ntap-8k_20180815.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

CURRENT REPORT

 

Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):   August 15, 2018

 

 

 

NetApp, Inc.

(Exact name of Registrant as specified in its charter)

 

Delaware

 

0-27130

 

77-0307520

(State or other jurisdiction of

incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

1395 Crossman Avenue

Sunnyvale, CA 94089

(Address of principal executive offices) (Zip Code)

 

(408) 822-6000

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

[ ] Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 

 


 


 

 

Item 2.02     Results of Operations and Financial Condition.

 

On August 15, 2018, NetApp, Inc. (“NetApp” or the “Company”) issued a press release reporting financial results for the first quarter ended July 27, 2018. The press release is furnished herewith as Exhibit 99.1, and is incorporated herein by reference.

The information contained herein and in the accompanying exhibits shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, unless expressly incorporated by specific reference in such filing. The information in this report, including the exhibits hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended.

 

 

Item 9.01     Financial Statements and Exhibits.

 

 (d) Exhibits.

 

Exhibit No.

Description

 

 

99.1

Press release, dated August 15, 2018, reporting earnings for the fiscal quarter ended July 27, 2018

 

 

 

 

 

 

 

 

 


 

 


 

 

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 NETAPP, INC.

 

 (Registrant)

 

 

 

August 15, 2018

By:

/s/ Matthew K. Fawcett

 

 

Matthew K. Fawcett

 

 

Senior Vice President, General Counsel and Corporate Secretary

 

 

 

 

 

 

 

 

 

 

 

 

ntap-ex991_6.htm

Exhibit 99.1

 

NetApp Reports First Quarter Fiscal Year 2019 Results

 

Net Revenues of $1.47 Billion Grew 12% Year-over-Year

 

 

Product revenue grew 20% year-over-year

 

All-flash array annualized net revenue run rate of $2.2 billion increased 50% year-over-year

 

Free cash flow was 18% of revenue and increased 22% year-over-year

 

$605 million returned to shareholders in share repurchases and cash dividends

 

 

Sunnyvale, Calif.—August 15, 2018—NetApp (NASDAQ: NTAP) today reported financial results for the first quarter of fiscal year 2019, which ended July 27, 2018.

“We delivered a very strong first quarter with revenue, gross margin, operating margin, and earnings per share all above our guidance. In Q1, we introduced substantial innovation across our portfolio, expanding our industry-leading cloud data services and introducing new partnerships, products and solutions to help data-driven organizations thrive,” said George Kurian, chief executive officer. “Enterprises are signaling strong confidence in NetApp by making long-term investments to enable the NetAppTM Data Fabric across their entire enterprise.”

 

 

First Quarter Fiscal Year 2019 Financial Results

Net Revenues: $1.47 billion, increased 12% year-over-year from $1.32 billion* in the first quarter of fiscal 2018

 

Net Income: GAAP net income of $283 million, compared to GAAP net income of $131 million* in the first quarter of fiscal 2018; non-GAAP net income1 of $281 million, compared to non-GAAP net income of $166 million* in the first quarter of fiscal 2018

 

Earnings per Share: GAAP earnings per share2 of $1.05 compared to GAAP earnings per share of $0.47* in the first quarter of fiscal 2018; non-GAAP earnings per share of $1.04, compared to non-GAAP earnings per share of $0.60* in the first quarter of fiscal 2018

 


Cash, Cash Equivalents and Investments: $4.8 billion at the end of the first quarter of fiscal 2019

 

Cash from Operations: $326 million, compared to $250 million in the first quarter of fiscal 2018

 

Share Repurchase and Dividend: Returned $605 million to shareholders through share repurchases and cash dividends

 

* In the first quarter of fiscal 2019, NetApp adopted Revenue from Contracts with Customers (ASC 606), a new accounting standard which establishes a comprehensive new revenue recognition model designed to depict the transfer of goods or services to a customer in an amount that reflects the consideration the entity expects to receive in exchange for those goods or services. The full retrospective method of adoption was employed. Accordingly, NetApp’s condensed consolidated balance sheet as of April 27, 2018, condensed consolidated statements of operations and cash flows for all prior periods presented, and all related financial statement metrics included herein, have been restated to conform to the new rules. The adoption of the standard had no impact to cash provided by or used in operating, investing or financing activities as presented on the condensed consolidated statement of cash flows.

 

 

Second Quarter Fiscal Year 2019 Financial Outlook

The Company provided the following financial guidance for the second quarter of fiscal year 2019:

Net revenues are expected to be in the range of $1.450 billion to $1.550 billion

 

 

GAAP

Non-GAAP

Earnings per share is expected to be in the range of:

$0.79-$0.85

$0.94-$1.00

 

Dividend  

Next cash dividend of $0.40 per share to be paid on October 24, 2018, to shareholders of record as of the close of business on October 5, 2018.

 

 

First Quarter Fiscal Year 2019 Business Highlights

NetApp Expands the Industry's Most Complete Cloud Data Services 


-

Azure NetApp Files is now available in public preview. Jointly developed by Microsoft and NetApp, Azure NetApp Files is a native Azure service powered by NetApp’s leading ONTAP technology and storage expertise. 

-

NetApp announced NetApp Cloud Volumes Services for Google Cloud Platform offering customers a fully-managed, cloud-native file storage service that is integrated with Google Cloud Platform. 

New Products and Solutions that will Help Data-Driven Organizations Thrive 

-

NetApp introduced the AFF A800 array, a high performance, cloud-connected flash system to power artificial intelligence and compute-intensive applications. The NetApp AFF A800 is the first available end-to-end NVMe enterprise grade all flash array and boasts the industry’s first support of 30TB solid state drives. 

-

The latest update to our flagship NetApp ONTAPTM 9 software includes enhancements to FabricPool and improves hybrid cloud data tiering and adds support for Microsoft Azure. ONTAP will automatically move inactive data to a lower-cost storage tier to save money and bring data back when needed. 

-

NetApp Active IQTM technology provides new cloud-based analytics for all NetApp systems that predicts future performance needs and identifies unprotected data to optimize operations. 

-

NetApp StorageGRID object-based storage solution now provides superior next-generation, cloud-architected infrastructure for financial and personal data retention compliance as one integrated resource across public and private clouds. 

Cisco and NetApp Simplify the Delivery of Cloud Infrastructure and Industry-Specific Applications  

-

The new Managed Private Cloud solution built on FlexPodTM enables customers to realize a cloud-like, As-a-Service model for their on-premises IT with remote management, securing critical customer data and advancing cloud-capabilities for both partners and their customers.  

-

New FlexPod industry solutions provide a proven platform to quickly deploy key applications across industries that are challenged by the increasingly diverse, dynamic and distributed nature of data. The initial industry solution, FlexPod Datacenter for Epic HER, simplifies IT infrastructure for healthcare customers, helping them move faster and improve patient care.  

Recognition for Industry Leading Products 


-

NetApp all-flash array technology was recognized as a Leader in Gartner’s 2018 Magic Quadrant for Solid-State Arrays.3 NetApp has improved its position in the Leaders Quadrant with a higher rating for its ability to execute.  

-

NetApp StorageGRID named a Leader in IDC’s MarketScape for Object-Based Storage.4 IDC recognizes the strength of applying StorageGRID capabilities across our broader NetApp portfolio, and specifically praises a few capabilities in the report, including integration with NetApp FabricPool technology.  

-

According to a new Storage Performance Council SPC-1 Result,5 tests of the AFF A800 system places it as number 1 overall in terms of SPC-1 Response Time and makes it the top-performing enterprise all-flash array among the industry’s leading storage providers. The AFF A800 is also in the top 4 on the SPC-1 Performance list. The SPC-1 tests of the AFF A800 were conducted with compression and deduplication enabled, just as they would be under real-world conditions. 

 

Webcast and Conference Call Information

NetApp will host a conference call to discuss these results today at 2:00 p.m. Pacific Time. To access the live webcast of this event, visit the NetApp Investor Relations website at investors.netapp.com. In addition, this press release, historical supplemental data tables, and other information related to the call will be posted on the Investor Relations website. An audio replay will also be available on the website after 4:00 p.m. Pacific Time today.

 

About NetApp

NetApp is the data authority for hybrid cloud. We provide a full range of hybrid cloud data services that simplify management of applications and data across cloud and on-premises environments to accelerate digital transformation. Together with our partners, we empower global organizations to unleash the full potential of their data to expand customer touchpoints, foster greater innovation, and optimize their operations. For more information, visit www.netapp.com. #DataDriven

 

“Safe Harbor” Statement Under U.S. Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, all of the statements made under the Second Quarter Fiscal Year 2019 Financial Outlook section and statements about


enterprise customers making long term investments in the NetApp Data Fabric. All of these forward-looking statements involve risk and uncertainty. Actual results may differ materially from these statements for a variety of reasons, including, without limitation, general global political, macroeconomic and market conditions, changes in U.S. government spending, revenue seasonality and matters specific to our business, such as our ability to expand our total available market and grow our portfolio of products, customer demand for and acceptance of our products and services, our ability to successfully execute new business models, our ability to successfully execute on our Data Fabric strategy to generate profitable growth and stockholder return and our ability to manage our gross profit margins. These and other equally important factors are described in reports and documents we file from time to time with the Securities and Exchange Commission, including the factors described under the section titled “Risk Factors” in our most recently submitted report on 10-K. We disclaim any obligation to update information contained in this press release whether as a result of new information, future events, or otherwise.

###

NetApp and the NetApp logo and the marks listed at http://www.netapp.com/TM are trademarks of NetApp, Inc. Other company and product names may be trademarks of their respective owners.

 

Footnotes

1Non-GAAP net income excludes, when applicable, (a) amortization of intangible assets, (b) stock-based compensation expenses, (c) litigation settlements, (d) acquisition-related expenses, (e) restructuring charges, (f) asset impairments, (g) gains/losses on the sale of properties, and (h) our GAAP tax provision, but includes a non-GAAP tax provision based upon our projected annual non-GAAP effective tax rate for the first three quarters of the fiscal year and an actual non-GAAP tax provision for the fourth quarter of the fiscal year. NetApp makes additional adjustments to the non-GAAP tax provision for certain tax matters as described below. A detailed reconciliation of our non-GAAP to GAAP results can be found at http://investors.netapp.com. NetApp’s management uses these non-GAAP measures in making operating decisions because it believes the measurements provide meaningful supplemental information regarding NetApp’s ongoing operational performance.

2GAAP earnings per share and non-GAAP earnings per share are calculated using the diluted number of shares.


3Leader in Gartner’s 2018 Magic Quadrant for Solid-State Arrays, Gartner Magic Quadrant for Solid-State Arrays, by Valdis Filks, John Monroe, Joseph Unsworth, Santhosh Rao, July 23, 2018

4Leader in IDC’s MarketScape for Object-Based Storage, “IDC MarketScape: Worldwide Object-Based Storage 2016 Vendor Assessment,” by Amita Potnis, June 2018. IDC #US42665518

5Storage Performance Council SPC-1 Result, http://spcresults.org/benchmarks/results/spc1-spc1e#A32007

 

NetApp Usage of Non-GAAP Financial Information

To supplement NetApp’s condensed consolidated financial statement information presented in accordance with generally accepted accounting principles in the United States (GAAP), NetApp provides investors with certain non-GAAP measures, including, but not limited to, historical non-GAAP operating results, non-GAAP net income, non-GAAP effective tax rate and free cash flow, and historical and projected non-GAAP earnings per diluted share.

NetApp believes that the presentation of non-GAAP net income, non-GAAP effective tax rates, and non-GAAP earnings per share data when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and results of operations. NetApp believes that the presentation of free cash flow, which it defines as the net cash provided by operating activities less cash used to acquire property and equipment, to be a liquidity measure that provides useful information to management and investors because it reflects cash that can be used to, among other things, invest in its business, make strategic acquisitions, repurchase common stock, and pay dividends on its common stock. As free cash flow is not a measure of liquidity calculated in accordance with GAAP, free cash flow should be considered in addition to, but not as a substitute for, the analysis provided in the statement of cash flows.

NetApp’s management uses these non-GAAP measures in making operating decisions because it believes the measurements provide meaningful supplemental information regarding NetApp’s ongoing operational performance. These non-GAAP financial measures are used to: (1) measure company performance against historical results, (2) facilitate comparisons to our competitors’ operating results and (3) allow greater transparency with respect to information used by management in financial and operational decision making. 

NetApp excludes the following items from its non-GAAP measures when applicable:


A. Amortization of intangible assets. NetApp records amortization of intangible assets that were acquired in connection with its business combinations. The amortization of intangible assets varies depending on the level of acquisition activity. Management finds it useful to exclude these charges to assess the appropriate level of various operating expenses to assist in budgeting, planning and forecasting future periods and in measuring operational performance.

B. Stock-based compensation expenses. NetApp excludes stock-based compensation expenses from its non-GAAP measures primarily because they are non-cash expenses. While management views stock-based compensation as a key element of our employee retention and long-term incentives, we do not view it as an expense to be used in evaluating operational performance in any given period.

C. Litigation settlements. NetApp may periodically incur charges or benefits related to litigation settlements. NetApp excludes these charges and benefits, when significant, because it does not believe they are reflective of ongoing business and operating results.

D. Acquisition-related expenses. NetApp excludes acquisition-related expenses, including (a) due diligence, legal and other one-time integration charges and (b) write down of assets acquired that NetApp does not intend to use in its ongoing business, from its non-GAAP measures, primarily because they are not related to our ongoing business or cost base and, therefore, cannot be relied upon for future planning and forecasting.

E. Restructuring charges. These charges consist of restructuring charges that are incurred based on the particular facts and circumstances of restructuring decisions, including employment and contractual settlement terms, and other related charges, and can vary in size and frequency. We therefore exclude them in our assessment of operational performance. 

F. Asset impairments. These are non-cash charges to write down assets when there is an indication that the asset has become impaired. Management finds it useful to exclude these non-cash charges due to the unpredictability of these events in its assessment of operational performance.

G. Gains/losses on the sale of properties. These are gains/losses from the sale of our properties. Management believes that these transactions do not reflect the results of our underlying, on-going business and, therefore, cannot be relied upon for future planning or forecasting.

H. Income tax adjustments. NetApp’s non-GAAP tax provision is based upon a projected annual non-GAAP effective tax rate for the first three quarters of the fiscal year and an actual non-GAAP tax provision for the fourth quarter of the fiscal year. The non-GAAP tax provision also


excludes, when applicable, (a) tax charges or benefits in the current period that relate to one or more prior fiscal periods that are a result of events such as changes in tax legislation, authoritative guidance, income tax audit settlements and/or court decisions, (b) tax charges or benefits that are attributable to unusual or non-recurring book and/or tax accounting method changes, (c) tax charges that are a result of a non-routine foreign cash repatriation, (d) tax charges or benefits that are a result of infrequent restructuring of the Company’s tax structure, (e) tax charges or benefits that are a result of a change in valuation allowance, and (f) tax charges resulting from the integration of intellectual properties from acquisitions. Management believes that the use of non-GAAP tax provisions provides a more meaningful measure of the Company’s operational performance.

These non-GAAP measures are not in accordance with, or an alternative for, measures prepared in accordance with GAAP, and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures are not based on any comprehensive set of accounting rules or principles. NetApp believes that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with the Company’s results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate the Company’s results of operations in conjunction with the corresponding GAAP measures. NetApp management compensates for these limitations by analyzing current and projected results on a GAAP basis as well as a non-GAAP basis. The presentation of non-GAAP financial information is not meant to be considered in isolation or as a substitute for the directly comparable financial measures prepared in accordance with generally accepted accounting principles in the United States. The non-GAAP financial measures are meant to supplement, and be viewed in conjunction with, GAAP financial measures.

 


 

NETAPP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

 

 

July 27,

2018

 

 

April 27,

2018

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash, cash equivalents and investments

 

$

4,811

 

 

$

5,391

 

Accounts receivable

 

 

616

 

 

 

1,047

 

Inventories

 

 

97

 

 

 

122

 

Other current assets

 

 

329

 

 

 

392

 

Total current assets

 

 

5,853

 

 

 

6,952

 

 

 

 

 

 

 

 

 

 

Property and equipment, net

 

 

768

 

 

 

756

 

Goodwill and purchased intangible assets, net

 

 

1,820

 

 

 

1,833

 

Other non-current assets

 

 

464

 

 

 

450

 

Total assets

 

$

8,905

 

 

$

9,991

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

425

 

 

$

609

 

Accrued expenses

 

 

592

 

 

 

825

 

Commercial paper notes

 

 

200

 

 

 

385

 

Short-term deferred revenue and financed unearned services revenue

 

 

1,623

 

 

 

1,712

 

Total current liabilities

 

 

2,840

 

 

 

3,531

 

Long-term debt

 

 

1,542

 

 

 

1,541

 

Other long-term liabilities

 

 

964

 

 

 

992

 

Long-term deferred revenue and financed unearned services revenue

 

 

1,637

 

 

 

1,651

 

Total liabilities

 

 

6,983

 

 

 

7,715

 

 

 

 

 

 

 

 

 

 

Stockholders' equity

 

 

1,922

 

 

 

2,276

 

Total liabilities and stockholders' equity

 

$

8,905

 

 

$

9,991

 

 

 

 

 


 

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share amounts)

(Unaudited)

 

 

 

 

Three Months Ended

 

 

 

July 27,

2018

 

 

July 28,

2017

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

Product

 

$

875

 

 

$

727

 

Software maintenance

 

 

229

 

 

 

223

 

Hardware maintenance and other services

 

 

370

 

 

 

371

 

Net revenues

 

 

1,474

 

 

 

1,321

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

Cost of product

 

 

398

 

 

 

376

 

Cost of software maintenance

 

 

7

 

 

 

7

 

Cost of hardware maintenance and other services

 

 

106

 

 

 

114

 

Total cost of revenues

 

 

511

 

 

 

497

 

Gross profit

 

 

963

 

 

 

824

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

Sales and marketing

 

 

409

 

 

 

423

 

Research and development

 

 

208

 

 

 

193

 

General and administrative

 

 

73

 

 

 

68

 

Restructuring charges

 

 

19

 

 

 

 

Total operating expenses

 

 

709

 

 

 

684

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

254

 

 

 

140

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

18

 

 

 

5

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

272

 

 

 

145

 

 

 

 

 

 

 

 

 

 

Provision (benefit) for income taxes

 

 

(11

)

 

 

14

 

 

 

 

 

 

 

 

 

 

Net income

 

$

283

 

 

$

131

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

Basic

 

$

1.08

 

 

$

0.49

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

1.05

 

 

$

0.47

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

Basic

 

 

262

 

 

 

270

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

269

 

 

 

278

 

 

 

 

 

 

 

 

 

 

Cash dividends declared per share

 

$

0.40

 

 

$

0.20

 

 

 

 


 

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 

 

 

Three Months Ended

 

 

 

July 27,

2018

 

 

July 28,

2017

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

283

 

 

$

131

 

Adjustments to reconcile net income to net cash provided by

   operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

49

 

 

 

51

 

Stock-based compensation

 

 

40

 

 

 

48

 

Deferred income taxes

 

 

(26

)

 

 

 

Other items, net

 

 

8

 

 

 

5

 

Changes in assets and liabilities, net of acquisitions of businesses:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

423

 

 

 

226

 

Inventories

 

 

25

 

 

 

24

 

Accounts payable

 

 

(177

)

 

 

(58

)

Accrued expenses

 

 

(221

)

 

 

(135

)

Deferred revenue and financed unearned services

  revenue

 

 

(87

)

 

 

(102

)

Long-term taxes payable

 

 

5

 

 

 

 

Changes in other operating assets and liabilities, net

 

 

4

 

 

 

60

 

Net cash provided by operating activities

 

 

326

 

 

 

250

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Redemptions of investments, net

 

 

248

 

 

 

112

 

Purchases of property and equipment

 

 

(64

)

 

 

(36

)

Acquisitions of businesses, net of cash acquired

 

 

 

 

 

(24

)

Other investing activities, net

 

 

2

 

 

 

1

 

Net cash provided by investing activities

 

 

186

 

 

 

53

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock under employee

  stock award plans

 

 

63

 

 

 

48

 

Payments for taxes related to net share settlement of stock

  awards

 

 

(84

)

 

 

(57

)

Repurchase of common stock

 

 

(500

)

 

 

(150

)

Proceeds from (repayments of) commercial paper notes,

  net

 

 

(185

)

 

 

394

 

Dividends paid

 

 

(105

)

 

 

(54

)

Other financing activities, net

 

 

(1

)

 

 

 

Net cash provided by (used in) financing activities

 

 

(812

)

 

 

181

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

 

(14

)

 

 

19

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash, cash equivalents and restricted cash

 

 

(314

)

 

 

503

 

Cash, cash equivalents and restricted cash:

 

 

 

 

 

 

 

 

Beginning of period

 

 

2,947

 

 

 

2,450

 

End of period

 

$

2,633

 

 

$

2,953

 

 

 

 

 

 

 


 

SELECTED CONDENSED CONSOLIDATED BALANCE SHEET LINE ITEMS

(In millions)

(Unaudited)

 

 

 

As of April 27, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

$

1,009

 

 

$

38

 

 

$

1,047

 

Inventories

 

 

126

 

 

 

(4

)

 

 

122

 

Other current assets

 

 

330

 

 

 

62

 

 

 

392

 

Other non-current assets

 

 

420

 

 

 

30

 

 

 

450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Short-term deferred revenue and financed unearned services revenue

 

$

1,804

 

 

$

(92

)

 

$

1,712

 

Other long-term liabilities

 

 

961

 

 

 

31

 

 

 

992

 

Long-term deferred revenue and financed unearned services revenue

 

 

1,673

 

 

 

(22

)

 

 

1,651

 

Total stockholders' equity

 

 

2,067

 

 

 

209

 

 

 

2,276

 

 

 

 

 

 

 

 

 


 

NETAPP, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended July 28, 2017

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

723

 

 

$

4

 

 

$

727

 

Software maintenance

 

 

234

 

 

 

(11

)

 

 

223

 

Hardware maintenance and other services

 

 

368

 

 

 

3

 

 

 

371

 

Net revenues

 

 

1,325

 

 

 

(4

)

 

 

1,321

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

371

 

 

 

5

 

 

 

376

 

Cost of software maintenance

 

 

7

 

 

 

 

 

 

7

 

Cost of hardware maintenance and other services

 

 

113

 

 

 

1

 

 

 

114

 

Total cost of revenues

 

 

491

 

 

 

6

 

 

 

497

 

Gross profit

 

 

834

 

 

 

(10

)

 

 

824

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

425

 

 

 

(2

)

 

 

423

 

Research and development

 

 

193

 

 

 

 

 

 

193

 

General and administrative

 

 

68

 

 

 

 

 

 

68

 

Total operating expenses

 

 

686

 

 

 

(2

)

 

 

684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

148

 

 

 

(8

)

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

5

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

153

 

 

 

(8

)

 

 

145

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

17

 

 

 

(3

)

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

136

 

 

$

(5

)

 

$

131

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.50

 

 

$

(0.01

)

 

$

0.49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.49

 

 

$

(0.02

)

 

$

0.47

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

270

 

 

 

270

 

 

 

270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

278

 

 

 

278

 

 

 

278

 

 

 


 

NETAPP, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended October 27, 2017

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

807

 

 

$

12

 

 

$

819

 

Software maintenance

 

 

240

 

 

 

(16

)

 

 

224

 

Hardware maintenance and other services

 

 

375

 

 

 

(3

)

 

 

372

 

Net revenues

 

 

1,422

 

 

 

(7

)

 

 

1,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

399

 

 

 

(2

)

 

 

397

 

Cost of software maintenance

 

 

6

 

 

 

 

 

 

6

 

Cost of hardware maintenance and other services

 

 

115

 

 

 

(3

)

 

 

112

 

Total cost of revenues

 

 

520

 

 

 

(5

)

 

 

515

 

Gross profit

 

 

902

 

 

 

(2

)

 

 

900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

420

 

 

 

1

 

 

 

421

 

Research and development

 

 

194

 

 

 

 

 

 

194

 

General and administrative

 

 

69

 

 

 

 

 

 

69

 

Total operating expenses

 

 

683

 

 

 

1

 

 

 

684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

219

 

 

 

(3

)

 

 

216

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

6

 

 

 

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

225

 

 

 

(3

)

 

 

222

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

50

 

 

 

(2

)

 

 

48

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

175

 

 

$

(1

)

 

$

174

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.65

 

 

$

 

 

$

0.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.64

 

 

$

(0.01

)

 

$

0.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

269

 

 

 

269

 

 

 

269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

275

 

 

 

275

 

 

 

275

 

 

 


 

NETAPP, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended January 26, 2018

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

920

 

 

$

32

 

 

$

952

 

Software maintenance

 

 

237

 

 

 

(16

)

 

 

221

 

Hardware maintenance and other services

 

 

366

 

 

 

 

 

 

366

 

Net revenues

 

 

1,523

 

 

 

16

 

 

 

1,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

468

 

 

 

1

 

 

 

469

 

Cost of software maintenance

 

 

6

 

 

 

 

 

 

6

 

Cost of hardware maintenance and other services

 

 

108

 

 

 

 

 

 

108

 

Total cost of revenues

 

 

582

 

 

 

1

 

 

 

583

 

Gross profit

 

 

941

 

 

 

15

 

 

 

956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

423

 

 

 

(4

)

 

 

419

 

Research and development

 

 

193

 

 

 

 

 

 

193

 

General and administrative

 

 

72

 

 

 

 

 

 

72

 

Gain on sale of properties

 

 

(218

)

 

 

 

 

 

(218

)

Total operating expenses

 

 

470

 

 

 

(4

)

 

 

466

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

471

 

 

 

19

 

 

 

490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

14

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

485

 

 

 

19

 

 

 

504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

991

 

 

 

(8

)

 

 

983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(506

)

 

$

27

 

 

$

(479

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(1.89

)

 

$

0.10

 

 

$

(1.79

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

(1.89

)

 

$

0.10

 

 

$

(1.79

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net loss per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

268

 

 

 

268

 

 

 

268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

268

 

 

 

268

 

 

 

268

 

 


 

 

NETAPP, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended April 27, 2018

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

1,011

 

 

$

16

 

 

$

1,027

 

Software maintenance

 

 

247

 

 

 

(13

)

 

 

234

 

Hardware maintenance and other services

 

 

383

 

 

 

 

 

 

383

 

Net revenues

 

 

1,641

 

 

 

3

 

 

 

1,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

500

 

 

 

(4

)

 

 

496

 

Cost of software maintenance

 

 

6

 

 

 

 

 

 

6

 

Cost of hardware maintenance and other services

 

 

113

 

 

 

 

 

 

113

 

Total cost of revenues

 

 

619

 

 

 

(4

)

 

 

615

 

Gross profit

 

 

1,022

 

 

 

7

 

 

 

1,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

461

 

 

 

(18

)

 

 

443

 

Research and development

 

 

203

 

 

 

 

 

 

203

 

General and administrative

 

 

71

 

 

 

 

 

 

71

 

Total operating expenses

 

 

735

 

 

 

(18

)

 

 

717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

287

 

 

 

25

 

 

 

312

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

16

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

303

 

 

 

25

 

 

 

328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

32

 

 

 

6

 

 

 

38

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

271

 

 

$

19

 

 

$

290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.02

 

 

$

0.07

 

 

$

1.09

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.99

 

 

$

0.07

 

 

$

1.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

265

 

 

 

265

 

 

 

265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

273

 

 

 

273

 

 

 

273

 

 


 

 

NETAPP, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended April 27, 2018

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

3,461

 

 

$

64

 

 

$

3,525

 

Software maintenance

 

 

958

 

 

 

(56

)

 

 

902

 

Hardware maintenance and other services

 

 

1,492

 

 

 

 

 

 

1,492

 

Net revenues

 

 

5,911

 

 

 

8

 

 

 

5,919

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

1,738

 

 

 

 

 

 

1,738

 

Cost of software maintenance

 

 

25

 

 

 

 

 

 

25

 

Cost of hardware maintenance and other services

 

 

449

 

 

 

(2

)

 

 

447

 

Total cost of revenues

 

 

2,212

 

 

 

(2

)

 

 

2,210

 

Gross profit

 

 

3,699

 

 

 

10

 

 

 

3,709

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

1,729

 

 

 

(23

)

 

 

1,706

 

Research and development

 

 

783

 

 

 

 

 

 

783

 

General and administrative

 

 

280

 

 

 

 

 

 

280

 

Gain on sale of properties

 

 

(218

)

 

 

 

 

 

(218

)

Total operating expenses

 

 

2,574

 

 

 

(23

)

 

 

2,551

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

1,125

 

 

 

33

 

 

 

1,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

41

 

 

 

 

 

 

41

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

1,166

 

 

 

33

 

 

 

1,199

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

1,090

 

 

 

(7

)

 

 

1,083

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

76

 

 

$

40

 

 

$

116

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.28

 

 

$

0.15

 

 

$

0.43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

0.28

 

 

$

0.14

 

 

$

0.42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

268

 

 

 

268

 

 

 

268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

276

 

 

 

276

 

 

 

276

 

 

 


 

NETAPP, INC.

 

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except per share amounts)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended April 28, 2017

 

 

 

As Previously Reported

 

 

Impact of ASC 606 Adoption

 

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

3,006

 

 

$

54

 

 

$

3,060

 

Software maintenance

 

 

965

 

 

 

(60

)

 

 

905

 

Hardware maintenance and other services

 

 

1,548

 

 

 

(22

)

 

 

1,526

 

Net revenues

 

 

5,519

 

 

 

(28

)

 

 

5,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

1,614

 

 

 

(2

)

 

 

1,612

 

Cost of software maintenance

 

 

28

 

 

 

 

 

 

28

 

Cost of hardware maintenance and other services

 

 

487

 

 

 

 

 

 

487

 

Total cost of revenues

 

 

2,129

 

 

 

(2

)

 

 

2,127

 

Gross profit

 

 

3,390

 

 

 

(26

)

 

 

3,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

1,633

 

 

 

18

 

 

 

1,651

 

Research and development

 

 

779

 

 

 

 

 

 

779

 

General and administrative

 

 

271

 

 

 

 

 

 

271

 

Restructuring charges

 

 

52

 

 

 

 

 

 

52

 

Gain on sale of properties

 

 

(10

)

 

 

 

 

 

(10

)

Total operating expenses

 

 

2,725

 

 

 

18

 

 

 

2,743

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

665

 

 

 

(44

)

 

 

621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

665

 

 

 

(44

)

 

 

621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

156

 

 

 

(16

)

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

509

 

 

$

(28

)

 

$

481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.85

 

 

$

(0.10

)

 

$

1.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

1.81

 

 

$

(0.10

)

 

$

1.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

275

 

 

 

275

 

 

 

275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

281

 

 

 

281

 

 

 

281

 

 

 

 

 

 

 


 

NETAPP, INC.

 

SUPPLEMENTAL DATA

 

(In millions except net income per share, percentages, DSO, DIO, DPO, CCC and Inventory Turns)

 

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 FY'19

 

 

Q4 FY'18

 

 

Q3 FY'18

 

 

Q2 FY'18

 

 

Q1 FY'18

 

 

FY 2018

 

 

FY 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

875

 

 

$

1,027

 

 

$

952

 

 

$

819

 

 

$

727

 

 

$

3,525

 

 

$

3,060

 

Strategic

 

$

612

 

 

$

747

 

 

$

657

 

 

$

566

 

 

$

498

 

 

$

2,468

 

 

$

2,000

 

Mature

 

$

263

 

 

$

280

 

 

$

295

 

 

$

253

 

 

$

229

 

 

$

1,057

 

 

$

1,060

 

Software Maintenance

 

$

229

 

 

$

234

 

 

$

221

 

 

$

224

 

 

$

223

 

 

$

902

 

 

$

905

 

Hardware Maintenance and Other Services

 

$

370

 

 

$

383

 

 

$

366

 

 

$

372

 

 

$

371

 

 

$

1,492

 

 

$

1,526

 

Hardware Maintenance Support Contracts

 

$

303

 

 

$

310

 

 

$

300

 

 

$

306

 

 

$

298

 

 

$

1,214

 

 

$

1,258

 

Professional and Other Services

 

$

67

 

 

$

73

 

 

$

66

 

 

$

66

 

 

$

73

 

 

$

278

 

 

$

268

 

Net Revenues

 

$

1,474

 

 

$

1,644

 

 

$

1,539

 

 

$

1,415

 

 

$

1,321

 

 

$

5,919

 

 

$

5,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Geographic Mix

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Q1 FY'19 Revenue

 

 

% of Q4 FY'18 Revenue

 

 

% of Q3 FY'18 Revenue

 

 

% of Q2 FY'18 Revenue

 

 

% of Q1 FY'18

Revenue

 

 

% of FY 2018

Revenue

 

 

% of FY 2017

Revenue

 

Americas

 

 

57

%

 

 

54

%

 

 

53

%

 

 

56

%

 

 

55

%

 

 

54

%

 

 

55

%

Americas Commercial

 

 

46

%

 

 

42

%

 

 

43

%

 

 

40

%

 

 

42

%

 

 

41

%

 

 

42

%

U.S. Public Sector

 

 

11

%

 

 

12

%

 

 

10

%

 

 

16

%

 

 

13

%

 

 

13

%

 

 

13

%

EMEA

 

 

29

%

 

 

33

%

 

 

33

%

 

 

30

%

 

 

30

%

 

 

32

%

 

 

32

%

Asia Pacific

 

 

14

%

 

 

13

%

 

 

14

%

 

 

14

%

 

 

15

%

 

 

14

%

 

 

13

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pathways Mix

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

% of Q1 FY'19 Revenue

 

 

% of Q4 FY'18 Revenue

 

 

% of Q3 FY'18 Revenue

 

 

% of Q2 FY'18 Revenue

 

 

% of Q1 FY'18

Revenue

 

 

% of FY 2018

Revenue

 

 

% of FY 2017

Revenue

 

Direct

 

 

29

%

 

 

21

%

 

 

22

%

 

 

22

%

 

 

20

%

 

 

21

%

 

 

22

%

Indirect

 

 

71

%

 

 

79

%

 

 

78

%

 

 

78

%

 

 

80

%

 

 

79

%

 

 

78

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Gross Margins

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 FY'19

 

 

Q4 FY'18

 

 

Q3 FY'18

 

 

Q2 FY'18

 

 

Q1 FY'18

 

 

FY 2018

 

 

FY 2017

 

Non-GAAP Gross Margin

 

 

66.2

%

 

 

63.3

%

 

 

63.0

%

 

 

64.5

%

 

 

63.3

%

 

 

63.5

%

 

 

62.1

%

Product

 

 

55.7

%

 

 

52.7

%

 

 

51.8

%

 

 

52.7

%

 

 

49.5

%

 

 

51.8

%

 

 

48.4

%

Software Maintenance

 

 

96.9

%

 

 

97.4

%

 

 

97.3

%

 

 

97.3

%

 

 

96.9

%

 

 

97.2

%

 

 

96.9

%

Hardware Maintenance and Other Services

 

 

72.2

%

 

 

71.0

%

 

 

71.3

%

 

 

70.4

%

 

 

70.1

%

 

 

70.7

%

 

 

68.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Income from Operations, Income before Income Taxes & Effective Tax Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 FY'19

 

 

Q4 FY'18

 

 

Q3 FY'18

 

 

Q2 FY'18

 

 

Q1 FY'18

 

 

FY 2018

 

 

FY 2017

 

Non-GAAP Income from Operations

 

$

326

 

 

$

360

 

 

$

329

 

 

$

269

 

 

$

201

 

 

$

1,159

 

 

$

906

 

% of Net Revenues

 

 

22.1

%

 

 

21.9

%

 

 

21.4

%

 

 

19.0

%

 

 

15.2

%

 

 

19.6

%

 

 

16.5

%

Non-GAAP Income before Income Taxes

 

$

344

 

 

$

376

 

 

$

343

 

 

$

275

 

 

$

206

 

 

$

1,200

 

 

$

906

 

Non-GAAP Effective Tax Rate

 

 

18.3

%

 

 

18.4

%

 

 

15.7

%

 

 

19.6

%

 

 

19.4

%

 

 

18.1

%

 

 

18.4

%

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP Net Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 FY'19

 

 

Q4 FY'18

 

 

Q3 FY'18

 

 

Q2 FY'18

 

 

Q1 FY'18

 

 

FY 2018

 

 

FY 2017

 

Non-GAAP Net Income

 

$

281

 

 

$

307

 

 

$

289

 

 

$

221

 

 

$

166

 

 

$

983

 

 

$

739

 

Non-GAAP Weighted Average Common Shares Outstanding, Diluted

 

 

269

 

 

 

273

 

 

 

276

 

 

 

275

 

 

 

278

 

 

 

276

 

 

 

281

 

Non-GAAP Income per Share, Diluted

 

$

1.04

 

 

$

1.12

 

 

$

1.05

 

 

$

0.80

 

 

$

0.60

 

 

$

3.56

 

 

$

2.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Select Balance Sheet Items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 FY'19

 

 

Q4 FY'18

 

 

Q3 FY'18

 

 

Q2 FY'18

 

 

Q1 FY'18

 

 

 

 

 

 

 

 

 

Deferred Revenue and Financed Unearned Services Revenue

 

$

3,260

 

 

$

3,363

 

 

$

3,143

 

 

$

3,059

 

 

$

3,127

 

 

 

 

 

 

 

 

 

DSO (days)

 

 

38

 

 

 

58

 

 

 

46

 

 

 

39

 

 

 

37

 

 

 

 

 

 

 

 

 

DIO (days)

 

 

17

 

 

 

18

 

 

 

14

 

 

 

18

 

 

 

25

 

 

 

 

 

 

 

 

 

DPO (days)

 

 

76

 

 

 

90

 

 

 

71

 

 

 

67

 

 

 

53

 

 

 

 

 

 

 

 

 

CCC (days)

 

 

(20

)

 

 

(14

)

 

 

(12

)

 

 

(10

)

 

 

8

 

 

 

 

 

 

 

 

 

Inventory Turns

 

 

21

 

 

 

20

 

 

 

26

 

 

 

21

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days sales outstanding (DSO) is defined as accounts receivable divided by net revenues, multiplied by the number of days in the quarter.

 

 

 

 

 

 

 

 

 

Days inventory outstanding (DIO) is defined as net inventories divided by cost of revenues, multiplied by the number of days in the quarter.

 

 

 

 

 

 

 

 

 

Days payables outstanding (DPO) is defined as accounts payable divided by cost of revenues, multiplied by the number of days in the quarter.

 

 

 

 

 

 

 

 

 

Cash conversion cycle (CCC) is defined as DSO plus DIO minus DPO.

 

 

 

 

 

 

 

 

 

Inventory turns is defined as annualized cost of revenues divided by net inventories.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Select Cash Flow Statement Items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1 FY'19

 

 

Q4 FY'18

 

 

Q3 FY'18

 

 

Q2 FY'18

 

 

Q1 FY'18

 

 

FY 2018

 

 

FY 2017

 

Net Cash Provided by Operating Activities

 

$

326

 

 

$

494

 

 

$

420

 

 

$

314

 

 

$

250

 

 

$

1,478

 

 

$

986

 

Purchases of Property and Equipment

 

$

64

 

 

$

48

 

 

$

32

 

 

$

29

 

 

$

36

 

 

$

145

 

 

$

175

 

Free Cash Flow

 

$

262

 

 

$

446

 

 

$

388

 

 

$

285

 

 

$

214

 

 

$

1,333

 

 

$

811

 

Free Cash Flow as a % of Net Revenues

 

 

17.8

%

 

 

27.1

%

 

 

25.2

%

 

 

20.1

%

 

 

16.2

%

 

 

22.5

%

 

 

14.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Free cash flow is a non-GAAP measure and is defined as net cash provided by operating activities less purchases of property and equipment.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Some items may not add or recalculate due to rounding.

 

 

 

 

 

 

 

 

 

 


 

NETAPP, INC.

 

RECONCILIATION OF NON-GAAP TO GAAP

 

INCOME STATEMENT INFORMATION

 

(In millions, except net income (loss) per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

283

 

 

$

290

 

 

$

(479

)

 

$

174

 

 

 

131

 

 

$

116

 

 

$

481

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

13

 

 

 

12

 

 

 

14

 

 

 

14

 

 

 

13

 

 

 

53

 

 

 

48

 

Stock-based compensation

 

 

40

 

 

 

36

 

 

 

38

 

 

 

39

 

 

 

48

 

 

 

161

 

 

 

195

 

Litigation settlements

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

 

Restructuring charges

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52

 

Gain on sale of properties

 

 

 

 

 

 

 

 

(218

)

 

 

 

 

 

 

 

 

(218

)

 

 

(10

)

Income tax effects

 

 

(40

)

 

 

(31

)

 

 

73

 

 

 

(6

)

 

 

(26

)

 

 

10

 

 

 

(27

)

Income tax benefit of ASC 606 adoption

 

 

(34

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax reform

 

 

 

 

 

 

 

 

856

 

 

 

 

 

 

 

 

 

856

 

 

 

 

NON-GAAP NET INCOME

 

$

281

 

 

$

307

 

 

$

289

 

 

$

221

 

 

$

166

 

 

$

983

 

 

$

739

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUES

 

$

511

 

 

$

615

 

 

$

583

 

 

$

515

 

 

$

497

 

 

$

2,210

 

 

$

2,127

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(9

)

 

 

(9

)

 

 

(10

)

 

 

(9

)

 

 

(8

)

 

 

(36

)

 

 

(29

)

Stock-based compensation

 

 

(4

)

 

 

(3

)

 

 

(3

)

 

 

(3

)

 

 

(4

)

 

 

(13

)

 

 

(17

)

NON-GAAP COST OF REVENUES

 

$

498

 

 

$

603

 

 

$

570

 

 

$

503

 

 

$

485

 

 

$

2,161

 

 

$

2,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF PRODUCT REVENUES

 

$

398

 

 

$

496

 

 

$

469

 

 

$

397

 

 

$

376

 

 

$

1,738

 

 

$

1,612

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(9

)

 

 

(9

)

 

 

(10

)

 

 

(9

)

 

 

(8

)

 

 

(36

)

 

 

(29

)

Stock-based compensation

 

 

(1

)

 

 

(1

)

 

 

 

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

(4

)

NON-GAAP COST OF PRODUCT REVENUES

 

$

388

 

 

$

486

 

 

$

459

 

 

$

387

 

 

$

367

 

 

$

1,699

 

 

$

1,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF HARDWARE MAINTENANCE AND OTHER SERVICES REVENUES

 

$

106

 

 

$

113

 

 

$

108

 

 

$

112

 

 

$

114

 

 

$

447

 

 

$

487

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(10

)

 

 

(13

)

NON-GAAP COST OF HARDWARE MAINTENANCE AND OTHER SERVICES REVENUES

 

$

103

 

 

$

111

 

 

$

105

 

 

$

110

 

 

$

111

 

 

$

437

 

 

$

474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

$

963

 

 

$

1,029

 

 

$

956

 

 

$

900

 

 

$

824

 

 

$

3,709

 

 

$

3,364

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

9

 

 

 

9

 

 

 

10

 

 

 

9

 

 

 

8

 

 

 

36

 

 

 

29

 

Stock-based compensation

 

 

4

 

 

 

3

 

 

 

3

 

 

 

3

 

 

 

4

 

 

 

13

 

 

 

17

 

NON-GAAP GROSS PROFIT

 

$

976

 

 

$

1,041

 

 

$

969

 

 

$

912

 

 

$

836

 

 

$

3,758

 

 

$

3,410

 

 

 


 

NETAPP, INC.

 

RECONCILIATION OF NON-GAAP TO GAAP

 

INCOME STATEMENT INFORMATION

 

(In millions, except net income (loss) per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SALES AND MARKETING EXPENSES

 

$

409

 

 

$

443

 

 

$

419

 

 

$

421

 

 

$

423

 

 

$

1,706

 

 

$

1,651

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(4

)

 

 

(3

)

 

 

(4

)

 

 

(5

)

 

 

(5

)

 

 

(17

)

 

 

(19

)

Stock-based compensation

 

 

(17

)

 

 

(15

)

 

 

(16

)

 

 

(16

)

 

 

(21

)

 

 

(68

)

 

 

(84

)

NON-GAAP SALES AND MARKETING EXPENSES

 

$

388

 

 

$

425

 

 

$

399

 

 

$

400

 

 

$

397

 

 

$

1,621

 

 

$

1,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESEARCH AND DEVELOPMENT EXPENSES

 

$

208

 

 

$

203

 

 

$

193

 

 

$

194

 

 

$

193

 

 

$

783

 

 

$

779

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(12

)

 

 

(11

)

 

 

(11

)

 

 

(12

)

 

 

(15

)

 

 

(49

)

 

 

(59

)

NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES

 

$

196

 

 

$

192

 

 

$

182

 

 

$

182

 

 

$

178

 

 

$

734

 

 

$

720

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GENERAL AND ADMINISTRATIVE EXPENSES

 

$

73

 

 

$

71

 

 

$

72

 

 

$

69

 

 

$

68

 

 

$

280

 

 

$

271

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(7

)

 

 

(7

)

 

 

(8

)

 

 

(8

)

 

 

(8

)

 

 

(31

)

 

 

(35

)

Litigation settlements

 

 

 

 

 

 

 

 

(5

)

 

 

 

 

 

 

 

 

(5

)

 

 

 

NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES

 

$

66

 

 

$

64

 

 

$

59

 

 

$

61

 

 

$

60

 

 

$

244

 

 

$

236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESTRUCTURING CHARGES

 

$

19

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

52

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

(19

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(52

)

NON-GAAP RESTRUCTURING CHARGES

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAIN ON SALE OF PROPERTIES

 

$

 

 

$

 

 

$

(218

)

 

$

 

 

$

 

 

$

(218

)

 

$

(10

)

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of properties

 

 

 

 

 

 

 

 

218

 

 

 

 

 

 

 

 

 

218

 

 

 

10

 

NON-GAAP GAIN ON SALE OF PROPERTIES

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

$

709

 

 

$

717

 

 

$

466

 

 

$

684

 

 

$

684

 

 

$

2,551

 

 

$

2,743

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(4

)

 

 

(3

)

 

 

(4

)

 

 

(5

)

 

 

(5

)

 

 

(17

)

 

 

(19

)

Stock-based compensation

 

 

(36

)

 

 

(33

)

 

 

(35

)

 

 

(36

)

 

 

(44

)

 

 

(148

)

 

 

(178

)

Litigation settlements

 

 

 

 

 

 

 

 

(5

)

 

 

 

 

 

 

 

 

(5

)

 

 

 

Restructuring charges

 

 

(19

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(52

)

Gain on sale of properties

 

 

 

 

 

 

 

 

218

 

 

 

 

 

 

 

 

 

218

 

 

 

10

 

NON-GAAP OPERATING EXPENSES

 

$

650

 

 

$

681

 

 

$

640

 

 

$

643

 

 

$

635

 

 

$

2,599

 

 

$

2,504

 

 

 


 

NETAPP, INC.

 

RECONCILIATION OF NON-GAAP TO GAAP

 

INCOME STATEMENT INFORMATION

 

(In millions, except net income (loss) per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

$

254

 

 

$

312

 

 

$

490

 

 

$

216

 

 

$

140

 

 

$

1,158

 

 

$

621

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

13

 

 

 

12

 

 

 

14

 

 

 

14

 

 

 

13

 

 

 

53

 

 

 

48

 

Stock-based compensation

 

 

40

 

 

 

36

 

 

 

38

 

 

 

39

 

 

 

48

 

 

 

161

 

 

 

195

 

Litigation settlements

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

 

Restructuring charges

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52

 

Gain on sale of properties

 

 

 

 

 

 

 

 

(218

)

 

 

 

 

 

 

 

 

(218

)

 

 

(10

)

NON-GAAP INCOME FROM OPERATIONS

 

$

326

 

 

$

360

 

 

$

329

 

 

$

269

 

 

$

201

 

 

$

1,159

 

 

$

906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

$

272

 

 

$

328

 

 

$

504

 

 

$

222

 

 

$

145

 

 

$

1,199

 

 

$

621

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

13

 

 

 

12

 

 

 

14

 

 

 

14

 

 

 

13

 

 

 

53

 

 

 

48

 

Stock-based compensation

 

 

40

 

 

 

36

 

 

 

38

 

 

 

39

 

 

 

48

 

 

 

161

 

 

 

195

 

Litigation settlements

 

 

 

 

 

 

 

 

5

 

 

 

 

 

 

 

 

 

5

 

 

 

 

Restructuring charges

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

52

 

Gain on sale of properties

 

 

 

 

 

 

 

 

(218

)

 

 

 

 

 

 

 

 

(218

)

 

 

(10

)

NON-GAAP INCOME BEFORE INCOME TAXES

 

$

344

 

 

$

376

 

 

$

343

 

 

$

275

 

 

$

206

 

 

$

1,200

 

 

$

906

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

$

(11

)

 

$

38

 

 

$

983

 

 

$

48

 

 

$

14

 

 

$

1,083

 

 

$

140

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax effects

 

 

40

 

 

 

31

 

 

 

(73

)

 

 

6

 

 

 

26

 

 

 

(10

)

 

 

27

 

Income tax benefit of ASC 606 adoption

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax reform

 

 

 

 

 

 

 

 

(856

)

 

 

 

 

 

 

 

 

(856

)

 

 

 

NON-GAAP PROVISION FOR INCOME TAXES

 

$

63

 

 

$

69

 

 

$

54

 

 

$

54

 

 

$

40

 

 

$

217

 

 

$

167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) PER SHARE

 

$

1.05

 

 

$

1.06

 

 

$

(1.79

)

 

$

0.63

 

 

$

0.47

 

 

$

0.42

 

 

$

1.71

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

0.05

 

 

 

0.04

 

 

 

0.05

 

 

 

0.05

 

 

 

0.05

 

 

 

0.19

 

 

 

0.17

 

Stock-based compensation

 

 

0.15

 

 

 

0.13

 

 

 

0.14

 

 

 

0.14

 

 

 

0.17

 

 

 

0.58

 

 

 

0.69

 

Litigation settlements

 

 

 

 

 

 

 

 

0.02

 

 

 

 

 

 

 

 

 

0.02

 

 

 

 

Restructuring charges

 

 

0.07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.19

 

Gain on sale of properties

 

 

 

 

 

 

 

 

(0.81

)

 

 

 

 

 

 

 

 

(0.79

)

 

 

(0.04

)

Income tax effects

 

 

(0.15

)

 

 

(0.11

)

 

 

0.27

 

 

 

(0.02

)

 

 

(0.09

)

 

 

0.04

 

 

 

(0.10

)

Income tax benefit of ASC 606 adoption

 

 

(0.13

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax reform

 

 

 

 

 

 

 

 

3.19

 

 

 

 

 

 

 

 

 

3.10

 

 

 

 

NON-GAAP NET INCOME PER SHARE

 

$

1.04

 

 

$

1.12

 

 

$

1.05

 

 

$

0.80

 

 

$

0.60

 

 

$

3.56

 

 

$

2.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In Q3'FY18, our GAAP net loss per share was calculated using basic shares of 268 million, as the impact of common stock equivalents would have been anti-dilutive. Additionally, each adjustment presented in the reconciliation was computed using basic shares. However, because we reported net income on a non-GAAP basis, non-GAAP net income per share was computed using diluted shares of 276 million. As a result of the difference in the number of shares, the summation of GAAP net loss per share and the adjustments does not equal non-GAAP net income per share.

 

 

 


 

RECONCILIATION OF NON-GAAP TO GAAP

 

GROSS MARGIN

 

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin-GAAP

 

 

65.3

%

 

 

62.6

%

 

 

62.1

%

 

 

63.6

%

 

 

62.4

%

 

 

62.7

%

 

 

61.3

%

Cost of revenues adjustments

 

 

0.9

%

 

 

0.7

%

 

 

0.8

%

 

 

0.8

%

 

 

0.9

%

 

 

0.8

%

 

 

0.8

%

Gross margin-Non-GAAP

 

 

66.2

%

 

 

63.3

%

 

 

63.0

%

 

 

64.5

%

 

 

63.3

%

 

 

63.5

%

 

 

62.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP cost of revenues

 

$

511

 

 

$

615

 

 

$

583

 

 

$

515

 

 

$

497

 

 

$

2,210

 

 

$

2,127

 

Cost of revenues adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(9

)

 

 

(9

)

 

 

(10

)

 

 

(9

)

 

 

(8

)

 

 

(36

)

 

 

(29

)

Stock-based compensation

 

 

(4

)

 

 

(3

)

 

 

(3

)

 

 

(3

)

 

 

(4

)

 

 

(13

)

 

 

(17

)

Non-GAAP cost of revenues

 

$

498

 

 

$

603

 

 

$

570

 

 

$

503

 

 

$

485

 

 

$

2,161

 

 

$

2,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

1,474

 

 

$

1,644

 

 

$

1,539

 

 

$

1,415

 

 

$

1,321

 

 

$

5,919

 

 

$

5,491

 

 

 

RECONCILIATION OF NON-GAAP TO GAAP

 

PRODUCT GROSS MARGIN

 

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product gross margin-GAAP

 

 

54.5

%

 

 

51.7

%

 

 

50.7

%

 

 

51.5

%

 

 

48.3

%

 

 

50.7

%

 

 

47.3

%

Cost of product revenues adjustments

 

 

1.1

%

 

 

1.0

%

 

 

1.1

%

 

 

1.2

%

 

 

1.2

%

 

 

1.1

%

 

 

1.1

%

Product gross margin-Non-GAAP

 

 

55.7

%

 

 

52.7

%

 

 

51.8

%

 

 

52.7

%

 

 

49.5

%

 

 

51.8

%

 

 

48.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP cost of product revenues

 

$

398

 

 

$

496

 

 

$

469

 

 

$

397

 

 

$

376

 

 

$

1,738

 

 

$

1,612

 

Cost of product revenues adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(9

)

 

 

(9

)

 

 

(10

)

 

 

(9

)

 

 

(8

)

 

 

(36

)

 

 

(29

)

Stock-based compensation

 

 

(1

)

 

 

(1

)

 

 

 

 

 

(1

)

 

 

(1

)

 

 

(3

)

 

 

(4

)

Non-GAAP cost of product revenues

 

$

388

 

 

$

486

 

 

$

459

 

 

$

387

 

 

$

367

 

 

$

1,699

 

 

$

1,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Product revenues

 

$

875

 

 

$

1,027

 

 

$

952

 

 

$

819

 

 

$

727

 

 

$

3,525

 

 

$

3,060

 

 

 


 

RECONCILIATION OF NON-GAAP TO GAAP

 

HARDWARE MAINTENANCE AND OTHER SERVICES GROSS MARGIN

 

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hardware maintenance and other services gross margin-GAAP

 

 

71.4

%

 

 

70.5

%

 

 

70.5

%

 

 

69.9

%

 

 

69.3

%

 

 

70.0

%

 

 

68.1

%

Cost of hardware maintenance and other services revenues adjustment

 

 

0.8

%

 

 

0.5

%

 

 

0.8

%

 

 

0.5

%

 

 

0.8

%

 

 

0.7

%

 

 

0.9

%

Hardware maintenance and other services gross margin-Non-GAAP

 

 

72.2

%

 

 

71.0

%

 

 

71.3

%

 

 

70.4

%

 

 

70.1

%

 

 

70.7

%

 

 

68.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP cost of hardware maintenance and other services revenues

 

$

106

 

 

$

113

 

 

$

108

 

 

$

112

 

 

$

114

 

 

$

447

 

 

$

487

 

Cost of hardware maintenance and other services revenues adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(2

)

 

 

(3

)

 

 

(10

)

 

 

(13

)

Non-GAAP cost of hardware maintenance and other services revenues

 

$

103

 

 

$

111

 

 

$

105

 

 

$

110

 

 

$

111

 

 

$

437

 

 

$

474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hardware maintenance and other services revenues

 

$

370

 

 

$

383

 

 

$

366

 

 

$

372

 

 

$

371

 

 

$

1,492

 

 

$

1,526

 

 

 

RECONCILIATION OF NON-GAAP TO GAAP

 

EFFECTIVE TAX RATE

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP effective tax rate

 

 

(4.0

)%

 

 

11.6

%

 

 

195.0

%

 

 

21.6

%

 

 

9.7

%

 

 

90.3

%

 

 

22.5

%

Adjustment:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax effects

 

 

9.8

%

 

 

6.8

%

 

 

(9.5

)%

 

 

(2.0

)%

 

 

9.8

%

 

 

(0.8

)%

 

 

(4.1

)%

Income tax benefit of ASC 606 adoption

 

 

12.5

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

Tax reform

 

 

%

 

 

%

 

 

(169.8

)%

 

 

%

 

 

%

 

 

(71.4

)%

 

 

%

Non-GAAP effective tax rate

 

 

18.3

%

 

 

18.4

%

 

 

15.7

%

 

 

19.6

%

 

 

19.4

%

 

 

18.1

%

 

 

18.4

%

 

 

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES

 

TO FREE CASH FLOW (NON-GAAP)

 

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Q1'FY19

 

 

Q4'FY18

 

 

Q3'FY18

 

 

Q2'FY18

 

 

Q1'FY18

 

 

FY2018

 

 

FY2017

 

Net cash provided by operating activities

 

$

326

 

 

$

494

 

 

$

420

 

 

$

314

 

 

$

250

 

 

$

1,478

 

 

$

986

 

Purchases of property and equipment

 

 

(64

)

 

 

(48

)

 

 

(32

)

 

 

(29

)

 

 

(36

)

 

 

(145

)

 

 

(175

)

Free cash flow

 

$

262

 

 

$

446

 

 

$

388

 

 

$

285

 

 

$

214

 

 

$

1,333

 

 

$

811

 

 

Some items may not add or recalculate due to rounding.

 

 


 

NETAPP, INC.

 

RECONCILIATION OF NON-GAAP GUIDANCE TO GAAP

 

EXPRESSED AS EARNINGS PER SHARE

 

SECOND QUARTER FISCAL 2019

 

 

 

 

 

 

 

 

Second Quarter

 

 

 

Fiscal 2019

 

 

 

 

 

 

Non-GAAP Guidance - Net Income Per Share

 

$0.94 - $1.00

 

 

 

 

 

 

Adjustments of Specific Items to Net Income

 

 

 

 

Per Share for the Second Quarter Fiscal 2019:

 

 

 

 

Amortization of intangible assets

 

 

(0.05

)

Stock-based compensation expense

 

 

(0.14

)

Income tax effects

 

 

0.04

 

Total Adjustments

 

 

(0.15

)

 

 

 

 

 

GAAP Guidance - Net Income Per Share

 

$0.79 - $0.85

 

 

 

Press Contact:

Madge Miller

NetApp

1 408 419 5263

madge.miller@netapp.com

Investor Contact:

Kris Newton

NetApp

1 408 822 3312

kris.newton@netapp.com