Press release

NETSCOUT Reports Third Quarter Fiscal Year 2020 Financial Results

0
Sponsored by Businesswire

NETSCOUT SYSTEMS, INC. (NASDAQ: NTCT), a leading provider of service assurance, security, and business analytics, today announced financial results for its third quarter fiscal year 2020 ended December 31, 2019.

“We delivered strong third-quarter results with both revenue and earnings per share performance exceeding the high-end of our expectations,” stated Anil Singhal, NETSCOUT’s president and chief executive officer. “Our performance included solid revenue growth in both our service provider and enterprise verticals. We also continued to see strong adoption of our software solutions, which contributed to higher profitability and strong earnings per share performance in the quarter.”

Commenting on the Company’s plans and outlook for the remainder of fiscal year 2020, Singhal said, “With one quarter remaining, we are narrowing our revenue guidance range to $900 million to $910 million and increasing our non-GAAP earnings per share guidance range, by $0.06, to $1.51 to $1.56, due primarily to benefits associated with the clarification of tax reform legislation. These ranges reflect a low-single-digit revenue growth rate and a high-single to low-teens non-GAAP earnings per share growth rate as compared with our prior fiscal year’s performance, excluding the divested HNT tools business.”

Notable developments and highlights:

  • NETSCOUT plans to showcase its 5G service assurance capabilities at Mobile World Congress in Barcelona, Spain in late February, highlight its market leading DDoS and other security solutions at the RSA Conference in San Francisco, CA in late February, and hold its annual Engage Technology and User Summit from April 27th to May 1st in Hollywood, FL. More information on each of these events can be found at https://www.netscout.com/events.
  • In January, NETSCOUT announced Arbor Sightline with Sentinel to deliver the next generation of DDoS visibility and protection for service providers and large enterprises. Combining core ARBOR NETWORKS™ and NETSCOUT™ Layer 7 technologies with intelligent analytics, machine learning, and automation, Sightline with Sentinel integrates network infrastructure defense functions into an orchestrated capability that delivers unparalleled protection for network, customer and application services at a lower cost.
  • In January, NETSCOUT announced that on December 13, 2019, a jury in the United States District Court for the Eastern District of Texas returned a verdict of non-infringement in favor of NETSCOUT against patent assertion entity Implicit, LLC. The jury’s unanimous verdict vindicated NETSCOUT’s determination to fight an unwarranted accusation. Equally important, the jury’s decision reinforced the hard work and original designs of NETSCOUT leaders and engineers who have worked for years to build the Company’s award-winning service assurance and cybersecurity products.
  • In December, NETSCOUT announced that it had introduced new capabilities to NETSCOUT’s nGeniusPULSE that enable testing of network and application availability and performance over Wi-Fi connections and business transaction testing (BTT) that test performance within an application. These capabilities improve visibility of the end-user experience regardless of where end-users are located, such as remote offices, retail stores, or sporting and entertainment events. These additions allow IT professionals to uncover, isolate, and help resolve application and network performance issues within a wired or Wi-Fi environment. With earlier domain identification, IT can reduce mean-time-to-resolve to improve the user experience across any cloud or hybrid environment.

Q3 FY20 Financial Results

Total revenue (GAAP) for the third quarter of fiscal year 2020 was $260.0 million, compared with $246.0 million in the same quarter one year ago. Non-GAAP total revenue for the third quarter of fiscal year 2020 was $260.1 million versus $246.3 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 and non-GAAP) for the third quarter of fiscal year 2020 was $143.3 million, which was approximately 55% of total revenue. This compares with third-quarter fiscal year 2019 product revenue (GAAP and non-GAAP) of $134.1 million, which was approximately 54% of total revenue.

Service revenue (GAAP) for the third quarter of fiscal year 2020 was $116.7 million, or approximately 45% of total revenue versus service revenue (GAAP) of $111.9 million, or approximately 45% of total revenue, for the same period one year ago. On a non-GAAP basis, service revenue for fiscal year 2020’s third quarter was $116.8 million, or approximately 45% of total non-GAAP revenue, versus non-GAAP service revenue of $112.1 million, or approximately 46% of total non-GAAP revenue, for the same quarter one year ago.

NETSCOUT’s income from operations (GAAP) was $36.8 million in the third quarter of fiscal year 2020, compared with a loss from operations (GAAP) of $0.6 million in the comparable quarter one year ago. Third-quarter fiscal year 2020 non-GAAP EBITDA from operations was $77.3 million, or 29.7% of non-GAAP quarterly revenue, which compares with $60.4 million, or 24.5% of non-GAAP quarterly revenue in the third quarter of fiscal year 2019. The Company’s third-quarter fiscal year 2020 (GAAP) operating margin was 14.2% versus -0.3% in the prior fiscal year’s third quarter. Third-quarter fiscal year 2020 non-GAAP income from operations was $70.9 million with a non-GAAP operating margin of 27.3%. This compares with third-quarter fiscal year 2019 non-GAAP income from operations of $52.6 million and a non-GAAP operating margin of 21.4%.

Net income (GAAP) for the third quarter of fiscal year 2020 was $36.7 million, or $0.49 per share (diluted) versus net loss (GAAP) of $3.6 million, or $0.05 per share (diluted), for the third quarter of fiscal year 2019. On a non-GAAP basis, net income for the third quarter of fiscal year 2020 was $54.7 million, or $0.73 per share (diluted), which compares with $35.2 million, or $0.45 per share (diluted), for the third quarter of fiscal year 2019.

As of December 31, 2019, cash and cash equivalents, and short and long-term marketable securities were $346.5 million, compared with $307.8 million as of September 30, 2019 and $487.0 million as of March 31, 2019. During the third quarter of fiscal year 2020, NETSCOUT repurchased 1,003,757 shares of its common stock through its share repurchase program at an average price of $24.91 per share, totaling approximately $25.0 million in the aggregate. At the end of the third quarter of fiscal year 2020 NETSCOUT had $450.0 million outstanding on its $1.0 billion revolving credit facility.

Nine-Months FY20 Financial Results

  • For the first nine months of fiscal year 2020, total revenue (GAAP) was $662.5 million and non-GAAP total revenue was $662.6 million versus total revenue (GAAP) of $674.9 million and non-GAAP total revenue of $676.3 million for the comparable nine-month period of fiscal year 2019. Non-GAAP revenue for the first nine months of fiscal year 2019 included $18.0 million attributable to the handheld network test (HNT) tools business that was divested in mid-September 2018. A reconciliation of GAAP and non-GAAP results is included in the attached financial tables.
  • Product revenue (GAAP) for the first nine months of fiscal year 2020 was $321.8 million compared with $341.8 million in the same period one year ago. Non-GAAP product revenue for the first nine months of fiscal year 2020 was $321.8 million compared with $342.2 million in the same period of fiscal year 2019. The first nine months of fiscal year 2019 non-GAAP product revenue included $13.4 million associated with the divested HNT tools business.
  • For the first nine months of fiscal year 2020, service revenue (GAAP) was $340.7 million versus $333.1 million in the same period last year. Non-GAAP service revenue for the first nine months of fiscal year 2020 was $340.8 million compared with $334.1 million for the comparable period of fiscal year 2019. The HNT tools business non-GAAP service revenue for the first nine months of fiscal year 2019 was $4.6 million.
  • NETSCOUT’s income from operations (GAAP) during the first nine months of fiscal year 2020 was $5.1 million, compared with a loss from operations of $100.8 million for the comparable nine-month period of fiscal year 2019. NETSCOUT’s loss from operations (GAAP) in the first nine months of fiscal year 2019 included approximately $45 million in charges associated with the sale of the HNT tools business. The Company’s operating margin (GAAP) for the first nine months of fiscal year 2020 was 0.8% versus -14.9% in the comparable period of fiscal year 2019. During the first nine months of fiscal year 2020, the Company’s non-GAAP EBITDA from operations was $134.7 million, or 20.3% of non-GAAP total revenue versus non-GAAP EBITDA from operations of $117.0 million, or 17.3% of non-GAAP total revenue, for the first nine months of fiscal year 2019. The Company’s non-GAAP income from operations for the first nine months of fiscal year 2020 was $114.6 million with a non-GAAP operating margin of 17.3% compared with non-GAAP income from operations of $92.9 million and a 13.7% non-GAAP operating margin for the same period of fiscal year 2019.
  • For the first nine months of fiscal year 2020, NETSCOUT’s net loss (GAAP) was $10.1 million, or -$0.13 per share (diluted) compared with a net loss of $92.5 million, or -$1.17 per share (diluted) in the same nine-month period one year ago. NETSCOUT’s net loss (GAAP) in the first nine months of fiscal year 2019 included approximately $45 million in charges associated with the sale of the HNT tools business. Non-GAAP net income for the first nine months of fiscal year 2020 was $81.6 million, or $1.07 per share (diluted) versus non-GAAP net income for the same period of fiscal year 2019 of $57.3 million, or $0.72 per share (diluted).

Guidance:

NETSCOUT’s fiscal year 2020 guidance, which was last provided in October 2019, has been updated to narrow the revenue range with one quarter remaining in the fiscal year and to adjust the earnings per share range to reflect the impacts associated with the clarification of tax reform legislation and recent share repurchases. The Company’s current guidance for fiscal year 2020 is as follows:

  • NETSCOUT expects GAAP and non-GAAP revenue to range from $900 million to $910 million in fiscal year 2020 with organic revenue growth (which excludes the $18.0 million in HNT tools revenue from fiscal year 2019) in the low single digit range.
  • The Company’s fiscal year 2020 GAAP net income per share (diluted) is now expected to range from $0.01 to $0.06. NETSCOUT’s fiscal year 2020 non-GAAP net income per share (diluted) performance is now expected to range from $1.51 to $1.56.
  • 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 2020 financial results today at 8:30 a.m. ET. This call will be webcast live through NETSCOUT’s website at https://ir.netscout.com/investors/overview/default.aspx. Alternatively, people can listen to the call by dialing (785) 424-1667. The conference call ID is NTCTQ320. A replay of the call will be available after 12:00 p.m. ET on January 30, 2020 for approximately one week. The number for the replay is (800) 283-7928 for U.S./Canada and (402) 220-0866 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 gross profit, 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 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. Non-GAAP gross profit includes the aforementioned revenue adjustments and also removes expenses related to the amortization of acquired intangible assets, share-based compensation, certain expenses related to acquisitions including depreciation cost, and adds back transitional service agreement income. Non-GAAP income from operations includes the aforementioned revenue adjustments and also removes expenses related to the amortization of acquired intangible assets, share-based compensation, restructuring charges, intangible asset impairment charges, loss on divestiture, costs related to new accounting standard implementation, and certain expenses relating to acquisitions including depreciation costs, compensation for post-combination services and business development and integration costs while adding back transitional service agreement income. 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, and also removes changes in contingent consideration, 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. NETSCOUT also references organic non-GAAP revenue, which includes all of the aforementioned revenue adjustments for non-GAAP revenue and also removes revenue associated with the HNT tools business for comparability purposes with the Company’s quarterly and year-to-date fiscal year 2019 results.

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 margin, 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 financial guidance for NETSCOUT, constitute forward looking statements that 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; the Company’s ability to realize the anticipated savings from recent restructuring actions and other expense management programs; 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, 2019 and the Company’s subsequent Quarterly Reports on Form 10-Q, all of 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.

©2020 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,

2019

2018

2019

2018

Revenue:
Product

$

143,309

 

$

134,135

 

$

321,803

 

$

341,815

 

Service

 

116,715

 

 

111,873

 

 

340,666

 

 

333,101

 

Total revenue

 

260,024

 

 

246,008

 

 

662,469

 

 

674,916

 

 
Cost of revenue:
Product

 

34,197

 

 

40,517

 

 

90,500

 

 

107,974

 

Service

 

31,388

 

 

29,067

 

 

88,960

 

 

87,617

 

Total cost of revenue

 

65,585

 

 

69,584

 

 

179,460

 

 

195,591

 

 
Gross profit

 

194,439

 

 

176,424

 

 

483,009

 

 

479,325

 

 
Operating expenses:
Research and development

 

48,606

 

 

49,925

 

 

142,391

 

 

161,347

 

Sales and marketing

 

67,653

 

 

74,024

 

 

214,245

 

 

224,207

 

General and administrative

 

25,048

 

 

22,788

 

 

72,436

 

 

74,141

 

Amortization of acquired intangible assets

 

16,120

 

 

16,433

 

 

48,395

 

 

57,879

 

Impairment of intangible assets

 

 

 

 

 

 

 

35,871

 

Loss on divestiture

 

 

 

 

 

 

 

9,177

 

Restructuring charges

 

193

 

 

13,895

 

 

466

 

 

17,514

 

 
Total operating expenses

 

157,620

 

 

177,065

 

 

477,933

 

 

580,136

 

 
Income (loss) from operations

 

36,819

 

 

(641

)

 

5,076

 

 

(100,811

)

Interest and other expense, net

 

(3,915

)

 

(4,564

)

 

(11,930

)

 

(15,203

)

 
Income (loss) before income tax expense (benefit)

 

32,904

 

 

(5,205

)

 

(6,854

)

 

(116,014

)

Income tax expense (benefit)

 

(3,821

)

 

(1,602

)

 

3,236

 

 

(23,479

)

Net income (loss)

$

36,725

 

$

(3,603

)

$

(10,090

)

$

(92,535

)

 
 
Basic net income (loss) per share

$

0.49

 

$

(0.05

)

$

(0.13

)

$

(1.17

)

Diluted net income (loss) per share

$

0.49

 

$

(0.05

)

$

(0.13

)

$

(1.17

)

Weighted average common shares outstanding used in computing:
Net income (loss) per share – basic

 

74,367

 

 

77,774

 

 

75,780

 

 

78,916

 

Net income (loss) per share – diluted

 

74,700

 

 

77,774

 

 

75,780

 

 

78,916

 

NETSCOUT SYSTEMS, INC.
Consolidated Balance Sheets
(In thousands)
 
December 31, March 31,

2019

2019

(Unaudited)

Assets
Current assets:
Cash, cash equivalents and marketable securities

$

343,934

 

$

485,976

 

Accounts receivable and unbilled costs, net

 

244,877

 

 

235,318

 

Inventories

 

24,977

 

 

26,270

 

Prepaid expenses and other current assets

 

40,261

 

 

53,658

 

 
Total current assets

 

654,049

 

 

801,222

 

 
Fixed assets, net

 

58,700

 

 

58,951

 

Goodwill and intangible assets, net

 

2,321,352

 

 

2,384,603

 

Long-term marketable securities

 

2,561

 

 

1,012

 

Operating lease right-of-use assets

 

65,738

 

 

 

Other assets

 

24,939

 

 

24,206

 

 
Total assets

$

3,127,339

 

$

3,269,994

 

 
 
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable

$

19,756

 

$

24,582

 

Accrued compensation

 

70,430

 

 

58,501

 

Accrued other

 

21,676

 

 

24,345

 

Current portion of operating lease liabilities

 

11,091

 

 

 

Deferred revenue and customer deposits

 

261,151

 

 

272,508

 

 
Total current liabilities

 

384,104

 

 

379,936

 

 
Other long-term liabilities

 

6,997

 

 

19,493

 

Deferred tax liability

 

115,470

 

 

124,229

 

Accrued long-term retirement benefits

 

35,808

 

 

36,284

 

Long-term deferred revenue

 

104,339

 

 

94,619

 

Operating lease liabilities, net of current portion

 

67,814

 

 

 

Long-term debt

 

450,000

 

 

550,000

 

 
Total liabilities

 

1,164,532

 

 

1,204,561

 

 
Stockholders’ equity:
Common stock

 

122

 

 

120

 

Additional paid-in capital

 

2,873,702

 

 

2,828,922

 

Accumulated other comprehensive loss

 

(3,345

)

 

(2,639

)

Treasury stock, at cost

 

(1,255,675

)

 

(1,119,063

)

Retained earnings

 

348,003

 

 

358,093

 

 
Total stockholders’ equity

 

1,962,807

 

 

2,065,433

 

 
Total liabilities and stockholders’ equity

$

3,127,339

 

$

3,269,994

 

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,
 

2019

2018

2019

2019

2018

   
Product Revenue (GAAP)

$

143,309

 

$

134,135

 

$

102,775

 

$

321,803

 

$

341,815

 

Product deferred revenue fair value adjustment

 

 

 

 

 

 

 

 

 

391

 

Non-GAAP Product Revenue

$

143,309

 

$

134,135

 

$

102,775

 

$

321,803

 

$

342,206

 

   
Service Revenue (GAAP)

$

116,715

 

$

111,873

 

$

113,646

 

$

340,666

 

$

333,101

 

Service deferred revenue fair value adjustment

 

48

 

 

243

 

 

48

 

 

144

 

 

957

 

Non-GAAP Service Revenue

$

116,763

 

$

112,116

 

$

113,694

 

$

340,810

 

$

334,058

 

   
Revenue (GAAP)

$

260,024

 

$

246,008

 

$

216,421

 

$

662,469

 

$

674,916

 

Product deferred revenue fair value adjustment

 

 

 

 

 

 

 

 

 

391

 

Service deferred revenue fair value adjustment

 

48

 

 

243

 

 

48

 

 

144

 

 

957

 

Non-GAAP Revenue

$

260,072

 

$

246,251

 

$

216,469

 

$

662,613

 

$

676,264

 

   
Gross Profit (GAAP)

$

194,439

 

$

176,424

 

$

157,289

 

$

483,009

 

$

479,325

 

Product deferred revenue fair value adjustment

 

 

 

 

 

 

 

 

 

391

 

Service deferred revenue fair value adjustment

 

48

 

 

243

 

 

48

 

 

144

 

 

957

 

Share-based compensation expense (1)

 

1,506

 

 

1,894

 

 

2,187

 

 

5,427

 

 

5,882

 

Amortization of acquired intangible assets (2)

 

6,222

 

 

7,554

 

 

6,225

 

 

18,677

 

 

23,687

 

Acquisition related depreciation expense (6)

 

7

 

 

13

 

 

6

 

 

26

 

 

63

 

Transitional service agreement income (7)

 

 

 

 

 

 

 

 

 

2

 

Non-GAAP Gross Profit

$

202,222

 

$

186,128

 

$

165,755

 

$

507,283

 

$

510,307

 

   
Income (loss) from Operations (GAAP)

$

36,819

 

$

(641

)

$

(7,295

)

$

5,076

 

$

(100,811

)

Product deferred revenue fair value adjustment

 

 

 

 

 

 

 

 

 

391

 

Service deferred revenue fair value adjustment

 

48

 

 

243

 

 

48

 

 

144

 

 

957

 

Share-based compensation expense (1)

 

11,361

 

 

13,759

 

 

15,857

 

 

39,961

 

 

44,142

 

Amortization of acquired intangible assets (2)

 

22,342

 

 

23,987

 

 

22,357

 

 

67,072

 

 

81,566

 

Business development and integration expense (3)

 

20

 

 

1

 

 

39

 

 

38

 

 

386

 

New standard implementation expense (4)

 

1

 

 

72

 

 

 

 

10

 

 

888

 

Compensation for post-combination services (5)

 

125

 

 

99

 

 

135

 

 

453

 

 

717

 

Restructuring charges

 

193

 

 

13,895

 

 

150

 

 

466

 

 

17,514

 

Impairment of intangible assets

 

 

 

 

 

 

 

 

 

35,871

 

Acquisition related depreciation expense (6)

 

61

 

 

122

 

 

69

 

 

251

 

 

784

 

Loss on divestiture

 

 

 

 

 

 

 

 

 

9,177

 

Transitional service agreement income (expense) (7)

 

(25

)

 

1,055

 

 

275

 

 

1,159

 

 

1,274

 

Non-GAAP Income from Operations

$

70,945

 

$

52,592

 

$

31,635

 

$

114,630

 

$

92,856

 

   
Net Income (loss) (GAAP)

$

36,725

 

$

(3,603

)

$

(17,472

)

$

(10,090

)

$

(92,535

)

Product deferred revenue fair value adjustment

 

 

 

 

 

 

 

 

 

391

 

Service deferred revenue fair value adjustment

 

48

 

 

243

 

 

48

 

 

144

 

 

957

 

Share-based compensation expense (1)

 

11,361

 

 

13,759

 

 

15,857

 

 

39,961

 

 

44,142

 

Amortization of acquired intangible assets (2)

 

22,342

 

 

23,987

 

 

22,357

 

 

67,072

 

 

81,566

 

Business development and integration expense (3)

 

20

 

 

1

 

 

39

 

 

38

 

 

386

 

New standard implementation expense (4)

 

1

 

 

72

 

 

 

 

10

 

 

888

 

Compensation for post-combination services (5)

 

125

 

 

99

 

 

135

 

 

453

 

 

717

 

Restructuring charges

 

193

 

 

13,895

 

 

150

 

 

466

 

 

17,514

 

Impairment of intangible assets

 

 

 

 

 

 

 

 

 

35,871

 

Acquisition related depreciation expense (6)

 

61

 

 

122

 

 

69

 

 

251

 

 

784

 

Loss on divestiture

 

 

 

 

 

 

 

 

 

9,177

 

Transitional service agreement expense (7)

 

 

 

(45

)

 

 

 

 

 

(45

)

Change in contingent consideration

 

 

 

 

 

(6

)

 

517

 

 

 

Income tax adjustments (8)

 

(16,182

)

 

(13,334

)

 

181

 

 

(17,176

)

 

(42,563

)

Non-GAAP Net Income

$

54,694

 

$

35,196

 

$

21,358

 

$

81,646

 

$

57,250

 

   
Diluted Net Loss Per Share (GAAP)

$

0.49

 

$

(0.05

)

$

(0.23

)

$

(0.13

)

$

(1.17

)

Share impact of non-GAAP adjustments identified above

 

0.24

 

 

0.50

 

 

0.51

 

 

1.20

 

 

1.89

 

Non-GAAP Diluted Net Income Per Share

$

0.73

 

$

0.45

 

$

0.28

 

$

1.07

 

$

0.72

 

   
Shares used in computing non-GAAP diluted net income per share

 

74,700

 

 

78,208

 

 

76,310

 

 

76,474

 

 

79,648

 

   
   
NETSCOUT SYSTEMS, INC.
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures – Continued
(In thousands)
(Unaudited)
   
  Three Months Ended Three Months Ended Nine Months Ended
  December 31, September 30, December 31,
 

2019

2018

2019

2019

2018

   

(1)

  Share-based compensation expense included in these amounts
  is as follows:
  Cost of product revenue

$

231

 

$

375

 

$

345

 

$

843

 

$

1,188

 

  Cost of service revenue

 

1,275

 

 

1,519

 

 

1,842

 

 

4,584

 

 

4,694

 

  Research and development

 

3,437

 

 

3,979

 

 

4,820

 

 

12,076

 

 

13,544

 

  Sales and marketing

 

3,910

 

 

4,649

 

 

5,288

 

 

13,333

 

 

15,051

 

  General and administrative

 

2,508

 

 

3,237

 

 

3,562

 

 

9,125

 

 

9,665

 

  Total share-based compensation expense

$

11,361

 

$

13,759

 

$

15,857

 

$

39,961

 

$

44,142

 

   

(2)

  Amortization expense related to acquired software and product
  technology, tradenames, customer relationships included in these
  amounts is as follows:
  Cost of product revenue

$

6,222

 

$

7,554

 

$

6,225

 

$

18,677

 

$

23,687

 

  Operating expenses

 

16,120

 

 

16,433

 

 

16,132

 

 

48,395

 

 

57,879

 

  Total amortization expense

$

22,342

 

$

23,987

 

$

22,357

 

$

67,072

 

$

81,566

 

   

(3)

  Business development and integration expense included in
  these amounts is as follows:
  Research and development

$

 

$

 

$

 

$

43

 

$

356

 

  General and administrative

 

20

 

 

1

 

 

39

 

 

(5

)

 

30

 

  Total business development and integration expense

$

20

 

$

1

 

$

39

 

$

38

 

$

386

 

   

(4)

  New standard implementation expense included in these
  amounts is as follows:
  General and administrative

$

1

 

$

72

 

$

 

$

10

 

$

888

 

  Total new standard implementation expense

$

1

 

$

72

 

$

 

$

10

 

$

888

 

   

(5)

  Compensation for post-combination services included in these
  amounts is as follows:
  Research and development

$

125

 

$

87

 

$

135

 

$

453

 

$

620

 

  Sales and marketing

 

 

 

 

 

 

 

19

 

  General and administrative

 

 

 

12

 

 

 

 

78

 

  Total compensation for post-combination services

$

125

 

$

99

 

$

135

 

$

453

 

$

717

 

   

(6)

  Acquisition related depreciation expense included in these
  amounts is as follows:
  Cost of product revenue

$

4

 

$

10

 

$

4

 

$

18

 

$

34

 

  Cost of service revenue

 

3

 

 

3

 

 

2

 

 

8

 

 

29

 

  Research and development

 

43

 

 

83

 

 

48

 

 

174

 

 

504

 

  Sales and marketing

 

8

 

 

11

 

 

9

 

 

27

 

 

67

 

  General and administrative

 

3

 

 

15

 

 

6

 

 

24

 

 

150

 

  Total acquisition related depreciation expense

$

61

 

$

122

 

$

69

 

$

251

 

$

784

 

   

(7)

  Transitional service agreement income included in these
  amounts is as follows:
  Cost of service revenue

$

 

$

 

$

 

$

 

$

2

 

  Research and development

 

(25

)

 

104

 

 

10

 

 

87

 

 

127

 

  Sales and marketing

 

 

 

128

 

 

42

 

 

168

 

 

178

 

  General and administrative

 

 

 

823

 

 

223

 

 

904

 

 

967

 

  Other Income (expense), net

 

25

 

 

(1,100

)

 

(275

)

 

(1,159

)

 

(1,319

)

  Total transitional service agreement income

$

 

$

(45

)

$

 

$

 

$

(45

)

   

(8)

  Total income tax adjustment included in these
  amounts is as follows:
  Tax effect of non-GAAP adjustments above

$

(16,182

)

$

(13,334

)

$

181

 

$

(17,176

)

$

(42,563

)

  Total income tax adjustments

$

(16,182

)

$

(13,334

)

$

181

 

$

(17,176

)

$

(42,563

)

NETSCOUT SYSTEMS, INC.
Reconciliation of GAAP Revenue to Non-GAAP Organic Revenue
(In thousands)
(Unaudited)
 
Three Months Ended Nine Months Ended
December 31, December 31,

2019

2018

2019

2018

 
GAAP Product Revenue

$

143,309

$

134,135

$

321,803

$

341,815

 

Adjustments

 

 

 

 

391

 

Non-GAAP Product Revenue

$

143,309

$

134,135

$

321,803

$

342,206

 

HNT Tools Product Revenue

 

 

 

 

(13,430

)

Organic Non-GAAP Product Revenue

$

143,309

$

134,135

$

321,803

$

328,776

 

 
 
GAAP Service Revenue

$

116,715

$

111,873

$

340,666

$

333,101

 

Adjustments

 

48

 

243

 

144

 

957

 

Non-GAAP Service Revenue

$

116,763

$

112,116

$

340,810

$

334,058

 

HNT Tools Service Revenue

 

 

 

 

(4,555

)

Organic Non-GAAP Service Revenue

$

116,763

$

112,116

$

340,810

$

329,503

 

 
GAAP Revenue

$

260,024

$

246,008

$

662,469

$

674,916

 

Adjustments

 

48

 

243

 

144

 

1,348

 

Non-GAAP Revenue

$

260,072

$

246,251

$

662,613

$

676,264

 

HNT Tools Revenue

 

 

 

 

(17,985

)

Organic Non-GAAP Revenue

$

260,072

$

246,251

$

662,613

$

658,279

 

NETSCOUT SYSTEMS, INC.
Reconciliation of Current GAAP to Current and Historical Non-GAAP Financial Measures – Non-GAAP EBITDA
(In thousands)
(Unaudited)
 
Three Months Ended Three Months Ended Nine Months Ended
December 31, September 30, December 31,

2019

2018

2019

2019

2018

 
Loss from operations (GAAP)

$

36,819

$

(641

)

$

(7,295

)

$

5,076

$

(100,811

)

Previous adjustments to determine non-GAAP income from operations

 

34,126

 

53,233

 

 

38,930

 

 

109,554

 

193,667

 

Non-GAAP Income from operations

 

70,945

 

52,592

 

 

31,635

 

 

114,630

 

92,856

 

 
Depreciation excluding acquisition related

 

6,339

 

7,842

 

 

6,905

 

 

20,085

 

24,159

 

 
Non-GAAP EBITDA from operations

$

77,284

$

60,434

 

$

38,540

 

$

134,715

$

117,015

 

NETSCOUT SYSTEMS, INC.
Reconciliation of GAAP Financial Guidance to Non-GAAP Financial Guidance
(Unaudited)
(In millions, except net income per share – diluted)
 
FY’19 FY’20
GAAP revenue

$

909.9

 

~$900 million to ~$910 million
Deferred service revenue fair value adjustment

$

1.2

 

Less than $1 million
Deferred product revenue fair value adjustment

$

0.4

 

Non-GAAP revenue

$

911.5

 

~$900 million to ~$910 million
 
HNT Tools Revenue

$

(18.0

)

Organic non-GAAP revenue

$

893.5

 

~$900 million to ~$910 million
 
FY’19 FY’20
GAAP Net Income (Loss)

$

(73.3

)

~$1 million to ~$5 million
Deferred service revenue fair value adjustment

$

1.2

 

Less than $1 million
Deferred product revenue fair value adjustment

$

0.4

 

Amortization of intangible assets

$

105.5

 

~$90 million
Share-based compensation expenses

$

56.3

 

~$51 million
Business development & integration expenses*

$

2.5

 

Less than $1 million
New accounting standard implementation

$

0.9

 

Restructuring costs

$

18.7

 

Less than $1 million
Impairment of Intangibles

$

35.9

 

Loss on divestiture

$

9.5

 

Change in contingent consideration

$

1.5

 

Less than $1 million
Total Adjustments

$

232.4

 

~$142 million to ~$143 million
Related impact of adjustments on income tax

$

(49.9

)

(~$29 million)
Non-GAAP Net Income

$

109.2

 

~$115 million to ~$119 million
 
GAAP net income (loss) per share (diluted)

$

(0.93

)

~$0.01 to ~$0.06
Non-GAAP net income per share (diluted)

$

1.38

 

~$1.51 to ~$1.56
 
Average Weighted Shares Outstanding (diluted GAAP)

 

78.6

 

76.0 million
Average Weighted Shares Outstanding (diluted Non-GAAP)

 

79.3

 

76.0 million
*Business development & integration expenses include compensation for post-combination services and acquisition-related depreciation expense