Delaware
|
0-27130
|
77-0307520
|
||
(State
or other jurisdiction of
incorporation)
|
(Commission
File
Number)
|
(IRS
Employer
Identification
Number)
|
||
495
East Java Drive
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
)
|
Exhibit
|
Description
|
Press
release, dated May 26, 2010, reporting earnings for the fiscal quarter
ended April 30, 2010.
|
|
Supplemental
Commentary, dated May 26, 2010.
|
NETAPP,
INC.
(Registrant)
|
||
May
26, 2010
|
By:
|
/s/
Andrew Kryder
|
Andrew
Kryder
|
||
Secretary,
General Counsel, and
Senior
Vice President, Legal
|
Exhibit
|
Description
|
Press
release, dated May 26, 2010, reporting earnings for the fiscal quarter
ended
April
30, 2010.
|
|
Prepared
remarks, dated May 26, 2010.
|
Press Contact: | Investor Contacts: | |
Ryan Lowry | Tara Dhillon | Billie Fagenstrom |
NetApp | NetApp | NetApp |
(408) 822-7544 | (408) 822-6909 | (408) 822-6428 |
ryanl@netapp.com | tara@netapp.com | billief@netapp.com |
§
|
NetApp
estimates revenue for the first quarter of fiscal year 2011 to be in the
range of $1.10 billion to $1.14
billion.
|
§
|
NetApp
estimates share count for the first quarter of fiscal year 2011 to
increase by about 6 million shares.
|
§
|
NetApp estimates that
the first quarter of fiscal year 2011 GAAP earnings per share will be
approximately $0.31 to $0.35 per share. NetApp estimates that the
first quarter fiscal year 2011 non-GAAP earnings per share will be
approximately $0.43 to $0.47 per
share.
|
·
|
New service provider
solutions. NetApp unveiled new design guides and capabilities
geared specifically for service providers that will help them deliver
greater value to their cloud customers. NetApp®
service-oriented infrastructure, data protection as a service, backup and
recovery as a service, and NetApp Open Management will help service
providers differentiate their cloud services, accelerate their services'
time to market, and achieve industry-leading cost and service-level
benefits.
|
·
|
CA, Inc. and NetApp build
solutions for cloud infrastructures. CA and NetApp extended their
multiyear solutions partnership to develop management solutions for public
and private cloud environments. The companies will integrate CA
Spectrum®
Automation Manager, CA Spectrum Service Assurance, CA Spectrum
Infrastructure Manager, and CA eHealth®
Performance Manager with NetApp's storage management solutions, including
NetApp Provisioning Manager and NetApp SANscreen®.
|
·
|
NetApp, Brocade, Emulex, and
VMware expand options for FCoE and DCB customers. NetApp will
resell a new Converged Network Adapter from Emulex, and is among the first
storage vendors to support VMware®
vSphere™
4 in a Fibre
Channel over Ethernet (FCoE) host environment. NetApp also
augmented its FCoE portfolio from Brocade and introduced a DCB-only
version of the Brocade 8000. Now customers have even more options to build
complete end-to-end FCoE infrastructures and unify their Ethernet and
Fibre Channel architectures.
|
·
|
NetApp reaches milestone of
150,000 unified storage systems deployed. This historic milestone
underscores NetApp's long standing commitment and significant industry
innovation in making unified storage
a reality for customers. Customers worldwide are leveraging NetApp's
unified storage solutions to simplify operations, achieve business
breakthroughs, increase productivity, and recognize significant cost
savings.
|
·
|
NetApp gains leadership in SAN
market and reaches significant milestone with more than 30,000 deployments
worldwide. NetApp has more than doubled its SAN business in just
two years by providing customers with an impressive list of technologies
and maximizing strong solution partnerships with companies such as
Brocade, Cisco, Microsoft, and VMware. According to IDC's Worldwide
Quarterly Disk Storage Systems Tracker, Q3 2009, NetApp grew faster than
the FC SAN market year over year.
|
·
|
Customers help NetApp pass
milestone of 5,000 V-Series units shipped. Customers made V-Series
one of NetApp’s fastest growing products, with 70% year-over-year growth
and more than 5,000 units shipped. More customers are turning to NetApp
V-Series to unify their non NetApp storage environments and increase
efficiency, reduce costs, and improve data
protection.
|
·
|
NetApp positioned in Leaders
Quadrant in top analyst firm’s Magic Quadrant. Gartner, Inc.
positioned NetApp in the Leaders Quadrant for Midrange and High-End NAS
Solutions3.
NetApp NAS solutions are built on a unified storage
platform, providing customers of all sizes with increased flexibility and
performance along with industry-leading storage
efficiency capabilities.
|
·
|
NetApp ranked #2 on "Best
Workplaces in Canada" list. NetApp was ranked #2 on the "Best
Workplaces in Canada" list for 2010 and was also recognized as the top
workplace in Canada in the Respect category. NetApp now ranks in the top
20 places to work in 9 different regions, including #7 in the United
States.
|
·
|
NetApp acquires Bycast.
On May 13, 2010, NetApp completed its acquisition of Bycast Inc., a
privately held company headquartered in Vancouver, British Columbia,
Canada, in an all-cash transaction. Bycast extends NetApp's leadership
position in unified storage
by adding an object-based storage software
offering.
|
·
|
Weta
Digital, a world leader in visual effects, relied on NetApp storage in the
production of the record-breaking film Avatar. NetApp helped
reduce Weta's data management overhead by 95% and increase its storage
price-to-performance ratio by 40%.
|
·
|
J&B
Group turned to NetApp for its storage to support its perishable foods
production and distribution business. NetApp's storage efficiency
technology helped increase utilization to 67%, and storage requirements
for VMware virtual servers dropped from 4.5TB to 1.5TB, a 66%
reduction.
|
·
|
The
College of Saint Rose implemented NetApp and VMware virtualization
solutions to tackle the challenges of data growth, availability, and
reliability. NetApp thin provisioning and deduplication technologies
helped improve the college's storage efficiency, increasing utilization
rates by up to 85% and deferring $134,000 in hardware costs each
year.
|
|
1GAAP
earnings per share is calculated using the diluted number of shares for
all periods presented.
|
|
2Non-GAAP
results of operations exclude the GSA settlement, amortization of
intangible assets, stock-based compensation
expenses, acquisition related income and expenses, restructuring and
other charges, asset impairments, non-cash interest expense associated
with our convertible debt, net losses or gains on investments, and our
GAAP tax provision, including discrete items, 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. Non-GAAP earnings per
share is calculated using the diluted number of shares
for
all periods presented.
|
|
3Gartner,
Inc. Magic Quadrant for Midrange and High-End NAS Solutions, Pushan
Rinnen, Robert E. Passmore, Roger W. Cox, March 15,
2010.
|
NETAPP,
INC.
|
||||||||
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
||||||||
(In
millions)
|
||||||||
(Unaudited)
|
||||||||
April
30, 2010
|
April
24, 2009
|
|||||||
ASSETS
|
||||||||
Current
assets:
|
||||||||
Cash,
cash equivalents and investments
|
$ | 3,724.0 | $ | 2,604.2 | ||||
Accounts
receivable, net
|
471.5 | 446.5 | ||||||
Inventories
|
112.9 | 61.1 | ||||||
Other
current assets
|
228.7 | 327.0 | ||||||
Total
current assets
|
4,537.1 | 3,438.8 | ||||||
Property
and equipment, net
|
804.4 | 807.9 | ||||||
Goodwill
and other intangible assets, net
|
706.1 | 726.7 | ||||||
Long-term
investments and restricted cash
|
72.8 | 127.3 | ||||||
Other
non-current assets
|
374.0 | 283.7 | ||||||
$ | 6,494.4 | $ | 5,384.4 | |||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
$ | 184.6 | $ | 137.8 | ||||
Accrued
compensation and other current liabilities
|
591.3 | 527.9 | ||||||
Deferred
revenue
|
1,135.1 | 1,013.6 | ||||||
Total
current liabilities
|
1,911.0 | 1,679.3 | ||||||
Long-term
debt and other obligations
|
1,273.4 | 1,219.3 | ||||||
Long-term
deferred revenue
|
779.5 | 701.6 | ||||||
3,963.9 | 3,600.2 | |||||||
Stockholders'
equity
|
2,530.5 | 1,784.2 | ||||||
$ | 6,494.4 | $ | 5,384.4 |
NETAPP,
INC.
|
||||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In
millions, except net income per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three
Months Ended
|
Year
Ended
|
|||||||||||||||
April
30, 2010
|
April
24, 2009
|
April
30, 2010
|
April
24, 2009
|
|||||||||||||
Revenues:
|
||||||||||||||||
Product
|
$ | 758.8 | $ | 506.2 | $ | 2,381.1 | $ | 2,152.7 | ||||||||
Software
entitlements and maintenance
|
173.8 | 164.6 | 679.8 | 618.3 | ||||||||||||
Service
|
239.2 | 209.5 | 870.5 | 764.1 | ||||||||||||
GSA
settlement
|
- | (0.7 | ) | - | (128.7 | ) | ||||||||||
Net
revenues
|
1,171.8 | 879.6 | 3,931.4 | 3,406.4 | ||||||||||||
Cost
of revenues:
|
||||||||||||||||
Cost
of product
|
310.9 | 245.2 | 976.4 | 1,007.6 | ||||||||||||
Cost
of software entitlements and maintenance
|
3.1 | 2.4 | 12.3 | 9.2 | ||||||||||||
Cost
of service
|
109.3 | 98.1 | 423.5 | 399.7 | ||||||||||||
Total
cost of revenues
|
423.3 | 345.7 | 1,412.2 | 1,416.5 | ||||||||||||
Gross
profit
|
748.5 | 533.9 | 2,519.2 | 1,989.9 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Sales
and marketing
|
366.7 | 287.3 | 1,293.7 | 1,186.1 | ||||||||||||
Research
and development
|
143.7 | 125.0 | 535.7 | 498.5 | ||||||||||||
General
and administrative
|
64.2 | 52.2 | 238.8 | 203.7 | ||||||||||||
Restructuring
and other charges
|
(0.2 | ) | 35.5 | 2.5 | 54.4 | |||||||||||
Acquisition
related (income) expense, net
|
1.2 | - | (39.9 | ) | - | |||||||||||
Total
operating expenses
|
575.6 | 500.0 | 2,030.8 | 1,942.7 | ||||||||||||
Income
from operations
|
172.9 | 33.9 | 488.4 | 47.2 | ||||||||||||
Other
income (expenses), net
|
||||||||||||||||
Interest
income
|
8.1 | 11.7 | 31.2 | 57.6 | ||||||||||||
Interest
expense
|
(18.8 | ) | (18.5 | ) | (74.1 | ) | (63.4 | ) | ||||||||
Other
income (expenses), net
|
1.7 | (2.4 | ) | 1.5 | (33.1 | ) | ||||||||||
Total
other expenses, net
|
(9.0 | ) | (9.2 | ) | (41.4 | ) | (38.9 | ) | ||||||||
Income
before income taxes
|
163.9 | 24.7 | 447.0 | 8.3 | ||||||||||||
Provision
for (benefit from) income taxes
|
18.8 | (43.7 | ) | 46.6 | (56.3 | ) | ||||||||||
Net
income
|
$ | 145.1 | $ | 68.4 | $ | 400.4 | $ | 64.6 | ||||||||
Net
income per share:
|
||||||||||||||||
Basic
|
$ | 0.42 | $ | 0.21 | $ | 1.18 | $ | 0.20 | ||||||||
Diluted
|
$ | 0.40 | $ | 0.21 | $ | 1.13 | $ | 0.19 | ||||||||
Shares
used in per share computation:
|
||||||||||||||||
Basic
|
346.1 | 330.9 | 339.6 | 330.3 | ||||||||||||
Diluted
|
364.5 | 333.1 | 353.2 | 334.6 |
NETAPP,
INC.
|
||||||||||||||||
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOW
|
||||||||||||||||
(In
millions)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three
Months Ended
|
Year
Ended
|
|||||||||||||||
April
30, 2010
|
April
24, 2009
|
April
30, 2010
|
April
24, 2009
|
|||||||||||||
Cash
Flows from Operating Activities:
|
||||||||||||||||
Net
income
|
$ | 145.1 | $ | 68.4 | $ | 400.4 | $ | 64.6 | ||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||||
provided
by operating activities:
|
||||||||||||||||
Depreciation
and amortization
|
40.0 | 40.7 | 166.0 | 170.5 | ||||||||||||
Stock-based
compensation
|
37.8 | 42.2 | 159.8 | 140.8 | ||||||||||||
Accretion
of discount and issue costs on notes
|
13.1 | 12.2 | 50.8 | 41.0 | ||||||||||||
Other,
net
|
4.1 | (35.3 | ) | (1.6 | ) | (66.8 | ) | |||||||||
Tax
benefit from stock-based compensation
|
1.8 | 4.5 | (0.9 | ) | 45.4 | |||||||||||
Excess
tax benefit from stock-based compensation
|
(7.6 | ) | (1.8 | ) | (8.6 | ) | (36.7 | ) | ||||||||
Changes
in assets and liabilities:
|
||||||||||||||||
Accounts
receivable
|
(13.4 | ) | (101.6 | ) | (21.3 | ) | 128.7 | |||||||||
Inventories
|
(41.2 | ) | 21.1 | (52.1 | ) | 9.1 | ||||||||||
Accounts
payable
|
43.1 | 15.2 | 42.7 | (27.0 | ) | |||||||||||
Accrued
compensation and other current liabilities
|
112.4 | 49.7 | 53.2 | 190.5 | ||||||||||||
Deferred
revenue
|
116.6 | 81.3 | 176.7 | 219.3 | ||||||||||||
Changes
in other operating assets and liabilities, net
|
22.8 | (1.0 | ) | 9.9 | 9.8 | |||||||||||
Net
cash provided by operating activities
|
474.6 | 195.6 | 975.0 | 889.2 | ||||||||||||
Cash
Flows from Investing Activities:
|
||||||||||||||||
Purchases
and redemptions of investments, net
|
(768.9 | ) | (291.9 | ) | (860.3 | ) | (116.8 | ) | ||||||||
Reclassification
from cash and cash equivalents to short-term investments
|
- | - | - | (598.0 | ) | |||||||||||
Purchases
of property and equipment
|
(38.4 | ) | (134.7 | ) | (135.6 | ) | (289.6 | ) | ||||||||
Other
investing activities, net
|
4.1 | 0.7 | 8.2 | 1.1 | ||||||||||||
Net
cash used in investing activities
|
(803.2 | ) | (425.9 | ) | (987.7 | ) | (1,003.3 | ) | ||||||||
Cash
Flows from Financing Activities:
|
||||||||||||||||
Issuance
of common stock
|
40.4 | 16.6 | 197.1 | 85.9 | ||||||||||||
Repurchases
of common stock
|
- | - | - | (400.0 | ) | |||||||||||
Excess
tax benefit from stock-based compensation
|
7.6 | 1.8 | 8.6 | 36.7 | ||||||||||||
Issuance
of debt
|
- | - | - | 1,238.4 | ||||||||||||
Sale
of common stock warrants
|
- | - | - | 163.1 | ||||||||||||
Settlement
(purchase) of note hedge
|
14.2 | - | 14.2 | (254.9 | ) | |||||||||||
Repayment
of long-term debt
|
- | - | - | (172.6 | ) | |||||||||||
Net
cash provided by financing activities
|
62.2 | 18.4 | 219.9 | 696.6 | ||||||||||||
Effect
of Exchange Rate Changes on Cash and Cash Equivalents
|
(4.4 | ) | (2.1 | ) | 3.6 | (24.8 | ) | |||||||||
Net
Increase (Decrease) in Cash and Cash Equivalents
|
(270.8 | ) | (214.0 | ) | 210.8 | 557.7 | ||||||||||
Cash
and Cash Equivalents:
|
||||||||||||||||
Beginning
of period
|
1,975.8 | 1,708.2 | 1,494.2 | 936.5 | ||||||||||||
End
of period
|
$ | 1,705.0 | $ | 1,494.2 | $ | 1,705.0 | $ | 1,494.2 |
NETAPP,
INC.
|
||||||||||||||||||||||||||||||||||||
SUPPLEMENTAL
INFORMATION
|
||||||||||||||||||||||||||||||||||||
(In
millions)
|
||||||||||||||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||||||||||||||
Three
Months Ended April 30, 2010
|
||||||||||||||||||||||||||||||||||||
GSA
Settlement
|
Amortization
of Intangible Assets
|
Stock-based
Compensation Expenses
|
Asset
Impairment
|
Restructuring
and Other Charges
|
Acquisitions
related (income) expense, net
|
Non-Cash
Interest Expense
|
(Gain)
Loss on Investments, Net
|
Total
|
||||||||||||||||||||||||||||
Cost
of product revenues
|
- | $ | 4.1 | $ | 1.3 | - | - | - | - | - | $ | 5.4 | ||||||||||||||||||||||||
Cost
of service revenues
|
- | - | 3.5 | - | - | - | - | - | 3.5 | |||||||||||||||||||||||||||
Sales
and marketing expense
|
- | 0.8 | 16.9 | - | - | - | - | - | 17.7 | |||||||||||||||||||||||||||
Research
and development expense
|
- | - | 9.0 | - | - | - | - | - | 9.0 | |||||||||||||||||||||||||||
General
and administrative expense
|
- | - | 7.1 | - | - | - | - | - | 7.1 | |||||||||||||||||||||||||||
Restructuring
and other charges
|
- | - | - | - | (0.2 | ) | - | - | - | (0.2 | ) | |||||||||||||||||||||||||
Acquisitions
related (income) expense, net
|
- | - | - | - | - | 1.2 | - | - | 1.2 | |||||||||||||||||||||||||||
Interest
expense
|
- | - | - | - | - | - | 13.1 | - | 13.1 | |||||||||||||||||||||||||||
(Gain)
loss on investments, net
|
- | - | - | - | - | - | - | (1.2 | ) | (1.2 | ) | |||||||||||||||||||||||||
Effect
on income before income taxes
|
- | $ | 4.9 | $ | 37.8 | - | $ | (0.2 | ) | $ | 1.2 | $ | 13.1 | $ | (1.2 | ) | $ | 55.6 | ||||||||||||||||||
Year
Ended April 30, 2010
|
||||||||||||||||||||||||||||||||||||
GSA
Settlement
|
Amortization
of Intangible Assets
|
Stock-based
Compensation Expenses
|
Asset
Impairment
|
Restructuring
and Other Charges
|
Acquisitions
related (income) expense, net
|
Non-Cash
Interest Expense
|
(Gain)
Loss on Investments, Net
|
Total
|
||||||||||||||||||||||||||||
Cost
of product revenues
|
- | $ | 17.1 | $ | 4.0 | - | - | - | - | - | $ | 21.1 | ||||||||||||||||||||||||
Cost
of service revenues
|
- | - | 14.3 | - | - | - | - | - | 14.3 | |||||||||||||||||||||||||||
Sales
and marketing expense
|
- | 3.4 | 73.7 | - | - | - | - | - | 77.1 | |||||||||||||||||||||||||||
Research
and development expense
|
- | - | 38.5 | - | - | - | - | - | 38.5 | |||||||||||||||||||||||||||
General
and administrative expense
|
- | - | 29.3 | - | - | - | - | - | 29.3 | |||||||||||||||||||||||||||
Restructuring
and other charges
|
- | - | - | - | 2.5 | - | - | - | 2.5 | |||||||||||||||||||||||||||
Acquisitions
related (income) expense, net
|
- | - | - | - | - | (39.9 | ) | - | - | (39.9 | ) | |||||||||||||||||||||||||
Interest
expense
|
- | - | - | - | - | - | 50.8 | - | 50.8 | |||||||||||||||||||||||||||
(Gain)
loss on investments, net
|
- | - | - | - | - | - | - | (4.7 | ) | (4.7 | ) | |||||||||||||||||||||||||
Effect
on pre-tax income
|
- | $ | 20.5 | $ | 159.8 | - | $ | 2.5 | $ | (39.9 | ) | $ | 50.8 | $ | (4.7 | ) | $ | 189.0 | ||||||||||||||||||
Three
Months Ended April 24, 2009
|
||||||||||||||||||||||||||||||||||||
GSA
Settlement
|
Amortization
of Intangible Assets
|
Stock-based
Compensation Expenses
|
Asset
Impairment
|
Restructuring
and Other Charges
|
Acquisitions
related (income) expense, net
|
Non-Cash
Interest Expense
|
(Gain)
Loss on Investments, Net
|
Total
|
||||||||||||||||||||||||||||
Total
revenues
|
$ | 0.7 | - | - | - | - | - | - | - | $ | 0.7 | |||||||||||||||||||||||||
Cost
of product revenues
|
- | 4.9 | 1.0 | - | - | - | - | - | 5.9 | |||||||||||||||||||||||||||
Cost
of service revenues
|
- | - | 3.9 | - | - | - | - | - | 3.9 | |||||||||||||||||||||||||||
Sales
and marketing expense
|
- | 0.8 | 20.1 | - | - | - | - | - | 20.9 | |||||||||||||||||||||||||||
Research
and development expense
|
- | - | 11.3 | - | - | - | - | - | 11.3 | |||||||||||||||||||||||||||
General
and administrative expense
|
- | - | 5.9 | - | - | - | - | - | 5.9 | |||||||||||||||||||||||||||
Restructuring
and other charges
|
- | - | - | - | 35.5 | - | - | - | 35.5 | |||||||||||||||||||||||||||
Interest
expense
|
- | - | - | - | - | - | 11.0 | - | 11.0 | |||||||||||||||||||||||||||
(Gain)
loss on investments, net
|
- | - | - | - | - | - | 2.6 | 2.6 | ||||||||||||||||||||||||||||
Effect
on income before income taxes
|
$ | 0.7 | $ | 5.7 | $ | 42.2 | - | $ | 35.5 | - | $ | 11.0 | $ | 2.6 | $ | 97.7 | ||||||||||||||||||||
Year
Ended April 24, 2009
|
||||||||||||||||||||||||||||||||||||
GSA
Settlement
|
Amortization
of Intangible Assets
|
Stock-based
Compensation Expenses
|
Asset
Impairment
|
Restructuring
and Other Charges
|
Acquisitions
related (income) expense, net
|
Non-Cash
Interest Expense
|
(Gain)
Loss on Investments, Net
|
Total
|
||||||||||||||||||||||||||||
Total
revenues
|
$ | 128.7 | - | - | - | - | - | - | - | $ | 128.7 | |||||||||||||||||||||||||
Cost
of product revenues
|
- | 24.5 | 3.3 | - | - | - | - | - | 27.8 | |||||||||||||||||||||||||||
Cost
of service revenues
|
- | - | 12.3 | - | - | - | - | - | 12.3 | |||||||||||||||||||||||||||
Sales
and marketing expense
|
- | 4.4 | 65.1 | 9.4 | - | - | - | - | 78.9 | |||||||||||||||||||||||||||
Research
and development expense
|
- | - | 37.9 | - | - | - | - | - | 37.9 | |||||||||||||||||||||||||||
General
and administrative expense
|
- | - | 22.2 | - | - | - | - | - | 22.2 | |||||||||||||||||||||||||||
Restructuring
and other charges
|
- | - | - | - | 54.4 | - | - | - | 54.4 | |||||||||||||||||||||||||||
Interest
expense
|
- | - | - | - | - | - | 36.6 | - | 36.6 | |||||||||||||||||||||||||||
(Gain)
loss on investments, net
|
- | - | - | - | - | - | - | 29.6 | 29.6 | |||||||||||||||||||||||||||
Effect
on pre-tax income
|
$ | 128.7 | $ | 28.9 | $ | 140.8 | $ | 9.4 | $ | 54.4 | - | $ | 36.6 | $ | 29.6 | $ | 428.4 |
RECONCILIATION
OF NON-GAAP AND GAAP
|
||||||||||||||||
IN
THE CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In
millions, except net income per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three
Months Ended
|
Year
Ended
|
|||||||||||||||
April
30, 2010
|
April
24, 2009
|
April
30, 2010
|
April
24, 2009
|
|||||||||||||
SUMMARY RECONCILIATION OF NET
INCOME
|
||||||||||||||||
NET
INCOME
|
$ | 145.1 | $ | 68.4 | $ | 400.4 | $ | 64.6 | ||||||||
Adjustments:
|
||||||||||||||||
GSA settlement
|
- | 0.7 | - | 128.7 | ||||||||||||
Amortization
of intangible assets
|
4.9 | 5.7 | 20.5 | 28.9 | ||||||||||||
Stock-based
compensation expenses
|
37.8 | 42.2 | 159.8 | 140.8 | ||||||||||||
Asset
impairment
|
- | - | - | 9.4 | ||||||||||||
Restructuring
and other charges
|
(0.2 | ) | 35.5 | 2.5 | 54.4 | |||||||||||
Acquisitions
related (income) expense, net
|
1.2 | - | (39.9 | ) | - | |||||||||||
Non-cash
interest expense
|
13.1 | 11.0 | 50.8 | 36.6 | ||||||||||||
(Gain)
loss on investments, net
|
(1.2 | ) | 2.6 | (4.7 | ) | 29.6 | ||||||||||
Discrete
GAAP tax provision items
|
(13.1 | ) | 6.5 | (20.4 | ) | 6.9 | ||||||||||
Income
tax effect
|
(4.5 | ) | (69.8 | ) | (36.0 | ) | (135.6 | ) | ||||||||
NON-GAAP
NET INCOME
|
$ | 183.1 | $ | 102.8 | $ | 533.0 | $ | 364.3 | ||||||||
NET
INCOME PER SHARE
|
$ | 0.398 | $ | 0.205 | $ | 1.134 | $ | 0.193 | ||||||||
Adjustments:
|
||||||||||||||||
GSA settlement
|
- | 0.002 | - | 0.385 | ||||||||||||
Amortization
of intangible assets
|
0.013 | 0.017 | 0.058 | 0.086 | ||||||||||||
Stock-based
compensation expenses
|
0.104 | 0.127 | 0.452 | 0.421 | ||||||||||||
Asset
impairment
|
- | - | - | 0.028 | ||||||||||||
Restructuring
and other charges
|
(0.001 | ) | 0.106 | 0.007 | 0.163 | |||||||||||
Acquisitions
related (income) expense, net
|
0.003 | - | (0.113 | ) | - | |||||||||||
Non-cash
interest expense
|
0.036 | 0.033 | 0.144 | 0.109 | ||||||||||||
(Gain)
loss on investments, net
|
(0.003 | ) | 0.008 | (0.013 | ) | 0.088 | ||||||||||
Discrete
GAAP tax provision items
|
(0.036 | ) | 0.020 | (0.058 | ) | 0.021 | ||||||||||
Income
tax effect
|
(0.012 | ) | (0.210 | ) | (0.102 | ) | (0.405 | ) | ||||||||
NON-GAAP
NET INCOME PER SHARE
|
$ | 0.502 | $ | 0.308 | $ | 1.509 | $ | 1.089 |
NETAPP, INC. | |||||
RECONCILIATION OF NON GAAP GUIDANCE TO GAAP | |||||
EXPRESSED AS EARNINGS PER SHARE | |||||
FIRST QUARTER 2011 | |||||
(Unaudited) | |||||
First
Quarter
|
|||||
2011
|
|||||
Non-GAAP
Guidance
|
$0.43 - $0.47 | ||||
Adjustments
of Specific Items to
|
|||||
Net
Income Per Share for the First
|
|||||
Quarter
2011:
|
|||||
Stock
based compensation expense
|
(0.11) | ||||
Amortization
of intangible assets
|
(0.01) | ||||
Non
cash interest expense
|
(0.03) | ||||
Income
tax effect
|
0.03 | ||||
Total
Adjustments
|
(0.12) | ||||
GAAP
Guidance -Net Income Per Share
|
$0.31 - $0.35 |
FY2010
|
FY20091
|
Year/Year
Growth
|
|
Non-GAAP
Net Revenue
|
$3,931M
|
$3,535M
|
11%
|
Non-GAAP
Gross Margin
|
65.0%
|
61.1%
|
|
Non-GAAP
Operating Expenses
|
$1,923M
|
$1,749M
|
10%
|
Non-GAAP
Income from Operations
|
$631M
|
$409M
|
54%
|
Non-GAAP
Operating Margin
|
16.1%
|
11.6%
|
|
Non-GAAP
Net Income per Share, Diluted
|
$1.51
|
$1.09
|
39%
|
Q4
FY10 Revenue
|
%
of Q4 FY10 Revenue
|
Sequential Growth2
|
Year/Year
Growth
|
|
Product
Revenue
|
$759M
|
65%
|
23%
|
50%
|
Software
Entitlements
&
Maintenance
|
$174M
|
15%
|
2%
|
6%
|
Service
|
$239M
|
20%
|
8%
|
14%
|
Net
Revenue
|
$1,172M
|
100%
|
16%
|
33%
|
·
|
Revenue
from hardware maintenance support contracts, which is also a deferred
revenue element, comprised approximately 62% of our services revenue this
quarter, increasing 5% sequentially and 19% year over
year.
|
·
|
The
professional services component of service revenue increased 15%
sequentially and was up 7% year over
year.
|
Q4
FY10
|
Q3
FY10
|
Q4
FY09
|
|
Non-GAAP
Gross Margin
|
64.6%
|
64.2%
|
61.8%
|
Product
|
59.7%
|
59.8%
|
52.7%
|
S/W
Entitlements & Maintenance
|
98.2%
|
98.3%
|
98.5%
|
Services
|
55.8%
|
50.4%
|
55.0%
|
Q4
FY10
|
Q3
FY10
|
Q4
FY09
|
|
Non-GAAP
Operating Expenses
|
$541M
|
$479M
|
$426M
|
Q4
FY10
|
Q3
FY10
|
Q4
FY09
|
|
Non-GAAP
Income from Operations
|
$217M
|
$171M
|
$118M
|
Non-GAAP
Other Income (Expense), Net
|
$3M
|
$0.33M
|
$4.4M
|
Non-GAAP
Income Before Income Taxes
|
$220M
|
$171M
|
$122M
|
Non-GAAP
Effective Tax Rate
|
16.6%
|
16.0%
|
16.0%
|
Non-GAAP
Net Income
|
$183M
|
$144M
|
$103M
|
Non-GAAP
Net Income per Share, Diluted
|
$0.50
|
$0.40
|
$0.31
|
Q4
FY10
|
Q3
FY10
|
Q4FY09
|
|
Cash,
Cash Equivalents & Investments
|
$3.7B
|
$3.2B
|
$2.6B
|
Deferred
Revenue
|
$1.9B
|
$1.8B
|
$1.7B
|
DSO
(days)4
|
37
|
41
|
46
|
Inventory
Turns5
|
14.7
|
20.2
|
22.1
|
Q4
FY10
|
Q3
FY10
|
Q4
FY09
|
|
Net
Cash Provided by Operating Activities
|
$475M
|
$195M
|
$196M
|
Purchases
of Property and Equipment
|
$38M
|
$50M
|
$135M
|
Free
Cash Flow6
|
$436M
|
$145M
|
$61M
|
Free
Cash Flow as % of Net Revenue
|
37%
|
14%
|
7%
|
Q1
FY11 Outlook
|
|
Revenue
|
$1,100M
– $1,140M
|
Share
Count
|
Approximately
370M
|
Non-GAAP
Net Income per Share, Diluted
|
$0.43
- $0.47
|
GAAP
Net Income per Share, Diluted
|
$0.31
- $0.35
|
%
of Q4 FY10 Revenue
|
Q4
FY10 Revenue
|
Year/Year
Growth
|
|
Americas
|
54%
|
$639M
|
34%
|
U.S. Public Sector
|
11%
|
$133M
|
30%
|
EMEA
|
36%
|
$419M
|
32%
|
AsiaPacific
|
10%
|
$113M
|
31%
|
Q4
FY09
|
Q1
FY10
|
Q2
FY10
|
Q3
FY10
|
Q4FY10
|
|
NAS
|
47%
|
51%
|
48%
|
42%
|
41%
|
SAN
|
14%
|
15%
|
19%
|
15%
|
16%
|
Unified
|
39%
|
35%
|
34%
|
42%
|
42%
|
(in
Petabytes)
|
Q4
FY09
|
Q1
FY10
|
Q2
FY10
|
Q3
FY10
|
Q4
FY10
|
Fibre
Channel
|
72
|
69
|
79
|
88
|
99
|
ATA
|
165
|
175
|
173
|
209
|
298
|
SAS
|
8
|
7
|
8
|
29
|
49
|
Total
|
245
|
250
|
260
|
326
|
445
|
NETAPP,
INC.
|
||||||||||||
RECONCILIATION
OF NON-GAAP AND GAAP
|
||||||||||||
IN
THE CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||
(In
millions, except net income per share amounts)
|
||||||||||||
(Unaudited)
|
||||||||||||
Three
Months Ended
|
||||||||||||
April
30, 2010
|
April
24, 2009
|
January
29, 2010
|
||||||||||
SUMMARY RECONCILIATION OF NET
INCOME
|
||||||||||||
NET
INCOME
|
$ | 145.1 | $ | 68.4 | $ | 107.9 | ||||||
Adjustments:
|
||||||||||||
GSA
settlement
|
- | 0.7 | - | |||||||||
Amortization
of intangible assets
|
4.9 | 5.7 | 4.9 | |||||||||
Stock-based
compensation expenses
|
37.8 | 42.2 | 36.6 | |||||||||
Restructuring
and other charges
|
(0.2 | ) | 35.5 | 0.1 | ||||||||
Acquisitions
related (income) expense, net
|
1.2 | - | - | |||||||||
Non-cash
interest expense
|
13.1 | 11.0 | 12.4 | |||||||||
(Gain)
loss on investments, net
|
(1.2 | ) | 2.6 | (0.7 | ) | |||||||
Discrete
GAAP tax provision items
|
(13.1 | ) | 6.5 | 0.6 | ||||||||
Income
tax effect
|
(4.5 | ) | (69.8 | ) | (18.0 | ) | ||||||
NON-GAAP
NET INCOME
|
$ | 183.1 | $ | 102.8 | $ | 143.8 |
DETAILED RECONCILIATION OF SPECIFIC
ITEMS:
|
||||||||||||
TOTAL
NET REVENUES
|
$ | 1,171.8 | $ | 879.6 | $ | 1,011.7 | ||||||
Adjustment:
|
||||||||||||
GSA
settlement
|
- | 0.7 | - | |||||||||
NON-GAAP
TOTAL NET REVENUES
|
$ | 1,171.8 | $ | 880.3 | $ | 1,011.7 | ||||||
COST
OF REVENUES
|
$ | 423.3 | $ | 345.7 | $ | 370.1 | ||||||
Adjustment:
|
||||||||||||
Amortization
of intangible assets
|
(4.1 | ) | (4.9 | ) | (4.1 | ) | ||||||
Stock-based
compensation expenses
|
(4.8 | ) | (4.9 | ) | (4.3 | ) | ||||||
NON-GAAP
COST OF REVENUES
|
$ | 414.4 | $ | 335.9 | $ | 361.7 | ||||||
COST
OF PRODUCT REVENUES
|
$ | 310.9 | $ | 245.2 | $ | 253.9 | ||||||
Adjustment:
|
||||||||||||
Amortization
of intangible assets
|
(4.1 | ) | (4.9 | ) | (4.1 | ) | ||||||
Stock-based
compensation expenses
|
(1.3 | ) | (1.0 | ) | (1.0 | ) | ||||||
NON-GAAP
COST OF PRODUCT REVENUES
|
$ | 305.5 | $ | 239.3 | $ | 248.8 | ||||||
COST
OF SERVICE REVENUES
|
$ | 109.3 | $ | 98.1 | $ | 113.3 | ||||||
Adjustment:
|
||||||||||||
Stock-based
compensation expenses
|
(3.5 | ) | (3.9 | ) | (3.3 | ) | ||||||
NON-GAAP
COST OF SERVICE REVENUES
|
$ | 105.8 | $ | 94.2 | $ | 110.0 | ||||||
GROSS
PROFIT
|
$ | 748.5 | $ | 533.9 | $ | 641.5 | ||||||
Adjustment:
|
||||||||||||
GSA
settlement
|
- | 0.7 | - | |||||||||
Amortization
of intangible assets
|
4.1 | 4.9 | 4.1 | |||||||||
Stock-based
compensation expenses
|
4.8 | 4.9 | 4.3 | |||||||||
NON-GAAP
GROSS PROFIT
|
$ | 757.4 | $ | 544.4 | $ | 649.9 | ||||||
SALES
AND MARKETING EXPENSES
|
$ | 366.7 | $ | 287.3 | $ | 324.8 | ||||||
Adjustments:
|
||||||||||||
Amortization
of intangible assets
|
(0.8 | ) | (0.8 | ) | (0.8 | ) | ||||||
Stock-based
compensation expenses
|
(16.9 | ) | (20.1 | ) | (17.2 | ) | ||||||
NON-GAAP
SALES AND MARKETING EXPENSES
|
$ | 349.0 | $ | 266.4 | $ | 306.8 | ||||||
RESEARCH
AND DEVELOPMENT EXPENSES
|
$ | 143.7 | $ | 125.0 | $ | 129.3 | ||||||
Adjustments:
|
||||||||||||
Stock-based
compensation expenses
|
(9.0 | ) | (11.3 | ) | (8.9 | ) | ||||||
NON-GAAP
RESEARCH AND DEVELOPMENT EXPENSES
|
$ | 134.7 | $ | 113.7 | $ | 120.4 | ||||||
GENERAL
AND ADMINISTRATIVE EXPENSES
|
$ | 64.2 | $ | 52.2 | $ | 58.1 | ||||||
Adjustments:
|
||||||||||||
Stock-based
compensation expenses
|
(7.1 | ) | (5.9 | ) | (6.2 | ) | ||||||
NON-GAAP
GENERAL AND ADMINISTRATIVE EXPENSES
|
$ | 57.1 | $ | 46.3 | $ | 51.9 | ||||||
OPERATING
EXPENSES
|
$ | 575.6 | $ | 500.0 | $ | 512.2 | ||||||
Adjustments:
|
||||||||||||
Amortization
of intangible assets
|
(0.8 | ) | (0.8 | ) | (0.8 | ) | ||||||
Stock-based
compensation expenses
|
(33.0 | ) | (37.3 | ) | (32.3 | ) | ||||||
Restructuring
and other charges
|
0.2 | (35.5 | ) | (0.1 | ) | |||||||
Acquisitions
related (income) expense, net
|
(1.2 | ) | - | - | ||||||||
NON-GAAP
OPERATING EXPENSES
|
$ | 540.8 | $ | 426.4 | $ | 479.0 |
INCOME
FROM OPERATIONS
|
$ | 172.9 | $ | 33.9 | $ | 129.3 | ||||||
Adjustments:
|
||||||||||||
GSA settlement
|
- | 0.7 | - | |||||||||
Amortization
of intangible assets
|
4.9 | 5.7 | 4.9 | |||||||||
Stock-based
compensation expenses
|
37.8 | 42.2 | 36.6 | |||||||||
Restructuring
and other charges
|
(0.2 | ) | 35.5 | 0.1 | ||||||||
Acquisitions
related (income) expense, net
|
1.2 | - | - | |||||||||
NON-GAAP
INCOME FROM OPERATIONS
|
$ | 216.6 | $ | 118.0 | $ | 170.9 | ||||||
TOTAL
OTHER INCOME (EXPENSES), NET
|
$ | (9.0 | ) | $ | (9.2 | ) | $ | (11.4 | ) | |||
Adjustments:
|
||||||||||||
Non-cash
interest expense
|
13.1 | 11.0 | 12.4 | |||||||||
(Gain)
loss on investments, net
|
(1.2 | ) | 2.6 | (0.7 | ) | |||||||
NON-GAAP
TOTAL OTHER INCOME (EXPENSES), NET
|
$ | 2.9 | $ | 4.4 | $ | 0.3 | ||||||
INCOME
BEFORE INCOME TAXES
|
$ | 163.9 | $ | 24.7 | $ | 117.9 | ||||||
Adjustments:
|
||||||||||||
GSA
settlement
|
- | 0.7 | - | |||||||||
Amortization
of intangible assets
|
4.9 | 5.7 | 4.9 | |||||||||
Stock-based
compensation expenses
|
37.8 | 42.2 | 36.6 | |||||||||
Restructuring
and other charges
|
(0.2 | ) | 35.5 | 0.1 | ||||||||
Acquisitions
related (income) expense, net
|
1.2 | - | - | |||||||||
Non-cash
interest expense
|
13.1 | 11.0 | 12.4 | |||||||||
(Gain)
loss on investments, net
|
(1.2 | ) | 2.6 | (0.7 | ) | |||||||
NON-GAAP
INCOME BEFORE INCOME TAXES
|
$ | 219.5 | $ | 122.4 | $ | 171.2 | ||||||
PROVISION
FOR (BENEFIT FROM) INCOME TAXES
|
$ | 18.8 | $ | (43.7 | ) | $ | 10.0 | |||||
Adjustments:
|
||||||||||||
Discrete
GAAP tax provision items
|
13.1 | (6.5 | ) | (0.6 | ) | |||||||
Income
tax effect
|
4.5 | 69.8 | 18.0 | |||||||||
NON-GAAP
PROVISION FOR INCOME TAXES
|
$ | 36.4 | $ | 19.6 | $ | 27.4 | ||||||
NET
INCOME PER SHARE
|
$ | 0.398 | $ | 0.205 | $ | 0.299 | ||||||
Adjustments:
|
||||||||||||
GSA settlement
|
- | 0.002 | - | |||||||||
Amortization
of intangible assets
|
0.013 | 0.017 | 0.013 | |||||||||
Stock-based
compensation expenses
|
0.104 | 0.127 | 0.102 | |||||||||
Restructuring
and other charges
|
(0.001 | ) | 0.106 | - | ||||||||
Acquisitions
related (income) expense, net
|
0.003 | - | - | |||||||||
Non-cash
interest expense
|
0.036 | 0.033 | 0.035 | |||||||||
(Gain)
loss on investments, net
|
(0.003 | ) | 0.008 | (0.002 | ) | |||||||
Discrete
GAAP tax provision items
|
(0.036 | ) | 0.020 | 0.002 | ||||||||
Income
tax effect
|
(0.012 | ) | (0.210 | ) | (0.050 | ) | ||||||
NON-GAAP
NET INCOME PER SHARE
|
$ | 0.502 | $ | 0.308 | $ | 0.399 |
NETAPP,
INC.
|
|
RECONCILIATION
OF NON GAAP GUIDANCE TO GAAP
|
|
EXPRESSED
AS EARNINGS PER SHARE
|
|
FIRST
QUARTER 2011
|
|
(Unaudited)
|
|
First
Quarter
|
|
2011
|
|
Non-GAAP
Guidance
|
$0.43
- $0.47
|
Adjustments
of Specific Items to
|
|
Net
Income Per Share for the First
|
|
Quarter
2011:
|
|
Stock
based compensation expense
|
(0.11)
|
Amortization
of intangible assets
|
(0.01)
|
Non
cash interest expense
|
(0.03)
|
Income
tax effect
|
0.03
|
Total
Adjustments
|
(0.12)
|
GAAP
Guidance -Net Income Per Share
|
$0.31
- $0.35
|