Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
(Mark One)
|
| |
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended December 31, 2017
OR
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number 000-26251
NETSCOUT SYSTEMS, INC.
(Exact Name of Registrant as Specified in Its Charter)
|
| | |
Delaware | | 04-2837575 |
(State or Other Jurisdiction of Incorporation or Organization) | | (IRS Employer Identification No.) |
310 Littleton Road, Westford, MA 01886
(978) 614-4000
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES x NO ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files.) YES x NO ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and "emerging growth company" in Rule 12b-2 of the Exchange Act. (Check one):
|
| | | | | |
Large accelerated filer | | x | Accelerated filer | | ¨ |
| | | | | |
Non-accelerated filer | | ¨ (Do not check if a smaller reporting company) | | | |
| | | | | |
Smaller reporting company | | ¨ | Emerging growth company | | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ¨ NO x
The number of shares outstanding of the registrant's common stock, par value $0.001 per share, as of January 25, 2018 was 87,267,106.
NETSCOUT SYSTEMS, INC.
FORM 10-Q
FOR THE QUARTER ENDED DECEMBER 31, 2017
TABLE OF CONTENTS
|
| | |
| | |
CAUTIONARY STATEMENT CONCERNING FORWARD-LOOKING STATEMENTS | |
| | |
| |
| | |
Item 1. | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
Item 2. | | |
| | |
Item 3. | | |
| | |
Item 4. | | |
| | |
| |
| | |
Item 1. | | |
| | |
Item 1A. | | |
| | |
Item 2. | | |
| | |
Item 3. | Defaults Upon Senior Securities | |
| | |
Item 4. | Mine Safety Disclosures | |
| | |
Item 5. | Other Information | |
| | |
Item 6. | | |
| | |
| | |
| | |
| | |
Unless the context suggests otherwise, references in this Quarterly Report on Form 10-Q, or Quarterly Report, to "NetScout," the "Company," "we," "us," and "our" refer to NetScout Systems, Inc. and, where appropriate, our consolidated subsidiaries.
NetScout, the NetScout logo, Adaptive Service Intelligence and other trademarks or service marks of NetScout appearing in this Quarterly Report are the property of NetScout Systems, Inc. and/or its subsidiaries and/or affiliates in the United States and/or other countries. Any third-party trade names, trademarks and service marks appearing in this Quarterly Report are the property of their respective holders.
Cautionary Statement Concerning Forward-Looking Statements
In addition to historical information, the following discussion and other parts of this Quarterly Report contain forward-looking statements under Section 21E of the Securities Exchange Act of 1934, as amended, and other federal securities laws. These forward looking statements involve risks and uncertainties. These statements relate to future events or our future financial performance and are identified by terminology such as "may," "will," "could," "should," "expects," "plans," "intends," "seeks," "anticipates," "believes," "estimates," "potential" or "continue," or the negative of such terms or other comparable terminology. These statements are only predictions. You should not place undue reliance on these forward-looking statements. Actual events or results may differ materially due to competitive factors and other factors, including those referred to in Part I, Item 1A. Risk Factors in our Annual Report on Form 10-K for our fiscal year ended March 31, 2017, filed with the Securities and Exchange Commission, and elsewhere in this Quarterly Report. These factors may cause our actual results to differ materially from any forward-looking statement. We are under no duty to update any of these forward-looking statements after the date of this Quarterly Report or to conform these statements to actual results or revised expectations.
PART I: FINANCIAL INFORMATION
Item 1. Unaudited Financial Statements
NetScout Systems, Inc.
Consolidated Balance Sheets
(In thousands, except share and per share data)
|
| | | | | | | |
| December 31, 2017 | | March 31, 2017 |
| (Unaudited) | | |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 331,912 |
| | $ | 304,880 |
|
Marketable securities | 47,895 |
| | 137,892 |
|
Accounts receivable and unbilled costs, net of allowance for doubtful accounts of $1,675 and $2,066 at December 31, 2017 and March 31, 2017, respectively | 249,939 |
| | 294,374 |
|
Inventories and deferred costs | 36,592 |
| | 40,002 |
|
Prepaid income taxes | 23,483 |
| | 40,346 |
|
Prepaid expenses and other current assets (related party balances of $3,082 and $3,585 at December 31, 2017 and March 31, 2017, respectively) | 23,686 |
| | 36,972 |
|
Total current assets | 713,507 |
| | 854,466 |
|
Fixed assets, net | 53,646 |
| | 61,393 |
|
Goodwill | 1,716,371 |
| | 1,718,162 |
|
Intangible assets, net | 859,160 |
| | 931,269 |
|
Deferred income taxes | 5,725 |
| | 6,580 |
|
Long-term marketable securities | 3,187 |
| | 21,933 |
|
Other assets | 7,423 |
| | 7,710 |
|
Total assets | $ | 3,359,019 |
| | $ | 3,601,513 |
|
Liabilities and Stockholders' Equity | | | |
Current liabilities: | | | |
Accounts payable (related party balances of $362 and $444 at December 31, 2017 and March 31, 2017, respectively) | $ | 32,469 |
| | $ | 37,407 |
|
Accrued compensation | 54,010 |
| | 77,607 |
|
Accrued other | 30,335 |
| | 29,522 |
|
Income taxes payable | 3,240 |
| | 5,057 |
|
Deferred revenue and customer deposits | 299,271 |
| | 310,594 |
|
Total current liabilities | 419,325 |
| | 460,187 |
|
Other long-term liabilities | 7,412 |
| | 3,976 |
|
Deferred tax liability | 177,598 |
| | 277,599 |
|
Accrued long-term retirement benefits | 35,589 |
| | 32,117 |
|
Long-term deferred revenue and customer deposits | 87,747 |
| | 86,595 |
|
Long-term debt | 300,000 |
| | 300,000 |
|
Contingent liabilities | — |
| | 4,789 |
|
Total liabilities | 1,027,671 |
| | 1,165,263 |
|
Commitments and contingencies (Note 12) |
| |
|
Stockholders' equity: | | | |
Preferred stock, $0.001 par value: | | | |
5,000,000 shares authorized; no shares issued or outstanding at December 31, 2017 and March 31, 2017 | — |
| | — |
|
Common stock, $0.001 par value: | | | |
300,000,000 shares authorized; 117,331,491 and 115,917,431 shares issued and 87,267,106 and 92,041,288 shares outstanding at December 31, 2017 and March 31, 2017, respectively | 117 |
| | 116 |
|
Additional paid-in capital | 2,735,387 |
| | 2,693,846 |
|
Accumulated other comprehensive income (loss) | 46 |
| | (3,472 | ) |
Treasury stock at cost, 30,064,385 and 23,876,143 shares at December 31, 2017 and March 31, 2017, respectively | (783,878 | ) | | (570,921 | ) |
Retained earnings | 379,676 |
| | 316,681 |
|
Total stockholders' equity | 2,331,348 |
| | 2,436,250 |
|
Total liabilities and stockholders' equity | $ | 3,359,019 |
| | $ | 3,601,513 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NetScout Systems, Inc.
Consolidated Statements of Operations
(In thousands, except per share data)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
Revenue: | | | | | | | |
Product | $ | 153,179 |
| | $ | 192,010 |
| | $ | 417,282 |
| | $ | 525,472 |
|
Service | 115,765 |
| | 110,182 |
| | 334,281 |
| | 317,720 |
|
Total revenue | 268,944 |
| | 302,192 |
| | 751,563 |
| | 843,192 |
|
Cost of revenue: | | | | | | | |
Product (related party balances of $0, $45, $245 and $7,108, respectively) | 41,327 |
| | 55,296 |
| | 125,013 |
| | 171,770 |
|
Service (related party balances of $192, $122, $480, and $594, respectively) | 23,182 |
| | 26,382 |
| | 80,301 |
| | 81,452 |
|
Total cost of revenue | 64,509 |
| | 81,678 |
| | 205,314 |
| | 253,222 |
|
Gross profit | 204,435 |
| | 220,514 |
| | 546,249 |
| | 589,970 |
|
Operating expenses: | | | | | | | |
Research and development (related party balances of $0, $43, $3, and $1,616, respectively) | 44,287 |
| | 58,084 |
| | 161,762 |
| | 179,681 |
|
Sales and marketing (related party balances of $0, $(49), $2 and $2,423, respectively) | 77,270 |
| | 83,212 |
| | 239,897 |
| | 241,506 |
|
General and administrative (related party balances of $753, $307, $1,697 and $3,850, respectively) | 23,033 |
| | 28,540 |
| | 82,400 |
| | 90,994 |
|
Amortization of acquired intangible assets | 18,221 |
| | 17,515 |
| | 54,902 |
| | 52,646 |
|
Restructuring charges | 3,363 |
| | (199 | ) | | 3,821 |
| | 1,730 |
|
Total operating expenses | 166,174 |
| | 187,152 |
| | 542,782 |
| | 566,557 |
|
Income from operations | 38,261 |
| | 33,362 |
| | 3,467 |
| | 23,413 |
|
Interest and other expense, net: | | | | | | | |
Interest income | 307 |
| | 207 |
| | 1,196 |
| | 627 |
|
Interest expense | (2,798 | ) | | (2,260 | ) | | (7,914 | ) | | (6,783 | ) |
Other expense | (616 | ) | | (695 | ) | | (2,847 | ) | | (1,926 | ) |
Total interest and other expense, net | (3,107 | ) | | (2,748 | ) | | (9,565 | ) | | (8,082 | ) |
Income (loss) before income tax expense (benefit) | 35,154 |
| | 30,614 |
| | (6,098 | ) | | 15,331 |
|
Income tax expense (benefit) | (54,531 | ) | | 9,369 |
| | (69,093 | ) | | 4,350 |
|
Net income | $ | 89,685 |
| | $ | 21,245 |
| | $ | 62,995 |
| | $ | 10,981 |
|
Basic net income per share | $ | 1.03 |
| | $ | 0.23 |
| | $ | 0.71 |
| | $ | 0.12 |
|
Diluted net income per share | $ | 1.02 |
| | $ | 0.23 |
| | $ | 0.70 |
| | $ | 0.12 |
|
Weighted average common shares outstanding used in computing: | | | | | | | |
Net income per share - basic | 87,210 |
| | 91,762 |
| | 88,985 |
| | 92,337 |
|
Net income per share - diluted | 87,860 |
| | 92,402 |
| | 89,882 |
| | 92,997 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NetScout Systems, Inc.
Consolidated Statements of Comprehensive Income (Loss)
(In thousands)
(Unaudited)
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
Net income | $ | 89,685 |
| | $ | 21,245 |
| | $ | 62,995 |
| | $ | 10,981 |
|
Other comprehensive income (loss): | | | | | | | |
Cumulative translation adjustments | (195 | ) | | (2,022 | ) | | 3,435 |
| | (2,109 | ) |
Changes in market value of investments: | | | | | | | |
Changes in unrealized losses, net of taxes of ($22), $0, ($16) and $0, respectively | (41 | ) | | (49 | ) | | (32 | ) | | (88 | ) |
Total net change in market value of investments | (41 | ) | | (49 | ) | | (32 | ) | | (88 | ) |
Changes in market value of derivatives: | | | | | | | |
Changes in market value of derivatives, net of taxes (benefits) of ($47), ($189), $299 and ($242), respectively | (66 | ) | | (299 | ) | | 497 |
| | (384 | ) |
Reclassification adjustment for net gains (losses) included in net income, net of taxes (benefits) of ($96), $73, ($238), and $77, respectively | (157 | ) |
| 120 |
|
| (382 | ) |
| 127 |
|
Total net change in market value of derivatives | (223 | ) | | (179 | ) | | 115 |
| | (257 | ) |
Other comprehensive income (loss) | (459 | ) | | (2,250 | ) | | 3,518 |
| | (2,454 | ) |
Total comprehensive income | $ | 89,226 |
| | $ | 18,995 |
| | $ | 66,513 |
| | $ | 8,527 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NetScout Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited) |
| | | | | | | |
| Nine Months Ended |
| December 31, |
| 2017 | | 2016 |
Cash flows from operating activities: | | | |
Net income | $ | 62,995 |
| | $ | 10,981 |
|
Adjustments to reconcile net income to cash provided by operating activities, net of the effects of acquisitions: | | | |
Depreciation and amortization | 112,859 |
| | 120,889 |
|
Loss on disposal of fixed assets | 458 |
| | 99 |
|
Deal-related compensation expense and accretion charges | 114 |
| | 114 |
|
Share-based compensation expense associated with equity awards | 35,254 |
| | 30,271 |
|
Deferred income taxes | (100,042 | ) | | (38,257 | ) |
Other gains (losses) | 68 |
| | (371 | ) |
Changes in assets and liabilities | | | |
Accounts receivable and unbilled costs | 47,439 |
| | (38,602 | ) |
Due from related party | 554 |
| | 24,679 |
|
Inventories | (1,222 | ) | | (2,543 | ) |
Prepaid expenses and other assets | 29,324 |
| | 7,587 |
|
Accounts payable | (5,378 | ) | | 2,445 |
|
Accrued compensation and other expenses | (18,884 | ) | | 2,926 |
|
Due to related party | (82 | ) | | (506 | ) |
Income taxes payable | (1,286 | ) | | (3,162 | ) |
Deferred revenue | (13,253 | ) | | 14,285 |
|
Net cash provided by operating activities | 148,918 |
| | 130,835 |
|
Cash flows from investing activities: | | | |
Purchase of marketable securities | (71,323 | ) | | (135,737 | ) |
Proceeds from maturity of marketable securities | 180,018 |
| | 144,937 |
|
Purchase of fixed assets | (12,352 | ) | | (21,699 | ) |
Purchase of intangible assets | (505 | ) | | (1,022 | ) |
(Increase) decrease in deposits | (26 | ) | | 22 |
|
Acquisition of businesses, net of cash acquired | (8,334 | ) | | (4,606 | ) |
Contingent purchase consideration | 523 |
| | 660 |
|
Collection of contingently returnable consideration from related party | — |
| | 12,864 |
|
Capitalized software development costs | (136 | ) | | (1,346 | ) |
Net cash provided by (used in) investing activities | 87,865 |
| | (5,927 | ) |
Cash flows from financing activities: | | | |
Issuance of common stock under stock plans | 1 |
| | 2 |
|
Payment of contingent consideration | (660 | ) | | — |
|
Treasury stock repurchases | (200,000 | ) | | (79,289 | ) |
Tax withholding on restricted stock units | (12,957 | ) | | (8,844 | ) |
Net cash used in financing activities | (213,616 | ) | | (88,131 | ) |
Effect of exchange rate changes on cash and cash equivalents | 3,929 |
| | (1,995 | ) |
Net increase in cash and cash equivalents | 27,096 |
| | 34,782 |
|
Cash and cash equivalents and restricted cash, beginning of period | 305,726 |
| | 210,897 |
|
Cash and cash equivalents and restricted cash, end of period | $ | 332,822 |
| | $ | 245,679 |
|
Supplemental disclosures: | | | |
Non-cash transactions: | | | |
Transfers of inventory to fixed assets | $ | 5,556 |
| | $ | 4,928 |
|
Additions to property, plant and equipment included in accounts payable | $ | 314 |
| | $ | 1,057 |
|
Issuance of common stock under employee stock plans | $ | 8,603 |
| | $ | 6,943 |
|
Contingent consideration related to acquisition, included in accrued other | $ | 523 |
| | $ | 660 |
|
The accompanying notes are an integral part of these consolidated financial statements.
NetScout Systems, Inc.
Notes to Consolidated Financial Statements
(Unaudited)
NOTE 1 – BASIS OF PRESENTATION
The accompanying unaudited interim consolidated financial statements have been prepared by NetScout Systems, Inc., or NetScout or the Company. Certain information and footnote disclosures normally included in financial statements prepared under United States generally accepted accounting principles (GAAP) have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). In the opinion of management, the unaudited interim consolidated financial statements include all adjustments, consisting of normal recurring adjustments, necessary for a fair statement of the Company's financial position, results of operations and cash flows. The year-end consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. The results reported in these unaudited interim consolidated financial statements are not necessarily indicative of results that may be expected for the entire year. All significant intercompany accounts and transactions are eliminated in consolidation.
These unaudited interim consolidated financial statements should be read in conjunction with the audited consolidated financial statements, including the notes thereto, included in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2017 filed with the Securities and Exchange Commission on May 24, 2017.
Recent Accounting Pronouncements
In August 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities (ASU 2017-12). ASU 2017-12 intends to better align an entity's risk management activities and financial reporting for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results. The amendments expand and refine hedge accounting for both non-financial and financial risk components and align the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. This standard is effective for financial statements issued for fiscal years beginning after December 15, 2018, with early adoption permitted. ASU 2017-12 is effective for the Company beginning April 1, 2019. The Company is currently assessing the potential impact of the adoption of ASU 2017-12 on its consolidated financial statements.
In March 2017, the FASB issued ASU 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-Retirement Benefit Cost (ASU 2017-07) which requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations. This standard is effective for financial statements issued for fiscal years beginning after December 15, 2017 and should be applied retrospectively to all periods presented. ASU 2017-07 is effective for the Company beginning April 1, 2018. The Company does not believe the adoption of ASU 2017-07 will have a material impact on its consolidated financial statements.
In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805), Clarifying the Definition of a Business (ASU 2017-01). ASU 2017-01 clarifies the definition of a business with the objective of addressing whether transactions involving in-substance nonfinancial assets, held directly or in a subsidiary, should be accounted for as acquisitions or disposals of nonfinancial assets or of businesses. ASU 2017-01 is effective for annual periods beginning after December 15, 2017. ASU 2017-01 is effective for the Company beginning April 1, 2018. Early adoption is permitted for transactions, including acquisitions or dispositions, which occurred before the issuance date or effective date of the standard if the transactions were not reported in financial statements that have been issued or made available for issuance. The Company does not believe the adoption of ASU 2017-01 will have a material impact on its consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (ASU 2016-18) related to the presentation of restricted cash in the statement of cash flows. The pronouncement requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows. As a result, entities will no longer present transfers between cash and cash equivalents and restricted cash and restricted cash equivalents in the statement of cash flows. When cash, cash equivalents, restricted cash and restricted cash equivalents are presented in more than one line item on the balance sheet, the new guidance requires a reconciliation of the totals in the statement of cash flows to the related captions in the balance sheet. Entities will also have to disclose the nature of restricted cash and restricted cash equivalent balances. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. The Company adopted this guidance retrospectively on April 1, 2017. The Company does not have a material amount of restricted cash. Adoption of this ASU did not have a material impact on the Company's consolidated financial statements.
In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory (ASU 2016-16). ASU 2016-16 requires that entities recognize the income tax effects of intra-entity transfers of assets other than inventory when the transfer occurs. Current GAAP prohibits the recognition of those tax effects until the asset has been sold to an outside party. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. ASU 2016-16 is effective for the Company beginning April 1, 2018. The Company is evaluating the new guidance and does not believe the adoption of ASU 2016-16 will have a material impact on its consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments (ASU 2016-15). ASU 2016-15 is intended to add or clarify guidance on the classification of certain cash receipts and payments in the statement of cash flows and to eliminate the diversity in practice related to such classifications. The guidance in ASU 2016-15 is required for annual reporting periods beginning after December 15, 2017, with early adoption permitted. ASU 2016-15 is effective for the Company beginning April 1, 2018. The Company is currently assessing the potential impact of the adoption of ASU 2016-15 and does not expect a material impact on its consolidated statement of cash flows.
In March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (ASU 2016-09), which simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for income taxes, forfeitures and statutory tax withholding requirements, as well as classification in the statement of cash flows. The Company adopted this guidance on April 1, 2017, which had the following impact on the consolidated financial statements:
| |
• | On a prospective basis, as required, the Company recorded an excess tax shortfall of $0.4 million and an excess tax benefit of $0.8 million to the provision for income taxes in the consolidated statement of operations for the three and nine months ended December 31, 2017, respectively, instead of additional paid-in capital in the consolidated balance sheets. As a result, net income decreased $0.4 million and increased $0.8 million, for the three and nine months ended December 31, 2017, respectively. Basic and diluted earnings per share decreased $0.01 for the three months ended December 31, 2017, while basic and diluted earnings per share increased $0.01 for the nine months ended December 31, 2017. |
| |
• | Excess tax benefits are presented as operating cash activity instead of financing cash activity in the consolidated statements of cash flows, which the Company elected to apply on a retrospective basis. As a result, the Company classified $0.8 million and $1.4 million of excess tax benefits for the nine months ended December 31, 2017 and 2016, respectively, as operating cash outflows included within the change in income taxes payable in the consolidated statements of cash flows. The retrospective classification resulted in decreases in cash provided by operating activities and cash used in financing activities of $1.4 million for the nine months ended December 31, 2016. |
| |
• | The Company prospectively excluded the excess tax benefits from the assumed proceeds available to repurchase shares in the computation of diluted earnings per share under the treasury stock method, which did not have a material impact on diluted earnings per share for the three and nine months ended December 31, 2017. |
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) Section A - Leases: Amendments to the FASB Accounting Standards Codification (ASU 2016-02), its new standard on accounting for leases. This update requires the recognition of leased assets and lease obligations by lessees for those leases currently classified as operating leases under existing lease guidance. Short term leases with a term of 12 months or less are not required to be recognized. The update also requires disclosure of key information about leasing arrangements to increase transparency and comparability among organizations. ASU 2016-02 is effective for annual reporting periods beginning after December 31, 2018 and interim periods within those fiscal years, and early adoption is permitted. The Company is currently assessing the potential impact of the adoption of ASU 2016-02 on its consolidated financial statements.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers: Topic 606 (ASU 2014-09) and issued subsequent amendments to the initial guidance in August 2015, March 2016, April 2016, May 2016, December 2016 and September 2017, within ASU 2015-04, 2016-08, ASU 2016-10, ASU 2016-12, ASU 2016-20, ASU 2017-13 and ASU 2017-14, respectively (collectively, Topic 606). Topic 606 supersedes nearly all existing revenue recognition guidance under GAAP. The core principle of Topic 606 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. Topic 606 defines a five-step process to achieve this core principle and, in applying this process, it is possible that more judgments and estimates may be required within the revenue recognition process than are required under existing GAAP, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation, among others. Topic 606 will be effective for the Company on April 1, 2018. Entities have the option of using either a full retrospective or a modified retrospective approach to adopt this standard. The Company believes it will elect the modified retrospective transition approach. However, the Company is still quantifying the impact of this new accounting standard. The adoption will most likely result in a reduction in deferred revenue as of April 1, 2018 for performance obligations that are deferred under current guidance that may not be deferred under Topic 606. Upon
adoption of Topic 606, the Company expects to recognize a greater proportion of revenue upon delivery of its products, whereas some of its current product sales are initially recorded in deferred revenue and recognized over a period of time. Since the Company is currently expensing sales commissions as incurred, the requirement in the new standard to capitalize certain in-scope sales commissions is being evaluated to determine its potential impact on the consolidated financial statements in the year of adoption. The Company does not foresee any material impact on its cash flows. The Company will continue to assess all potential impacts of the guidance and given normal ongoing business dynamics, preliminary conclusions are subject to change.
NOTE 2 – CONCENTRATION OF CREDIT RISK AND SIGNIFICANT CUSTOMERS
Financial instruments that potentially subject us to concentration of credit risk consist primarily of investments, trade accounts receivable and accounts payable. The Company's cash, cash equivalents, and marketable securities are placed with financial institutions with high credit standings.
At December 31, 2017 and March 31, 2017, the Company had no direct customers or indirect channel partners which accounted for more than 10% of the accounts receivable balance.
During the three and nine months ended December 31, 2017, no direct customers or indirect channel partners accounted for more than 10% of the Company's total revenue. During the three and nine months ended December 31, 2016, one direct customer, Verizon, accounted for more than 10% of the Company's total revenue, while no indirect channel partners accounted for more than 10% of total revenue.
As disclosed parenthetically within the Company's consolidated balance sheet, the Company has receivables from related parties included within prepaid expenses and other current assets, that represent a concentration of credit risk of $3.1 million and $3.6 million at December 31, 2017 and March 31, 2017, respectively.
Historically, the Company has not experienced any significant failure of its customers' ability to meet their payment obligations nor does the Company anticipate material non-performance by its customers in the future; accordingly, the Company does not require collateral from its customers. However, if the Company's assumptions are incorrect, there could be an adverse impact on its allowance for doubtful accounts.
NOTE 3 – SHARE-BASED COMPENSATION
The following is a summary of share-based compensation expense including restricted stock units granted pursuant to the Company's 2007 Equity Incentive Plan, as amended, and employee stock purchases made under the Company's 2011 Employee Stock Purchase Plan (ESPP) based on estimated fair values within the applicable cost and expense lines identified below (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
Cost of product revenue | $ | 301 |
| | $ | 255 |
| | $ | 807 |
| | $ | 716 |
|
Cost of service revenue | 1,287 |
| | 1,015 |
| | 3,597 |
| | 3,058 |
|
Research and development | 3,730 |
| | 3,456 |
| | 10,820 |
| | 9,961 |
|
Sales and marketing | 4,022 |
| | 3,367 |
| | 11,613 |
| | 9,704 |
|
General and administrative | 3,085 |
| | 2,368 |
| | 8,417 |
| | 6,832 |
|
| $ | 12,425 |
| | $ | 10,461 |
| | $ | 35,254 |
| | $ | 30,271 |
|
Employee Stock Purchase Plan – The Company maintains the ESPP for all eligible employees as described in the Company's Annual Report on Form 10-K for the year ended March 31, 2017. Under the ESPP, shares of the Company's common stock may be purchased on the last day of each bi-annual offering period at 85% of the fair value on the last day of such offering period. The offering periods run from March 1st through August 31st and from September 1st through the last day of February each year. During the nine months ended December 31, 2017, employees purchased 262,685 shares under the ESPP and the value per share was $32.75.
NOTE 4 – CASH, CASH EQUIVALENTS, RESTRICTED CASH AND MARKETABLE SECURITIES
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents and those investments with original maturities greater than three months to be marketable securities. Cash and cash equivalents consisted of money market instruments and cash maintained with various financial institutions at December 31, 2017 and March 31, 2017.
Cash, Cash Equivalents and Restricted Cash
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows (in thousands): |
| | | | | | | | | | | | | | | |
| December 31, 2017 | | March 31, 2017 | | December 31, 2016 | | March 31, 2016 |
Cash and cash equivalents | $ | 331,912 |
| | $ | 304,880 |
| | $ | 244,833 |
| | $ | 210,711 |
|
Restricted cash | 910 |
| | 846 |
| | 846 |
| | 186 |
|
Total cash, cash equivalents and restricted cash | $ | 332,822 |
| | $ | 305,726 |
| | $ | 245,679 |
| | $ | 210,897 |
|
The Company's restricted cash includes cash balances which are legally or contractually restricted. The Company's restricted cash is included within prepaid and other current assets and consists of amounts related to holdbacks associated with prior acquisitions.
Marketable Securities
The following is a summary of marketable securities held by NetScout at December 31, 2017, classified as short-term and long-term (in thousands):
|
| | | | | | | | | | | |
| Amortized Cost | | Unrealized Losses | | Fair Value |
Type of security: | | | | | |
U.S. government and municipal obligations | $ | 41,957 |
| | $ | (74 | ) | | $ | 41,883 |
|
Commercial paper | 5,007 |
| | — |
| | 5,007 |
|
Corporate bonds | 1,006 |
| | (1 | ) | | 1,005 |
|
Total short-term marketable securities | 47,970 |
| | (75 | ) | | 47,895 |
|
U.S. government and municipal obligations | 3,203 |
| | (16 | ) | | 3,187 |
|
Total long-term marketable securities | 3,203 |
| | (16 | ) | | 3,187 |
|
Total marketable securities | $ | 51,173 |
| | $ | (91 | ) | | $ | 51,082 |
|
The following is a summary of marketable securities held by NetScout at March 31, 2017, classified as short-term and long-term (in thousands):
|
| | | | | | | | | | | |
| Amortized Cost | | Unrealized Losses | | Fair Value |
Type of security: | | | | | |
U.S. government and municipal obligations | $ | 98,989 |
| | $ | (21 | ) | | $ | 98,968 |
|
Commercial paper | 29,469 |
| | — |
| | 29,469 |
|
Corporate bonds | 7,959 |
| | (3 | ) | | 7,956 |
|
Certificates of deposit | 1,499 |
| | — |
| | 1,499 |
|
Total short-term marketable securities | 137,916 |
| | (24 | ) | | 137,892 |
|
U.S. government and municipal obligations | 21,952 |
| | (19 | ) | | 21,933 |
|
Total long-term marketable securities | 21,952 |
| | (19 | ) | | 21,933 |
|
Total marketable securities | $ | 159,868 |
| | $ | (43 | ) | | $ | 159,825 |
|
Contractual maturities of the Company's marketable securities held at December 31, 2017 and March 31, 2017 were as follows (in thousands):
|
| | | | | | | |
| December 31, 2017 |
| March 31, 2017 |
Available-for-sale securities: |
|
|
|
Due in 1 year or less | $ | 47,895 |
|
| $ | 137,892 |
|
Due after 1 year through 5 years | 3,187 |
|
| 21,933 |
|
| $ | 51,082 |
|
| $ | 159,825 |
|
NOTE 5 – FAIR VALUE MEASUREMENTS
The fair value hierarchy has three levels based on the reliability of the inputs used to determine fair value. Level 1 refers to fair values determined based on quoted prices in active markets for identical assets. Level 2 refers to fair values estimated using significant other observable inputs, and Level 3 includes fair values estimated using significant non-observable inputs. The following tables present the Company's financial assets and liabilities measured on a recurring basis using the fair value hierarchy at December 31, 2017 and March 31, 2017 (in thousands):
|
| | | | | | | | | | | | | | | |
| Fair Value Measurements at |
| December 31, 2017 |
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
ASSETS: |
| |
| |
|
|
|
Cash and cash equivalents | $ | 331,912 |
| | $ | — |
| | $ | — |
| | $ | 331,912 |
|
U.S. government and municipal obligations | 17,010 |
| | 28,060 |
| | — |
|
| 45,070 |
|
Commercial paper | — |
| | 5,007 |
| | — |
|
| 5,007 |
|
Corporate bonds | 1,005 |
| | — |
| | — |
|
| 1,005 |
|
Derivative financial instruments | — |
| | 153 |
| | — |
|
| 153 |
|
| $ | 349,927 |
| | $ | 33,220 |
| | $ | — |
|
| $ | 383,147 |
|
LIABILITIES: |
| |
| |
|
|
|
Contingent purchase consideration | $ | — |
| | $ | — |
| | $ | (5,426 | ) |
| $ | (5,426 | ) |
Derivative financial instruments | — |
| | (63 | ) | | — |
|
| (63 | ) |
| $ | — |
| | $ | (63 | ) | | $ | (5,426 | ) |
| $ | (5,489 | ) |
|
| | | | | | | | | | | | | | | |
| Fair Value Measurements at |
| March 31, 2017 |
| Level 1 |
| Level 2 |
| Level 3 |
| Total |
ASSETS: |
| |
| |
|
|
|
Cash and cash equivalents | $ | 304,880 |
| | $ | — |
| | $ | — |
|
| $ | 304,880 |
|
U.S. government and municipal obligations | 40,628 |
| | 80,273 |
| | — |
|
| 120,901 |
|
Commercial paper | — |
| | 29,469 |
| | — |
|
| 29,469 |
|
Corporate bonds | 7,956 |
| | — |
| | — |
|
| 7,956 |
|
Certificate of deposits | — |
| | 1,499 |
| | — |
|
| 1,499 |
|
Derivative financial instruments | — |
| | 110 |
| | — |
| | 110 |
|
| $ | 353,464 |
|
| $ | 111,351 |
|
| $ | — |
|
| $ | 464,815 |
|
LIABILITIES: |
| |
| |
|
|
|
Contingent purchase consideration | $ | — |
| | $ | — |
| | $ | (5,449 | ) |
| $ | (5,449 | ) |
Derivative financial instruments | — |
| | (213 | ) | | — |
|
| (213 | ) |
| $ | — |
|
| $ | (213 | ) |
| $ | (5,449 | ) |
| $ | (5,662 | ) |
This hierarchy requires the Company to use observable market data, when available, and to minimize the use of unobservable inputs when determining fair value. On a recurring basis, the Company measures certain financial assets and liabilities at fair value, including marketable securities and derivative financial instruments.
The Company's Level 1 investments are classified as such because they are valued using quoted market prices or alternative pricing sources with reasonable levels of price transparency.
The Company's Level 2 investments are classified as such because fair value is calculated using market observable data for similar but not identical instruments, or a discounted cash flow model using the contractual interest rate as compared with the underlying interest yield curve. The Company classifies municipal obligations as level 2 because the fair values are determined using quoted prices from markets the Company considers to be inactive. Commercial paper is classified as Level 2 because the Company uses market information from similar but not identical instruments and discounted cash flow models based on interest rate yield curves to determine fair value. The Company's derivative financial instruments consist of forward foreign exchange contracts and are classified as Level 2 because the fair values of these derivatives are determined using models based on market observable inputs, including spot prices for foreign currencies and credit derivatives, as well as an interest rate factor.
The Company's Level 3 liabilities consist of contingent purchase consideration. The Company's contingent purchase consideration at March 31, 2017 included $660 thousand related to the acquisition of certain assets and liabilities of Avvasi Inc. (Avvasi) in the second quarter of fiscal year 2017. The contingent purchase consideration represented amounts deposited into an escrow account, which was established to cover damages the Company suffers related to any liabilities that the Company did not agree to assume or as a result of the breach of representations and warranties of the seller as described in the merger agreement. The contingent purchase consideration was paid to the seller in August 2017.
The fair value of contingent purchase consideration related to the acquisition of Simena LLC (Simena) in November 2011 for future consideration to be paid to the seller is $4.9 million at December 31, 2017. The contingent purchase consideration is included as a contingent liability within accrued other in the Company's consolidated balance sheet at December 31, 2017 and included as a long-term contingent liability at March 31, 2017.
The Company's contingent purchase consideration also includes $523 thousand related to the acquisition of certain assets and liabilities of Efflux Systems, Inc. (Efflux) in the second quarter of fiscal year 2018. The contingent purchase consideration represents amounts deposited into an escrow account, which was established to cover damages NetScout suffers related to any liabilities that NetScout did not agree to assume or as a result of the breach of representations and warranties of the seller as described in the merger agreement. The contingent purchase consideration is included as accrued other in the Company's consolidated balance sheet at December 31, 2017.
The following table sets forth a reconciliation of changes in the fair value of the Company's Level 3 financial assets and liabilities for the nine months ended December 31, 2017 (in thousands): |
| | | |
| Contingent Purchase Consideration |
Balance at March 31, 2017 | $ | (5,449 | ) |
Additions to Level 3 | (523 | ) |
Increase in fair value and accretion expense (included within research and development expense) | (114 | ) |
Payments made | 660 |
|
Balance at December 31, 2017 | $ | (5,426 | ) |
Deal-related compensation expense and accretion charges related to the contingent consideration for the nine months ended December 31, 2017 was $114 thousand and was included as part of earnings.
NOTE 6 – INVENTORIES
Inventories are stated at the lower of actual cost or net realizable value. Cost is determined by using the first in, first out (FIFO) method. Inventories consist of the following (in thousands): |
| | | | | | | |
| December 31, 2017 | | March 31, 2017 |
Raw materials | $ | 23,039 |
| | $ | 22,305 |
|
Work in process | 484 |
| | 998 |
|
Finished goods and deferred costs | 13,069 |
| | 16,699 |
|
| $ | 36,592 |
| | $ | 40,002 |
|
NOTE 7 - ACQUISITIONS
Efflux
On July 12, 2017 (the Efflux Closing Date), the Company completed the acquisition of Efflux for $8.6 million. Efflux's technology detects, analyzes and correlates threat activity within enterprise networks. The Efflux technology and engineering talent have been integrated into Arbor Networks in order to support the ongoing enhancement of Arbor SpectrumTM for advanced threat detection.
The Company has completed the purchase accounting related to the Efflux acquisition.
The following table summarizes the allocation of the purchase price (in thousands):
|
| | | | |
Initial cash payment | | $ | 8,104 |
|
Estimated fair value of contingent purchase consideration | | 523 |
|
Estimated purchase price | | $ | 8,627 |
|
Estimated fair value of assets acquired and liabilities assumed (in thousands):
|
| | | | |
Cash | | $ | 93 |
|
Accounts receivable | | 3 |
|
Prepaid and other current assets | | 208 |
|
Property, plant and equipment | | 8 |
|
Intangible assets | | 2,590 |
|
Deferred tax asset | | 841 |
|
Accounts payable | | (7 | ) |
Accrued other liabilities | | (200 | ) |
Deferred revenue | | (8 | ) |
Deferred tax liabilities | | (978 | ) |
Goodwill | | $ | 6,077 |
|
Of the total consideration, $523 thousand was deposited into an escrow account. The escrow account was established to cover damages NetScout suffers related to any liabilities that NetScout did not agree to assume or as a result of the breach of representations and warranties of the seller as described in the merger agreement. Generally, indemnification claims that Efflux would be liable for are limited to the total amount of the escrow account such account and shall be the sole source for the satisfaction of any damages to the Company for such claims, but such limitation does not apply with respect to seller's breach of certain fundamental representations or related to other specified indemnity items, for which certain of Efflux's shareholders may be liable for additional amounts in excess of the escrow amount. Except to the extent that valid indemnification claims are made prior to such time, the $523 thousand will be paid to the seller on July 12, 2018.
In connection with the Efflux acquisition, certain former employees of Efflux will receive cash retention payments subject to such employee's continued employment with the Company through the next regularly scheduled payroll dates following each of the first and second anniversaries of the Efflux Closing Date. The cash retention payment liability was accounted for separately from the business combination as the cash retention payment is automatically forfeited upon termination of employment. The Company will record the liability over the period it is earned as compensation expense for post-combination services.
Goodwill was recognized for the excess purchase price over the fair value of the net assets acquired. Goodwill of $6.1 million from the acquisition was included within the Security reporting unit. Goodwill and intangible assets recorded as part of the acquisition are not deductible for tax purposes.
The fair values of intangible assets were based on valuations using an income approach. These assumptions include estimates of future revenues associated with the technology purchased as part of the acquisition and the migration of the current technology to a more advanced version of the software. This fair value measurement was based on significant inputs not observable in the market and thus represents Level 3 fair value measurements.
The following table reflects the fair value of the acquired identifiable intangible assets and related estimates of useful lives (in thousands):
|
| | | | | | |
| | Fair Value | | Useful Life (Years) |
Developed technology | | $ | 1,980 |
| | 10 |
Customer relationships | | 610 |
| | 10 |
| | $ | 2,590 |
| | |
The weighted average useful life of identifiable intangible assets acquired from Efflux is 10 years.
Avvasi
On August 19, 2016, the Company acquired certain assets and liabilities of Avvasi for $4.6 million. Avvasi's technology allows service providers to measure, improve and monetize video in their networks. This acquisition builds on the Company's ongoing investment to enhance its service assurance capabilities for video traffic over 4G/LTE networks.
Goodwill was recognized for the excess purchase price over the fair value of the net assets acquired. Goodwill of $2.0 million from the acquisition was included within the Service Assurance reporting unit.
Communications Business
On July 14, 2015 (Closing Date), the Company completed the acquisition of Danaher Corporation's (Danaher) Communications Business (Communications Business), which included certain assets, liabilities, technology and employees within Tektronix Communications, VSS Monitoring, Arbor Networks and certain portions of the Fluke Networks Enterprise business, which excluded Danaher's data communications cable installation business and its communication service provider business (the Comms Transaction), which was structured as a Reverse Morris Trust transaction whereby Danaher contributed its Communications Business to a new subsidiary, Potomac Holding LLC (Newco). The total equity consideration was approximately $2.3 billion based on issuing approximately 62.5 million new shares of NetScout common stock to the existing common unit holders of Newco, based on the July 13, 2015 NetScout common stock closing share price of $36.89 per share. On the Closing Date, the Company did not gain control over certain foreign entities due to regulatory and other compliance requirements (Delayed Close Entities). The Company closed on the acquisition of these Delayed Close Entities on October 7, 2015.
In connection with the Comms Transaction, under the Employee Matters Agreement dated July 14, 2015 by and among the Company, Danaher and Newco, Danaher funded certain contracts under which employees provided post-combination services to the Company.
| |
1) | For any outstanding Danaher restricted stock units or stock options held by employees of the Communications Business transferred to Newco (Newco Employees) that vested from July 14, 2015 through August 4, 2015, the awards continued to vest in Danaher shares. These awards met the definition of a derivative under ASC 815 and as such, the Company determined the fair value of these awards on July 14, 2015 and recorded them separately from the business combination as prepaid compensation. The derivative was amortized into compensation expense through August 4, 2015, the post-combination requisite settlement date. |
| |
2) | All outstanding Danaher restricted stock units or stock options held by Newco Employees that were due to vest after August 4, 2015 were cancelled and replaced by NetScout with a cash retention award equal to one half of the value of the employee's cancelled Danaher equity award and up to an aggregate of $15 million of restricted stock units relating to shares of NetScout common stock equal to the remaining one half of the value of the employee’s cancelled Danaher equity award. The restricted stock units issued are considered new share-based payment awards granted by NetScout to the former employees of Danaher. NetScout accounted for these new awards separately from the business combination. The Company recognized share-based compensation net of an estimated forfeiture rate and only recognized compensation cost for those shares expected to vest on a straight-line basis over the requisite service period of the award. The cash retention award was paid on August 4, 2016, to those employees that continued their employment with NetScout through the applicable vesting date of August 4, 2016. Danaher reimbursed NetScout for the amount of the cash retention payments (net of any applicable employment taxes and tax deductions). The cash retention award liability was accounted for separately from the business combination as the cash retention award was automatically forfeited upon termination of employment. NetScout recorded the cash retention award liability over the period it was earned as compensation expense for post-combination services. The reimbursement by Danaher to NetScout of the cash retention award payment was accounted for separately from the business combination on the date |
of the acquisition. For the nine months ended December 31, 2017 and 2016, $0.0 and $4.3 million, respectively, was recorded as compensation expense for post-combination services.
| |
3) | Newco Employees that were entitled to receive an incentive bonus under the Danaher annual bonus plan and who continued to be employed by NetScout through December 31, 2015 received a cash incentive bonus payment. The cash incentive bonus liability was accounted for separately from the business combination as the cash incentive bonus is automatically forfeited upon termination of employment. NetScout recorded the liability over the period it was earned as compensation expense for post-combination services. The payment of the cash retention award, which was reimbursed by Danaher to NetScout, was accounted for separately from the business combination on the date of the acquisition. |
| |
4) | Certain Newco Employees received cash retention payments that were subject to the employee's continued employment with NetScout through October 16, 2015, ninety (90) days after the close of the acquisition. The cash retention payment liability was accounted for separately from the business combination as the cash retention payment was automatically forfeited upon termination of employment. NetScout recorded the liability over the period it was earned as compensation expense for post-combination services. The payment of the cash retention award, which was reimbursed by Danaher to NetScout, was accounted for separately from the business combination on the date of the acquisition. |
NOTE 8 – GOODWILL AND INTANGIBLE ASSETS
Goodwill
The Company has two reporting units: (1) Service Assurance and (2) Security. The Company assesses goodwill for impairment at the reporting unit level at least annually, or on an interim basis if an event occurs or circumstances change that would, more likely than not, reduce the fair value of the reporting unit below its carrying value. The Company completed its annual impairment test on January 31, 2017. The Company performed an interim quantitative test as of December 31, 2017 related to its fiscal year 2018 guidance change. The estimated fair value of both reporting units significantly exceeded their carrying value, as did the fair value of the non-amortizing trade name.
At December 31, 2017, goodwill attributable to our Service Assurance and Security reporting units was $1.2 billion and $555.3 million, respectively. At March 31, 2017, goodwill attributable to our Service Assurance and Security reporting units was $1.2 billion and $548.5 million, respectively.
The change in the carrying amount of goodwill for the nine months ended December 31, 2017 is due to the acquisition of Efflux and the impact of foreign currency translation adjustments related to asset balances that are recorded in currencies other than the U.S. Dollar.
The changes in the carrying amount of goodwill for the nine months ended December 31, 2017 are as follows (in thousands):
|
| | | |
Balance at March 31, 2017 | $ | 1,718,162 |
|
Goodwill attributable to the Efflux acquisition | 6,077 |
|
Foreign currency translation impact | (7,868 | ) |
Balance as of December 31, 2017 | $ | 1,716,371 |
|
Intangible Assets
The net carrying amounts of intangible assets were $859.2 million and $931.3 million at December 31, 2017 and March 31, 2017, respectively. Intangible assets acquired in a business combination are recorded under the acquisition method of accounting at their estimated fair values at the date of acquisition. The Company amortizes intangible assets over their estimated useful lives, except for the acquired trade name which resulted from the Network General Central Corporation (Network General) acquisition, which has an indefinite life and thus is not amortized. The carrying value of the indefinite-lived trade name is evaluated for potential impairment annually, or more frequently if events or changes in circumstances indicate that the asset might be impaired.
Intangible assets include the indefinite-lived trade name with a carrying value of $18.6 million and the following amortizable intangible assets at December 31, 2017 (in thousands):
|
| | | | | | | | | | | |
| Cost |
| Accumulated Amortization |
| Net |
Developed technology | $ | 260,586 |
| | $ | (140,225 | ) | | $ | 120,361 |
|
Customer relationships | 841,403 |
| | (155,874 | ) | | 685,529 |
|
Distributor relationships and technology licenses | 6,949 |
| | (3,517 | ) | | 3,432 |
|
Definite-lived trademark and trade name | 44,210 |
| | (16,653 | ) | | 27,557 |
|
Core technology | 7,271 |
| | (6,522 | ) | | 749 |
|
Net beneficial leases | 336 |
| | (336 | ) | | — |
|
Non-compete agreements | 306 |
| | (306 | ) | | — |
|
Leasehold interest | 2,600 |
| | (1,807 | ) | | 793 |
|
Backlog | 18,419 |
| | (18,417 | ) | | 2 |
|
Capitalized software | 3,183 |
| | (1,356 | ) | | 1,827 |
|
Other | 1,208 |
| | (898 | ) | | 310 |
|
| $ | 1,186,471 |
| | $ | (345,911 | ) | | $ | 840,560 |
|
Intangible assets include the indefinite-lived trade name with a carrying value of $18.6 million and the following amortizable intangible assets at March 31, 2017 (in thousands):
|
| | | | | | | | | | | |
| Cost |
| Accumulated Amortization |
| Net |
Developed technology | $ | 254,005 |
| | $ | (110,200 | ) | | $ | 143,805 |
|
Customer relationships | 831,731 |
| | (105,319 | ) | | 726,412 |
|
Distributor relationships and technology licenses | 8,290 |
| | (3,068 | ) | | 5,222 |
|
Definite-lived trademark and trade name | 43,817 |
| | (12,078 | ) | | 31,739 |
|
Core technology | 7,108 |
| | (6,009 | ) | | 1,099 |
|
Net beneficial leases | 336 |
| | (336 | ) | | — |
|
Non-compete agreements | 278 |
| | (278 | ) | | — |
|
Leasehold interest | 2,600 |
| | (998 | ) | | 1,602 |
|
Backlog | 18,142 |
| | (18,133 | ) | | 9 |
|
Capitalized software | 3,047 |
| | (594 | ) | | 2,453 |
|
Other | 1,208 |
| | (880 | ) | | 328 |
|
| $ | 1,170,562 |
| | $ | (257,893 | ) |
| $ | 912,669 |
|
Amortization included as product revenue consists of amortization of backlog. Amortization included as cost of product revenue consists of amortization of developed technology, distributor relationships and technology licenses, core technology and software. Amortization included as operating expense consists of all other intangible assets. The following table provides a summary of amortization expense for the three and nine months ended December 31, 2017 and 2016, respectively (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
Amortization of intangible assets included as: | | | | | | | |
Product revenue | $ | 3 |
| | $ | 2,850 |
| | $ | 7 |
| | $ | 8,596 |
|
Cost of product revenue | 10,088 |
| | 11,773 |
| | 30,032 |
| | 33,202 |
|
Operating expense | 18,227 |
| | 17,548 |
| | 54,919 |
| | 52,811 |
|
| $ | 28,318 |
| | $ | 32,171 |
| | $ | 84,958 |
| | $ | 94,609 |
|
The following is the expected future amortization expense at December 31, 2017 for the fiscal years ending March 31 (in thousands):
|
| | | |
2018 (remaining three months) | $ | 28,345 |
|
2019 | 107,734 |
|
2020 | 98,383 |
|
2021 | 86,253 |
|
2022 | 75,116 |
|
Thereafter | 444,729 |
|
| $ | 840,560 |
|
The weighted-average amortization period of developed technology and core technology is 11.5 years. The weighted-average amortization period for customer and distributor relationships is 16.1 years. The weighted-average amortization period for trademarks and trade names is 8.5 years. The weighted-average amortization period for leasehold interests is 5.6 years. The weighted-average amortization period for backlog is 2.0 years. The weighted-average amortization period for capitalized software is 4.0 years. The weighted-average amortization period for amortizing all intangible assets is 14.6 years.
NOTE 9 – DERIVATIVE INSTRUMENTS AND HEDGING ACTIVITIES
NetScout operates internationally and, in the normal course of business, is exposed to fluctuations in foreign currency exchange rates. The exposures result from costs that are denominated in currencies other than the U.S. Dollar, primarily the Euro, British Pound, Canadian Dollar, and Indian Rupee. The Company manages its foreign cash flow risk by hedging forecasted cash flows for operating expenses denominated in foreign currencies for up to twelve months, within specified guidelines through the use of forward contracts. The Company enters into foreign currency exchange contracts to hedge cash flow exposures from costs that are denominated in currencies other than the U.S. Dollar. These hedges are designated as cash flow hedges at inception.
All of the Company's derivative instruments are utilized for risk management purposes, and the Company does not use derivatives for speculative trading purposes. These contracts will mature over the next twelve months and are expected to impact earnings on or before maturity.
The notional amounts and fair values of derivative instruments in the consolidated balance sheets at December 31, 2017 and March 31, 2017 were as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Notional Amounts (a) |
| Prepaid Expenses and Other Current Assets |
| Accrued Other |
| December 31, 2017 |
| March 31, 2017 | | December 31, 2017 | | March 31, 2017 | | December 31, 2017 | | March 31, 2017 |
Derivatives Designated as Hedging Instruments: |
|
|
|
|
|
|
|
|
|
|
|
Forward contracts | $ | 10,207 |
| | $ | 14,752 |
| | $ | 153 |
| | $ | 110 |
| | $ | 63 |
| | $ | 213 |
|
| |
(a) | Notional amounts represent the gross contract/notional amount of the derivatives outstanding. |
The following table provides the effect foreign exchange forward contracts had on other comprehensive income (loss) (OCI) and results of operations for the three months ended December 31, 2017 and 2016 (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in Cash Flow Hedging Relationships | Effective Portion |
| Ineffective Portion |
Gain (Loss) Recognized in OCI on Derivative (a) |
| Gain (Loss) Reclassified from Accumulated OCI into Income (b) |
| Gain (Loss) Recognized in Income (Amount Excluded from Effectiveness Testing) (c) |
December 31, 2017 | | December 31, 2016 |
| Location |
| December 31, 2017 |
| December 31, 2016 |
| Location |
| December 31, 2017 | | December 31, 2016 |
Forward contracts | $ | (113 | ) | | $ | (488 | ) |
| Research and development |
| $ | (24 | ) | | $ | 12 |
|
| Research and development |
| $ | 9 |
| | $ | 39 |
|
|
|
|
|
| Sales and marketing |
| (229 | ) | | 181 |
|
| Sales and marketing |
| (28 | ) | | (21 | ) |
| $ | (113 | ) |
| $ | (488 | ) |
|
|
| $ | (253 | ) |
| $ | 193 |
|
|
|
| $ | (19 | ) |
| $ | 18 |
|
| |
(a) | The amount represents the change in fair value of derivative contracts due to changes in spot rates. |
| |
(b) | The amount represents reclassification from other comprehensive income to earnings that occurs when the hedged item affects earnings. |
| |
(c) | The amount represents the change in fair value of derivative contracts due to changes in the difference between the spot price and forward price that is excluded from the assessment of hedge effectiveness and therefore recognized in earnings. No gains or losses were reclassified as a result of discontinuance of cash flow hedges. |
The following table provides the effect foreign exchange forward contracts had on other comprehensive income (loss) (OCI) and results of operations for the nine months ended December 31, 2017 and 2016 (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivatives in Cash Flow Hedging Relationships | Effective Portion | | Ineffective Portion |
Gain (Loss) Recognized in OCI on Derivative (a) | | Gain (Loss) Reclassified from Accumulated OCI into Income (b) | | Gain (Loss) Recognized in Income (Amount Excluded from Effectiveness Testing) (c) |
December 31, 2017 | | December 31, 2016 | | Location | | December 31, 2017 | | December 31, 2016 | | Location | | December 31, 2017 | | December 31, 2016 |
Forward contracts | $ | 796 |
| | $ | (626 | ) | | Research and development | | $ | (106 | ) | | $ | (6 | ) | | Research and development | | $ | 46 |
| | $ | 70 |
|
| | | | | Sales and marketing | | (514 | ) | | 210 |
| | Sales and marketing | | (102 | ) | | (113 | ) |
| $ | 796 |
| | $ | (626 | ) | | | | $ | (620 | ) | | $ | 204 |
| | | | $ | (56 | ) | | $ | (43 | ) |
| |
(a) | The amount represents the change in fair value of derivative contracts due to changes in spot rates. |
| |
(b) | The amount represents reclassification from other comprehensive income to earnings that occurs when the hedged item affects earnings. |
| |
(c) | The amount represents the change in fair value of derivative contracts due to changes in the difference between the spot price and forward price that is excluded from the assessment of hedge effectiveness and therefore recognized in earnings. No gains or losses were reclassified as a result of discontinuance of cash flow hedges. |
NOTE 10 – LONG-TERM DEBT
On July 14, 2015, the Company entered into a certain credit facility with a syndicate of lenders pursuant to a Credit Agreement (Credit Agreement), dated as of July 14, 2015, by and among: the Company; JPMorgan Chase Bank, N.A. (JPMorgan), as administrative agent and collateral agent; J.P. Morgan Securities LLC, KeyBanc Capital Markets, Merrill Lynch, Pierce, Fenner & Smith Incorporated, RBC Capital Markets and Wells Fargo Securities, LLC, as joint lead arrangers and joint bookrunners; Santander Bank, N.A., SunTrust Bank, N.A. and U.S. Bank National Association, as co-documentation agents; and the lenders party thereto. The Credit Agreement provides for a five-year, $800 million senior secured revolving credit facility, including a letter of credit sub-facility of up to $50 million. The Company may elect to use this credit facility for working capital purposes or to finance the repurchase of up to 20 million shares of common stock under the Company's common stock repurchase plan. The commitments under the Credit Agreement will expire on July 14, 2020, and any outstanding loans will be due on that date. At December 31, 2017, $300 million was outstanding under this credit facility.
At the Company's election, revolving loans under the Credit Agreement bear interest at either (a) an Alternate Base Rate per annum equal to the greatest of (1) JPMorgan's prime rate, (2) 0.50% in excess of the Federal Funds effective rate, or (3) an adjusted one month LIBOR rate plus 1%; or (b) such adjusted LIBOR rate (for the interest period selected by the Company), in each case plus an applicable margin. For the period from the delivery of the Company's financial statements for the quarter ended September 30, 2017 until the Company has delivered financial statements for the quarter ended December 31, 2017, the applicable margin was 1.50% per annum for LIBOR loans and 0.50% per annum for Alternate Base Rate loans, and thereafter the applicable margin will vary depending on the Company's leverage ratio, ranging from 1.00% per annum for Base Rate loans and 2.00% per annum for LIBOR loans if the Company's consolidated leverage ratio is greater than 2.50 to 1.00, down to 0.25% per annum for Alternate Base Rate loans and 1.25% per annum for LIBOR loans if the Company's consolidated leverage ratio is equal to or less than 1.00 to 1.00.
The Company's consolidated leverage ratio is the ratio of its total funded debt compared to its consolidated adjusted EBITDA. Consolidated adjusted EBITDA includes certain adjustments, including, without limitation, adjustments relating to extraordinary, unusual or non-recurring charges, certain restructuring charges, non-cash charges, certain transaction costs and expenses and certain pro forma adjustments in connection with material acquisitions and dispositions, all as set forth in detail in the definition of consolidated adjusted EBITDA in the Credit Agreement.
Commitment fees will accrue on the daily unused amount of the credit facility. For the period from the delivery of the Company's financial statements for the quarter ended September 30, 2017 until the Company has delivered financial statements for the quarter ended December 31, 2017, the commitment fee was 0.25% per annum, and thereafter the commitment fee will vary depending on the Company's consolidated leverage ratio, ranging from 0.35% per annum if the Company's consolidated
leverage ratio is greater than 2.50 to 1.00, down to 0.20% per annum if the Company's consolidated leverage ratio is equal to or less than 1.00 to 1.00.
Letter of credit participation fees are payable to each lender on the amount of such lender's letter of credit exposure, during the period from the closing date of the Credit Agreement to but excluding the date which is the later of (i) the date on which such lender's commitment terminates or (ii) the date on which such lender ceases to have any letter of credit exposure, at a rate per annum equal to the applicable margin for LIBOR loans. Additionally, the Company will pay a fronting fee to each issuing bank in amounts to be agreed to between the Company and the applicable issuing bank.
Interest on Alternate Base Rate loans is payable at the end of each calendar quarter. Interest on LIBOR loans is payable at the end of each interest rate period or at the end of each three-month interval within an interest rate period if the period is longer than three months. The Company may also prepay loans under the Credit Agreement at any time, without penalty, subject to certain notice requirements.
Debt is recorded at the amount drawn on the revolving credit facility plus interest based on floating rates reflective of changes in the market which approximates fair value.
The loans and other obligations under the credit facility are (a) guaranteed by each of the Company's wholly owned material domestic restricted subsidiaries, subject to certain exceptions, and (b) are secured by substantially all of the assets of the Company and the subsidiary guarantors, including a pledge of all the capital stock of material subsidiaries held directly by the Company and the subsidiary guarantors (which pledge, in the case of any foreign subsidiary, is limited to 65% of the voting stock), subject to certain customary exceptions and limitations. The Credit Agreement generally prohibits any other liens on the assets of the Company and its restricted subsidiaries, subject to certain exceptions as described in the Credit Agreement.
The Credit Agreement contains certain covenants applicable to the Company and its restricted subsidiaries, including, without limitation, limitations on additional indebtedness, liens, various fundamental changes, dividends and distributions, investments (including acquisitions), transactions with affiliates, asset sales, including sale-leaseback transactions, speculative hedge agreements, payment of junior financing, changes in business and other limitations customary in senior secured credit facilities. In addition, the Company is required to maintain certain consolidated leverage and interest coverage ratios. These covenants and limitations are more fully described in the Credit Agreement. At December 31, 2017, the Company was in compliance with all of these covenants.
The Credit Agreement provides that events of default will exist in certain circumstances, including failure to make payment of principal or interest on the loans when required, failure to perform certain obligations under the Credit Agreement and related documents, defaults under certain other indebtedness, certain insolvency events, certain events arising under ERISA, a change of control and certain other events. Upon an event of default, the administrative agent with the consent of, or at the request of, the holders of more than 50% in principal amount of the loans and commitments may terminate the commitments and accelerate the maturity of the loans and enforce certain other remedies under the Credit Agreement and the other loan documents.
In connection with the Company's revolving credit facility described above, effective as of the closing date of the Credit Agreement, the Company terminated its existing term loan and revolving credit facility pursuant to the Credit and Security Agreement, dated as of November 22, 2011, by and among the Company, KeyBank National Association, as joint lead arranger, sole book runner and administrative agent, Wells Fargo Bank, National Association, as joint lead arranger and co-syndication agent, Merrill Lynch, Pierce, Fenner & Smith Incorporated, as joint lead arranger, Bank of America, N.A., as co-syndication agent, and Silicon Valley Bank and Comerica Bank, as co-documentation agents, and the Lenders party thereto.
The Company capitalized $6.6 million of debt issuance costs associated with the origination of the Credit Agreement, which are being amortized over the life of the revolving credit facility. The unamortized balance was $3.4 million as of December 31, 2017. The balance of $1.4 million was included as prepaid expenses and other current assets and a balance of $2.0 million was included as other assets in the Company's consolidated balance sheet.
NOTE 11 – RESTRUCTURING CHARGES
During the quarter ended March 31, 2017, the Company restructured certain departments to better align functions subsequent to the Comms Transaction, resulting in the termination of forty-one employees. Communication of the plan to the impacted employees was substantially completed on March 31, 2017. As a result of the workforce reduction, during the twelve months ended March 31, 2017, the Company recorded a restructuring charge totaling $1.9 million related to one-time termination benefits and $0.4 million in facility related charges. All of the workforce reduction was completed during the quarter ended September 30, 2017. The Company recorded an additional charge for one-time termination benefits of $0.7 million during the six months ended September 30, 2017. The one-time termination benefits and facilities-related costs were paid in full during the quarter ended December 31, 2017.
During the quarter ended December 31, 2017, the Company restructured certain departments to better align functions resulting in the termination of sixty-seven employees. As a result of the workforce reduction, during the three months ended December 31, 2017, the Company recorded a restructuring charge totaling $3.6 million related to one-time termination benefits for the employees that were notified during the period. Additional one-time termination benefit charges and facility-related costs of approximately $2.7 million are anticipated to be recorded in the next nine months. The one-time termination benefits will be paid in full during the fiscal year ended March 31, 2019.
The following table provides a summary of the activity related to the restructuring plans and the related restructuring liability (in thousands): |
| | | | | | | | | | | | | | | |
| Q4 FY2017 Plan | | Q3 FY 2018 Plan | | |
Employee-Related | | Facilities Related | | Employee-Related | | Total |
Balance at March 31, 2017 | $ | 1,550 |
| | $ | 405 |
| | $ | — |
| | $ | 1,955 |
|
Restructuring charges to operations | 729 |
| | 208 |
| | $ | 3,590 |
| | $ | 4,527 |
|
Cash payments | (1,867 | ) | | (374 | ) | | (380 | ) | | $ | (2,621 | ) |
Other adjustments | (412 | ) | | (239 | ) | | — |
| | $ | (651 | ) |
Balance at December 31, 2017 | $ | — |
| | $ | — |
| | $ | 3,210 |
| | $ | 3,210 |
|
The accrual for employee-related severance is included as accrued compensation in the Company's consolidated balance sheets. The balance is expected to be paid in full within the next twelve months.
NOTE 12 – COMMITMENTS AND CONTINGENCIES
Acquisition related – The Company has a contingent liability related to the acquisition of Simena in November 2011 for future consideration to be paid to the seller which had an initial fair value of $8.0 million at the time of acquisition. At December 31, 2017, the present value of the future consideration was $4.9 million.
The Company has a contingent liability for $523 thousand related to the acquisition of Efflux in July 2017 for which an escrow account was established to cover damages NetScout suffers related to any liabilities that NetScout did not agree to assume or as a result of the breach of representations and warranties of the seller as described in the merger agreement. Generally, indemnification claims that Efflux would be liable for are limited to the total amount of the escrow account and shall be the sole source for the satisfaction of any damages to the Company for such claims, but such limitation does not apply with respect to seller's breach of certain fundamental representations or related to other specified indemnity items, for which certain of Efflux's shareholders may be liable for additional amounts in excess of the escrow amount. Except to the extent that valid indemnification claims are made prior to such time, the $523 thousand will be paid to the seller on July 12, 2018.
In addition, the Company had a contingent liability at March 31, 2017 for $660 thousand related to the acquisition of Avvasi in August 2016. The $660 thousand was paid to the seller in August 2017.
Legal – From time to time, NetScout is subject to legal proceedings and claims in the ordinary course of business. In the opinion of management, the amount of ultimate expense with respect to any current legal proceedings and claims, if determined adversely, will not have a material adverse effect on the Company’s financial condition, results of operations or cash flows.
As previously disclosed, in Part II, Item 1, in March 2016, Packet Intelligence LLC (“Packet Intelligence” or “Plaintiff”) filed a Complaint against NetScout and two subsidiary entities in the United States District Court for the Eastern District of Texas asserting infringement of five United States patents. Plaintiff’s Complaint alleged that legacy Tektronix GeoProbe products, including the G10 and GeoBlade products, infringed these patents. NetScout filed an Answer denying Plaintiff’s allegations and asserting that Plaintiff’s patents were, among other things, invalid, not infringed, and unenforceable due to inequitable conduct. In October 2017, a jury trial was held to address the parties’ claims and counterclaims regarding infringement of three patents by the G10 and GeoBlade products, invalidity of these patents, and damages. On October 13, 2017, the jury rendered a verdict finding in favor of the Plaintiff and that Plaintiff was entitled to $3,500,000 for pre-suit damages and $2,250,000 for post-suit damages. The jury indicated that the awarded damages amounts were intended to reflect a running royalty. The Court also conducted a bench trial on whether these patents were unenforceable due to, among other things, inequitable conduct. The Court has not yet rendered a decision on the equitable issues or entered final judgment in this matter. NetScout has concluded that the risk of loss from this matter is currently neither remote nor probable, and therefore, under U.S. GAAP definitions, the risk of loss is termed "reasonably possible". Therefore, accounting rules require NetScout to provide an estimate for the range of potential liability. Netscout currently estimates that the estimated range of liability is between $0 and the aggregate amount awarded by the jury, plus potential additional pre- and post-judgment interest amounts,
subject to other adjustments that the Court may make. NetScout intends to continue to vigorously dispute Packet Intelligence’s claims including through appeal, if necessary.
NOTE 13 – PENSION BENEFIT PLANS
Certain of the Company's non-U.S. employees participate in certain noncontributory defined benefit pension plans acquired in the Comms Transaction on July 14, 2015. None of the Company's employees in the U.S. participate in any noncontributory defined benefit pension plans. In general, these plans are funded based on considerations relating to legal requirements, underlying asset returns, the plan's funded status, the anticipated deductibility of the contribution, local practices, market conditions, interest rates and other factors.
The following sets forth the components of the Company's net periodic pension cost of the noncontributory defined benefit pension plans for the three and nine months ended December 31, 2017 and 2016 (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
Service cost | $ | 67 |
| | $ | 103 |
| | $ | 208 |
| | $ | 268 |
|
Interest cost | 132 |
| | 199 |
| | 405 |
| | 520 |
|
Net periodic pension cost | $ | 199 |
| | $ | 302 |
| | $ | 613 |
| | $ | 788 |
|
Expected Contributions
During the nine months ended December 31, 2017, the Company made contributions of $0.2 million to its defined benefit pension plans. During the fiscal year ending March 31, 2018, the Company's cash contribution requirements for its defined benefit pension plans are expected to be less than $1.0 million. As a majority of the participants within the Company's plans are all active employees, the benefit payments are not expected to be material in the foreseeable future.
NOTE 14 – TREASURY STOCK
On May 19, 2015, the Company's board of directors approved a share repurchase program, conditional upon the completion of the Comms Transaction. This program enables the Company to repurchase up to 20 million shares of its common stock. This plan became effective on July 14, 2015 upon the completion of the Comms Transaction. The Company is not obligated to acquire any specific amount of common stock within any particular timeframe under this program. Through December 31, 2017, the Company has repurchased 19,029,350 shares totaling $580.0 million in the open market under this stock repurchase plan. At December 31, 2017, 970,650 shares of common stock remained available to be purchased under the plan. The Company repurchased 5,802,788 shares for $200.0 million under the program during the nine months ended December 31, 2017.
On October 24, 2017, the Company’s Board of Directors approved a new share repurchase program that will enable the Company to repurchase up to twenty-five million shares of its common stock. This new program will become effective once the Company’s previously disclosed twenty million share repurchase program is completed. The Company plans to acquire shares in open market transactions that may use a 10b5-1 plan, and the Company may also repurchase shares via accelerated stock buyback programs, tender offers, privately negotiated transactions or by other means. Repurchases under this new program will be funded from one or a combination of (i) existing cash balances, (ii) future free cash flow and (iii) indebtedness. The Company is not obligated to acquire any specific amount of common stock within any particular timeframe as a result of its new share repurchase program. The timing and amount of future repurchase activity under the new program will depend on market conditions, corporate considerations, debt agreements and regulatory requirements. The new program may be modified, suspended or terminated at any time by the Board.
In connection with the delivery of common shares upon vesting of restricted stock units, the Company withheld 385,454 shares at a cost of $13.0 million related to minimum statutory tax withholding requirements on these restricted stock units during the nine months ended December 31, 2017. These withholding transactions do not fall under the repurchase program described above, and therefore do not reduce the amount that is available for repurchase under that program.
NOTE 15 – NET INCOME PER SHARE
Calculations of the basic and diluted net income per share and potential common shares are as follows (in thousands, except for per share data):
|
| | | | | | | | | | | | | | | |
| Three Months Ended |
| Nine Months Ended |
| December 31, |
| December 31, |
| 2017 |
| 2016 |
| 2017 |
| 2016 |
Numerator: |
|
|
|
|
|
|
|
Net income | $ | 89,685 |
| | $ | 21,245 |
| | $ | 62,995 |
| | $ | 10,981 |
|
Denominator: | | | | | | | |
Denominator for basic net income per share - weighted average common shares outstanding | 87,210 |
| | 91,762 |
| | 88,985 |
| | 92,337 |
|
Dilutive common equivalent shares: | | | | | | | |
Weighted average restricted stock units | 650 |
| | 640 |
| | 897 |
| | 660 |
|
Denominator for diluted net income per share - weighted average shares outstanding | 87,860 |
| | 92,402 |
| | 89,882 |
| | 92,997 |
|
Net income per share: | | | | | | | |
Basic net income per share | $ | 1.03 |
| | $ | 0.23 |
| | $ | 0.71 |
| | $ | 0.12 |
|
Diluted net income per share | $ | 1.02 |
| | $ | 0.23 |
| | $ | 0.70 |
| | $ | 0.12 |
|
The following table sets forth restricted stock units excluded from the calculation of diluted net income per share, since their inclusion would be anti-dilutive (in thousands): |
| | | | | | | | | | | |
| Three Months Ended |
| Nine Months Ended |
| December 31, |
| December 31, |
| 2017 |
| 2016 |
| 2017 |
| 2016 |
Restricted stock units | 1,873 |
| | 1,207 |
| | 1,405 |
| | 1,718 |
|
Basic net income per share is calculated by dividing net income by the weighted average number of shares outstanding during the period. Unvested restricted shares, although legally issued and outstanding, are not considered outstanding for purposes of calculating basic earnings per share. Diluted net income per share is calculated by dividing net income by the weighted average number of shares outstanding plus the dilutive effect, if any, of outstanding stock options, restricted shares and restricted stock units using the treasury stock method. The calculation of the dilutive effect of outstanding equity awards under the treasury stock method includes consideration of proceeds from the assumed exercise of stock options and unrecognized compensation expense as additional proceeds.
NOTE 16 – INCOME TAXES
The Company's effective income tax rates were (155.1)% and 30.6% for the three months ended December 31, 2017 and 2016, respectively. Generally, the effective tax rate differs from the statutory tax rate due to the impact of the domestic production activities deduction, research and development credit, the impact of state taxes and income generated in jurisdictions that have a different tax rate than the U.S. statutory rate. The effective tax rate for the three months ended December 31, 2017 is lower than the effective rate for the three months ended December 31, 2016, primarily due to the enactment of the Tax Cuts and Jobs Act during the quarter. As a result of the enactment, the Company recorded a significant tax benefit during the quarter ended December 31, 2017.
The Company's effective income tax rates were 1,133.0% and 28.4% for the nine months ended December 31, 2017 and 2016, respectively. The effective tax rate for the nine months ended December 31, 2017 is higher than the effective rate for the nine months ended December 31, 2016, primarily due to the enactment of the Tax Cuts and Jobs Act during the quarter. As a result of the enactment, the Company recorded a significant tax benefit during the quarter ended December 31, 2017. This benefit has the effect of increasing the tax rate due to losses being generated in the nine months ended December 31, 2017.
On December 22, 2017, the Tax Cuts and Jobs Act (Tax Legislation) was signed into law. The Tax Legislation significantly revises the U.S. tax code by, among other things, lowering the corporate tax rate from 35% to 21%; imposing a minimum tax on certain foreign earnings; limiting the deductibility of interest expense; implementing a territorial tax system and imposing a one-time transition tax on deemed repatriating earnings of foreign subsidiaries. Due to the effective date of the
rate reduction on our fiscal year, the Company will record a blended statutory rate for the year ended March 31, 2018. While the Company continues to assess the impact of the new law on our consolidated financial statements, the Company has recorded a provisional amount increasing current tax expense by approximately $2 million related to the transition tax associated with the deemed repatriation of foreign earnings. Additionally, the Company has recorded a provisional deferred tax benefit of approximately $83 million related to the re-measurement of deferred tax assets and liabilities. The aforementioned provisional amounts may differ from actual results due to a variety of factors, including, among others, (i) finalization of the annual financial closing and reporting process which may impact the re measurement of deferred taxes; (ii) management’s further assessment of the Tax Legislation and related regulatory guidance; (iii) guidance that may be issued; (iv) finalization of earnings and profits amounts and cash balances held by foreign subsidiaries impacting the transitions tax (v) potential imposition of the minimum tax and (vi) actions the Company may take as a result of the Tax Legislation. Any adjustments to these provisional amounts made during the measurement period will be included in income from continuing operations as an adjustment to tax expense or benefit in the reporting period the amounts are determined.
The Company may be subject to the tax on the Global Intangible Low-Taxed Income (GILTI) in future years but has not completed its analysis of the applicability of the tax. The Company will continue to gather and evaluate information as to the impact of this tax, and therefore will not make a policy election on how to account for GILTI (as part of deferred taxes or as a period expense) until management has received and evaluated the necessary information. Accordingly, no amounts related to GILTI are included within deferred taxes.
NOTE 17 – SEGMENT AND GEOGRAPHIC INFORMATION
The Company reports revenues and income under one reportable segment.
The Company manages its business in the following geographic areas: United States, Europe, Asia and the rest of the world. In accordance with United States export control regulations, the Company does not sell or do business with countries subject to economic sanctions and export controls.
Total revenue by geography is as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended |
| Nine Months Ended |
| December 31, |
| December 31, |
| 2017 |
| 2016 |
| 2017 |
| 2016 |
United States | $ | 156,511 |
| | $ | 175,591 |
| | $ | 448,761 |
| | $ | 524,958 |
|
Europe | 53,938 |
| | 58,058 |
| | 132,488 |
| | 140,795 |
|
Asia | 23,076 |
| | 26,360 |
| | 67,804 |
| | 70,978 |
|
Rest of the world | 35,419 |
| | 42,183 |
| | 102,510 |
| | 106,461 |
|
| $ | 268,944 |
|
| $ | 302,192 |
|
| $ | 751,563 |
|
| $ | 843,192 |
|
The United States revenue includes sales to resellers in the United States. These resellers fulfill customer orders and may subsequently ship the Company’s products to international locations. The Company reports these shipments as United States revenue because the Company ships the products to a United States location. Further, the Company determines the geography of its sales after considering where the contract originated. Beginning in the first quarter of fiscal year 2018, the Company changed the structure of its sales force. As a result, consideration was given to this change when determining revenue by geography for the three and nine months ended December 31, 2017. Prior periods in fiscal year 2017 were recast to conform to the current presentation. A majority of revenue attributable to locations outside of the United States is a result of export sales. Substantially all of the Company’s identifiable assets are located in the United States.
NOTE 18 - RELATED PARTY TRANSACTIONS
During our fiscal year ended March 31, 2016 and the three months ended June 30, 2016, a member of the Company's Board of Directors served as an executive officer of Danaher. As part of the split off of Danaher's Communications Business and the Company's subsequent acquisition of that business from Newco's shareholders, NetScout has entered into multiple transactions with Danaher which include: transition services agreements, lease agreements, closing agreements, and compensation for post-combination services provisions within the separation and distribution agreement. This board member is now the founding President and CEO of Fortive Corporation (Fortive), which spun off of Danaher in July 2016. As part of the spin-off of Fortive, the transition services agreement was amended to, among other things, assign Danaher's rights, duties, obligations and liabilities under the transition services agreement to Fluke Corporation, a subsidiary of Fortive. The Company will continue to report the wind down of preexisting transactions as related party transactions through the Company's fiscal year 2018. The Company has disclosed the transactions with Danaher and Fortive parenthetically within the financial statements.
As disclosed parenthetically within the Company's consolidated balance sheet, the Company has receivables from related parties. The following table summarizes those balances (in thousands): |
| | | | | | | |
| December 31, 2017 | | March 31, 2017 |
Danaher | $ | 194 |
| | $ | 404 |
|
Fortive | 2,888 |
| | 3,181 |
|
| $ | 3,082 |
| | $ | 3,585 |
|
As disclosed parenthetically within the Company's consolidated balance sheet, the Company has payables due to related parties. The following table summarizes those balances (in thousands): |
| | | | | | | |
| December 31, 2017 | | March 31, 2017 |
Fortive | $ | 362 |
| | $ | 444 |
|
| $ | 362 |
| | $ | 444 |
|
As disclosed parenthetically within the Company's consolidated statements of operations, the Company has recorded expenses from related parties. The following table summarizes those balances (in thousands): |
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
Danaher: | | | | | | | |
Cost of product revenue | $ | — |
| | $ | — |
| | $ | — |
| | $ | 4,690 |
|
Cost of service revenue | — |
| | 27 |
| | — |
| | 485 |
|
Research and development expenses | — |
| | 43 |
| | — |
| | 1,720 |
|
Sales and marketing | — |
| | (49 | ) | | 2 |
| | 2,273 |
|
General and administrative expenses | 3 |
| | 46 |
| | 7 |
| | 2,548 |
|
| $ | 3 |
| | $ | 67 |
| | $ | 9 |
| | $ | 11,716 |
|
Fortive: | | | | | | | |
Cost of product revenue | $ | — |
| | $ | 45 |
| | $ | 245 |
| | $ | 2,418 |
|
Cost of service revenue | 192 |
| | 95 |
| | 480 |
| | 109 |
|
Research and development expenses | — |
| | — |
| | 3 |
| | (104 | ) |
Sales and marketing | — |
| | — |
| | — |
| | 150 |
|
General and administrative expenses | 750 |
| | 261 |
| | 1,690 |
| | 1,302 |
|
| $ | 942 |
| | $ | 401 |
| | $ | 2,418 |
| | $ | 3,875 |
|
As disclosed within the Company's consolidated statements of cash flows, the Company has cash flows resulting from amounts due to related parties and due from related parties. The following table summarizes those cash flows (in thousands): |
| | | | | | | |
| Nine Months Ended |
| December 31, |
| 2017 | | 2016 |
Due from related party: | | | |
Danaher | $ | 154 |
| | $ | 16,955 |
|
Fortive | 400 |
| | 7,724 |
|
Total | $ | 554 |
| | $ | 24,679 |
|
| | | |
Due to related party: | | | |
Danaher | $ | — |
| | $ | (712 | ) |
Fortive | (82 | ) | | 206 |
|
Total | $ | (82 | ) | | $ | (506 | ) |
NOTE 19 – SUBSEQUENT EVENTS
On January 16, 2018, the Company amended and expanded its existing credit agreement (Restated Credit Agreement). The Restated Credit Agreement provides for a five-year $1.0 billion senior secured revolving credit facility, including a letter of credit sub-facility of up to $75.0 million. The Company may elect to use the new credit facility for general corporate purposes or to repurchase shares of common stock under the Company's common stock repurchase plan. The commitments under the Credit Agreement will expire on January 16, 2023, and any outstanding loans will be due on that date.
On February 1, 2018, the Company also announced that it entered into agreements with JPMorgan Chase Bank, National Association and Bank of America, N.A. (the Dealers) to repurchase an aggregate of $300 million of the Company common stock via accelerated stock repurchase transactions (the ASR) under the Company's previously disclosed 25 million share repurchase program. On February 1, 2018, the Company borrowed $300 million aggregate principal amount under its revolving credit facility, dated as of July 14, 2015, as amended on January 16, 2018 in order to finance the payment of the initial purchase price of its common stock to each of the Dealers under the ASR.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion and analysis of our financial condition and results of operations in conjunction with the condensed consolidated financial statements and notes thereto included elsewhere in this Quarterly Report and in our Annual Report on Form 10-K for the fiscal year ended March 31, 2017, filed with the Securities and Exchange Commission. This discussion contains forward-looking statements that involve risks and uncertainties. When reviewing the discussion below, you should keep in mind the substantial risks and uncertainties that could impact our business. These risks and uncertainties could cause actual results to differ significantly from those projected in forward-looking statements contained in this report or implied by past results and trends. Forward-looking statements are statements that attempt to forecast or anticipate future developments in our business, financial condition or results of operations. See the section titled "Cautionary Statement Concerning Forward-Looking Statements" that appears at the beginning of this Quarterly Report. These statements, like all statements in this report, speak only as of the date of this Quarterly Report (unless another date is indicated), and, except as required by law, we undertake no obligation to update or revise these statements in light of future developments.
Overview
We assure digital business services against disruptions in availability, performance and security. Our market and technology leadership stems from combining our patented smart data technology with smart analytics. We provide real-time, pervasive visibility, and insights customers need to accelerate, and secure their digital transformation. Our approach transforms the way organizations plan, deliver, integrate, test, and deploy services and applications. Our nGenius service assurance solutions provide real-time, contextual analysis of service, network, and application performance. Arbor security solutions protect against DDoS attacks that threaten availability, and advanced threats that infiltrate networks to steal critical business assets.
We have been a technology innovator for three-plus decades since our founding in 1984. Our solutions change how organizations manage and optimize the delivery of business applications and services, assure user experience across global internet protocol (IP) networks and help protect networks from unwanted security threats. Through both internal development and acquisitions, we have continually enhanced and expanded our product portfolio to meet the evolving needs of customers worldwide. Our software analytics capture and transform terabytes of network traffic data in real time into high value, actionable information that enables customers to optimize network performance, manage applications, enhance security and gain insight into the end-user experience.
Our mission is to enable enterprise and service providers to realize maximum benefit with minimal risk from technology advances, like IP convergence, network function virtualization (NFV), software defined networking (SDN), virtualization, cloud, mobility, bring your own device (BYOD), web and the evolving Internet by managing the inherent complexity in a cost-effective manner. Our ASI technology, which we have developed in support of this mission, has the potential of not only expanding our leadership in our core markets, but can also serve as the underlying technology platform that can extend use of our solutions across our global customer base.
Our operating results are influenced by a number of factors, including, but not limited to, the mix and quantity of products and services sold, pricing, costs of materials used in our products, growth in employee-related costs, including commissions, and the expansion of our operations. Factors that affect our ability to maximize our operating results include, but are not limited to, our ability to introduce and enhance existing products, the marketplace acceptance of those new or enhanced products, continued expansion into international markets, development of strategic partnerships, competition, successful acquisition integration efforts, and our ability to achieve expense reductions and make structural improvements in the current economic conditions.
Results Overview
Total revenue for the three and nine months ended December 31, 2017 continued to be impacted by the ongoing moderation in spending by a large tier-one service provider, which represented greater than 10% of total revenue during the three and nine months ended December 31, 2016 and is no longer spending at the same level. Additionally, the service provider capital spending environment remains under pressure, which is resulting in lower-than-anticipated and delayed orders for our service assurance products and, to a lesser extent, our distributed denial of service (DDoS) offerings. With our enterprise customers, we have experienced funding delays for certain projects with Federal agency customers, lengthening sales cycles for both traditional and new products, and, to a lesser extent, softening demand for certain other ancillary product lines. We currently expect that many of these issues will impact revenue through the fourth quarter of fiscal year 2018.
Our gross profit percentage increased by three percentage points during the nine months ended December 31, 2017 as compared with the nine months ended December 31, 2016.
Net income for the nine months ended December 31, 2017 was $63.0 million, as compared with net income for the nine months ended December 31, 2016 of $11.0 million, resulting in an increase in net income of $52.0 million.
At December 31, 2017, cash, cash equivalents and marketable securities (current and non-current) totaled $383.0 million, an $81.7 million decrease from $464.7 million at March 31, 2017 due primarily to $200.0 million used to repurchase shares of our common stock, $12.4 million used for capital expenditures and $8.3 million used for the acquisition of Efflux partially offset by cash provided by operations of $148.9 million during the nine months ended December 31, 2017.
Use of Non-GAAP Financial Measures
We supplement the United States generally accepted accounting principles (GAAP) financial measures we report in quarterly and annual earnings announcements, investor presentations and other investor communications by reporting the following non-GAAP measures: non-GAAP total revenue, non-GAAP product revenue, non-GAAP service revenue, non-GAAP gross profit, non-GAAP income from operations, non-GAAP operating margin, non-GAAP earnings before interest and other expense, income taxes, depreciation and amortization (EBITDA) from operations, non-GAAP EBIDTA from operations margin, non-GAAP net income, and non-GAAP net income per share (diluted). Non-GAAP revenue (total, product and service) eliminates the GAAP effects of acquisitions by adding back revenue related to deferred revenue revaluation, as well as revenue impacted by the amortization of acquired intangible assets. Non-GAAP gross profit includes the foregoing adjustments and also removes expenses related to the amortization of acquired intangible assets, stock-based compensation, certain expenses relating to acquisitions including depreciation costs, compensation for post-combination services and business development and integration costs. Non-GAAP income from operations includes the foregoing adjustments and also removes restructuring charges and costs related to new accounting standard implementation. Non-GAAP operating margin is calculated based on the non-GAAP financial metrics discussed above. Non-GAAP EBITDA from operations includes the aforementioned items related to non-GAAP income from operations and also removes non-acquisition-related depreciation expense. Non-GAAP net income includes the foregoing adjustments and also removes expenses and or benefit related to share-based compensation and certain expenses relating to acquisitions including: compensation for post-combination services, business development charges, and depreciation expense, net of related income tax effects in addition to the provisional one-time impacts of the U.S. Tax Cuts and Jobs Act. Non-GAAP diluted net income per share also excludes these expenses as well as the related impact of all these adjustments on the provision for income taxes.
These non-GAAP measures are not in accordance with GAAP, should not be considered an alternative for measures prepared in accordance with GAAP (revenue, gross profit, operating profit, net income (loss) and diluted net income (loss) per share), and may have limitations in that they do not reflect all our results of operations as determined in accordance with GAAP. These non-GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. The presentation of non-GAAP information is not meant to be considered superior to, in isolation from, or as a substitute for results prepared in accordance with GAAP.
Management believes these non-GAAP financial measures enhance the reader's overall understanding of our current financial performance and our prospects for the future by providing a higher degree of transparency for certain financial measures and providing a level of disclosure that helps investors understand how we plan and measure our business. We believe that providing these non-GAAP measures affords investors a view of our operating results that may be more easily compared with our peer companies and also enables investors to consider our operating results on both a GAAP and non-GAAP basis during and following the integration period of our acquisitions. Presenting the GAAP measures on their own may not be indicative of our core operating results. Furthermore, management believes that the presentation of non-GAAP measures when shown in conjunction with the corresponding GAAP measures provide useful information to management and investors regarding present and future business trends relating to our financial condition and results of operations.
The following table reconciles revenue, gross profit, income from operations, net income and net income per share on a GAAP and non-GAAP basis for the three and nine months ended December 31, 2017 and 2016 (in thousands, except for per share amounts):
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
GAAP revenue | $ | 268,944 |
| | $ | 302,192 |
| | $ | 751,563 |
| | $ | 843,192 |
|
Product deferred revenue fair value adjustment | 719 |
| | 1,514 |
| | 2,154 |
| | 5,989 |
|
Service deferred revenue fair value adjustment | 2,345 |
| | 4,797 |
| | 7,081 |
| | 14,798 |
|
Amortization of acquired intangible assets | 3 |
| | 2,851 |
| | 7 |
| | 8,597 |
|
Non-GAAP revenue | $ | 272,011 |
| | $ | 311,354 |
|
| $ | 760,805 |
| | $ | 872,576 |
|
| | | | | | | |
GAAP gross profit | $ | 204,435 |
| | 220,514 |
| | $ | 546,249 |
| | $ | 589,970 |
|
Product deferred revenue fair value adjustment | 719 |
| | 1,514 |
| | 2,154 |
| | 5,989 |
|
Service deferred revenue fair value adjustment | 2,345 |
| | 4,797 |
| | 7,081 |
| | 14,798 |
|
Share-based compensation expense | 1,588 |
| | 1,270 |
| | 4,404 |
| | 3,774 |
|
Amortization of acquired intangible assets | 9,314 |
| | 13,816 |
| | 27,864 |
| | 40,315 |
|
Business development and integration expense | (405 | ) | | 91 |
| | 244 |
| | 181 |
|
Compensation for post-combination services | — |
| | 27 |
| | — |
| | 552 |
|
Acquisition related depreciation expense | 33 |
| | 43 |
| | 111 |
| | 196 |
|
Non-GAAP gross profit | $ | 218,029 |
| | $ | 242,072 |
| | $ | 588,107 |
| | $ | 655,775 |
|
| | | | | | | |
GAAP income from operations | $ | 38,261 |
| | $ | 33,362 |
| | $ | 3,467 |
| | $ | 23,413 |
|
Product deferred revenue fair value adjustment | 719 |
| | 1,514 |
| | 2,154 |
| | 5,989 |
|
Service deferred revenue fair value adjustment | 2,345 |
| | 4,797 |
| | 7,081 |
| | 14,798 |
|
Share-based compensation expense | 12,425 |
| | 10,461 |
| | 35,254 |
| | 30,271 |
|
Amortization of acquired intangible assets | 27,535 |
| | 31,331 |
| | 82,766 |
| | 92,961 |
|
Business development and integration expense | (2,335 | ) | | 2,252 |
| | 2,577 |
| | 8,898 |
|
New standard implementation expense | 903 |
| | — |
| | 1,334 |
| | — |
|
Compensation for post-combination services | 225 |
| | 256 |
| | 866 |
| | 4,838 |
|
Restructuring charges | 3,363 |
| | (199 | ) | | 3,821 |
| | 1,730 |
|
Acquisition related depreciation expense | 498 |
| | 556 |
| | 1,559 |
| | 2,581 |
|
Non-GAAP income from operations | $ | 83,939 |
| | $ | 84,330 |
| | $ | 140,879 |
| | $ | 185,479 |
|
|
| | | | | | | | | | | | | | | |
| Three Months Ended | | Nine Months Ended |
| December 31, | | December 31, |
| 2017 | | 2016 | | 2017 | | 2016 |
GAAP net income | $ | 89,685 |
| | $ | 21,245 |
| | $ | 62,995 |
| | $ | 10,981 |
|
Product deferred revenue fair value adjustment | 719 |
| | 1,514 |
| | 2,154 |
| | 5,989 |
|
Service deferred revenue fair value adjustment | 2,345 |
| | 4,797 |
| | 7,081 |
| | 14,798 |
|
Share-based compensation expense | 12,425 |
| | 10,461 |
| | 35,254 |
| | 30,271 |
|
Amortization of acquired intangible assets | 27,535 |
| | 31,331 |
| | 82,766 |
| | 92,961 |
|
Business development and integration expense | (2,335 | ) | | 2,252 |
| | 2,577 |
| | 8,898 |
|
New standard implementation expense | 903 |
| | — |
| | 1,334 |
| | 4,838 |
|
Compensation for post-combination services | 225 |
| | 256 |
| | 866 |
| | — |
|
Restructuring charges | 3,363 |
| | (199 | ) | | 3,821 |
| | 1,730 |
|
Acquisition-related depreciation expense | 498 |
| | 556 |
| | 1,559 |
| | 2,581 |
|
Income tax adjustments | (74,640 | ) | | (17,006 | ) | | (105,861 | ) | | (55,078 | ) |
Non-GAAP net income | $ | 60,723 |
| | $ | 55,207 |
| | $ | 94,546 |
| | $ | 117,969 |
|
| | | | | | | |
GAAP diluted net income per share | $ | 1.02 |
| | $ | 0.23 |
| | $ | 0.70 |
| | $ | 0.12 |
|
Per share impact of non-GAAP adjustments identified above | (0.33 | ) | | 0.37 |
| | 0.35 |
| | 1.15 |
|
Non-GAAP diluted net income per share | $ | 0.69 |
| | $ | 0.60 |
| | $ | 1.05 |
| | $ | 1.27 |
|
| | | | | | | |
GAAP income from operations | $ | 38,261 |
| | $ | 33,362 |
| | $ | 3,467 |
| | $ | 23,413 |
|
Previous adjustments to determine non-GAAP income from operations | 45,678 |
| | 50,968 |
| | 137,412 |
| | 162,066 |
|
Non-GAAP income from operations | 83,939 |
| | 84,330 |
| | 140,879 |
| | 185,479 |
|
Depreciation excluding acquisition related | 9,617 |
| | 8,421 |
| | 28,534 |
| | 25,347 |
|
Non-GAAP EBITDA from operations | $ | 93,556 |
| | $ | 92,751 |
| | $ | 169,413 |
| | $ | 210,826 |
|
Critical Accounting Policies
Our discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP consistently applied. The preparation of these consolidated financial statements requires us to make significant estimates and judgments that affect the amounts reported in our consolidated financial statements and the accompanying notes. These items are regularly monitored and analyzed by management for changes in facts and circumstances, and material changes in these estimates could occur in the future. Changes in estimates are recorded in the period in which they become known. We base our estimates on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ from our estimates.
While all of our accounting policies impact the consolidated financial statements, certain policies are viewed to be critical. Critical accounting policies are those that are both most important to the portrayal of our financial condition and results of operations and that require management's most subjective or complex judgments and estimates. We consider the following accounting policies to be critical in fully understanding and evaluating our financial results:
| |
• | valuation of goodwill, intangible assets and other acquisition accounting items; and |
| |
• | share-based compensation. |
Please refer to the critical accounting policies set forth in our Annual Report on Form 10-K for the fiscal year ended March 31, 2017, filed with the Securities and Exchange Commission (SEC) on May 24, 2017, for a description of all of our critical accounting policies.
Three Months Ended December 31, 2017 and 2016
Revenue
Product revenue consists of sales of our hardware products and licensing of our software products. Service revenue consists of customer support agreements, consulting and training. During the three months ended December 31, 2017, no direct customer or indirect channel partner accounted for more than 10% of our total revenue. During the three months ended December 31, 2016, one direct customer, Verizon, accounted for more than 10% of our total revenue, while no indirect channel partner accounted for more than 10% of our total revenue.
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended |
| Change |
| December 31, |
|
| (Dollars in Thousands) |
|
| 2017 |
| 2016 |
|
| |
| % of Revenue |
| |
| % of Revenue |
| $ |
| % |
Revenue: | | | | | | | | | | | |
Product | $ | 153,179 |
| | 57 | % | | $ | 192,010 |
| | 64 | % | | $ | (38,831 | ) | | (20 | )% |
Service | 115,765 |
| | 43 |
| | 110,182 |
| | 36 |
| | 5,583 |
| | 5 | % |
Total revenue | $ | 268,944 |
| | 100 | % | | $ | 302,192 |
| | 100 | % | | $ | (33,248 | ) | | (11 | )% |
Product. The 20%, or $38.8 million, decrease in product revenue compared with the same period last year was primarily due to the combination of lower product revenue from a large tier-one service provider, lower-than-expected orders for service assurance and DDoS offerings by other service providers primarily in North America, and lower product revenue from enterprise customers.
Going forward, we expect a near-term continuation of year-to-date revenue trends. Our service provider revenue will continue to be impacted by capital spending pressure across our tier-one service provider customers. Our enterprise revenue will continue to be impacted by delays in federal spending, longer sales cycles for both traditional and new solutions, and to a lesser extent, softening demand for certain ancillary product lines.
Service. The 5%, or $5.6 million, increase in service revenue compared with the same period last year was due to an increase in maintenance contracts. We expect service revenue growth will increase in line with the growth of our installed base and the related maintenance contracts, moderated by price erosion on larger maintenance and support agreements when they are renewed.
Total revenue by geography is as follows:
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
United States | $ | 156,511 |
| | 58 | % | | $ | 175,591 |
| | 58 | % | | $ | (19,080 | ) | | (11 | )% |
International: | | | | | | | | |
| |
|
Europe | 53,938 |
| | 20 |
| | 58,058 |
| | 19 |
| | (4,120 | ) | | (7 | )% |
Asia | 23,076 |
| | 9 |
| | 26,360 |
| | 9 |
| | (3,284 | ) | | (12 | )% |
Rest of the world | 35,419 |
| | 13 |
| | 42,183 |
| | 14 |
| | (6,764 | ) | | (16 | )% |
Subtotal international | 112,433 |
| | 42 |
| | 126,601 |
| | 42 |
| | (14,168 | ) | | (11 | )% |
Total revenue | $ | 268,944 |
| | 100 | % | | $ | 302,192 |
| | 100 | % | | $ | (33,248 | ) | | (11 | )% |
United States revenue decreased 11%, or $19.1 million, compared with the same period last year due to the decrease in revenue from service assurance products primarily associated with the aforementioned moderation in spending from one large tier-one service provider customer. The 11%, or $14.2 million, decrease in international revenue compared with the same period last year was primarily driven by lower revenue from both service provider and enterprise customers. We expect revenue from
sales to customers outside the United States to continue to account for a significant portion of our total revenue in the future. In accordance with United States export control regulations, we do not sell to, or do business with, countries subject to economic sanctions and export controls.
Cost of Revenue and Gross Profit
Cost of product revenue consists primarily of material components, manufacturing personnel expenses, manuals, packaging materials, overhead and amortization of capitalized software, acquired developed technology and core technology. Cost of service revenue consists primarily of personnel, material, overhead and support costs.
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Cost of revenue | | | | | | | | | | | |
Product | $ | 41,327 |
| | 15 | % | | $ | 55,296 |
| | 18 | % | | $ | (13,969 | ) | | (25 | )% |
Service | 23,182 |
| | 9 |
| | 26,382 |
| | 9 |
| | (3,200 | ) | | (12 | )% |
Total cost of revenue | $ | 64,509 |
| | 24 | % | | $ | 81,678 |
| | 27 | % | | $ | (17,169 | ) | | (21 | )% |
Gross profit: | | | | | | | | | | | |
Product $ | $ | 111,852 |
| | 42 | % | | $ | 136,714 |
| | 45 | % | | $ | (24,862 | ) | | (18 | )% |
Product gross profit % | 73 | % | | | | 71 | % | | | | | | |
Service $ | $ | 92,583 |
| | 34 | % | | $ | 83,800 |
| | 28 | % | | $ | 8,783 |
| | 10 | % |
Service gross profit % | 80 | % | | | | 76 | % | | | | | | |
Total gross profit $ | $ | 204,435 |
| | | | $ | 220,514 |
| | | | $ | (16,079 | ) | | (7 | )% |
Total gross profit % | 76 | % | | | | 73 | % | | | | | | |
Product. The 25%, or $14.0 million, decrease in cost of product revenue was primarily due to a $9.8 million decrease in direct material costs due to the shifts in product mix and the decrease in product revenue, a $1.7 million decrease in the amortization of intangible assets, an $0.8 million decrease in obsolescence charges, a $0.7 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation, and a $0.3 million decrease in shipping costs. The product gross profit percentage increased by two percentage points to 73% during the three months ended December 31, 2017 as compared with the three months ended December 31, 2016. The improvement in gross margin, despite lower product revenue, reflects favorable shifts in product mix due in part to ongoing adoption of new higher margin products. The 18%, or $24.9 million, decrease in product gross profit corresponds with the 20%, or $38.8 million, decrease in product revenue partially offset by the 25%, or $14.0 million, decrease in cost of product revenue. Average headcount in manufacturing was 92 for the three months ended December 31, 2017 and 2016.
Service. The 12%, or $3.2 million, decrease in cost of service revenue during the three months ended December 31, 2017 when compared with the three months ended December 31, 2016 was primarily due to a $4.1 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation and a $0.3 million decrease in business development expenses. These decreases were partially offset by a $1.2 million increase in consulting expenses. The service gross profit percentage increased by four percentage points to 80% for the three months ended December 31, 2017 as compared with the three months ended December 31, 2016. The 10%, or $8.8 million, increase in service gross profit corresponds with the 5%, or $5.6 million, increase in service revenue, and the 12%, or $3.2 million, decrease in cost of service. Average headcount in service was 602 and 617 for the three months ended December 31, 2017 and 2016, respectively.
Gross profit. Our gross profit decreased 7%, or $16.1 million, during the three months ended December 31, 2017 when compared with the three months ended December 31, 2016. This decrease is attributable to the decrease in revenue of 11%, or $33.2 million, offset by the 21%, or $17.2 million, decrease in cost of revenue. The gross profit percentage increased three percentage points to 76% for the three months ended December 31, 2017 as compared with the three months ended December 31, 2016.
Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Research and development | $ | 44,287 |
| | 16 | % | | $ | 58,084 |
| | 19 | % | | $ | (13,797 | ) | | (24 | )% |
Sales and marketing | 77,270 |
| | 29 |
| | 83,212 |
| | 28 |
| | (5,942 | ) | | (7 | )% |
General and administrative | 23,033 |
| | 9 |
| | 28,540 |
| | 9 |
| | (5,507 | ) | | (19 | )% |
Amortization of acquired intangible assets | 18,221 |
| | 7 |
| | 17,515 |
| | 6 |
| | 706 |
| | 4 | % |
Restructuring charges | 3,363 |
| | 1 |
| | (199 | ) | | — |
| | 3,562 |
| | 1,790 | % |
Total operating expenses | $ | 166,174 |
| | 62 | % | | $ | 187,152 |
| | 62 | % | | $ | (20,978 | ) | | (11 | )% |
Research and development. Research and development expenses consist primarily of personnel expenses, fees for outside consultants, overhead and related expenses associated with the development of new products and the enhancement of existing products.
The 24%, or $13.8 million, decrease in research and development expenses was due to an $11.9 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation, a $1.1 million decrease in consulting fees and a $0.7 million decrease in business development expenses. Average headcount in research and development was 1,146 and 1,208 for the three months ended December 31, 2017 and 2016, respectively.
Sales and marketing. Sales and marketing expenses consist primarily of personnel expenses and commissions, overhead and other expenses associated with selling activities and marketing programs such as trade shows, seminars, advertising and new product launch activities.
The 7%, or $5.9 million, decrease in total sales and marketing expenses was primarily due to a $5.4 million decrease in commission expense, a $1.3 million decrease in trade shows and other events and a $0.6 million decrease in business development expenses. These decreases were partially offset by a $0.8 million increase in depreciation expense and a $0.5 million increase in travel expense when compared with the three months ended December 31, 2016. Average headcount in sales and marketing was 968 and 941 for the three months ended December 31, 2017 and 2016, respectively.
General and administrative. General and administrative expenses consist primarily of personnel expenses for executive, financial, legal and human resource employees, overhead and other corporate expenditures.
The 19%, or $5.5 million, decrease in general and administrative expenses was primarily due to a $3.8 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation, a $2.8 million decrease in business development expenses and a $0.9 million decrease in bad debt expense. These decreases were partially offset by a $0.9 million increase in consulting fees related to the implementation of new accounting standards and a $0.9 million increase in rent and other facilities-related costs when compared with the three months ended December 31, 2016. Average headcount in general and administrative was 275 and 282 for the three months ended December 31, 2017 and 2016, respectively.
Amortization of acquired intangible assets. Amortization of acquired intangible assets consists primarily of amortization of customer relationships, definite-lived trademarks and tradenames, and leasehold interests; related to the Comms Transaction, ONPATH Technologies, Inc. (ONPATH), Simena, Fox Replay BV (Replay), Psytechnics, Ltd (Psytechnics), Network General, Avvasi and Efflux.
The 4%, or $0.7 million, increase in amortization of acquired intangible assets was due to a $0.7 million increase in amortization associated with the Comms Transaction.
Restructuring. During the three months ended December 31, 2017, we restructured certain departments to better align functions, drive productivity and improve efficiency. As a result of the restructuring programs, we recorded $3.4 million of restructuring charges related to one-time termination benefits paid to employees.
Interest and Other Expense, Net. Interest and other expense, net includes interest earned on our cash, cash equivalents and marketable securities, interest expense and other non-operating gains or losses.
|
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Interest and other expense, net | $ | (3,107 | ) | | (1 | )% | | $ | (2,748 | ) | | (1 | )% | | $ | (359 | ) | | (13 | )% |
The 13%, or $0.4 million, increase in interest and other expense was primarily due to a $0.5 million increase in interest expense due to an increased average rate on the credit facility. This increase was partially offset by a $0.1 million increase in interest income.
Income Taxes. Our effective income tax rates were (155.1)% and 30.6% for the three months ended December 31, 2017 and 2016, respectively. Generally, the effective tax rate differs from the statutory tax rate due to the impact of the domestic production activities deduction, research and development credit, the impact of state taxes and income generated in jurisdictions that have a different tax rate than the U.S. statutory rate. The effective tax rate for the three months ended December 31, 2017 is lower than the effective rate for the three months ended December 31, 2016, primarily due to the enactment of the Tax Cuts and Jobs Act during the quarter. As a result of the enactment, we recorded a significant tax benefit during the quarter ended December 31, 2017.
On December 22, 2017, the Tax Cuts and Jobs Act (Tax Legislation) was signed into law. The Tax Legislation significantly revises the U.S. tax code by, among other things, lowering the corporate tax rate from 35% to 21%; imposing a minimum tax on certain foreign earnings; limiting the deductibility of interest expense; implementing a territorial tax system and imposing a one-time transition tax on deemed repatriating earnings of foreign subsidiaries. Due to the effective date of the rate reduction on our fiscal year, we will record a blended statutory rate for the year ended March 31, 2018. While we continue to assess the impact of the new law on our consolidated financial statements, we have recorded a provisional amount increasing current tax expense by approximately $2 million related to the transition tax associated with the deemed repatriation of foreign earnings. Additionally, we have recorded a provisional deferred tax benefit of approximately $83 million related to the re-measurement of deferred tax assets and liabilities. The aforementioned provisional amounts may differ from actual results due to a variety of factors, including, among others, (i) finalization of our annual financial closing and reporting process which may impact the re measurement of deferred taxes; (ii) management’s further assessment of the Tax Legislation and related regulatory guidance; (iii) guidance that may be issued; (iv) finalization of earnings and profits amounts and cash balances held by foreign subsidiaries impacting the transitions tax (v) potential imposition of the minimum tax and (vi) actions we may take as a result of the Tax Legislation. Any adjustments to these provisional amounts made during the measurement period will be included in income from continuing operations as an adjustment to tax expense or benefit in the reporting period the amounts are determined.
We may be subject to the tax on the Global Intangible Low-Taxed Income (GILTI) in future years but have not completed our analysis of the applicability of the tax. We will continue to gather and evaluate information as to the impact of this tax, and therefore will not make a policy election on how to account for GILTI (as part of deferred taxes or as a period expense) until we have received and evaluated the necessary information. Accordingly, no amounts related to GILTI are included in our deferred taxes. |
| | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Income tax (benefit) expense | $ | (54,531 | ) | | (20 | )% | | $ | 9,369 |
| | 3 | % | | $ | (63,900 | ) | | (682 | )% |
Nine Months Ended December 31, 2017 and 2016
Revenue
During the nine months ended December 31, 2017 no direct customer or indirect channel partner accounted for more than 10% of our total revenue. During the nine months ended December 31, 2016, one direct customer, Verizon, accounted for more than 10% of our total revenue, while no indirect channel partner accounted for more than 10% of our total revenue.
|
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Revenue: | | | | | | | | | | | |
Product | $ | 417,282 |
| | 56 | % | | $ | 525,472 |
| | 62 | % | | $ | (108,190 | ) | | (21 | )% |
Service | 334,281 |
| | 44 | % | | 317,720 |
| | 38 | % | | 16,561 |
| | 5 | % |
Total revenue | $ | 751,563 |
| | 100 | % | | $ | 843,192 |
| | 100 | % | | $ | (91,629 | ) | | (11 | )% |
Product. The 21%, or $108.2 million, decrease in product revenue compared with the same period last year was primarily due to the combination of lower product revenue from a large tier-one service provider, lower product revenue from enterprise customers, and to, a lesser extent, lower product revenue from a large tier-one service provider, and lower-than expected orders for service assurance and DDoS offerings by other service providers primarily in North America.
Service. The 5%, or $16.6 million, increase in service revenue compared with the same period last year was primarily due to an increase in maintenance contracts.
Total revenue by geography is as follows:
|
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
United States | $ | 448,761 |
| | 60 | % | | $ | 524,958 |
| | 62 | % | | $ | (76,197 | ) | | (15 | )% |
International: | | | | | | | | | | | |
Europe | 132,488 |
| | 17 |
| | 140,795 |
| | 17 |
| | (8,307 | ) | | (6 | )% |
Asia | 67,804 |
| | 9 |
| | 70,978 |
| | 8 |
| | (3,174 | ) | | (4 | )% |
Rest of the world | 102,510 |
| | 14 |
| | 106,461 |
| | 13 |
| | (3,951 | ) | | (4 | )% |
Subtotal international | 302,802 |
| | 40 |
| | 318,234 |
| | 38 |
| | (15,432 | ) | | (5 | )% |
Total revenue | $ | 751,563 |
| | 100 | % | | $ | 843,192 |
| | 100 | % | | $ | (91,629 | ) | | (11 | )% |
United States revenue decreased 15%, or $76.2 million, and international revenue decreased 5%, or $15.4 million, primarily due to a decrease in revenue for service assurance products.
Cost of Revenue and Gross Profit
|
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Cost of revenue | | | | | | | | | | | |
Product | $ | 125,013 |
| | 17 | % | | $ | 171,770 |
| | 20 | % | | $ | (46,757 | ) | | (27 | )% |
Service | 80,301 |
| | 11 |
| | 81,452 |
| | 10 |
| | (1,151 | ) | | (1 | )% |
Total cost of revenue | $ | 205,314 |
| | 28 | % | | $ | 253,222 |
| | 30 | % | | $ | (47,908 | ) | | (19 | )% |
Gross profit: | | | | | | | | | | | |
Product $ | $ | 292,269 |
| | 39 | % | | $ | 353,702 |
| | 42 | % | | $ | (61,433 | ) | | (17 | )% |
Product gross profit % | 70 | % | | | | 67 | % | | | | | | |
Service $ | $ | 253,980 |
| | 34 | % | | $ | 236,268 |
| | 28 | % | | $ | 17,712 |
| | 7 | % |
Service gross profit % | 76 | % | | | | 74 | % | | | | | | |
Total gross profit $ | $ | 546,249 |
| | | | $ | 589,970 |
| | | | $ | (43,721 | ) | | (7 | )% |
Total gross profit % | 73 | % | | | | 70 | % | | | | | | |
Product. The 27%, or $46.8 million, decrease in cost of product revenue compared to the same period last year was primarily due to a $38.9 million decrease in direct material costs due to the shifts in product mix and the decrease in product revenue, a $2.9 million decrease in the amortization of intangible assets, a $2.3 million decrease in expenses related to the transitional service agreements related to the Comms Transaction, a $1.8 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation and a $0.8 million decrease in shipping costs. The product gross profit percentage increased by three percentage points to 70% during the nine months ended December 31, 2017 when compared to the nine months ended December 31, 2016. The 17%, or $61.4 million, decrease in product gross profit corresponds with the 21%, or $108.2 million, decrease in product revenue, partially offset by the 27%, or $46.8 million, decrease in cost of product. Average headcount in manufacturing was 92 and 96 for the nine months ended December 31, 2017 and 2016, respectively.
Service. The 1%, or $1.2 million, decrease in cost of service revenue compared to the same period last year was due to a $2.8 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation and a $0.7 million decrease in cost of contracts. These decreases were partially offset by a $2.2 million increase in consulting fees. The service gross profit percentage increased by two percentage points to 76% for the nine months ended December 31, 2017 when compared to the nine months ended December 31, 2016. The 7%, or $17.7 million, increase in service gross profit corresponds with the 5%, or $16.6 million, increase in service revenue, and the 1%, or $1.2 million, decrease in cost of services. Average service headcount was 603 and 618 for the nine months ended December 31, 2017 and 2016, respectively.
Gross profit. Our gross profit for the nine months ended December 31, 2017 decreased 7%, or $43.7 million compared to the same period last year. This decrease is primarily attributable to the decrease in revenue of 11%, or $91.6 million, partially offset by a 19%, or $47.9 million, decrease in cost of revenue. The gross profit percentage increased by three percentage points to 73% for the nine months ended December 31, 2017 when compared to the nine months ended December 31, 2016.
Operating Expenses
|
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Research and development | $ | 161,762 |
| | 21 | % | | $ | 179,681 |
| | 21 | % | | $ | (17,919 | ) | | (10 | )% |
Sales and marketing | 239,897 |
| | 32 | % | | 241,506 |
| | 29 | % | | (1,609 | ) | | (1 | )% |
General and administrative | 82,400 |
| | 11 | % | | 90,994 |
| | 11 | % | | (8,594 | ) | | (9 | )% |
Amortization of acquired intangible assets | 54,902 |
| | 7 | % | | 52,646 |
| | 6 | % | | 2,256 |
| | 4 | % |
Restructuring charges | 3,821 |
| | 1 | % | | 1,730 |
| | — | % | | 2,091 |
| | 121 | % |
Total operating expenses | $ | 542,782 |
| | 72 | % | | $ | 566,557 |
| | 67 | % | | $ | (23,775 | ) | | (4 | )% |
Research and development. The 10%, or $17.9 million, decrease in research and development expenses for the nine months ended December 31, 2017 compared to the same period last year was due to a $15.5 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation, a $4.4 million decrease in consulting fees and a $1.1 million decrease in compensation for post-combination services. Average headcount in research and development was 1,154 and 1,210 for the nine months ended December 31, 2017 and 2016, respectively.
Sales and marketing. The 1%, or $1.6 million, decrease in total sales and marketing expenses for the nine months ended December 31, 2017 compared to the same period last year was primarily due to a $6.9 million decrease in commissions expense, a $2.1 million decrease in trade shows and other events, a $1.6 million decrease in compensation for post-combination services and a $0.9 million decrease in advertising. These decreases were partially offset by a $6.3 million increase in employee-related expenses, a $1.8 million increase in depreciation expense, a $1.0 million increase in travel and an $0.8 million increase in consulting fees. Average headcount in sales and marketing was 966 and 929 for the nine months ended December 31, 2017 and 2016, respectively.
General and administrative. The 9%, or $8.6 million, decrease in general and administrative expenses for the nine months ended December 31, 2017 compared to the same period last year was primarily due to a $6.8 million decrease in business development expenses, a $4.2 million decrease in employee-related expenses primarily due to a decrease in variable incentive compensation, a $1.9 million decrease in expenses related to the transitional service agreements related to the Comms Transaction, and a $0.7 million decrease in compensation for post-combination services. These decreases were partially offset by a $1.7 million decrease in bad debt recoveries, a $1.3 million increase in consulting fees related to the implementation of new accounting standards and a $1.0 million increase in software license expense when compared with the nine months ended December 31, 2016. Average headcount in general and administrative was 275 and 283 for the nine months ended December 31, 2017 and 2016, respectively.
Amortization of acquired intangible assets. Amortization of acquired intangible assets consists primarily of amortization of customer relationships, definite-lived trademark and tradenames, and leasehold interest; related to the acquisitions of the Communications Business, ONPATH, Simena, Replay, Psytechnics, Network General, Avvasi and Efflux.
The 4%, or $2.3 million, increase in amortization of acquired intangible assets for the nine months ended December 31, 2017 compared to the same period last year was due to an increase of $2.3 million in amortization related to the Comms Transaction.
Restructuring. During fiscal year 2018 and 2017, we restructured certain departments to better align functions, drive productivity and improve efficiency. As a result of the restructuring programs, we recorded $3.8 million of restructuring charges during the nine months ended December 31, 2017 related to one-time termination benefits paid to employees, and we recorded $1.7 million of restructuring charges during the nine months ended December 31, 2016 related to one-time termination benefits as well as facilities-related costs.
Interest and Other Expense, Net. Interest and other expense, net includes interest earned on cash, cash equivalents and marketable securities, interest expense and other non-operating gains or losses.
|
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Interest and other expense, net | $ | (9,565 | ) | | (1 | )% | | $ | (8,082 | ) | | (1 | )% | | $ | (1,483 | ) | | (18 | )% |
The 18%, or $1.5 million, increase in interest and other expense was primarily due to a $1.1 million increase in interest expense, a $0.2 million increase in foreign currency expense, and a $0.4 million increase in expense from loss on disposal of equipment. These increases were partially offset by a $0.6 million increase in interest income.
Income Taxes. Our effective income tax rates were 1,133.0% and 28.4% for the nine months ended December 31, 2017 and 2016, respectively. The effective tax rate for the nine months ended December 31, 2017 is higher than the effective rate for the nine months ended December 31, 2016, primarily due to the enactment of the Tax Cuts and Jobs Act during the quarter. As a result of the enactment, we recorded a significant tax benefit during the quarter ended December 31, 2017. This benefit has the effect of increasing the tax rate due to losses generated in the nine months ended December 31, 2017. |
| | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended | | Change |
| December 31, | |
| (Dollars in Thousands) | |
| 2017 | | 2016 | |
| | | % of Revenue | | | | % of Revenue | | $ | | % |
Income tax (benefit) expense | $ | (69,093 | ) | | (9 | )% | | $ | 4,350 |
| | 1 | % | | $ | (73,443 | ) | | (1,688 | )% |
Off-Balance Sheet Arrangements
At December 31, 2017 and 2016, we did not have any off-balance sheet arrangements as defined in Regulation S-K, Item 303(a)(4)(ii).
Commitments and Contingencies
We account for claims and contingencies in accordance with authoritative guidance that requires us to record an estimated loss from a claim or loss contingency when information available prior to issuance of our consolidated financial statements indicates that it is probable that a liability has been incurred at the date of the consolidated financial statements and the amount of the loss can be reasonably estimated. If we determine that it is reasonably possible but not probable that an asset has been impaired or a liability has been incurred, or if the amount of a probable loss cannot be reasonably estimated, then in accordance with the authoritative guidance, we disclose the amount or range of estimated loss if the amount or range of estimated loss is material. Accounting for claims and contingencies requires us to use our judgment. We consult with legal counsel on those issues related to litigation and seek input from other experts and advisors with respect to matters in the ordinary course of business.
Acquisition related – We have a contingent liability related to the acquisition of Simena in November 2011 for future consideration to be paid to the seller which had an initial fair value of $8.0 million at the time of acquisition. At December 31, 2017, the present value of the future consideration was $4.9 million.
The Company has a contingent liability for $523 thousand related to the acquisition of Efflux in July 2017 for which an escrow account was established to cover damages NetScout suffers related to any liabilities that NetScout did not agree to assume or as a result of the breach of representations and warranties of the seller as described in the merger agreement. Generally, indemnification claims that Efflux would be liable for are limited to the total amount of the escrow account and shall be the sole source for the satisfaction of any damages to the Company for such claims, but such limitation does not apply with respect to seller's breach of certain fundamental representations or related to other specified indemnity items, for which certain of Efflux's shareholders may be liable for additional amounts in excess of the escrow amount. Except to the extent that valid indemnification claims are made prior to such time, the $523 thousand will be paid to the seller on July 12, 2018.
In addition, the Company had a contingent liability at March 31, 2017 for $660 thousand related to the acquisition of Avvasi in August 2016. The $660 thousand was paid to the seller in August 2017.
Legal – From time to time, NetScout is subject to legal proceedings and claims in the ordinary course of business. In the opinion of management, the amount of ultimate expense with respect to any current legal proceedings and claims, if determined adversely, will not have a material adverse effect on our financial condition, results of operations or cash flows.
As previously disclosed, in Part II, Item 1, in March 2016, Packet Intelligence LLC (“Packet Intelligence” or “Plaintiff”) filed a Complaint against NetScout and two subsidiary entities in the United States District Court for the Eastern District of Texas asserting infringement of five United States patents. Plaintiff’s Complaint alleged that legacy Tektronix GeoProbe products, including the G10 and GeoBlade products, infringed these patents. NetScout filed an Answer denying Plaintiff’s allegations and asserting that Plaintiff’s patents were, among other things, invalid, not infringed, and unenforceable due to inequitable conduct. In October 2017, a jury trial was held to address the parties’ claims and counterclaims regarding infringement of three patents by the G10 and GeoBlade products, invalidity of these patents, and damages. On October 13, 2017, the jury rendered a verdict finding in favor of the Plaintiff and that Plaintiff was entitled to $3,500,000 for pre-suit damages and $2,250,000 for post-suit damages. The jury indicated that the awarded damages amounts were intended to reflect a running royalty. The Court also conducted a bench trial on whether these patents were unenforceable due to, among other things, inequitable conduct. The Court has not yet rendered a decision on the equitable issues or entered final judgment in this matter. NetScout has concluded that the risk of loss from this matter is currently neither remote nor probable, and therefore, under U.S. GAAP definitions, the risk of loss is termed "reasonably possible". Therefore, accounting rules require NetScout to provide an estimate for the range of potential liability. Netscout currently estimates that the estimated range of liability is between $0 and the aggregate amount awarded by the jury, plus potential additional pre- and post-judgment interest amounts, subject to other adjustments that the Court may make. NetScout intends to continue to vigorously dispute Packet Intelligence’s claims including through appeal, if necessary.
Liquidity and Capital Resources
Cash, cash equivalents and marketable securities consist of the following (in thousands):
|
| | | | | | | |
| December 31, 2017 | | March 31, 2017 |
Cash and cash equivalents | $ | 331,912 |
| | $ | 304,880 |
|
Short-term marketable securities | 47,895 |
| | 137,892 |
|
Long-term marketable securities | 3,187 |
| | 21,933 |
|
Cash, cash equivalents and marketable securities | $ | 382,994 |
| | $ | 464,705 |
|
Cash, cash equivalents and marketable securities
At December 31, 2017, cash, cash equivalents and marketable securities (current and non-current) totaled $383.0 million, a $81.7 million decrease from $464.7 million at March 31, 2017, due primarily to $200.0 million used to repurchase shares of our common stock, $12.4 million used for capital expenditures and $8.3 million used for the acquisition of Efflux, partially offset by $148.9 million of cash provided by operations.
At December 31, 2017, cash and short-term and long-term investments in the United States were $247.1 million, while cash held outside the United States was approximately $135.9 million.
Cash and cash equivalents were impacted by the following (in thousands):
|
| | | | | | | |
| Nine Months Ended December 31, |
| 2017 | | 2016 (1) |
Net cash provided by operating activities | $ | 148,918 |
| | $ | 130,835 |
|
Net cash provided by (used in) investing activities | $ | 87,865 |
| | $ | (5,927 | ) |
Net cash used in financing activities | $ | (213,616 | ) | | $ | (88,131 | ) |
(1) Represents cash flows as of December 31, 2016, recast to present our retrospective adoption of accounting guidance related to the presentation of the cash flow statement. Refer to Note 1, Basis of Presentation, of the Notes to consolidated Financial Statements of this Quarterly Report on Form 10-Q.
Net cash from operating activities
Cash provided by operating activities was $148.9 million during the nine months ended December 31, 2017, compared with $130.8 million of cash provided by operating activities during the nine months ended December 31, 2016. This $18.1 million increase was due in part to a $86.0 million increase relating to accounts receivable collections. In addition, there was an a $52.0 million increase from net income, a $21.7 million increase from prepaid expenses and other assets, a $4.9 million increase from share-based compensation expense, a $1.3 million increase from inventories, and a $0.8 million increase from income taxes payable. These increases were partially offset by a $61.8 million decrease in deferred income taxes, a $27.5 million decrease from deferred revenue, a $23.7 million decrease from amounts due to and from related parties as a result of the Comms Transaction, a $21.8 million decrease in accrued compensation and other expenses, a $8.0 million decrease from depreciation and amortization, a $7.8 million decrease from in accounts payable and a $0.4 million decrease from loss on disposal of fixed assets in the nine months ended December 31, 2017 as compared with the nine months ended December 31, 2016.
Net cash from investing activities
|
| | | | | | | |
| Nine Months Ended December 31, |
| (Dollars in Thousands) |
| 2017 | | 2016 |
Cash provided by (used in) investing activities included the following: | | | |
Purchase of marketable securities | $ | (71,323 | ) | | $ | (135,737 | ) |
Proceeds from maturity of marketable securities | 180,018 |
| | 144,937 |
|
Purchase of fixed assets | (12,352 | ) | | (21,699 | ) |
Purchase of intangible assets | (505 | ) | | (1,022 | ) |
(Increase) decrease in deposits | (26 | ) | | 22 |
|
Acquisition of businesses, net of cash acquired | (8,334 | ) | | (4,606 | ) |
Contingent purchase consideration | 523 |
| | 660 |
|
Collection of contingently returnable consideration from related party | — |
| | 12,864 |
|
Capitalized software development costs | (136 | ) | | (1,346 | ) |
| $ | 87,865 |
| | $ | (5,927 | ) |
Cash provided by investing activities increased by $93.8 million to $87.9 million during the nine months ended December 31, 2017, compared with $5.9 million of cash used in investing activities during the nine months ended December 31, 2016.
The overall increase in cash inflow from marketable securities was primarily related to a net decrease of $64.4 million in purchases of marketable securities, and a net increase in the proceeds from maturity of investments of $35.1 million during the nine months ended December 31, 2017 when compared with the nine months ended December 31, 2016.
During the nine months ended December 31, 2017, there was an $8.3 million cash outflow related to the acquisition of Efflux. During the nine months ended December 31, 2016, there was a $4.6 million cash outflow related to the assets and liabilities acquired as part of the Avvasi acquisition.
Our investments in property and equipment consist primarily of computer equipment, demonstration units, office equipment and facility improvements. We plan to continue to invest in capital expenditures to support our infrastructure through the remainder of fiscal year 2018.
Net cash from financing activities
|
| | | | | | | |
| Nine Months Ended December 31, |
| (Dollars in Thousands) |
| 2017 | | 2016 |
Cash used in financing activities included the following: | | | |
Issuance of common stock under stock plans | $ | 1 |
| | $ | 2 |
|
Payment of contingent consideration | (660 | ) | | — |
|
Treasury stock repurchases | (200,000 | ) | | (79,289 | ) |
Tax withholding on restricted stock units | (12,957 | ) | | (8,844 | ) |
| $ | (213,616 | ) | | $ | (88,131 | ) |
Cash used in financing activities increased by $125.5 million to $213.6 million during the nine months ended December 31, 2017, compared with $88.1 million of cash used in financing activities during the nine months ended December 31, 2016.
We repurchased 5,802,788 and 3,127,396 shares of our common stock for $200.0 million and $79.3 million under our stock repurchase program during the nine months ended December 31, 2017 and 2016, respectively.
In connection with the delivery of common shares upon vesting of restricted stock units, we have withheld 385,454 and 298,908 shares at a cost of $13.0 million and $8.8 million related to minimum statutory tax withholding requirements on these restricted stock units during the nine months ended December 31, 2017 and 2016, respectively. These withholding transactions do not fall under the repurchase program described above, and therefore do not reduce the amount of shares that are available for repurchase under that program.
Credit Facility
On July 14, 2015, we entered into a certain credit facility with a syndicate of lenders pursuant to a Credit Agreement (Credit Agreement), dated as of July 14, 2015, by and among: the Company; JPMorgan Chase Bank, N.A. (JPMorgan), as administrative agent and collateral agent; J.P. Morgan Securities LLC, KeyBanc Capital Markets, Merrill Lynch, Pierce, Fenner & Smith Incorporated, RBC Capital Markets and Wells Fargo Securities, LLC, as joint lead arrangers and joint bookrunners; Santander Bank, N.A., SunTrust Bank, N.A. and U.S. Bank National Association, as co-documentation agents; and the lenders party thereto. The Credit Agreement provides for a five-year, $800 million senior secured revolving credit facility, including a letter of credit sub-facility of up to $50 million. We may elect to use this credit facility for working capital purposes or to finance the repurchase of up to 20 million shares of common stock under our common stock repurchase plan. The commitments under the Credit Agreement will expire on July 14, 2020, and any outstanding loans will be due on that date. At December 31, 2017, $300 million was outstanding under this credit facility.
At our election, revolving loans under the Credit Agreement bear interest at either (a) an Alternate Base Rate per annum equal to the greatest of (1) JPMorgan's prime rate, (2) 0.50% in excess of the Federal Funds effective rate, or (3) an adjusted one month LIBOR rate plus 1%; or (b) such adjusted LIBOR rate (for the interest period selected by us), in each case plus an applicable margin. For the period from the delivery of our financial statements for the quarter ended September 30, 2017 until we have delivered financial statements for the quarter ended December 31, 2017, the applicable margin was 1.50% per annum for LIBOR loans and 0.50% per annum for Alternate Base Rate loans, and thereafter the applicable margin will vary depending on our leverage ratio, ranging from 1.00% per annum for Base Rate loans and 2.00% per annum for LIBOR loans if our consolidated leverage ratio is greater than 2.50 to 1.00, down to 0.25% per annum for Alternate Base Rate loans and 1.25% per annum for LIBOR loans if our consolidated leverage ratio is equal to or less than 1.00 to 1.00.
Our consolidated leverage ratio is the ratio of our total funded debt compared with its consolidated adjusted EBITDA. Consolidated adjusted EBITDA includes certain adjustments, including, without limitation, adjustments relating to extraordinary, unusual or non-recurring charges, certain restructuring charges, non-cash charges, certain transaction costs and expenses and certain pro forma adjustments in connection with material acquisitions and dispositions, all as set forth in detail in the definition of consolidated EBITDA in the Credit Agreement.
Commitment fees will accrue on the daily unused amount of the credit facility. For the period from the delivery of our financial statements for the quarter ended September 30, 2017 until we have delivered financial statements for the quarter ended December 31, 2017, the commitment fee was 0.25% per annum, and thereafter the commitment fee will vary depending on our consolidated leverage ratio, ranging from 0.35% per annum if our consolidated leverage ratio is greater than 2.50 to 1.00, down to 0.20% per annum if our consolidated leverage ratio is equal to or less than 1.00 to 1.00.
Letter of credit participation fees are payable to each lender on the amount of such lender's letter of credit exposure, during the period from the closing date of the Credit Agreement to but excluding the date which is the later of (i) the date on
which such lender's commitment terminates or (ii) the date on which such lender ceases to have any letter of credit exposure, at a rate per annum equal to the applicable margin for LIBOR loans. Additionally, we will pay a fronting fee to each issuing bank in amounts to be agreed to between NetScout and the applicable issuing bank.
Interest on Alternate Base Rate loans is payable at the end of each calendar quarter. Interest on LIBOR loans is payable at the end of each interest rate period or at the end of each three-month interval within an interest rate period if the period is longer than three months. We may also prepay loans under the Credit Agreement at any time, without penalty, subject to certain notice requirements.
Debt is recorded at the amount drawn on the revolving credit facility plus interest based on floating rates reflective of changes in the market which approximates fair value.
The loans and other obligations under the credit facility are (a) guaranteed by each of our wholly owned material domestic restricted subsidiaries, subject to certain exceptions, and (b) are secured by substantially all of the assets of us and the subsidiary guarantors, including a pledge of all the capital stock of material subsidiaries held directly by us and the subsidiary guarantors (which pledge, in the case of any foreign subsidiary, is limited to 65% of the voting stock), subject to certain customary exceptions and limitations. The Credit Agreement generally prohibits any other liens on the assets of the Company and its restricted subsidiaries, subject to certain exceptions as described in the Credit Agreement.
The Credit Agreement contains certain covenants applicable to us and our restricted subsidiaries, including, without limitation, limitations on additional indebtedness, liens, various fundamental changes, dividends and distributions, investments (including acquisitions), transactions with affiliates, asset sales, including sale-leaseback transactions, speculative hedge agreements, payment of junior financing, changes in business and other limitations customary in senior secured credit facilities. In addition, we are required to maintain certain consolidated leverage and interest coverage ratios. These covenants and limitations are more fully described in the Credit Agreement. At December 31, 2017, we were in compliance with all of these covenants.
The Credit Agreement provides that events of default will exist in certain circumstances, including failure to make payment of principal or interest on the loans when required, failure to perform certain obligations under the Credit Agreement and related documents, defaults under certain other indebtedness, certain insolvency events, certain events arising under ERISA, a change of control and certain other events. Upon an event of default, the administrative agent with the consent of, or at the request of, the holders of more than 50% in principal amount of the loans and commitments may terminate the commitments and accelerate the maturity of the loans and enforce certain other remedies under the Credit Agreement and the other loan documents.
In connection with our revolving credit facility described above, effective as of the closing date of the Credit Agreement, we terminated our existing term loan and revolving credit facility pursuant to the Credit and Security Agreement, dated as of November 22, 2011, by and among the Company, KeyBank National Association, as joint lead arranger, sole book runner and administrative agent, Wells Fargo Bank, National Association, as joint lead arranger and co-syndication agent, Merrill Lynch, Pierce, Fenner & Smith Incorporated, as joint lead arranger, Bank of America, N.A., as co-syndication agent, and Silicon Valley Bank and Comerica Bank, as co-documentation agents, and the Lenders party thereto.
We capitalized $6.6 million of debt issuance costs associated with the origination of the Credit Agreement, which are being amortized over the life of the revolving credit facility. The unamortized balance was $3.4 million as of December 31, 2017. A balance of $1.4 million is included as prepaid expenses and other current assets and a balance of $2.0 million is included as other assets in our consolidated balance sheet.
Expectations for Fiscal Year 2018
We believe that our cash balances, available debt, short-term marketable securities classified as available-for-sale and future cash flows generated by operations will be sufficient to meet our anticipated cash needs for working capital and capital expenditures for at least the next 12 months. For the fourth quarter of fiscal year 2018, we expect that cash provided by operating activities will remain relatively flat. During the next 12 months, we expect that cash provided by operating activities will continue to increase due to an expected increase in cash collections related to anticipated higher revenues, partially offset by an anticipated increase in operating expenses that require cash outlays such as salaries and commissions.
Additionally, a portion of our cash may be used to acquire or invest in complementary businesses or products or to obtain the right to use complementary technologies. From time to time, in the ordinary course of business, we evaluate potential acquisitions of such businesses, products or technologies. If our existing sources of liquidity are insufficient to satisfy our liquidity requirements, we may seek to sell additional equity or debt securities. The sale of additional equity or debt securities could result in additional dilution to our stockholders.
Recent Accounting Pronouncements
In August 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities (ASU 2017-12). ASU 2017-12 intends to better align an entity's risk management activities and financial reporting for hedging relationships through changes to both the designation and measurement guidance for qualifying hedging relationships and the presentation of hedge results. The amendments expand and refine hedge accounting for both non-financial and financial risk components and align the recognition and presentation of the effects of the hedging instrument and the hedged item in the financial statements. This standard is effective for financial statements issued for fiscal years beginning after December 15, 2018, with early adoption permitted. ASU 2017-12 is effective for NetScout beginning April 1, 2019. We are currently assessing the potential impact of the adoption of ASU 2017-12 on our consolidated financial statements.
In March 2017, the FASB issued ASU 2017-07, Improving the Presentation of Net Periodic Pension Cost and Net Periodic Post-Retirement Benefit Cost (ASU 2017-07) which requires that an employer report the service cost component in the same line item or items as other compensation costs arising from services rendered by the pertinent employees during the period. The other components of net benefit cost are required to be presented in the income statement separately from the service cost component and outside a subtotal of income from operations. This standard is effective for financial statements issued for fiscal years beginning after December 15, 2017 and should be applied retrospectively to all periods presented. ASU 2017-07 is effective for NetScout beginning April 1, 2018. We do not believe the adoption of ASU 2017-07 will have a material impact on our consolidated financial statements.
In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805), Clarifying the Definition of a Business (ASU 2017-01). ASU 2017-01 clarifies the definition of a business with the objective of addressing whether transactions involving in-substance nonfinancial assets, held directly or in a subsidiary, should be accounted for as acquisitions or disposals of nonfinancial assets or of businesses. ASU 2017-01 is effective for annual periods beginning after December 15, 2017. ASU 2017-01 is effective for NetScout beginning April 1, 2018. Early adoption is permitted for transactions, including acquisitions or dispositions, which occurred before the issuance date or effective date of the standard if the transactions were not reported in financial statements that have been issued or made available for issuance. We do not believe the adoption of ASU 2017-01 will have a material impact on our consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (ASU 2016-18) related to the presentation of restricted cash in the statement of cash flows. The pronouncement requires entities to show the changes in the total of cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows. As a result, entities will no longer present transfers between cash and cash equivalents and restricted cash and restricted cash equivalents in the statement of cash flows. When cash, cash equivalents, restricted cash and restricted cash equivalents are presented in more than one line item on the balance sheet, the new guidance requires a reconciliation of the totals in the statement of cash flows to the related captions in the balance sheet. Entities will also have to disclose the nature of restricted cash and restricted cash equivalent balances. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. We adopted this guidance retrospectively on April 1, 2017. We do not have a material amount of restricted cash. Adoption of this ASU did not have a material impact on our consolidated financial statements.
In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory (ASU 2016-16). ASU 2016-16 requires that entities recognize the income tax effects of intra-entity transfers of assets other than inventory when the transfer occurs. Current GAAP prohibits the recognition of those tax effects until the asset has been sold to an outside party. The pronouncement is effective for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2017, with early adoption permitted. ASU 2016-16 is effective for NetScout beginning April 1, 2018. We are currently evaluating the new guidance and do not believe the adoption of ASU 2016-16 will have a material impact on our consolidated financial statements.
In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments (ASU 2016-15). ASU 2016-15 is intended to add or clarify guidance on the classification of certain cash receipts and payments in the statement of cash flows and to eliminate the diversity in practice related to such classifications. The guidance in ASU 2016-15 is required for annual reporting periods beginning after December 15, 2017, with early adoption permitted. ASU 2016-15 is effective for NetScout beginning April 1, 2018. We are currently assessing the potential impact of the adoption of ASU 2016-15 and do not expect a material impact on our consolidated statement of cash flows.
In March 2016, the FASB issued ASU 2016-09, Compensation - Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting (ASU 2016-09), which simplifies several aspects of the accounting for employee share-based payment transactions, including the accounting for income taxes, forfeitures and statutory tax withholding
requirements, as well as classification in the statement of cash flows. ASU 2016-09 is effective for NetScout beginning April 1, 2017. We adopted this guidance on April 1, 2017, which had the following impact on our consolidated financial statements:
| |
• | On a prospective basis, as required, we recorded an excess tax shortfall of $0.4 million and an excess tax benefit of $0.8 million to the provision for income taxes in the consolidated statement of operations for the three and nine months ended December 31, 2017, respectively, instead of additional paid-in capital, in the consolidated balance sheet. As a result, net income decreased $0.4 million and increased $0.8 million, for the three and nine months ended September 30, 2017, respectively. Basic and diluted earnings per share decreased $0.01 for the three months ended December 31, 2017, while basic and diluted earnings per share increased by $0.01 for the nine months ended December 31, 2017. |
| |
• | Excess tax benefits are presented as operating cash activity in the consolidated statements of cash flows instead of financing cash activity in the consolidated statements of cash flows, which we elected to apply on a retrospective basis. As a result, we classified $0.8 million and $1.4 million of excess tax benefits for the nine months ended December 31, 2017 and 2016, respectively, as operating cash outflows included within the change in income taxes payable in the consolidated statement of cash flows. The retrospective classification resulted in decreases in cash provided by operating activities and cash used in financing activities of $1.4 million for the nine months ended December 31, 2016. |
| |
• | We prospectively excluded the excess tax benefits from the assumed proceeds available to repurchase shares in the computation of diluted earnings per share under the treasury stock method, which did not have an impact on diluted earnings per share for the three and nine months ended December 31, 2017. |
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) Section A - Leases: Amendments to the FASB Accounting Standards Codification (ASU 2016-02), its new standard on accounting for leases. This update requires the recognition of leased assets and lease obligations by lessees for those leases currently classified as operating leases under existing lease guidance. Short term leases with a term of 12 months or less are not required to be recognized. The update also requires disclosure of key information about leasing arrangements to increase transparency and comparability among organizations. ASU 2016-02 is effective for annual reporting periods beginning after December 31, 2018 and interim periods within those fiscal years, and early adoption is permitted. We are currently assessing the potential impact of the adoption of ASU 2016-02 on our consolidated financial statements.
In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers: Topic 606 (ASU 2014-09) and issued subsequent amendments to the initial guidance in August 2015, March 2016, April 2016, May 2016, December 2016 and September 2017 within ASU 2015-04, 2016-08, ASU 2016-10, ASU 2016-12, ASU 2016-20, ASU 2017-13 and ASU 2017-14, respectively (collectively, Topic 606). Topic 606 supersedes nearly all existing revenue recognition guidance under GAAP. The core principle of Topic 606 is to recognize revenues when promised goods or services are transferred to customers in an amount that reflects the consideration that is expected to be received for those goods or services. Topic 606 defines a five step process to achieve this core principle and, in applying this process, it is possible that more judgments and estimates may be required within the revenue recognition process than are required under existing GAAP, including identifying performance obligations in the contract, estimating the amount of variable consideration to include in the transaction price and allocating the transaction price to each separate performance obligation, among others. Topic 606 will be effective for us on April 1, 2018. Entities have the option of using either a full retrospective or a modified retrospective approach to adopt this standard. We believe we will elect the modified retrospective transition approach. However, we are still quantifying the impact of this new accounting standard. The adoption will most likely result in a reduction in deferred revenue as of April 1, 2018 for performance obligations that are deferred under current guidance that may not be deferred under Topic 606. Upon adoption of Topic 606, we expect to recognize a greater proportion of revenue upon delivery of our products, whereas some of our current product sales are initially recorded in deferred revenue and recognized over a period of time. Since we currently expense sales commissions as incurred, the requirement in the new standard to capitalize certain in-scope sales commissions is being evaluated to determine its potential impact on the consolidated financial statements in the year of adoption. We do not foresee any material impact on our cash flows. We continue to assess all potential impacts of the guidance and given normal ongoing business dynamics, preliminary conclusions are subject to change.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Interest Rate Risk. We hold our cash, cash equivalents and investments for working capital purposes. Some of the securities we invest in are subject to market risk. This means that a change in prevailing interest rates may cause the principal amount of the investment to fluctuate. To minimize this risk, we maintain our portfolio of cash, cash equivalents and investments in a variety of securities, including money market funds and government debt securities. The risk associated with fluctuating interest rates is limited to our investment portfolio. Due to the short-term nature of these instruments, we believe that we do not have any material exposure to changes in the fair value of our investment portfolio as a result of changes in interest rates. Declines in interest rates, however, would reduce future interest income. The effect of a hypothetical 10% increase or decrease in overall interest rates would not have had a material impact on our operating results or the total fair value of the portfolio.
We are exposed to market risks related to fluctuations in interest rates related to our credit facility. As of December 31, 2017, we owed $300 million on this loan with an interest rate of 3.07%. A sensitivity analysis was performed on the outstanding portion of our debt obligation as of December 31, 2017. Should the current weighted-average interest rate increase or decrease by 10%, the resulting annual increase or decrease to interest expense would be approximately $921 thousand as of December 31, 2017.
Foreign Currency Exchange Risk. As a result of our foreign operations, we face exposure to movements in foreign currency exchange rates, primarily the Euro, British Pound, Canadian Dollar and Indian Rupee. The current exposures arise primarily from expenses denominated in foreign currencies. We currently engage in foreign currency hedging activities in order to limit these exposures. We do not use derivative financial instruments for speculative trading purposes.
As of December 31, 2017, we had foreign currency forward contracts with notional amounts totaling $10.2 million. The valuation of outstanding foreign currency forward contracts at December 31, 2017 resulted in an asset balance of $153 thousand, reflecting favorable rates in comparison to current market rates and a liability balance of $63 thousand, reflecting unfavorable contract rates in comparison to current market rates at this date. As of March 31, 2017, we had foreign currency forward contracts with notional amounts totaling $14.8 million. The valuation of outstanding foreign currency forward contracts at March 31, 2017 resulted in a liability balance of $213 thousand, reflecting unfavorable contract rates in comparison to current market rates at this date and an asset balance of $110 thousand reflecting favorable rates in comparison to current market rates. The effect of a hypothetical 10% change in foreign currency exchange rates applicable to our business would not have a material impact on our historical consolidated financial statements. As our international operations grow, we will continue to reassess our approach to manage our risk relating to fluctuations in currency rates.
Item 4. Controls and Procedures
At December 31, 2017, NetScout, under the supervision and with the participation of our management, including the Company's principal executive officer and principal financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15(b) promulgated under the Securities Exchange Act of 1934, as amended (Exchange Act). Based upon that evaluation, our principal executive officer and principal financial officer concluded that, at December 31, 2017, our disclosure controls and procedures were effective in ensuring that material information relating to NetScout, including its consolidated subsidiaries, required to be disclosed by NetScout in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, including ensuring that such material information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.
No change in our internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) occurred during the period covered by this quarterly report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II: OTHER INFORMATION
Item 1. Legal Proceedings
From time to time, NetScout is subject to legal proceedings and claims in the ordinary course of business. In the opinion of management, the amount of ultimate expense with respect to any current legal proceedings and claims, if determined adversely, will not be material to our financial condition, results of operations or cash flows.
As previously disclosed, in March 2016, Packet Intelligence LLC (“Packet Intelligence” or “Plaintiff”) filed a Complaint against NetScout and two subsidiary entities in the United States District Court for the Eastern District of Texas asserting infringement of five United States patents. Plaintiff’s Complaint alleged that legacy Tektronix GeoProbe products, including the G10 and GeoBlade products, infringed these patents. NetScout filed an Answer denying Plaintiff’s allegations and asserting that Plaintiff’s patents were, among other things, invalid, not infringed, and unenforceable due to inequitable conduct. In October 2017, a jury trial was held to address the parties’ claims and counterclaims regarding infringement of three patents by the G10 and GeoBlade products, invalidity of these patents, and damages. On October 13, 2017, the jury rendered a verdict finding in favor of the Plaintiff and that Plaintiff was entitled to $3,500,000 for pre-suit damages and $2,250,000 for post-suit damages. The jury indicated that the awarded damages amounts were intended to reflect a running royalty. The Court also conducted a bench trial on whether these patents were unenforceable due to, among other things, inequitable conduct. The Court has not yet rendered a decision on the equitable issues or entered final judgment in this matter. NetScout has concluded that the risk of loss from this matter is currently neither remote nor probable, and therefore, under U.S. GAAP definitions, the risk of loss is termed "reasonably possible". Therefore, accounting rules require NetScout to provide an estimate for the range of potential liability. Netscout currently estimates that the estimated range of liability is between $0 and the aggregate amount awarded by the jury, plus potential additional pre- and post-judgment interest amounts, subject to other adjustments that the Court may make. NetScout intends to continue to vigorously dispute Packet Intelligence’s claims including through appeal, if necessary.
Item 1A. Risk Factors
In addition to the other information set forth in this report, you should carefully consider the factors discussed in Part I, Item 1A. “Risk Factors” in our Annual Report on Form 10-K for our fiscal year ended March 31, 2017. The risks discussed in our Annual Report on Form 10-K could materially affect our business, financial condition and future results. There have been no material changes to those risk factors since we filed our Annual Report on Form 10-K. The risks described in our Annual Report on Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition or operating results.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Sales of Unregistered Securities
None.
Issuer Purchase of Equity Securities
The following table provides information about purchases we made during the quarter ended December 31, 2017 of equity securities that are registered by us pursuant to Section 12 of the Exchange Act:
|
| | | | | | | | | | | | |
Period | Total Number of Shares Purchased (1) | | Average Price Paid per Share | | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | | Maximum Number of Shares That May Yet be Purchased Under the Programs |
10/1/2017 - 10/31/2017 | — |
| | $ | — |
| | — |
| | 25,970,650 |
|
11/1/2017 - 11/30/2017 | 7,962 |
| | 28.10 |
| | — |
| | 25,970,650 |
|
12/1/2017 - 12/31/2017 | 59,635 |
| | 28.61 |
| | — |
| | 25,970,650 |
|
Total | 67,597 |
| | $ | 28.55 |
| | — |
| | 25,970,650 |
|
| |
(1) | We purchased an aggregate of 67,597 shares transferred to us from employees in satisfaction of minimum tax withholding obligations associated with the vesting of restricted stock units during the period. Such purchases reflected in the table do not reduce the maximum number of shares that may be purchased under our previously announced stock repurchase programs (our 20 million share repurchase program authorized on May 19, 2015 and our 25 million share repurchase program authorized on October 24, 2017). |
Item 3. Defaults Upon Senior Securities
None.
Item 4. Mine Safety Disclosures
Not Applicable.
Item 5. Other Information
None.
Item 6. Exhibits
|
| | | |
| | | |
| | | Composite conformed copy of Third Amended and Restated Certificate of Incorporation of NetScout (as amended) (filed as Exhibit 3.2 to NetScout's current report on Form 8-K, SEC File No. 000-26251, filed on September 21, 2016, and incorporated herein by reference). |
| | | |
| | | Amended and Restated By-laws of NetScout (filed as Exhibit 3.1 to NetScout's current report on Form 8-K, SEC File No. 000-26251, filed on October 30, 2017 and incorporated herein by reference). |
| | | |
| + | | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| | | |
| + | | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. |
| | | |
| ++ | | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| | | |
| ++ | | Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| | | |
101.INS | | | XBRL Instance Document. |
| | | |
101.SCH | | | XBRL Taxonomy Extension Schema Document. |
| | | |
101.CAL | | | XBRL Taxonomy Extension Calculation Linkbase document. |
| | | |
101.DEF | | | XBRL Taxonomy Extension Definition Linkbase document. |
| | | |
101.LAB | | | XBRL Taxonomy Extension Label Linkbase document. |
| | | |
101.PRE | | | XBRL Taxonomy Extension Presentation Linkbase document. |
|
| |
+ | Filed herewith. |
++ | Exhibit has been furnished, is not deemed filed and is not to be incorporated by reference into any of the Company's filings under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, irrespective of any general incorporation language contained in any such filing. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
| | |
| | NETSCOUT SYSTEMS, INC. |
| | |
Date: February 1, 2018 | | /s/ Anil K. Singhal |
| | Anil K. Singhal |
| | President, Chief Executive Officer and Chairman |
| | (Principal Executive Officer) |
| | |
Date: February 1, 2018 | | /s/ Jean Bua |
| | Jean Bua |
| | Executive Vice President and Chief Financial Officer |
| | (Principal Financial Officer) |
| | (Principal Accounting Officer) |