748
|
)
|
|
|
(9,565
|
)
|
|
|
(8,082
|
)
|
|
|
|
|
|
|
|
|
|
Income (loss) before income tax expense (benefit)
|
|
|
35,154
|
|
|
|
30,614
|
|
|
|
(6,098
|
)
|
|
|
15,331
|
|
Income tax expense (benefit)
|
|
|
(54,531
|
)
|
|
|
9,369
|
|
|
|
(69,093
|
)
|
|
|
4,350
|
|
Net income
|
|
$
|
89,685
|
|
|
$
|
21,245
|
|
|
$
|
62,995
|
|
|
$
|
10,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
$
|
1.03
|
|
|
$
|
0.23
|
|
|
$
|
0.71
|
|
|
$
|
0.12
|
|
Diluted net income per share
|
|
$
|
1.02
|
|
|
$
|
0.23
|
|
|
$
|
0.70
|
|
|
$
|
0.12
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
87,210
|
|
|
|
91,762
|
|
|
|
88,985
|
|
|
|
92,337
|
|
Net income per share - diluted
|
|
|
87,860
|
|
|
|
92,402
|
|
|
|
89,882
|
|
|
|
92,997
|
|
|
|
|
|
|
|
|
|
|
|
NETSCOUT SYSTEMS, INC.
|
Consolidated Balance Sheets
|
(In thousands)
|
|
|
|
|
|
|
|
December 31,
|
|
March 31,
|
|
|
|
2017
|
|
|
|
2017
|
|
|
|
(unaudited)
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
Current assets:
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
$
|
379,807
|
|
|
$
|
442,772
|
|
Accounts receivable and unbilled costs, net
|
|
|
249,939
|
|
|
|
294,374
|
|
Inventories
|
|
|
36,592
|
|
|
|
40,002
|
|
Prepaid expenses and other current assets
|
|
|
47,169
|
|
|
|
77,318
|
|
|
|
|
|
|
Total current assets
|
|
|
713,507
|
|
|
|
854,466
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
53,646
|
|
|
|
61,393
|
|
Goodwill and intangible assets, net
|
|
|
2,575,531
|
|
|
|
2,649,431
|
|
Long-term marketable securities
|
|
|
3,187
|
|
|
|
21,933
|
|
Other assets
|
|
|
13,148
|
|
|
|
14,290
|
|
|
|
|
|
|
Total assets
|
|
$
|
3,359,019
|
|
|
$
|
3,601,513
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
Current liabilities:
|
|
|
|
|
Accounts payable
|
|
$
|
32,469
|
|
|
$
|
37,407
|
|
Accrued compensation
|
|
|
54,010
|
|
|
|
77,607
|
|
Accrued other
|
|
|
33,575
|
|
|
|
34,579
|
|
Deferred revenue and customer deposits
|
|
|
299,271
|
|
|
|
310,594
|
|
|
|
|
|
|
Total current liabilities
|
|
|
419,325
|
|
|
|
460,187
|
|
|
|
|
|
|
Other long-term liabilities
|
|
|
7,412
|
|
|
|
8,765
|
|
Deferred tax liability
|
|
|
177,598
|
|
|
|
277,599
|
|
Accrued long-term retirement benefits
|
|
|
35,589
|
|
|
|
32,117
|
|
Long-term deferred revenue
|
|
|
87,747
|
|
|
|
86,595
|
|
Long-term debt
|
|
|
300,000
|
|
|
|
300,000
|
|
|
|
|
|
|
Total liabilities
|
|
|
1,027,671
|
|
|
|
1,165,263
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
Common stock
|
|
|
117
|
|
|
|
116
|
|
Additional paid-in capital
|
|
|
2,735,387
|
|
|
|
2,693,846
|
|
Accumulated other comprehensive loss
|
|
|
46
|
|
|
|
(3,472
|
)
|
Treasury stock, at cost
|
|
|
(783,878
|
)
|
|
|
(570,921
|
)
|
Retained earnings
|
|
|
379,676
|
|
|
|
316,681
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
2,331,348
|
|
|
|
2,436,250
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
3,359,019
|
|
|
$
|
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
|
|
Nine Months Ended
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Product Revenue (GAAP)
|
|
$
|
153,179
|
|
|
$
|
192,010
|
|
|
$
|
149,281
|
|
|
$
|
417,282
|
|
|
$
|
525,472
|
|
Product deferred revenue fair value adjustment
|
|
|
719
|
|
|
|
1,514
|
|
|
|
719
|
|
|
|
2,154
|
|
|
|
5,989
|
|
Amortization of acquired intangible assets (2)
|
|
|
3
|
|
|
|
2,851
|
|
|
|
2
|
|
|
|
7
|
|
|
|
8,597
|
|
Non-GAAP Product Revenue
|
|
$
|
153,901
|
|
|
$
|
196,375
|
|
|
$
|
150,002
|
|
|
$
|
419,443
|
|
|
$
|
540,058
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service Revenue (GAAP)
|
|
$
|
115,765
|
|
|
$
|
110,182
|
|
|
$
|
107,582
|
|
|
$
|
334,281
|
|
|
$
|
317,720
|
|
Service deferred revenue fair value adjustment
|
|
|
2,345
|
|
|
|
4,797
|
|
|
|
2,361
|
|
|
|
7,081
|
|
|
|
14,798
|
|
Non-GAAP Service Revenue
|
|
$
|
118,110
|
|
|
$
|
114,979
|
|
|
$
|
109,943
|
|
|
$
|
341,362
|
|
|
$
|
332,518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (GAAP)
|
|
$
|
268,944
|
|
|
$
|
302,192
|
|
|
$
|
256,863
|
|
|
$
|
751,563
|
|
|
$
|
843,192
|
|
Product deferred revenue fair value adjustment
|
|
|
719
|
|
|
|
1,514
|
|
|
|
719
|
|
|
|
2,154
|
|
|
|
5,989
|
|
Service deferred revenue fair value adjustment
|
|
|
2,345
|
|
|
|
4,797
|
|
|
|
2,361
|
|
|
|
7,081
|
|
|
|
14,798
|
|
Amortization of acquired intangible assets (2)
|
|
|
3
|
|
|
|
2,851
|
|
|
|
2
|
|
|
|
7
|
|
|
|
8,597
|
|
Non-GAAP Revenue
|
|
$
|
272,011
|
|
|
$
|
311,354
|
|
|
$
|
259,945
|
|
|
$
|
760,805
|
|
|
$
|
872,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit (GAAP)
|
|
$
|
204,435
|
|
|
$
|
220,514
|
|
|
$
|
182,620
|
|
|
$
|
546,249
|
|
|
$
|
589,970
|
|
Product deferred revenue fair value adjustment
|
|
|
719
|
|
|
|
1,514
|
|
|
|
719
|
|
|
|
2,154
|
|
|
|
5,989
|
|
Service deferred revenue fair value adjustment
|
|
|
2,345
|
|
|
|
4,797
|
|
|
|
2,361
|
|
|
|
7,081
|
|
|
|
14,798
|
|
Share-based compensation expense (1)
|
|
|
1,588
|
|
|
|
1,270
|
|
|
|
1,587
|
|
|
|
4,404
|
|
|
|
3,774
|
|
Amortization of acquired intangible assets (2)
|
|
|
9,314
|
|
|
|
13,816
|
|
|
|
9,309
|
|
|
|
27,864
|
|
|
|
40,315
|
|
Business development and integration expense (3)
|
|
|
(405
|
)
|
|
|
91
|
|
|
|
(340
|
)
|
|
|
244
|
|
|
|
181
|
|
Compensation for post-combination services (5)
|
|
|
-
|
|
|
|
27
|
|
|
|
-
|
|
|
|
-
|
|
|
|
552
|
|
Acquisition related depreciation expense (6)
|
|
|
33
|
|
|
|
43
|
|
|
|
36
|
|
|
|
111
|
|
|
|
196
|
|
Non-GAAP Gross Profit
|
|
$
|
218,029
|
|
|
$
|
242,072
|
|
|
$
|
196,292
|
|
|
$
|
588,107
|
|
|
$
|
655,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from Operations (GAAP)
|
|
$
|
38,261
|
|
|
$
|
33,362
|
|
|
$
|
(1,239
|
)
|
|
$
|
3,467
|
|
|
$
|
23,413
|
|
Product deferred revenue fair value adjustment
|
|
|
719
|
|
|
|
1,514
|
|
|
|
719
|
|
|
|
2,154
|
|
|
|
5,989
|
|
Service deferred revenue fair value adjustment
|
|
|
2,345
|
|
|
|
4,797
|
|
|
|
2,361
|
|
|
|
7,081
|
|
|
|
14,798
|
|
Share-based compensation expense (1)
|
|
|
12,425
|
|
|
|
10,461
|
|
|
|
12,598
|
|
|
|
35,254
|
|
|
|
30,271
|
|
Amortization of acquired intangible assets (2)
|
|
|
27,535
|
|
|
|
31,331
|
|
|
|
27,607
|
|
|
|
82,766
|
|
|
|
92,961
|
|
Business development and integration expense (3)
|
|
|
(2,335
|
)
|
|
|
2,252
|
|
|
|
(1,244
|
)
|
|
|
2,577
|
|
|
|
8,898
|
|
New standard implementation expense (4)
|
|
|
903
|
|
|
|
-
|
|
|
|
431
|
|
|
|
1,334
|
|
|
|
-
|
|
Compensation for post-combination services (5)
|
|
|
225
|
|
|
|
256
|
|
|
|
404
|
|
|
|
866
|
|
|
|
4,838
|
|
Restructuring charges
|
|
|
3,363
|
|
|
|
(199
|
)
|
|
|
291
|
|
|
|
3,821
|
|
|
|
1,730
|
|
Acquisition related depreciation expense (6)
|
|
|
498
|
|
|
|
556
|
|
|
|
506
|
|
|
|
1,559
|
|
|
|
2,581
|
|
Non-GAAP Income from Operations
|
|
$
|
83,939
|
|
|
$
|
84,330
|
|
|
$
|
42,434
|
|
|
$
|
140,879
|
|
|
$
|
185,479
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) (GAAP)
|
|
$
|
89,685
|
|
|
$
|
21,245
|
|
|
$
|
(2,468
|
)
|
|
$
|
62,995
|
|
|
$
|
10,981
|
|
Product deferred revenue fair value adjustment
|
|
|
719
|
|
|
|
1,514
|
|
|
|
719
|
|
|
|
2,154
|
|
|
|
5,989
|
|
Service deferred revenue fair value adjustment
|
|
|
2,345
|
|
|
|
4,797
|
|
|
|
2,361
|
|
|
|
7,081
|
|
|
|
14,798
|
|
Share-based compensation expense (1)
|
|
|
12,425
|
|
|
|
10,461
|
|
|
|
12,598
|
|
|
|
35,254
|
|
|
|
30,271
|
|
Amortization of acquired intangible assets (2)
|
|
|
27,535
|
|
|
|
31,331
|
|
|
|
27,607
|
|
|
|
82,766
|
|
|
|
92,961
|
|
Business development and integration expense (3)
|
|
|
(2,335
|
)
|
|
|
2,252
|
|
|
|
(1,244
|
)
|
|
|
2,577
|
|
|
|
8,898
|
|
New standard implementation expense (4)
|
|
|
903
|
|
|
|
-
|
|
|
|
431
|
|
|
|
1,334
|
|
|
|
-
|
|
Compensation for post-combination services (5)
|
|
|
225
|
|
|
|
256
|
|
|
|
404
|
|
|
|
866
|
|
|
|
4,838
|
|
Restructuring charges
|
|
|
3,363
|
|
|
|
(199
|
)
|
|
|
291
|
|
|
|
3,821
|
|
|
|
1,730
|
|
Acquisition related depreciation expense (6)
|
|
|
498
|
|
|
|
556
|
|
|
|
506
|
|
|
|
1,559
|
|
|
|
2,581
|
|
Income tax adjustments (7)
|
|
|
(74,640
|
)
|
|
|
(17,006
|
)
|
|
|
(15,001
|
)
|
|
|
(105,861
|
)
|
|
|
(55,078
|
)
|
Non-GAAP Net Income
|
|
$
|
60,723
|
|
|
$
|
55,207
|
|
|
$
|
26,204
|
|
|
$
|
94,546
|
|
|
$
|
117,969
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Net Income (Loss) Per Share (GAAP)
|
|
$
|
1.02
|
|
|
$
|
0.23
|
|
|
$
|
(0.03
|
)
|
|
$
|
0.70
|
|
|
$
|
0.12
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
(0.33
|
)
|
|
|
0.37
|
|
|
|
0.32
|
|
|
|
0.35
|
|
|
|
1.15
|
|
Non-GAAP Diluted Net Income Per Share
|
|
$
|
0.69
|
|
|
$
|
0.60
|
|
|
$
|
0.29
|
|
|
$
|
1.05
|
|
|
$
|
1.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
87,860
|
|
|
|
92,402
|
|
|
|
89,525
|
|
|
|
89,882
|
|
|
|
92,997
|
|
|
|
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,
|
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
2017
|
|
|
|
2017
|
|
|
|
2016
|
|
(1)
|
|
Share-based compensation expense included in these amounts is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
301
|
|
|
$
|
255
|
|
|
$
|
293
|
|
|
$
|
807
|
|
|
$
|
716
|
|
|
|
|
Cost of service revenue
|
|
|
1,287
|
|
|
|
1,015
|
|
|
|
1,294
|
|
|
|
3,597
|
|
|
|
3,058
|
|
|
|
|
Research and development
|
|
|
3,730
|
|
|
|
3,456
|
|
|
|
3,915
|
|
|
|
10,820
|
|
|
|
9,961
|
|
|
|
|
Sales and marketing
|
|
|
4,022
|
|
|
|
3,367
|
|
|
|
4,147
|
|
|
|
11,613
|
|
|
|
9,704
|
|
|
|
|
General and administrative
|
|
|
3,085
|
|
|
|
2,368
|
|
|
|
2,949
|
|
|
|
8,417
|
|
|
|
6,832
|
|
|
|
|
Total share-based compensation expense
|
|
$
|
12,425
|
|
|
$
|
10,461
|
|
|
$
|
12,598
|
|
|
$
|
35,254
|
|
|
$
|
30,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2)
|
|
Amortization expense related to acquired software and product
technology, tradenames, customer relationships included in these
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue adjustment
|
|
$
|
3
|
|
|
$
|
2,851
|
|
|
$
|
2
|
|
|
$
|
7
|
|
|
$
|
8,597
|
|
|
Cost of product revenue
|
|
|
9,311
|
|
|
|
10,965
|
|
|
|
9,307
|
|
|
|
27,857
|
|
|
|
31,718
|
|
|
Operating expenses
|
|
|
18,221
|
|
|
|
17,515
|
|
|
|
18,298
|
|
|
|
54,902
|
|
|
|
52,646
|
|
|
|
|
Total amortization expense
|
|
$
|
27,535
|
|
|
$
|
31,331
|
|
|
$
|
27,607
|
|
|
$
|
82,766
|
|
|
$
|
92,961
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3)
|
|
Business development and integration expense included in these
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
(107
|
)
|
|
$
|
91
|
|
|
$
|
(106
|
)
|
|
$
|
226
|
|
|
$
|
181
|
|
|
|
|
Cost of service revenue
|
|
|
(298
|
)
|
|
|
-
|
|
|
|
(234
|
)
|
|
|
18
|
|
|
|
-
|
|
|
|
|
Research and development
|
|
|
(661
|
)
|
|
|
11
|
|
|
|
(401
|
)
|
|
|
61
|
|
|
|
11
|
|
|
|
|
Sales and marketing
|
|
|
(620
|
)
|
|
|
7
|
|
|
|
(199
|
)
|
|
|
357
|
|
|
|
41
|
|
|
|
|
General and administrative
|
|
|
(649
|
)
|
|
|
2,143
|
|
|
|
(304
|
)
|
|
|
1,915
|
|
|
|
8,665
|
|
|
|
|
Total business development and integration expense
|
|
$
|
(2,335
|
)
|
|
$
|
2,252
|
|
|
$
|
(1,244
|
)
|
|
$
|
2,577
|
|
|
$
|
8,898
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4)
|
|
New standard implementation expense included in these amounts is
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative
|
|
$
|
903
|
|
|
$
|
-
|
|
|
$
|
431
|
|
|
$
|
1,334
|
|
|
$
|
-
|
|
|
|
|
Total new standard implementation expense
|
|
$
|
903
|
|
|
$
|
-
|
|
|
$
|
431
|
|
|
$
|
1,334
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
|
Compensation for post-combination services included in these
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
-
|
|
|
$
|
1
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
156
|
|
|
|
|
Cost of service revenue
|
|
|
-
|
|
|
|
26
|
|
|
|
-
|
|
|
|
-
|
|
|
|
396
|
|
|
|
|
Research and development
|
|
|
193
|
|
|
|
219
|
|
|
|
325
|
|
|
|
702
|
|
|
|
1,780
|
|
|
|
|
Sales and marketing
|
|
|
13
|
|
|
|
6
|
|
|
|
62
|
|
|
|
128
|
|
|
|
1,732
|
|
|
|
|
General and administrative
|
|
|
19
|
|
|
|
4
|
|
|
|
17
|
|
|
|
36
|
|
|
|
774
|
|
|
|
|
Total compensation for post-combination services
|
|
$
|
225
|
|
|
$
|
256
|
|
|
$
|
404
|
|
|
$
|
866
|
|
|
$
|
4,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6)
|
|
Acquisition related depreciation expense included in these amounts
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
13
|
|
|
$
|
27
|
|
|
$
|
16
|
|
|
$
|
55
|
|
|
$
|
112
|
|
|
|
|
Cost of service revenue
|
|
|
20
|
|
|
|
16
|
|
|
|
20
|
|
|
|
56
|
|
|
|
84
|
|
|
|
|
Research and development
|
|
|
307
|
|
|
|
344
|
|
|
|
311
|
|
|
|
962
|
|
|
|
1,704
|
|
|
|
|
Sales and marketing
|
|
|
42
|
|
|
|
54
|
|
|
|
44
|
|
|
|
140
|
|
|
|
267
|
|
|
|
|
General and administrative
|
|
|
116
|
|
|
|
115
|
|
|
|
115
|
|
|
|
346
|
|
|
|
414
|
|
|
|
|
Total acquisition related depreciation expense
|
|
$
|
498
|
|
|
$
|
556
|
|
|
$
|
506
|
|
|
$
|
1,559
|
|
|
$
|
2,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7)
|
|
Total income tax adjustment included in these amounts is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above
|
|
$
|
(74,640
|
)
|
|
$
|
(17,006
|
)
|
|
$
|
(15,001
|
)
|
|
$
|
(105,861
|
)
|
|
$
|
(55,078
|
)
|
|
|
|
Total income tax adjustments
|
|
$
|
(74,640
|
)
|
|
$
|
(17,006
|
)
|
|
$
|
(15,001
|
)
|
|
$
|
(105,861
|
)
|
|
$
|
(55,078
|
)
|
|
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,
|
|
|
|
2017
|
|
|
2016
|
|
|
2017
|
|
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations (GAAP)
|
|
$
|
38,261
|
|
$
|
33,362
|
|
$
|
(1,239
|
)
|
|
$
|
3,467
|
|
$
|
23,413
|
Previous adjustments to determine non-GAAP income from operations
|
|
|
45,678
|
|
|
50,968
|
|
|
43,673
|
|
|
|
137,412
|
|
|
162,066
|
Non-GAAP Income from operations
|
|
|
83,939
|
|
|
84,330
|
|
|
42,434
|
|
|
|
140,879
|
|
|
185,479
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation excluding acquisition related
|
|
|
9,617
|
|
|
8,421
|
|
|
9,383
|
|
|
|
28,534
|
|
|
25,347
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP EBITDA from operations
|
|
$
|
93,556
|
|
$
|
92,751
|
|
$
|
51,817
|
|
|
$
|
169,413
|
|
$
|
210,826
|
|
|
|
|
|
|
|
|
|
|
|
|
NETSCOUT SYSTEMS, INC.
|
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial
Guidance
|
(Unaudited)
|
(FY'17 In millions, except net income per share - diluted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'17
|
|
|
FY'18 Updated (1/30/18)
|
GAAP revenue
|
|
$
|
1,162.1
|
|
|
|
~$985 million to ~$1,015 million
|
Deferred service revenue fair value adjustment
|
|
$
|
19.5
|
|
|
|
~$8 million to ~$10 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
|
|
|
|
$1,000 million to $1,025 million
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FY'17
|
|
|
FY'18
|
GAAP Net Income
|
|
$
|
33.3
|
|
|
|
$47 million to $75 million
|
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
|
|
$
|
123.6
|
|
|
|
~$110 million to ~$112 million
|
Share-based compensation expenses
|
|
$
|
39.2
|
|
|
|
~$45 million to ~$47 million
|
Business development & integration expenses*
|
|
$
|
20.3
|
|
|
|
~$4 million to ~$5 million
|
New accounting standard implementation
|
|
$
|
-
|
|
|
|
~$2 million to ~$3 million
|
Restructuring costs
|
|
$
|
4.0
|
|
|
|
~$4 million to ~$5 million
|
Other income
|
|
$
|
(0.4
|
)
|
|
|
-
|
Total Adjustments
|
|
$
|
212.9
|
|
|
|
~$174 million to ~$185 million
|
Related impact of adjustments on income tax**
|
|
$
|
(67.7
|
)
|
|
|
(~$119 million to ~$116 million)
|
Non-GAAP Net Income
|
|
$
|
178.5
|
|
|
|
$116 million to $130 million
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income per share (diluted)
|
|
$
|
0.36
|
|
|
|
$0.53 to $0.84
|
Non-GAAP net income per share (diluted)
|
|
$
|
1.92
|
|
|
|
$1.30 to $1.45
|
|
|
|
|
|
|
Average Weighted Shares Outstanding (diluted)***
|
|
|
92.9
|
|
|
|
89.3 million
|
|
|
|
|
|
|
* Business development & integration expenses include compensation
for post-combination services and acquisition-related depreciation
expense
|
** Assumes a non-GAAP annual effective tax rate of 28%
|
*** Assumes execution of an Accelerated Stock Repurchase of $300
million
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20180130005256/en/
Source: NETSCOUT SYSTEMS, INC.
NETSCOUT SYSTEMS, INC.
Investors
Andrew Kramer,
978-614-4279
Vice President of Investor Relations
IR@netscout.com
or
Media
Donna
Candelori, 408-571-5226
Senior Public Relations Manager
Donna.Candelori@netscout.com