Delaware
|
|
0-27130
|
|
77-0307520
|
(State or other jurisdiction of
incorporation)
|
|
(Commission
File Number)
|
|
(IRS Employer
Identification No.)
|
|
||||
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 No.
|
Description
|
Press release, dated May 25, 2016, reporting earnings for the fiscal quarter and year ended April 29, 2016.
|
|
99.2 | Press release, dated May 25, 2016, announcing appointment of Steve Smith to the Board of Directors |
NETAPP, INC. | ||
(Registrant) | ||
May 25, 2016
|
By:
|
/s/ Matthew K. Fawcett
|
|
|
Matthew K. Fawcett
|
|
|
Senior Vice President, General Counsel and
Corporate Secretary |
Exhibit No.
|
Description
|
Press release, dated May 25, 2016, reporting earnings for the fiscal quarter and year ended April 29, 2016
|
|
99.2 | Press release, dated May 25, 2016, announcing appointment of Steve Smith to the Board of Directors |
Press Contact:
|
Investor Contact:
|
Meghan Fintland
|
Kris Newton
|
NetApp | NetApp |
1 408 822 1389 | 1 408 822 3312 |
meghan.fintland@netapp.com | kris.newton@netapp.com |
· | NetAppTM clustered Data ONTAP™ node shipments increased in fiscal year 2016 by 85% year-over-year |
· | All Flash FAS units for fiscal year 2016 grew 345% year-over-year |
· | Deferred revenue and financed unearned services revenue for fiscal year 2016 up 6% year-over-year |
· | Authorized an increase in the quarterly cash dividend to $0.19 per share for the first quarter of fiscal year 2017 |
· | $1.17 billion returned to shareholders in share repurchases and cash dividends; 144% of free cash flow1 in fiscal year 2016 |
● | Net revenues are expected to be in the range of $1.20 billion to $1.35 billion. |
● | GAAP earnings per share is expected to be in the range of $0.13 to $0.18 per share. |
● | Non-GAAP earnings per share is expected to be in the range of $0.34 to $0.39 per share. |
● | Leading the All-Flash-Array Market |
- | All-flash systems product of the year. Storage Magazine/SearchStorage.com recognize SolidFire's high-capacity SF9605 node as a gold winner in the competitive all-flash systems category. |
- | NetApp and Cisco's FlexPod advantage initiative removes constraints for the modern enterprise data center. An all-flash Converged Infrastructure enables partners such as Citrix to accelerate time-to-market and help customers to fast track their journey to a modern data center. |
- | Increased the performance of data analytics applications by more than 50%. New SANtricity™ software for NetApp EF-Series all-flash and E-Series storage arrays dramatically boosts the performance and value of big data analytics applications. |
- | Faster coding and better performance. New SolidFire Python SDK dramatically reduces the amount of additional time and coding required for integration and orchestration between SolidFire's platform and third-party applications. |
● | Customers and Partners Achieve Success Through NetApp |
- | Media companies adopt NetApp StorageGRID™ Webscale. In the past 12 months, media vendors—Aspera, Cantemo, Dalet, OpenText (through CyanGate), Primestream, Signiant, Silvertrak, Spectra Logic, and Vidispine—have validated their Amazon Simple Storage Service (S3) interface with StorageGRID Webscale. |
- | Mansfield Oil delivers new applications and services up to 50% faster with NetApp. Transition to new fully redundant data and disaster recovery center keeps mission-critical data safe and improves customer service by eliminating downtime for core business applications. |
- | DARZ makes secure hybrid cloud and multicloud a reality with NetApp Private Storage (NPS). NPS as a Service from DARZ makes it possible for its customer Helpium to leverage the elasticity, cost and performance benefits of public cloud providers without putting its data—or its business—at risk. |
- | Top-ranked financial fund administrator HedgeServ deploys SolidFire. By delivering scalable storage to keep pace with HedgeServ's business growth and expanded offerings, SolidFire has transformed storage from a significant cost and management burden into an innovation enabler. |
- | Denver Broncos' deploy business-critical applications with NetApp. NetApp FAS systems power the Bronco's entire infrastructure, including data analysis used from draft day to the stadium on game day, as well as to support over 330 events throughout the year. Regardless of location, the Broncos have been able to deploy mobile tablets to players, coaches, managers and support staff enabling them to view footage within hours of a game. |
● | Technology and Business Leaders Join NetApp |
- | Ron Pasek, executive vice president, chief financial officer. Pasek manages several finance and business functions while helping drive a portfolio management approach to enable growth. |
- | Henri Richard, executive vice president, worldwide field and customer operations. Richard leads relationships with NetApp's strategic technology partners, resellers, and customers across the globe. |
NETAPP, INC.
|
||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS
|
||||||||
(In millions)
|
||||||||
(Unaudited)
|
||||||||
April 29,
2016
|
April 24,
2015
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash, cash equivalents and investments
|
$
|
5,303
|
$
|
5,326
|
||||
Accounts receivable
|
813
|
779
|
||||||
Inventories
|
98
|
146
|
||||||
Other current assets
|
234
|
522
|
||||||
Total current assets
|
6,448
|
6,773
|
||||||
Property and equipment, net
|
937
|
1,030
|
||||||
Goodwill and purchased intangible assets, net
|
1,856
|
1,117
|
||||||
Other non-current assets
|
796
|
481
|
||||||
Total assets
|
$
|
10,037
|
$
|
9,401
|
||||
NETAPP, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
||||||||||||||||
(In millions, except per share amounts)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Year Ended
|
|||||||||||||||
April 29, 2016
|
April 24, 2015
|
April 29, 2016
|
April 24, 2015
|
|||||||||||||
Revenues:
|
||||||||||||||||
Product
|
$
|
757
|
$
|
914
|
$
|
2,986
|
$
|
3,655
|
||||||||
Software maintenance
|
234
|
227
|
949
|
899
|
||||||||||||
Hardware maintenance and other services
|
389
|
399
|
1,611
|
1,569
|
||||||||||||
Net revenues
|
1,380
|
1,540
|
5,546
|
6,123
|
||||||||||||
Cost of revenues:
|
||||||||||||||||
Cost of product
|
424
|
441
|
1,558
|
1,657
|
||||||||||||
Cost of software maintenance
|
9
|
10
|
37
|
36
|
||||||||||||
Cost of hardware maintenance and other services
|
129
|
154
|
578
|
597
|
||||||||||||
Total cost of revenues
|
562
|
605
|
2,173
|
2,290
|
||||||||||||
Gross profit
|
818
|
935
|
3,373
|
3,833
|
||||||||||||
Operating expenses:
|
||||||||||||||||
Sales and marketing
|
434
|
470
|
1,792
|
1,913
|
||||||||||||
Research and development
|
201
|
233
|
861
|
920
|
||||||||||||
General and administrative
|
84
|
71
|
307
|
284
|
||||||||||||
Restructuring and other charges
|
80
|
-
|
108
|
-
|
||||||||||||
Acquisition-related expense
|
6
|
-
|
8
|
-
|
||||||||||||
Gain on sale of properties
|
(51
|
)
|
-
|
(51
|
)
|
-
|
||||||||||
Total operating expenses
|
754
|
774
|
3,025
|
3,117
|
||||||||||||
Income from operations
|
64
|
161
|
348
|
716
|
||||||||||||
Other income (expense), net
|
(4
|
)
|
3
|
(3
|
)
|
(3
|
)
|
|||||||||
Income before income taxes
|
60
|
164
|
345
|
713
|
||||||||||||
Provision for income taxes
|
68
|
29
|
116
|
153
|
||||||||||||
Net income (loss)
|
$
|
(8
|
)
|
$
|
135
|
$
|
229
|
$
|
560
|
|||||||
Net income (loss) per share:
|
||||||||||||||||
Basic
|
$
|
(0.03
|
)
|
$
|
0.44
|
$
|
0.78
|
$
|
1.77
|
|||||||
Diluted
|
$
|
(0.03
|
)
|
$
|
0.43
|
$
|
0.77
|
$
|
1.75
|
|||||||
Shares used in net income (loss) per share calculations:
|
||||||||||||||||
Basic
|
284
|
309
|
294
|
316
|
||||||||||||
Diluted
|
284
|
313
|
297
|
321
|
||||||||||||
Cash dividends declared per share
|
$
|
0.180
|
$
|
0.165
|
$
|
0.720
|
$
|
0.660
|
NETAPP, INC.
|
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
(In millions)
|
||||||||||||||||
(Unaudited)
|
||||||||||||||||
Three Months Ended
|
Year Ended
|
|||||||||||||||
April 29, 2016
|
April 24, 2015
|
April 29, 2016
|
April 24, 2015
|
|||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net income (loss)
|
$
|
(8
|
)
|
$
|
135
|
$
|
229
|
$
|
560
|
|||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||||||||||
Depreciation and amortization
|
77
|
72
|
279
|
307
|
||||||||||||
Stock-based compensation
|
61
|
63
|
260
|
259
|
||||||||||||
Excess tax benefit from stock-based compensation
|
-
|
(1
|
)
|
(5
|
)
|
(55
|
)
|
|||||||||
Gain on sale of properties
|
(51
|
)
|
-
|
(51
|
)
|
-
|
||||||||||
Other, net
|
31
|
2
|
(38
|
)
|
32
|
|||||||||||
Changes in assets and liabilities, net of acquisitions of businesses:
|
||||||||||||||||
Accounts receivable
|
(206
|
)
|
(112
|
)
|
(16
|
)
|
75
|
|||||||||
Inventories
|
5
|
(29
|
)
|
49
|
(24
|
)
|
||||||||||
Accounts payable
|
60
|
85
|
(53
|
)
|
39
|
|||||||||||
Accrued expenses
|
108
|
95
|
30
|
(67
|
)
|
|||||||||||
Deferred revenue and financed unearned services revenue
|
238
|
88
|
186
|
122
|
||||||||||||
Changes in other operating assets and liabilities, net
|
30
|
(2
|
)
|
104
|
20
|
|||||||||||
Net cash provided by operating activities
|
345
|
396
|
974
|
1,268
|
||||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Redemptions (purchases) of investments, net
|
103
|
(686
|
)
|
982
|
(645
|
)
|
||||||||||
Purchases of property and equipment
|
(35
|
)
|
(37
|
)
|
(160
|
)
|
(175
|
)
|
||||||||
Proceeds from sale of properties
|
102
|
-
|
102
|
-
|
||||||||||||
Acquisitions of businesses, net of cash acquired
|
(842
|
)
|
-
|
(842
|
)
|
(85
|
)
|
|||||||||
Other investing activities, net
|
4
|
(1
|
)
|
3
|
2
|
|||||||||||
Net cash provided by (used in) investing activities
|
(668
|
)
|
(724
|
)
|
85
|
(903
|
)
|
|||||||||
Cash flows from financing activities:
|
||||||||||||||||
Issuance of common stock
|
-
|
11
|
70
|
157
|
||||||||||||
Repurchase of common stock
|
(262
|
)
|
(246
|
)
|
(960
|
)
|
(1,165
|
)
|
||||||||
Excess tax benefit from stock-based compensation
|
-
|
1
|
5
|
55
|
||||||||||||
Proceeds from sale leaseback financing transaction
|
148
|
-
|
148
|
-
|
||||||||||||
Proceeds from short-term loan
|
870
|
-
|
870
|
-
|
||||||||||||
Issuance of long-term debt, net
|
-
|
-
|
-
|
495
|
||||||||||||
Repayment of short-term loan
|
(20
|
)
|
-
|
(20
|
)
|
-
|
||||||||||
Dividends paid
|
(51
|
)
|
(51
|
)
|
(210
|
)
|
(208
|
)
|
||||||||
Other financing activities, net
|
(4
|
)
|
(1
|
)
|
(12
|
)
|
(9
|
)
|
||||||||
Net cash provided by (used in) financing activities
|
681
|
(286
|
)
|
(109
|
)
|
(675
|
)
|
|||||||||
Effect of exchange rate changes on cash and cash equivalents
|
15
|
(4
|
)
|
(4
|
)
|
(59
|
)
|
|||||||||
Net increase (decrease) in cash and cash equivalents
|
373
|
(618
|
)
|
946
|
(369
|
)
|
||||||||||
Cash and cash equivalents:
|
||||||||||||||||
Beginning of period
|
2,495
|
2,540
|
1,922
|
2,291
|
||||||||||||
End of period
|
$
|
2,868
|
$
|
1,922
|
$
|
2,868
|
$
|
1,922
|
NETAPP, INC.
|
||||||||||||||||||||||||
SUPPLEMENTAL DATA
|
||||||||||||||||||||||||
(In millions except net income per share, percentages, DSO and Inventory Turns)
|
||||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||||
Q4 FY'16
|
Q3 FY'16
|
Q4 FY'15
|
FY 2016
|
FY 2015
|
||||||||||||||||||||
Revenues
|
||||||||||||||||||||||||
Product
|
$
|
757
|
$
|
750
|
$
|
914
|
$
|
2,986
|
$
|
3,655
|
||||||||||||||
Software Maintenance
|
$
|
234
|
$
|
234
|
$
|
227
|
$
|
949
|
$
|
899
|
||||||||||||||
Hardware Maintenance & Other Services:
|
$
|
389
|
$
|
402
|
$
|
399
|
$
|
1,611
|
$
|
1,569
|
||||||||||||||
Hardware Maintenance Support Contracts
|
$
|
318
|
$
|
326
|
$
|
323
|
$
|
1,316
|
$
|
1,253
|
||||||||||||||
Professional and Other Services
|
$
|
71
|
$
|
76
|
$
|
77
|
$
|
295
|
$
|
317
|
||||||||||||||
Net Revenues
|
$
|
1,380
|
$
|
1,386
|
$
|
1,540
|
$
|
5,546
|
$
|
6,123
|
||||||||||||||
Geographic Mix
|
||||||||||||||||||||||||
|
% of Q4
FY'16
Revenue
|
% of Q3
FY'16
Revenue
|
% of Q4
FY'15
Revenue
|
% of FY
2016
Revenue
|
% of FY
2015
Revenue
|
|||||||||||||||||||
Americas
|
54
|
%
|
54
|
%
|
57
|
%
|
55
|
%
|
56
|
%
|
||||||||||||||
Americas Commercial
|
43
|
%
|
44
|
%
|
43
|
%
|
43
|
%
|
43
|
%
|
||||||||||||||
U.S. Public Sector
|
12
|
%
|
10
|
%
|
14
|
%
|
12
|
%
|
13
|
%
|
||||||||||||||
EMEA
|
33
|
%
|
33
|
%
|
30
|
%
|
32
|
%
|
30
|
%
|
||||||||||||||
Asia Pacific
|
13
|
%
|
13
|
%
|
13
|
%
|
13
|
%
|
13
|
%
|
||||||||||||||
Pathways Mix
|
||||||||||||||||||||||||
|
% of Q4
FY'16
Revenue
|
% of Q3
FY'16
Revenue
|
% of Q4
FY'15
Revenue
|
% of FY
2016
Revenue
|
% of FY
2015
Revenue
|
|||||||||||||||||||
Direct
|
26
|
%
|
22
|
%
|
22
|
%
|
23
|
%
|
22
|
%
|
||||||||||||||
Indirect
|
74
|
%
|
78
|
%
|
78
|
%
|
77
|
%
|
78
|
%
|
||||||||||||||
|
||||||||||||||||||||||||
Direct revenues are those sold through our direct sales force and, effective Q1 FY'16, include those sold to service providers. Indirect revenues include those sold through value-added resellers, system integrators, OEMs and distributors. Indirect revenue reflects order fulfillment and is not reflective of who is responsible for the customer relationship.
|
||||||||||||||||||||||||
Non-GAAP Gross Margins
|
||||||||||||||||||||||||
|
Q4 FY'16
|
Q3 FY'16
|
Q4 FY'15
|
FY 2016
|
FY 2015
|
|||||||||||||||||||
Non-GAAP Gross Margin
|
61.1
|
%
|
63.1
|
%
|
62.0
|
%
|
62.5
|
%
|
64.0
|
%
|
||||||||||||||
Product
|
46.8
|
%
|
51.1
|
%
|
53.4
|
%
|
50.2
|
%
|
56.5
|
%
|
||||||||||||||
Software Maintenance
|
96.2
|
%
|
96.2
|
%
|
95.8
|
%
|
96.1
|
%
|
96.0
|
%
|
||||||||||||||
Hardware Maintenance & Other Services
|
67.9
|
%
|
66.2
|
%
|
62.6
|
%
|
65.7
|
%
|
63.1
|
%
|
||||||||||||||
|
||||||||||||||||||||||||
|
||||||||||||||||||||||||
Non-GAAP Income from Operations, Income before Income Taxes & Effective Tax Rate
|
||||||||||||||||||||||||
|
Q4 FY'16
|
Q3 FY'16
|
Q4 FY'15
|
FY 2016
|
FY 2015
|
|||||||||||||||||||
Non-GAAP Income from Operations
|
$
|
185
|
$
|
244
|
$
|
240
|
$
|
751
|
$
|
1,040
|
||||||||||||||
% of Net Revenues
|
13.4
|
%
|
17.6
|
%
|
15.6
|
%
|
13.5
|
%
|
17.0
|
%
|
||||||||||||||
Non-GAAP Income before Income Taxes
|
$
|
181
|
$
|
242
|
$
|
243
|
$
|
748
|
$
|
1,036
|
||||||||||||||
Non-GAAP Effective Tax Rate
|
13.1
|
%
|
14.9
|
%
|
16.7
|
%
|
15.4
|
%
|
16.5
|
%
|
||||||||||||||
Non-GAAP Net Income
|
||||||||||||||||||||||||
|
Q4 FY'16
|
Q3 FY'16
|
Q4 FY'15
|
FY 2016
|
FY 2015
|
|||||||||||||||||||
Non-GAAP Net Income
|
$
|
157
|
$
|
206
|
$
|
202
|
$
|
633
|
$
|
865
|
||||||||||||||
Non-GAAP Weighted Average Common Shares Outstanding, Diluted
|
287
|
296
|
313
|
297
|
$
|
321
|
||||||||||||||||||
Non-GAAP Net Income per Share, Diluted
|
$
|
0.55
|
$
|
0.70
|
$
|
0.65
|
$
|
2.13
|
$
|
2.70
|
||||||||||||||
Select Balance Sheet Items
|
||||||||||||||||||||||||
|
Q4 FY'16
|
Q3 FY'16
|
Q4 FY'15
|
|||||||||||||||||||||
Deferred Revenue and Financed Unearned Services Revenue
|
$
|
3,385
|
$
|
3,126
|
$
|
3,197
|
||||||||||||||||||
DSO (days)
|
54
|
38
|
46
|
|||||||||||||||||||||
Inventory Turns
|
22
|
20
|
16
|
|||||||||||||||||||||
Days sales outstanding (DSO) is defined as accounts receivable divided by net revenues, multiplied by the number of days in the quarter.
|
||||||||||||||||||||||||
Inventory turns is defined as annualized non-GAAP cost of revenues divided by net inventories.
|
||||||||||||||||||||||||
Select Cash Flow Statement Items
|
||||||||||||||||||||||||
|
Q4 FY'16
|
Q3 FY'16
|
Q4 FY'15
|
FY 2016
|
FY 2015
|
|||||||||||||||||||
Net Cash Provided by Operating Activities
|
$
|
345
|
$
|
355
|
$
|
396
|
$
|
974
|
$
|
1,268
|
||||||||||||||
Purchases of Property and Equipment
|
$
|
35
|
$
|
41
|
$
|
37
|
$
|
160
|
$
|
175
|
||||||||||||||
Free Cash Flow
|
$
|
310
|
$
|
314
|
$
|
359
|
$
|
814
|
$
|
1,093
|
||||||||||||||
Free Cash Flow as % of Net Revenues
|
22.5
|
%
|
22.7
|
%
|
23.3
|
%
|
14.7
|
%
|
17.8
|
%
|
||||||||||||||
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 per share amounts)
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
NET INCOME (LOSS)
|
$
|
(8
|
)
|
$
|
153
|
$
|
135
|
$
|
229
|
$
|
560
|
|||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
25
|
14
|
16
|
67
|
64
|
|||||||||||||||
Stock-based compensation
|
61
|
63
|
63
|
260
|
259
|
|||||||||||||||
Asset impairment
|
-
|
-
|
-
|
11
|
-
|
|||||||||||||||
Restructuring and other charges
|
80
|
-
|
-
|
108
|
-
|
|||||||||||||||
Acquisition-related expense
|
6
|
2
|
-
|
8
|
-
|
|||||||||||||||
Gain on sale of properties
|
(51
|
)
|
-
|
-
|
(51
|
)
|
-
|
|||||||||||||
Income tax effect of non-GAAP adjustments
|
(20
|
)
|
(26
|
)
|
(11
|
)
|
(86
|
)
|
(66
|
)
|
||||||||||
Income tax expenses from integration of intellectual
properties from acquisitions |
64
|
-
|
-
|
64
|
-
|
|||||||||||||||
Settlement of income tax audit
|
-
|
-
|
-
|
23
|
47
|
|||||||||||||||
NON-GAAP NET INCOME
|
$
|
157
|
$
|
206
|
$
|
202
|
$
|
633
|
$
|
865
|
||||||||||
COST OF REVENUES
|
$
|
562
|
$
|
531
|
$
|
605
|
$
|
2,173
|
$
|
2,290
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
(20
|
)
|
(13
|
)
|
(16
|
)
|
(61
|
)
|
(63
|
)
|
||||||||||
Stock-based compensation
|
(5
|
)
|
(6
|
)
|
(5
|
)
|
(24
|
)
|
(22
|
)
|
||||||||||
Asset impairment
|
-
|
-
|
-
|
(11
|
)
|
-
|
||||||||||||||
NON-GAAP COST OF REVENUES
|
$
|
537
|
$
|
512
|
$
|
584
|
$
|
2,077
|
$
|
2,205
|
||||||||||
COST OF PRODUCT REVENUES
|
$
|
424
|
$
|
381
|
$
|
441
|
$
|
1,558
|
$
|
1,657
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
(20
|
)
|
(13
|
)
|
(15
|
)
|
(61
|
)
|
(61
|
)
|
||||||||||
Stock-based compensation
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
(5
|
)
|
(6
|
)
|
||||||||||
Asset impairment
|
-
|
-
|
-
|
(5
|
)
|
-
|
||||||||||||||
NON-GAAP COST OF PRODUCT REVENUES
|
$
|
403
|
$
|
367
|
$
|
425
|
$
|
1,487
|
$
|
1,591
|
||||||||||
COST OF HARDWARE MAINTENANCE AND OTHER SERVICES REVENUES
|
$
|
129
|
$
|
141
|
$
|
154
|
$
|
578
|
$
|
597
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
-
|
-
|
(1
|
)
|
-
|
(2
|
)
|
|||||||||||||
Stock-based compensation
|
(4
|
)
|
(5
|
)
|
(4
|
)
|
(19
|
)
|
(16
|
)
|
||||||||||
Asset impairment
|
-
|
-
|
-
|
(6
|
)
|
-
|
||||||||||||||
NON-GAAP COST OF HARDWARE MAINTENANCE AND OTHER SERVICES REVENUES
|
$
|
125
|
$
|
136
|
$
|
150
|
$
|
553
|
$
|
579
|
||||||||||
GROSS PROFIT
|
$
|
818
|
$
|
855
|
$
|
935
|
$
|
3,373
|
$
|
3,833
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
20
|
13
|
16
|
61
|
63
|
|||||||||||||||
Stock-based compensation
|
5
|
6
|
5
|
24
|
22
|
|||||||||||||||
Asset impairment
|
-
|
-
|
-
|
11
|
-
|
|||||||||||||||
NON-GAAP GROSS PROFIT
|
$
|
843
|
$
|
874
|
$
|
955
|
$
|
3,469
|
$
|
3,918
|
||||||||||
SALES AND MARKETING EXPENSES
|
$
|
434
|
$
|
418
|
$
|
470
|
$
|
1,792
|
$
|
1,913
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
(5
|
)
|
(1
|
)
|
-
|
(6
|
)
|
(1
|
)
|
|||||||||||
Stock-based compensation
|
(26
|
)
|
(27
|
)
|
(29
|
)
|
(110
|
)
|
(116
|
)
|
||||||||||
NON-GAAP SALES AND MARKETING EXPENSES
|
$
|
403
|
$
|
390
|
$
|
440
|
$
|
1,676
|
$
|
1,796
|
||||||||||
RESEARCH AND DEVELOPMENT EXPENSES
|
$
|
201
|
$
|
200
|
$
|
233
|
$
|
861
|
$
|
920
|
||||||||||
Adjustment:
|
||||||||||||||||||||
Stock-based compensation
|
(20
|
)
|
(20
|
)
|
(20
|
)
|
(84
|
)
|
(84
|
)
|
||||||||||
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES
|
$
|
181
|
$
|
180
|
$
|
213
|
$
|
777
|
$
|
835
|
||||||||||
GENERAL AND ADMINISTRATIVE EXPENSES
|
$
|
84
|
$
|
70
|
$
|
71
|
$
|
307
|
$
|
284
|
||||||||||
Adjustment:
|
||||||||||||||||||||
Stock-based compensation
|
(10
|
)
|
(10
|
)
|
(9
|
)
|
(42
|
)
|
(37
|
)
|
||||||||||
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES
|
$
|
74
|
$
|
60
|
$
|
62
|
$
|
265
|
$
|
247
|
||||||||||
NETAPP, INC.
|
||||||||||||||||||||
RECONCILIATION OF NON-GAAP TO GAAP
|
||||||||||||||||||||
INCOME STATEMENT INFORMATION
|
||||||||||||||||||||
(In millions, except net income per share amounts)
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
RESTRUCTURING AND OTHER CHARGES
|
$
|
80
|
$
|
-
|
$
|
-
|
$
|
108
|
$
|
-
|
||||||||||
Adjustment:
|
||||||||||||||||||||
Restructuring and other charges
|
(80
|
)
|
-
|
-
|
(108
|
)
|
-
|
|||||||||||||
NON-GAAP RESTRUCTURING AND OTHER CHARGES
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
ACQUISITION-RELATED EXPENSE
|
$
|
6
|
$
|
2
|
$
|
-
|
$
|
8
|
$
|
-
|
||||||||||
Adjustment:
|
||||||||||||||||||||
Acquisition-related expense
|
(6
|
)
|
(2
|
)
|
-
|
(8
|
)
|
-
|
||||||||||||
NON-GAAP ACQUISITION-RELATED EXPENSE
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
GAIN ON SALE OF PROPERTIES
|
$
|
(51
|
)
|
$
|
-
|
$
|
-
|
$
|
(51
|
)
|
$
|
-
|
||||||||
Adjustment:
|
||||||||||||||||||||
Gain on sale of properties
|
51
|
-
|
-
|
51
|
-
|
|||||||||||||||
NON-GAAP GAIN ON SALE OF PROPERTIES
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
OPERATING EXPENSES
|
$
|
754
|
$
|
690
|
$
|
774
|
$
|
3,025
|
$
|
3,117
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
(5
|
)
|
(1
|
)
|
-
|
(6
|
)
|
(1
|
)
|
|||||||||||
Stock-based compensation
|
(56
|
)
|
(57
|
)
|
(58
|
)
|
(236
|
)
|
(237
|
)
|
||||||||||
Restructuring and other charges
|
(80
|
)
|
-
|
-
|
(108
|
)
|
-
|
|||||||||||||
Acquisition-related expense
|
(6
|
)
|
(2
|
)
|
-
|
(8
|
)
|
-
|
||||||||||||
Gain on sale of properties
|
51
|
-
|
-
|
51
|
-
|
|||||||||||||||
NON-GAAP OPERATING EXPENSES
|
$
|
658
|
$
|
630
|
$
|
715
|
$
|
2,718
|
$
|
2,878
|
||||||||||
INCOME FROM OPERATIONS
|
$
|
64
|
$
|
165
|
$
|
161
|
$
|
348
|
$
|
716
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
25
|
14
|
16
|
67
|
64
|
|||||||||||||||
Stock-based compensation
|
61
|
63
|
63
|
260
|
259
|
|||||||||||||||
Asset impairment
|
-
|
-
|
-
|
11
|
-
|
|||||||||||||||
Restructuring and other charges
|
80
|
-
|
-
|
108
|
-
|
|||||||||||||||
Acquisition-related expense
|
6
|
2
|
-
|
8
|
-
|
|||||||||||||||
Gain on sale of properties
|
(51
|
)
|
-
|
-
|
(51
|
)
|
-
|
|||||||||||||
NON-GAAP INCOME FROM OPERATIONS
|
$
|
185
|
$
|
244
|
$
|
240
|
$
|
751
|
$
|
1,040
|
||||||||||
INCOME BEFORE INCOME TAXES
|
$
|
60
|
$
|
163
|
$
|
164
|
$
|
345
|
$
|
713
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
25
|
14
|
16
|
67
|
64
|
|||||||||||||||
Stock-based compensation
|
61
|
63
|
63
|
260
|
259
|
|||||||||||||||
Asset impairment
|
-
|
-
|
-
|
11
|
-
|
|||||||||||||||
Restructuring and other charges
|
80
|
-
|
-
|
108
|
-
|
|||||||||||||||
Acquisition-related expense
|
6
|
2
|
-
|
8
|
-
|
|||||||||||||||
Gain on sale of properties
|
(51
|
)
|
-
|
-
|
(51
|
)
|
-
|
|||||||||||||
NON-GAAP INCOME BEFORE INCOME TAXES
|
$
|
181
|
$
|
242
|
$
|
243
|
$
|
748
|
$
|
1,036
|
||||||||||
PROVISION FOR INCOME TAXES
|
$
|
68
|
$
|
10
|
$
|
29
|
$
|
116
|
$
|
153
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Income tax effect of non-GAAP adjustments
|
20
|
26
|
11
|
86
|
66
|
|||||||||||||||
Income tax expenses from integration of intellectual
properties from acquisitions |
(64
|
)
|
-
|
-
|
(64
|
)
|
-
|
|||||||||||||
Settlement of income tax audit
|
-
|
-
|
-
|
(23
|
)
|
(47
|
)
|
|||||||||||||
NON-GAAP PROVISION FOR INCOME TAXES
|
$
|
24
|
$
|
36
|
$
|
41
|
$
|
115
|
$
|
171
|
||||||||||
NET INCOME (LOSS) PER SHARE
|
$
|
(0.03
|
)
|
$
|
0.52
|
$
|
0.43
|
$
|
0.77
|
$
|
1.75
|
|||||||||
Adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
0.09
|
0.05
|
0.05
|
0.23
|
0.20
|
|||||||||||||||
Stock-based compensation
|
0.21
|
0.21
|
0.20
|
0.88
|
0.81
|
|||||||||||||||
Asset impairment
|
-
|
-
|
-
|
0.04
|
-
|
|||||||||||||||
Restructuring and other charges
|
0.28
|
-
|
-
|
0.36
|
-
|
|||||||||||||||
Acquisition-related expense
|
0.02
|
0.01
|
-
|
0.03
|
-
|
|||||||||||||||
Gain on sale of properties
|
(0.18
|
)
|
-
|
-
|
(0.17
|
)
|
-
|
|||||||||||||
Income tax effect of non-GAAP adjustments
|
(0.07
|
)
|
(0.09
|
)
|
(0.04
|
)
|
(0.29
|
)
|
(0.21
|
)
|
||||||||||
Income tax expenses from integration of intellectual
properties from acquisitions |
0.23
|
-
|
-
|
0.22
|
-
|
|||||||||||||||
Settlement of income tax audit
|
-
|
-
|
-
|
0.08
|
0.15
|
|||||||||||||||
NON-GAAP NET INCOME PER SHARE
|
$
|
0.55
|
$
|
0.70
|
$
|
0.65
|
$
|
2.13
|
$
|
2.70
|
||||||||||
RECONCILIATION OF NON-GAAP TO GAAP
|
||||||||||||||||||||
GROSS MARGIN
|
||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
Gross margin-GAAP
|
59.3
|
%
|
61.7
|
%
|
60.7
|
%
|
60.8
|
%
|
62.6
|
%
|
||||||||||
Cost of revenues adjustments
|
1.8
|
%
|
1.4
|
%
|
1.3
|
%
|
1.7
|
%
|
1.4
|
%
|
||||||||||
Gross margin-Non-GAAP
|
61.1
|
%
|
63.1
|
%
|
62.0
|
%
|
62.5
|
%
|
64.0
|
%
|
||||||||||
GAAP cost of revenues
|
$
|
562
|
$
|
531
|
$
|
605
|
$
|
2,173
|
$
|
2,290
|
||||||||||
Cost of revenues adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
(20
|
)
|
(13
|
)
|
(16
|
)
|
(61
|
)
|
(63
|
)
|
||||||||||
Stock-based compensation
|
(5
|
)
|
(6
|
)
|
(5
|
)
|
(24
|
)
|
(22
|
)
|
||||||||||
Asset impairment
|
-
|
-
|
-
|
(11
|
)
|
-
|
||||||||||||||
Non-GAAP cost of revenues
|
$
|
537
|
$
|
512
|
$
|
584
|
$
|
2,077
|
$
|
2,205
|
||||||||||
Net revenues
|
$
|
1,380
|
$
|
1,386
|
$
|
1,540
|
$
|
5,546
|
$
|
6,123
|
||||||||||
RECONCILIATION OF NON-GAAP TO GAAP
|
||||||||||||||||||||
PRODUCT GROSS MARGIN
|
||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
Product gross margin-GAAP
|
44.0
|
%
|
49.2
|
%
|
51.7
|
%
|
47.8
|
%
|
54.7
|
%
|
||||||||||
Cost of product revenues adjustments
|
2.8
|
%
|
1.9
|
%
|
1.8
|
%
|
2.4
|
%
|
1.8
|
%
|
||||||||||
Product gross margin-Non-GAAP
|
46.8
|
%
|
51.1
|
%
|
53.4
|
%
|
50.2
|
%
|
56.5
|
%
|
||||||||||
GAAP cost of product revenues
|
$
|
424
|
$
|
381
|
$
|
441
|
$
|
1,558
|
$
|
1,657
|
||||||||||
Cost of product revenues adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
(20
|
)
|
(13
|
)
|
(15
|
)
|
(61
|
)
|
(61
|
)
|
||||||||||
Stock-based compensation
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
(5
|
)
|
(6
|
)
|
||||||||||
Asset impairment
|
-
|
-
|
-
|
(5
|
)
|
-
|
||||||||||||||
Non-GAAP cost of product revenues
|
$
|
403
|
$
|
367
|
$
|
425
|
$
|
1,487
|
$
|
1,591
|
||||||||||
Product revenues
|
$
|
757
|
$
|
750
|
$
|
914
|
$
|
2,986
|
$
|
3,655
|
||||||||||
RECONCILIATION OF NON-GAAP TO GAAP
|
||||||||||||||||||||
HARDWARE MAINTENANCE AND OTHER SERVICES GROSS MARGIN
|
||||||||||||||||||||
($ in millions)
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
Hardware maintenance and other services gross margin-GAAP
|
66.8
|
%
|
64.9
|
%
|
61.6
|
%
|
64.1
|
%
|
62.0
|
%
|
||||||||||
Cost of hardware maintenance and other services revenues adjustments
|
1.0
|
%
|
1.2
|
%
|
1.0
|
%
|
1.6
|
%
|
1.2
|
%
|
||||||||||
Hardware maintenance and other services gross margin-Non-GAAP
|
67.9
|
%
|
66.2
|
%
|
62.6
|
%
|
65.7
|
%
|
63.1
|
%
|
||||||||||
GAAP cost of hardware maintenance and other services revenues
|
$
|
129
|
$
|
141
|
$
|
154
|
$
|
578
|
$
|
597
|
||||||||||
Cost of hardware maintenance and other services revenues adjustments:
|
||||||||||||||||||||
Amortization of intangible assets
|
-
|
-
|
(1
|
)
|
-
|
(2
|
)
|
|||||||||||||
Stock-based compensation
|
(4
|
)
|
(5
|
)
|
(4
|
)
|
(19
|
)
|
(16
|
)
|
||||||||||
Asset impairment
|
-
|
-
|
-
|
(6
|
)
|
-
|
||||||||||||||
Non-GAAP cost of hardware maintenance and other services revenues
|
$
|
125
|
$
|
136
|
$
|
150
|
$
|
553
|
$
|
579
|
||||||||||
Hardware maintenance and other services revenues
|
$
|
389
|
$
|
402
|
$
|
399
|
$
|
1,611
|
$
|
1,569
|
RECONCILIATION OF NON-GAAP TO GAAP
|
||||||||||||||||||||
EFFECTIVE TAX RATE
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
GAAP effective tax rate
|
113.3
|
%
|
6.1
|
%
|
17.8
|
%
|
33.6
|
%
|
21.5
|
%
|
||||||||||
Adjustments:
|
||||||||||||||||||||
Tax effect of non-GAAP adjustments
|
(64.9
|
%)
|
8.8
|
%
|
(1.1
|
%)
|
(6.6
|
%)
|
(0.3
|
%)
|
||||||||||
Income tax expenses from integration of intellectual
properties from acquisitions |
(35.4
|
%)
|
-
|
%
|
-
|
%
|
(8.6
|
%)
|
-
|
%
|
||||||||||
Settlement of income tax audit
|
-
|
%
|
-
|
%
|
-
|
%
|
(3.1
|
%)
|
(4.6
|
%)
|
||||||||||
Non-GAAP effective tax rate
|
13.1
|
%
|
14.9
|
%
|
16.7
|
%
|
15.4
|
%
|
16.5
|
%
|
||||||||||
RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES
|
||||||||||||||||||||
TO FREE CASH FLOW (NON-GAAP)
|
||||||||||||||||||||
(In millions)
|
||||||||||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
FY2016
|
FY2015
|
||||||||||||||||
Net cash provided by operating activities
|
$
|
345
|
$
|
355
|
$
|
396
|
$
|
974
|
$
|
1,268
|
||||||||||
Purchases of property and equipment
|
(35
|
)
|
(41
|
)
|
(37
|
)
|
(160
|
)
|
(175
|
)
|
||||||||||
Free cash flow
|
$
|
310
|
$
|
314
|
$
|
359
|
$
|
814
|
$
|
1,093
|
||||||||||
INVENTORY TURNS AND RECONCILIATION OF NON-GAAP TO GAAP
|
|||||||||||||
COST OF REVENUES USED IN INVENTORY TURNS
|
|||||||||||||
(In millions, except annualized inventory turns)
|
|||||||||||||
Q4'FY16
|
Q3'FY16
|
Q4'FY15
|
|||||||||||
Annualized inventory turns-GAAP
|
23
|
21
|
17
|
||||||||||
Cost of revenues adjustments
|
(1
|
)
|
(1
|
)
|
(1
|
)
|
|||||||
Annualized inventory turns-Non-GAAP
|
22
|
20
|
16
|
||||||||||
GAAP cost of revenues
|
$
|
562
|
$
|
531
|
$
|
605
|
|||||||
Cost of revenues adjustments:
|
|||||||||||||
Amortization of intangible assets
|
(20
|
)
|
(13
|
)
|
(16
|
)
|
|||||||
Stock-based compensation
|
(5
|
)
|
(6
|
)
|
(5
|
)
|
|||||||
Non-GAAP cost of revenues
|
$
|
537
|
$
|
512
|
$
|
584
|
|||||||
Inventory
|
$
|
98
|
$
|
102
|
$
|
146
|
|||||||
Some items may not add or recalculate due to rounding.
|