| [April 26, 2012] |
 |
NetScout Systems Reports Financial Results for Fourth Quarter & Fiscal Year End 2012
WESTFORD, Mass. --(Business Wire)--
NetScout Systems, Inc. (NASDAQ: NTCT):
|
|
|
Q4 FY 2012
|
|
|
FY 2012
|
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
Revenue (in millions)
|
|
$89.5
|
|
|
$89.6
|
|
|
$308.7
|
|
|
$309.0
|
|
Net income (in millions)
|
|
$12.9
|
|
|
$16.4
|
|
|
$32.4
|
|
|
$47.0
|
|
Net income per share
|
|
$0.30
|
|
|
$0.39
|
|
|
$0.76
|
|
|
$1.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout
Systems, Inc. (NASDAQ: NTCT), an industry leader for advanced
application and service assurance solutions, today announced financial
results for its fourth quarter and fiscal year ended March 31, 2012.
"We finished the fiscal year with a strong quarter," said Anil Singhal,
President and CEO of NetScout Systems. "Year-over-year quarterly
non-GAAP revenue grew 16% and non-GAAP net income per share increased
30%. Q4 bookings were up 32% year-over-year, and we closed the year with
$13 million of product backlog. For the full year, bookings were up 17%
led by service provider bookings which were up by 31%. Enterprise
bookings were up 13%, including financial services bookings which were
up 15%."
"We completed three acquisitions during the year, bringing unique
technology and products to our Unified Service Delivery platform and
enhancing the value of our solution to new and existing customers,"
added Anil Singhal. "Our business accelerated in the second half of the
year driven by our USDM strategy that is resonating with customers,
providing significant momentum for fiscal 2013."
Total GAAP revenue for the fourth quarter was $89.5 million. Non-GAAP
revenue for the fourth quarter was $89.6 million. A reconciliation of
GAAP and non-GAAP results is included in the attached financial tables.
Product revenue for the fourth quarter, on a GAAP and non-GAAP basis was
$54.5 million. Service revenue on a GAAP basis was $35.0 million and
non-GAAP service revenue was $35.1 million.
GAAP net income for the fourth quarter was $12.9 million, or $0.30 per
diluted share. GAAP income from operations was $20.4 million. On a
non-GAAP basis, net income for the quarter was $16.4 million, or $0.39
per diluted share, and non-GAAP income from operations was $26.0 million.
For the fiscal year ended March 31, 2012, NetScout reported total GAAP
revenue of $308.7 million; non-GAAP revenue was $309.0 million. GAAP net
income for the fiscal year was $32.4 million, or $0.76 per diluted
share. GAAP income from operations was $53.7 million. Non-GAAP net
income for the fiscal year was $47.0 million, or $1.10 per diluted
share, and non-GAAP income from operations was $74.9 million. A
reconciliation of GAAP and non-GAAP results is included in the attached
financial tables.
Fiscal year 2012 GAAP and non-GAAP revenue results were within the range
of revised full year guidance of $300 million to $315 million issued on
July 4, 2011. Fiscal year 2012 GAAP net income per share results were
below the guidance range of GAAP $0.84 to $0.97 principally due to
acquisition activity and debt extinguishment during the year. Non-GAAP
results were within the range of $1.07 to $1.19. In January 2012, the
Company narrowed the revenue and net income per share guidance for
fiscal year 2012. Fiscal year 2012 revenue results were at the high end
of the narrowed range of $305 million to $310 million. Fiscal year 2012
GAAP and non-GAAP net income per diluted share results were within the
narrowed guidance ranges. Because of the acquisition activity and debt
extinguishment impact, the GAAP net income per diluted share range was
lowered to $0.74 to $0.78. The non-GAAP net income per diluted share was
narrowed to $1.07 to $1.11.
Financial Highlights:
For the fourth quarter:
-
GAAP revenue increased 15% year-over-year and increased 7%
sequentially. Non-GAAP revenue increased 16% year-over-year and
increased 7% sequentially.
-
GAAP product revenue increased 19% year-over-year and sequentially.
Non-GAAP product revenue increased 21% year-over-year and 19%
sequentially.
-
GAAP and non-GAAP service revenue increased 8% year-over-year and
decreased 6% sequentially.
-
GAAP operating margin was 23%, up one point from 22% a year ago and up
two points sequentially. Non-GAAP operating margin was 29%, up three
points from 26% a year ago and flat sequentially.
For the 2012 fiscal year:
-
GAAP revenue increased 6% year-over-year. Non-GAAP revenue increased
7% year-over-year.
-
GAAP product revenue increased 5% year-over-year. Non-GAAP product
revenue increased 6% year-over-year.
-
GAAP and non-GAAP service revenue increased 8% year-over-year.
-
GAAP operating margin was 17%, down from 20% in fiscal 2011. Non-GAAP
operating margin was 24%, flat compared to a year ago.
-
As of March 31, 2012 cash and cash equivalents and short and long-term
marketable securities were $211.6 million, up $19.3 million from
$192.3 million as of the end of the prior quarter. Year-over-year,
cash decreased $16.9 million due to acquisition and stock buyback
activity.
Basis of Presentation
Current year results discussed in this press release are presented as
GAAP and non-GAAP under current accounting standards. In addition we are
comparing 2012 non-GAAP results under the current accounting standards
to 2011 non-GAAP results under the historical accounting standards
("historical non-GAAP") in order to present the differences between
current and historical measures which became more pronounced in the
fourth quarter. In the first three quarters of fiscal 2012 NetScout
reported current GAAP and current non-GAAP results because the
differences between current and historical measures for fiscal years
2012 and 2011 were not significant. We have provided non-GAAP and
historical non-GAAP reconciliations for 2012 and 2011 under both bases
of accounting. In fiscal 2013 the presentation of historical non-GAAP
results is expected to be discontinued.
In September 2009, the Financial Accounting Standards Board amended the
accounting principles related to revenue recognition for arrangements
with multiple deliverables and arrangements that include software
elements. NetScout early adopted the new accounting principles in the
first quarter of fiscal year 2011. The new accounting principles changed
how NetScout accounts for certain revenue arrangements that include
hardware only elements as well as those that include both hardware and
software elements, however, revenue arrangements in fiscal years prior
to 2011 are not affected by the new principles.
The impact of the new accounting principles was reflected in the current
fiscal 2011 and 2012 GAAP and non-GAAP results, and excluded from our
historical non-GAAP results. In addition non-GAAP revenue excludes the
purchase accounting adjustment to record at fair value acquired deferred
revenue. Non-GAAP income from operations excludes the purchase
accounting adjustment to record at fair value acquired deferred revenue,
as well as share-based compensation expenses and amortization of
acquired intangible assets. Non-GAAP net income excludes these effects
as well as their related impact on the provision for income taxes.
Guidance:
For fiscal year 2013, we expect GAAP and non-GAAP revenue to be in the
range of $340 million to $355 million. GAAP net income per diluted share
is expected to be in the range of $0.96 to $1.05 and non-GAAP net income
per diluted share between $1.21 and $1.30.
For fiscal year 2013, the non-GAAP net income per diluted share
expectation excludes the purchase accounting adjustment to fair value of
approximately $300 thousand for deferred revenue, forecasted share-based
compensation expenses of approximately $9.8 million, estimated
amortization of acquired intangible assets of approximately $6.4
million, compensation for post combination services of $900 thousand,
and the related impact of these adjustments on the provision for income
taxes of $6.6 million.
Because of atypical expenses expected in the first quarter of fiscal
year 2013, we are also issuing guidance for the first fiscal quarter. We
do not plan to issue quarterly guidance in the future and will maintain
our practice of annual only guidance. For the first quarter of fiscal
year 2013, we expect GAAP and non-GAAP revenue to be in the range of $73
million to $76 million. GAAP net income per diluted share is expected to
be in the range of $0.10 to $0.13 and non-GAAP net income per diluted
share between $0.16 and $0.19.
For the first quarter of fiscal 2013, the non-GAAP net income per
diluted share expectation excludes the estimated purchase accounting
adjustment to fair value of approximately $100 thousand for deferred
revenue, forecasted share-based compensation expenses of approximately
$2.2 million, estimated amortization of acquired intangible assets of
approximately $2.0 million, compensation for post combination services
of $200 thousand, and the related impact of these adjustments on the
provision for income taxes of $1.7 million.
CONFERENCE CALL INSTRUCTIONS:
The Company invites shareholders to listen to its conference call today
at 8:30 a.m. ET, which will be webcast live through the Company's
website at http://www.netscout.com/investors.
Alternatively, people can listen to the call by dialing 866-701-8242 for
U.S./Canada and 763-416-6912 for international callers and using
conference ID: 73406206. A replay of the call will be available after
11:30 a.m. ET on April 26 for approximately one week. The number for the
replay is (800) 642-1687 for U.S./Canada and (706) 645-9291 for
international callers. The conference ID is: 73406206.
Use of Non-GAAP Financial Information
To supplement the financial measures presented in the Company's press
release in accordance with accounting principles generally accepted in
the United States ("GAAP"), the Company also presents non-GAAP measures
relating to revenue and net income per diluted share which were adjusted
from amounts determined based on GAAP to exclude the purchase accounting
adjustments, share-based compensation expenses, amortization of acquired
intangible assets, compensation for post combination services, as well
as the related income tax effects.
These non-GAAP measures are not in accordance with GAAP, should not be
considered an alternative for measures prepared in accordance with GAAP,
and may have limitations in that 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.
The Company believes these non-GAAP financial measures will enhance the
reader's overall understanding of NetScout's current financial
performance and the Company'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. The Company believes that
providing these non-GAAP measures affords investors a view of the
Company's operating results that may be more easily compared to peer
companies and also enables investors to consider the Company's operating
results on both a GAAP and non-GAAP basis during and following the
integration period of the Company's acquisitions. Presenting the GAAP
measures on their own would not be indicative of the Company's core
operating results. Furthermore, NetScout believes that the presentation
of non-GAAP measures when shown in conjunction with the corresponding
GAAP measures provide useful information to management and investors
regarding present and future business trends relating to its financial
condition and results of operations.
Company 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 future
periods.
About NetScout Systems, Inc.
NetScout Systems, Inc. (NASDAQ: NTCT) is the market leader in Unified
Service Delivery Management enabling comprehensive end-to-end network
and application assurance. For 27 years, NetScout has delivered
breakthrough packet-flow technology that provides trusted and
comprehensive real-time network and application performance intelligence
enabling unified assurance of the network, applications and users. These
solutions enable IT staff to predict, preempt and resolve network and
service delivery problems while facilitating the optimization and
capacity planning of the network infrastructure. NetScout nGenius®
and Sniffer® solutions are deployed at more than 20,000 of
the world's largest enterprises, government agencies, and more than 148
service providers, on over one million physical and 2,000 virtual
network segments to assure the network, applications, and service
delivery to their users and customers. For more information about
NetScout go to www.netscout.com.
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, our financial guidance for
fiscal 2013 and the first quarter of fiscal 2013, constitute
forward-looking statements which involve risks and uncertainties. Actual
results could differ materially from the forward-looking statements.
Risks and uncertainties which could cause actual results to differ
include, without limitation, risks and uncertainties associated with
slowdowns or downturns in economic conditions generally and in the
market for advanced network and service assurance solutions
specifically, the Company's relationships with strategic partners,
dependence upon broad-based acceptance of the Company's network
performance management solutions, the Company's ability to achieve and
maintain a high rate of growth, introduction and market acceptance of
new products and product enhancements, the ability of the Company to
take advantage of service provider opportunities, competitive pricing
pressures, reliance on sole source suppliers, successful expansion and
management of direct and indirect distribution channels and dependence
on proprietary technology and the ability of NetScout to successfully
integrate Psytechnics, Fox Replay and Simena and achieve operational
efficiencies. For a more detailed description of the risk factors
associated with the Company, please refer to the Company's Annual Report
on Form 10-K for the fiscal year ended March 31, 2011 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.
©2012 NetScout Systems, Inc. All rights reserved. NetScout and the
NetScout logo and nGenius are registered trademarks of NetScout
Systems, Inc.
|
NetScout Systems, Inc.
|
|
Condensed Consolidated Statements of Operations
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
$
|
54,525
|
|
|
$
|
45,659
|
|
|
$
|
168,141
|
|
|
$
|
159,948
|
|
|
|
Service
|
|
|
34,937
|
|
|
|
32,321
|
|
|
|
140,538
|
|
|
|
130,592
|
|
|
|
|
Total revenue
|
|
|
89,462
|
|
|
|
77,980
|
|
|
|
308,679
|
|
|
|
290,540
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
Product
|
|
|
11,832
|
|
|
|
10,173
|
|
|
|
39,271
|
|
|
|
38,175
|
|
|
|
Service
|
|
|
7,128
|
|
|
|
6,214
|
|
|
|
26,401
|
|
|
|
23,186
|
|
|
|
Total cost of revenue
|
|
|
18,960
|
|
|
|
16,387
|
|
|
|
65,672
|
|
|
|
61,361
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit
|
|
|
70,502
|
|
|
|
61,593
|
|
|
|
243,007
|
|
|
|
229,179
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
13,405
|
|
|
|
10,894
|
|
|
|
49,478
|
|
|
|
40,628
|
|
|
|
Sales and marketing
|
|
|
28,480
|
|
|
|
27,439
|
|
|
|
109,624
|
|
|
|
105,271
|
|
|
|
General and administrative
|
|
|
7,353
|
|
|
|
5,830
|
|
|
|
27,488
|
|
|
|
23,308
|
|
|
|
Amortization of acquired intangible assets
|
|
|
590
|
|
|
|
477
|
|
|
|
2,131
|
|
|
|
1,907
|
|
|
|
Restructuring charges
|
|
|
231
|
|
|
|
-
|
|
|
|
603
|
|
|
|
-
|
|
|
|
Total operating expenses
|
|
|
50,059
|
|
|
|
44,640
|
|
|
|
189,324
|
|
|
|
171,114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
|
20,443
|
|
|
|
16,953
|
|
|
|
53,683
|
|
|
|
58,065
|
|
|
Interest and other expense, net
|
|
|
(323
|
)
|
|
|
(478
|
)
|
|
|
(2,765
|
)
|
|
|
(1,772
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense
|
|
|
20,120
|
|
|
|
16,475
|
|
|
|
50,918
|
|
|
|
56,293
|
|
|
Income tax expense
|
|
|
7,173
|
|
|
|
5,704
|
|
|
|
18,490
|
|
|
|
19,028
|
|
|
Net income
|
|
$
|
12,947
|
|
|
$
|
10,771
|
|
|
$
|
32,428
|
|
|
$
|
37,265
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net income per share
|
|
$
|
0.31
|
|
|
$
|
0.25
|
|
|
$
|
0.77
|
|
|
$
|
0.89
|
|
|
Diluted net income per share
|
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.76
|
|
|
$
|
0.87
|
|
|
Weighted average common shares outstanding used in computing:
|
|
|
|
|
|
|
|
|
Net income per share - basic
|
|
|
41,711
|
|
|
|
42,402
|
|
|
|
42,035
|
|
|
|
42,059
|
|
|
|
Net income per share - diluted
|
|
|
42,530
|
|
|
|
43,306
|
|
|
|
42,750
|
|
|
|
42,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Reconciliation of Current GAAP to Current Non-GAAP Financial
Measures
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
$
|
89,462
|
|
|
$
|
77,980
|
|
|
$
|
308,679
|
|
|
$
|
290,540
|
|
|
Deferred revenue fair value adjustment
|
|
|
154
|
|
|
|
9
|
|
|
|
312
|
|
|
|
132
|
|
|
Non-GAAP Revenue
|
|
$
|
89,616
|
|
|
$
|
77,989
|
|
|
$
|
308,991
|
|
|
$
|
290,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
$
|
70,502
|
|
|
$
|
61,593
|
|
|
$
|
243,007
|
|
|
$
|
229,179
|
|
|
Revenue adjustment
|
|
|
154
|
|
|
|
9
|
|
|
|
312
|
|
|
|
132
|
|
|
Shared-based compensation expense (1)
|
|
|
121
|
|
|
|
115
|
|
|
|
419
|
|
|
|
352
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,239
|
|
|
|
995
|
|
|
|
4,651
|
|
|
|
3,980
|
|
|
Business development and integration expense (3)
|
|
|
-
|
|
|
|
-
|
|
|
|
10
|
|
|
|
-
|
|
|
Non-GAAP Gross profit
|
|
$
|
72,016
|
|
|
$
|
62,712
|
|
|
$
|
248,399
|
|
|
$
|
233,643
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations
|
|
$
|
20,443
|
|
|
$
|
16,953
|
|
|
$
|
53,683
|
|
|
$
|
58,065
|
|
|
Deferred revenue fair value adjustment
|
|
|
154
|
|
|
|
9
|
|
|
|
312
|
|
|
|
132
|
|
|
Shared-based compensation expense (1)
|
|
|
2,585
|
|
|
|
2,300
|
|
|
|
8,702
|
|
|
|
6,439
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,829
|
|
|
|
1,472
|
|
|
|
6,782
|
|
|
|
5,887
|
|
|
Business development and integration expense (3)
|
|
|
462
|
|
|
|
132
|
|
|
|
4,347
|
|
|
|
755
|
|
|
Compensation for post combination services (4)
|
|
|
270
|
|
|
|
-
|
|
|
|
438
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
231
|
|
|
|
-
|
|
|
|
603
|
|
|
|
-
|
|
|
Non-GAAP Income from operations
|
|
$
|
25,974
|
|
|
$
|
20,866
|
|
|
$
|
74,867
|
|
|
$
|
71,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income
|
|
$
|
12,947
|
|
|
$
|
10,771
|
|
|
$
|
32,428
|
|
|
$
|
37,265
|
|
|
Deferred revenue fair value adjustment
|
|
|
154
|
|
|
|
9
|
|
|
|
312
|
|
|
|
132
|
|
|
Shared-based compensation expense (1)
|
|
|
2,585
|
|
|
|
2,300
|
|
|
|
8,702
|
|
|
|
6,439
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,829
|
|
|
|
1,472
|
|
|
|
6,782
|
|
|
|
5,887
|
|
|
Business development and integration expense (3)
|
|
|
462
|
|
|
|
132
|
|
|
|
4,715
|
|
|
|
755
|
|
|
Compensation for post combination services (4)
|
|
|
270
|
|
|
|
-
|
|
|
|
438
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
231
|
|
|
|
-
|
|
|
|
603
|
|
|
|
-
|
|
|
Loss on extinguishment of debt (5)
|
|
|
-
|
|
|
|
-
|
|
|
|
690
|
|
|
|
-
|
|
|
Income tax adjustments (6)
|
|
|
(2,102
|
)
|
|
|
(1,487
|
)
|
|
|
(7,700
|
)
|
|
|
(5,021
|
)
|
|
Non-GAAP Net income
|
|
$
|
16,376
|
|
|
$
|
13,197
|
|
|
$
|
46,970
|
|
|
$
|
45,457
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income per share
|
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.76
|
|
|
$
|
0.87
|
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
0.09
|
|
|
|
0.05
|
|
|
|
0.34
|
|
|
|
0.19
|
|
|
Non-GAAP Diluted net income per share
|
|
$
|
0.39
|
|
|
$
|
0.30
|
|
|
$
|
1.10
|
|
|
$
|
1.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
42,530
|
|
|
|
43,306
|
|
|
|
42,750
|
|
|
|
42,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
55
|
|
|
$
|
49
|
|
|
$
|
192
|
|
|
$
|
134
|
|
|
|
|
Cost of service revenue
|
|
|
66
|
|
|
|
66
|
|
|
|
227
|
|
|
|
218
|
|
|
|
|
Research and development
|
|
|
784
|
|
|
|
642
|
|
|
|
2,486
|
|
|
|
1,651
|
|
|
|
|
Sales and marketing
|
|
|
900
|
|
|
|
904
|
|
|
|
3,052
|
|
|
|
2,527
|
|
|
|
|
General and administrative
|
|
|
780
|
|
|
|
639
|
|
|
|
2,745
|
|
|
|
1,909
|
|
|
|
|
Total share-based compensation expense
|
|
$
|
2,585
|
|
|
$
|
2,300
|
|
|
$
|
8,702
|
|
|
$
|
6,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
technology included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
1,239
|
|
|
$
|
995
|
|
|
$
|
4,651
|
|
|
$
|
3,980
|
|
|
|
Operating expenses
|
|
|
590
|
|
|
|
477
|
|
|
|
2,131
|
|
|
|
1,907
|
|
|
|
|
Total amortization expense
|
|
$
|
1,829
|
|
|
$
|
1,472
|
|
|
$
|
6,782
|
|
|
$
|
5,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of service revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10
|
|
|
$
|
-
|
|
|
|
|
Research and development
|
|
|
134
|
|
|
|
-
|
|
|
|
1,545
|
|
|
|
-
|
|
|
|
|
Sales and marketing
|
|
|
41
|
|
|
|
-
|
|
|
|
346
|
|
|
|
-
|
|
|
|
|
General and administrative
|
|
|
287
|
|
|
|
132
|
|
|
|
2,446
|
|
|
|
755
|
|
|
|
|
Other income (expense), net
|
|
|
-
|
|
|
|
-
|
|
|
|
368
|
|
|
|
-
|
|
|
|
|
Total business development and integration expense
|
|
$
|
462
|
|
|
$
|
132
|
|
|
$
|
4,715
|
|
|
$
|
755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
Compensation for post combination services included in these
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
$
|
270
|
|
|
$
|
-
|
|
|
$
|
438
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
Loss on extinguishment of debt included in this amount is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense), net
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
690
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
Total income tax adjustment is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above at 38%
|
|
$
|
(2,102
|
)
|
|
$
|
(1,487
|
)
|
|
$
|
(8,452
|
)
|
|
$
|
(5,021
|
)
|
|
|
|
Discrete tax adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
752
|
|
|
|
-
|
|
|
|
|
Total income tax adjustments
|
|
$
|
(2,102
|
)
|
|
$
|
(1,487
|
)
|
|
$
|
(7,700
|
)
|
|
$
|
(5,021
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Reconciliation of Current GAAP to Current and Historical Non-GAAP
Financial Measures
|
|
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Twelve Months Ended
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
|
|
2012
|
|
2011
|
|
2012
|
|
2011
|
|
|
|
|
|
Current Non-GAAP
|
|
Historical Non-GAAP
|
|
Current Non-GAAP
|
|
Historical Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Revenue
|
|
$
|
89,462
|
|
|
$
|
77,980
|
|
|
$
|
308,679
|
|
|
$
|
290,540
|
|
|
Revenue impact of accounting change
|
|
|
N/A
|
|
|
|
(578
|
)
|
|
|
N/A
|
|
|
|
(929
|
)
|
|
Deferred revenue fair value adjustment
|
|
|
154
|
|
|
|
9
|
|
|
|
312
|
|
|
|
132
|
|
|
Non-GAAP Revenue
|
|
$
|
89,616
|
|
|
$
|
77,411
|
|
|
$
|
308,991
|
|
|
$
|
289,743
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Gross profit
|
|
$
|
70,502
|
|
|
$
|
61,593
|
|
|
$
|
243,007
|
|
|
$
|
229,179
|
|
|
Revenue adjustment
|
|
|
154
|
|
|
|
(569
|
)
|
|
|
312
|
|
|
|
(797
|
)
|
|
Shared-based compensation expense (1)
|
|
|
121
|
|
|
|
115
|
|
|
|
419
|
|
|
|
352
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,239
|
|
|
|
995
|
|
|
|
4,651
|
|
|
|
3,980
|
|
|
Business development and integration expense (3)
|
|
|
-
|
|
|
|
-
|
|
|
|
10
|
|
|
|
-
|
|
|
Non-GAAP Gross profit
|
|
$
|
72,016
|
|
|
$
|
62,134
|
|
|
$
|
248,399
|
|
|
$
|
232,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Income from operations
|
|
$
|
20,443
|
|
|
$
|
16,953
|
|
|
$
|
53,683
|
|
|
$
|
58,065
|
|
|
Revenue adjustment
|
|
|
154
|
|
|
|
(569
|
)
|
|
|
312
|
|
|
|
(797
|
)
|
|
Shared-based compensation expense (1)
|
|
|
2,585
|
|
|
|
2,300
|
|
|
|
8,702
|
|
|
|
6,439
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,829
|
|
|
|
1,472
|
|
|
|
6,782
|
|
|
|
5,887
|
|
|
Business development and integration expense (3)
|
|
|
462
|
|
|
|
132
|
|
|
|
4,347
|
|
|
|
755
|
|
|
Compensation for post combination services (4)
|
|
|
270
|
|
|
|
-
|
|
|
|
438
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
231
|
|
|
|
-
|
|
|
|
603
|
|
|
|
-
|
|
|
Non-GAAP Income from operations
|
|
$
|
25,974
|
|
|
$
|
20,288
|
|
|
$
|
74,867
|
|
|
$
|
70,349
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Net income
|
|
$
|
12,947
|
|
|
$
|
10,771
|
|
|
$
|
32,428
|
|
|
$
|
37,265
|
|
|
Revenue adjustment
|
|
|
154
|
|
|
|
(569
|
)
|
|
|
312
|
|
|
|
(797
|
)
|
|
Shared-based compensation expense (1)
|
|
|
2,585
|
|
|
|
2,300
|
|
|
|
8,702
|
|
|
|
6,439
|
|
|
Amortization of acquired intangible assets (2)
|
|
|
1,829
|
|
|
|
1,472
|
|
|
|
6,782
|
|
|
|
5,887
|
|
|
Business development and integration expense (3)
|
|
|
462
|
|
|
|
132
|
|
|
|
4,715
|
|
|
|
755
|
|
|
Compensation for post combination services (4)
|
|
|
270
|
|
|
|
-
|
|
|
|
438
|
|
|
|
-
|
|
|
Restructuring charges
|
|
|
231
|
|
|
|
-
|
|
|
|
603
|
|
|
|
-
|
|
|
Loss on extinguishment of debt (5)
|
|
|
-
|
|
|
|
-
|
|
|
|
690
|
|
|
|
-
|
|
|
Income tax adjustments (6)
|
|
|
(2,102
|
)
|
|
|
(1,267
|
)
|
|
|
(7,700
|
)
|
|
|
(4,668
|
)
|
|
Non-GAAP Net income
|
|
$
|
16,376
|
|
|
$
|
12,839
|
|
|
$
|
46,970
|
|
|
$
|
44,881
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP Diluted Net income per share
|
|
$
|
0.30
|
|
|
$
|
0.25
|
|
|
$
|
0.76
|
|
|
$
|
0.87
|
|
|
Share impact of non-GAAP adjustments identified above
|
|
|
0.09
|
|
|
|
0.05
|
|
|
|
0.34
|
|
|
|
0.17
|
|
|
Non-GAAP Diluted net income per share
|
|
$
|
0.39
|
|
|
$
|
0.30
|
|
|
$
|
1.10
|
|
|
$
|
1.04
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing non-GAAP diluted net income per share
|
|
|
42,530
|
|
|
|
43,306
|
|
|
|
42,750
|
|
|
|
42,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
Share-based compensation expense included in these amounts
|
|
|
|
|
|
|
|
|
|
|
is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
55
|
|
|
$
|
49
|
|
|
$
|
192
|
|
|
$
|
134
|
|
|
|
|
Cost of service revenue
|
|
|
66
|
|
|
|
66
|
|
|
|
227
|
|
|
|
218
|
|
|
|
|
Research and development
|
|
|
784
|
|
|
|
642
|
|
|
|
2,486
|
|
|
|
1,651
|
|
|
|
|
Sales and marketing
|
|
|
900
|
|
|
|
904
|
|
|
|
3,052
|
|
|
|
2,527
|
|
|
|
|
General and administrative
|
|
|
780
|
|
|
|
639
|
|
|
|
2,745
|
|
|
|
1,909
|
|
|
|
|
Total share-based compensation expense
|
|
$
|
2,585
|
|
|
$
|
2,300
|
|
|
$
|
8,702
|
|
|
$
|
6,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
Amortization expense related to acquired software and product
|
|
|
|
|
|
|
|
|
|
|
technology included in these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of product revenue
|
|
$
|
1,239
|
|
|
$
|
995
|
|
|
$
|
4,651
|
|
|
$
|
3,980
|
|
|
|
Operating expenses
|
|
|
590
|
|
|
|
477
|
|
|
|
2,131
|
|
|
|
1,907
|
|
|
|
|
Total amortization expense
|
|
$
|
1,829
|
|
|
$
|
1,472
|
|
|
$
|
6,782
|
|
|
$
|
5,887
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
Business development and integration expense included in
|
|
|
|
|
|
|
|
|
|
|
these amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Cost of service revenue
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
10
|
|
|
$
|
-
|
|
|
|
|
Research and development
|
|
|
134
|
|
|
|
-
|
|
|
|
1,545
|
|
|
|
-
|
|
|
|
|
Sales and marketing
|
|
|
41
|
|
|
|
-
|
|
|
|
346
|
|
|
|
-
|
|
|
|
|
General and administrative
|
|
|
287
|
|
|
|
132
|
|
|
|
2,446
|
|
|
|
755
|
|
|
|
|
Other income (expense), net
|
|
|
-
|
|
|
|
-
|
|
|
|
368
|
|
|
|
-
|
|
|
|
|
Total business development and integration expense
|
|
$
|
462
|
|
|
$
|
132
|
|
|
$
|
4,715
|
|
|
$
|
755
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4
|
)
|
Compensation for post combination services included in these
|
|
|
|
|
|
|
|
|
|
|
amounts is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
$
|
270
|
|
|
$
|
-
|
|
|
$
|
438
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
Loss on extinguishment of debt included in this amount is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Interest and other income (expense), net
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
690
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
Total income tax adjustment is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of non-GAAP adjustments above at 38%
|
|
$
|
(2,102
|
)
|
|
$
|
(1,267
|
)
|
|
$
|
(8,452
|
)
|
|
$
|
(4,668
|
)
|
|
|
|
Discrete tax adjustment
|
|
|
-
|
|
|
|
-
|
|
|
|
752
|
|
|
|
-
|
|
|
|
|
Total income tax adjustments
|
|
$
|
(2,102
|
)
|
|
$
|
(1,267
|
)
|
|
$
|
(7,700
|
)
|
|
$
|
(4,668
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NetScout Systems, Inc.
|
|
Consolidated Balance Sheets
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
2012
|
|
2011
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash, cash equivalents and marketable securities
|
|
$
|
179,260
|
|
|
$
|
200,598
|
|
|
Accounts receivable, net
|
|
|
69,795
|
|
|
|
62,801
|
|
|
Inventories
|
|
|
8,021
|
|
|
|
8,925
|
|
|
Prepaid expenses and other current assets
|
|
|
14,999
|
|
|
|
11,402
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
272,075
|
|
|
|
283,726
|
|
|
|
|
|
|
|
|
Fixed assets, net
|
|
|
16,457
|
|
|
|
13,467
|
|
|
Goodwill and intangible assets, net
|
|
|
225,069
|
|
|
|
175,863
|
|
|
Deferred income taxes
|
|
|
18,628
|
|
|
|
25,167
|
|
|
Long-term marketable securities
|
|
|
32,338
|
|
|
|
27,880
|
|
|
Other assets
|
|
|
2,008
|
|
|
|
1,467
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
566,575
|
|
|
$
|
527,570
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
7,539
|
|
|
$
|
9,709
|
|
|
Accrued compensation
|
|
|
23,050
|
|
|
|
21,854
|
|
|
Accrued other
|
|
|
10,009
|
|
|
|
4,786
|
|
|
Current portion of long-term debt
|
|
|
-
|
|
|
|
15,000
|
|
|
Deferred revenue
|
|
|
93,493
|
|
|
|
85,241
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
134,091
|
|
|
|
136,590
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
|
|
1,410
|
|
|
|
-
|
|
|
Other long-term liabilities
|
|
|
7,175
|
|
|
|
1,721
|
|
|
Accrued long-term retirement benefits
|
|
|
1,990
|
|
|
|
1,859
|
|
|
Long-term deferred revenue
|
|
|
18,722
|
|
|
|
14,735
|
|
|
Long-term debt, net of current portion
|
|
|
62,000
|
|
|
|
53,106
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
225,388
|
|
|
|
208,011
|
|
|
|
|
|
|
|
|
Stockholders' equity:
|
|
|
|
|
|
Common stock
|
|
|
48
|
|
|
|
47
|
|
|
Additional paid-in capital
|
|
|
237,289
|
|
|
|
227,201
|
|
|
Accumulated other comprehensive loss
|
|
|
(970
|
)
|
|
|
(676
|
)
|
|
Treasury stock, at cost
|
|
|
(56,032
|
)
|
|
|
(35,437
|
)
|
|
Retained earnings
|
|
|
160,852
|
|
|
|
128,424
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
341,187
|
|
|
|
319,559
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
566,575
|
|
|
$
|
527,570
|
|

[ Back To TMCnet.com's Homepage ]
|