Upgrade to SI Premium - Free Trial

NetApp Reports Third Quarter of Fiscal Year 2022 Results

February 23, 2022 4:01 PM

Net revenues for the third quarter grew 10% year-over-year to $1.61 billion

SAN JOSE, Calif.--(BUSINESS WIRE)-- NetApp (NASDAQ: NTAP) today reported financial results for the third quarter of fiscal year 2022, which ended on January 28, 2022.

“Q3 results and positive growth outlook are powered by the alignment of our differentiated technology portfolio with customer priorities for cloud and digital transformation. We have a unique position in solving organizations’ most significant challenges in hybrid, multi-cloud IT,” said George Kurian, chief executive officer. “Our focused execution and effective management of temporary supply chain headwinds enable us to capture our expanding opportunity while investing for continued growth and delivering operating leverage.”

Third quarter of fiscal year 2022 financial results

Fourth quarter of fiscal year 2022 financial outlook

The Company provided the following financial guidance for the fourth quarter of fiscal year 2022:

Net revenues are expected to be in the range of:

$1.635 billion to $1.735 billion

GAAP

Non-GAAP

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

$0.90 - $1.00

$1.21 - $1.31

Full fiscal year 2022 financial outlook

The Company provided the following financial guidance update for the full fiscal year 2022:

Net revenues are expected to grow by:

~10%

Public Cloud ARR is expected to exit the fiscal year in the range of:

$525 million to $545 million

GAAP

Non-GAAP

Consolidated gross margins are expected to be:

~66%

~67%

Operating margins are expected to be:

18% - 19%

23% - 24%

Effective tax rate is expected to be:

~18%

~18%

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

$3.87 – $3.97

$5.07 - $5.17

Dividend

The next cash dividend of $0.50 per share is to be paid on April 27, 2022, to shareholders of record as of the close of business on April 8, 2022.

Third quarter of fiscal year 2022 business highlights

Leading product innovation

Customer and partnership expansions

NetApp awards and recognition

Executive leadership announcements

Webcast and conference call information

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

“Safe Harbor” statement under U.S. Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, all of the statements made in the Fourth Quarter of Fiscal Year 2022 Financial Outlook section and Full Fiscal Year 2022 Financial Outlook section and statements about our positive growth outlook due to the alignment of our differentiated technology portfolio with customer priorities, and our ability to execute and manage supply chain headwinds and capture our expanding opportunity while investing for continued growth and delivering operating leverage. Actual results may differ materially from these statements for a variety of reasons, including, without limitation, customer demand for and acceptance of our products and services, our ability to successfully execute on our data fabric strategy to generate profitable growth and stockholder return, our ability to successfully execute new business models, general global political, macroeconomic and market conditions, changes in U.S. government spending, revenue seasonality, our ability to manage our gross profit margins, the impact of the COVID-19 pandemic on our business operations, including supply chain disruptions, our financial performance and results of operations, and our ability to expand our total available market and grow our portfolio of products. These and other equally important factors are described in reports and documents we file from time to time with the Securities and Exchange Commission, including the factors described under the section titled “Risk Factors” in our most recently submitted annual report on Form 10-K. We disclaim any obligation to update information contained in this press release whether as a result of new information, future events, or otherwise.

NetApp, the NetApp logo, and the marks listed at http://www.netapp.com/TM are trademarks of NetApp, Inc. All other marks are the property of their respective owners.

Footnotes

1Public Cloud annualized revenue run rate (ARR) is calculated as the annualized value of all Public Cloud customer commitments with the assumption that any commitment expiring during the next 12 months will be renewed with its existing terms.

2All-flash array annualized net revenue run rate is determined by products and services revenue for the current quarter, multiplied by 4.

3Refer to the NetApp Usage of Non-GAAP Financial Information section below for an explanation of billings.

4Non-GAAP net income excludes, when applicable, (a) amortization of intangible assets, (b) stock-based compensation expenses, (c) litigation settlements, (d) acquisition-related expenses, (e) restructuring charges, (f) asset impairments, (g) gains/losses on the sale or derecognition of assets, (h) gains/losses on the sale of investments in equity securities, (i) debt extinguishment costs, (j) COVID-19 charges and (k) our GAAP tax provision, but includes a non-GAAP tax provision based upon our projected annual non-GAAP effective tax rate for the first three quarters of the fiscal year and an actual non-GAAP tax provision for the fourth quarter of the fiscal year. NetApp makes additional adjustments to the non-GAAP tax provision for certain tax matters as described below. A detailed reconciliation of our non-GAAP to GAAP results can be found at http://investors.netapp.com. NetApp’s management uses these non-GAAP measures in making operating decisions because it believes the measurements provide meaningful supplemental information regarding NetApp’s ongoing operational performance.

5GAAP net income per share and non-GAAP net income per share are calculated using the diluted number of shares.

NetApp usage of non-GAAP financial information

To supplement NetApp’s condensed consolidated financial statement information presented in accordance with generally accepted accounting principles in the United States (GAAP), NetApp provides investors with certain non-GAAP measures, including, but not limited to, historical non-GAAP operating results, non-GAAP net income, non-GAAP effective tax rate, free cash flow, billings, and historical and projected non-GAAP earnings per diluted share. NetApp also presents the hardware and software components of our GAAP product revenues. Because our revenue recognition policy under GAAP defines a configured storage system, inclusive of the operating system software essential to its functionality, as a single performance obligation, hardware and software components of our product revenues are considered non-GAAP measures. The hardware and software components of our product revenues are derived from an estimated fair value allocation of the transaction price of our contracts with customers, down to the level of the product hardware and software components. This allocation is primarily based on the contractual prices at which NetApp has historically billed customers for such respective components.

NetApp believes that the presentation of non-GAAP net income, non-GAAP effective tax rates, and non-GAAP earnings per share data, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and results of operations.

NetApp believes that the presentation of free cash flow, which it defines as the net cash provided by operating activities less cash used to acquire property and equipment, to be a liquidity measure that provides useful information to management and investors because it reflects cash that can be used to, among other things, invest in its business, make strategic acquisitions, repurchase common stock, and pay dividends on its common stock. As free cash flow is not a measure of liquidity calculated in accordance with GAAP, free cash flow should be considered in addition to, but not as a substitute for, the analysis provided in the statement of cash flows.

NetApp believes that the presentation of the software and hardware components of our product revenues is meaningful to investors and management as it illustrates the significance of the Company’s software and provides improved visibility into the value created by our software innovation and R&D investment.

NetApp approximates billings by adding net revenues as reported on our Condensed Consolidated Statements of Operations for the period to the change in total deferred revenue and financed unearned services revenue as reported on our Condensed Consolidated Statements of Cash Flows for the same period. Billings is a performance measure that NetApp believes provides useful information to management and investors because it approximates the amounts under purchase orders received by us during a given period that have been billed.

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

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

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

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

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

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

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

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

G. Gains/losses on the sale or derecognition of assets. These are gains/losses from the sale of our properties and other transactions in which we transfer control of assets to a third party. Management believes that these transactions do not reflect the results of our underlying, on-going business and, therefore, are less useful for future planning and forecasting.

H. Gains/losses on the sale of investments in equity securities. These are gains/losses from the sale of our investment in certain equity securities. Typically, such investments are sold as a result of a change in control of the underlying businesses. Management believes that these transactions do not reflect the results of our underlying, on-going business and, therefore, are less useful for future planning and forecasting.

I. Debt extinguishment costs. NetApp excludes certain non-recurring expenses incurred as a result of the early extinguishment of debt. Management believes such nonrecurring costs do not reflect the results of its underlying, on-going business and, therefore, are less useful for future planning and forecasting.

J. COVID-19 charges. NetApp has excluded certain non-recurring expenses incurred as a direct result of the COVID-19 pandemic. Management believes such nonrecurring costs do not reflect the results of its underlying, on-going business and, therefore, are less useful for future planning and forecasting.

K. Income tax adjustments. NetApp’s non-GAAP tax provision is based upon a projected annual non-GAAP effective tax rate for the first three quarters of the fiscal year and an actual non-GAAP tax provision for the fourth quarter of the fiscal year. The non-GAAP tax provision also excludes, when applicable, (a) tax charges or benefits in the current period that relate to one or more prior fiscal periods that are a result of events such as changes in tax legislation, authoritative guidance, income tax audit settlements, statute lapses and/or court decisions, (b) tax charges or benefits that are attributable to unusual or non-recurring book and/or tax accounting method changes, (c) tax charges that are a result of a non-routine foreign cash repatriation, (d) tax charges or benefits that are a result of infrequent restructuring of the Company’s tax structure, (e) tax charges or benefits that are a result of a change in valuation allowance, and (f) tax charges resulting from the integration of intellectual property from acquisitions. Management believes that the use of non-GAAP tax provisions provides a more meaningful measure of the Company’s operational performance.

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

About NetApp

In a world full of generalists, NetApp is a specialist. We’re focused on one thing, helping your business get the most out of your data. NetApp brings the enterprise-grade data services you rely on into the cloud, and the simple flexibility of cloud into the data center. Our industry-leading solutions work across diverse customer environments and the world’s biggest public clouds. As a cloud-led, data-centric software company, only NetApp can help build your unique data fabric, simplify and connect your cloud, and securely deliver the right data, services, and applications to the right people—anytime, anywhere.

NETAPP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

January 28,
2022

April 30,
2021

ASSETS

Current assets:

Cash, cash equivalents and investments

$

4,201

$

4,596

Accounts receivable

799

945

Inventories

167

114

Other current assets

346

346

Total current assets

5,513

6,001

Property and equipment, net

575

525

Goodwill and purchased intangible assets, net

2,480

2,140

Other non-current assets

932

694

Total assets

$

9,500

$

9,360

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

432

$

420

Accrued expenses

807

970

Current portion of long-term debt

250

Short-term deferred revenue and financed unearned services revenue

2,063

2,062

Total current liabilities

3,552

3,452

Long-term debt

2,385

2,632

Other long-term liabilities

775

650

Long-term deferred revenue and financed unearned services revenue

1,906

1,941

Total liabilities

8,618

8,675

Stockholders' equity

882

685

Total liabilities and stockholders' equity

$

9,500

$

9,360

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share amounts)

(Unaudited)

Three Months Ended

Nine Months Ended

January 28,
2022

January 29,
2021

January 28,
2022

January 29,
2021

Net revenues:

Product

$

846

$

775

$

2,390

$

2,151

Services

768

695

2,248

2,038

Net revenues

1,614

1,470

4,638

4,189

Cost of revenues:

Cost of product

407

369

1,108

1,045

Cost of services

134

126

399

364

Total cost of revenues

541

495

1,507

1,409

Gross profit

1,073

975

3,131

2,780

Operating expenses:

Sales and marketing

461

436

1,377

1,297

Research and development

220

215

646

660

General and administrative

65

63

207

191

Restructuring charges

29

42

Acquisition-related expense

6

3

8

14

Total operating expenses

752

717

2,267

2,204

Income from operations

321

258

864

576

Other expense, net

(15

)

(11

)

(41

)

(50

)

Income before income taxes

306

247

823

526

Provision for income taxes

54

65

145

130

Net income

$

252

$

182

$

678

$

396

Net income per share:

Basic

$

1.13

$

0.82

$

3.04

$

1.78

Diluted

$

1.10

$

0.80

$

2.96

$

1.76

Shares used in net income per share calculations:

Basic

223

223

223

222

Diluted

229

227

229

225

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

Three Months Ended

Nine Months Ended

January 28,
2022

January 29,
2021

January 28,
2022

January 29,
2021

Cash flows from operating activities:

Net income

$

252

$

182

$

678

$

396

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

51

54

143

159

Non-cash operating lease cost

12

12

40

38

Stock-based compensation

64

46

179

149

Deferred income taxes

(34

)

(1

)

(66

)

(1

)

Other items, net

(23

)

7

(35

)

35

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

Accounts receivable

(155

)

11

137

208

Inventories

(12

)

10

(53

)

39

Accounts payable

(1

)

(33

)

10

(92

)

Accrued expenses

(1

)

8

(207

)

(61

)

Deferred revenue and financed unearned services revenue

143

128

46

10

Long-term taxes payable

(1

)

(5

)

(66

)

(51

)

Changes in other operating assets and liabilities, net

(35

)

(46

)

(6

)

(55

)

Net cash provided by operating activities

260

373

800

774

Cash flows from investing activities:

Redemptions of investments, net

10

33

36

140

Purchases of property and equipment

(61

)

(32

)

(158

)

(124

)

Proceeds from sale of properties

6

Acquisitions of businesses, net of cash acquired

(345

)

(359

)

(350

)

Other investing activities, net

8

Net cash (used in) provided by investing activities

(396

)

1

(481

)

(320

)

Cash flows from financing activities:

Proceeds from issuance of common stock under employee stock award plans

52

43

105

92

Payments for taxes related to net share settlement of stock awards

(6

)

(4

)

(69

)

(38

)

Repurchase of common stock

(125

)

(50

)

(350

)

(50

)

Repayments of commercial paper notes, original maturities of three months or less, net

(420

)

Issuance of debt, net of issuance costs

2,057

Repayments and extinguishment of debt

(689

)

Dividends paid

(111

)

(107

)

(335

)

(321

)

Other financing activities, net

(4

)

(2

)

(7

)

Net cash (used in) provided by financing activities

(190

)

(122

)

(651

)

624

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

(13

)

26

(26

)

70

Net change in cash, cash equivalents and restricted cash

(339

)

278

(358

)

1,148

Cash, cash equivalents and restricted cash:

Beginning of period

4,516

3,536

4,535

2,666

End of period

$

4,177

$

3,814

$

4,177

$

3,814

NETAPP, INC.

SUPPLEMENTAL DATA

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

(Unaudited)

In the first quarter of fiscal year 2022, the Company introduced two segments for financial reporting purposes: Hybrid Cloud and Public Cloud. Prior period disclosures have been revised for comparability.

Revenues by Segment

Q3'FY22

Q2'FY22

Q3'FY21

Product

$

846

$

814

$

775

Support

586

590

571

Professional and Other Services

72

75

69

Hybrid Cloud Segment Net Revenues

1,504

1,479

1,415

Public Cloud Segment Net Revenues

110

87

55

Net Revenues

$

1,614

$

1,566

$

1,470

Gross Profit by Segment

Q3'FY22

Q2'FY22

Q3'FY21

Product

$

442

$

445

$

414

Support

541

542

522

Professional and Other Services

26

21

16

Hybrid Cloud Segment Gross Profit

1,009

1,008

952

Public Cloud Segment Gross Profit

78

62

38

Total Segments Gross Profit

1,087

1,070

990

Amortization of Intangible Assets

(9

)

(7

)

(12

)

Stock-based Compensation

(5

)

(4

)

(3

)

Unallocated Cost of Revenues

(14

)

(11

)

(15

)

Gross Profit

$

1,073

$

1,059

$

975

Gross Margin by Segment

Q3'FY22

Q2'FY22

Q3'FY21

Product

52.2

%

54.7

%

53.4

%

Support

92.3

%

91.9

%

91.4

%

Professional and Other Services

36.1

%

28.0

%

23.2

%

Hybrid Cloud Segment Gross Margin

67.1

%

68.2

%

67.3

%

Public Cloud Segment Gross Margin

70.9

%

71.3

%

69.1

%

Product Revenues

Q3'FY22

Q2'FY22

Q3'FY21

Total

$

846

$

814

$

775

Software*

$

507

$

475

$

428

Hardware*

$

339

$

339

$

347

Software and recurring support and public cloud revenue

Q3'FY22

Q2'FY22

Q3'FY21

Product - Software

$

507

$

475

$

428

Support

586

590

572

Public Cloud

110

87

55

Software and recurring support and public cloud revenue*

$

1,203

$

1,152

$

1,055

Software and recurring support and public cloud revenue as a percentage of net revenues

75

%

74

%

72

%

* Our revenue recognition policy under GAAP defines a configured storage system, inclusive of the operating system software essential to its functionality, as a single performance obligation. We have provided a breakdown of our GAAP product revenues into the software and hardware components, which are considered non-GAAP measures, to display the significance of software included in total product revenues. Software and recurring support and public cloud revenue is a non-GAAP measure because it includes the software component of our product revenues, but not the hardware component.

Geographic Mix

% of Q3
FY'22

% of Q2
FY'22

% of Q3
FY'21

Revenue

Revenue

Revenue

Americas

56

%

55

%

53

%

Americas Commercial

47

%

43

%

43

%

U.S. Public Sector

9

%

12

%

10

%

EMEA

32

%

29

%

32

%

Asia Pacific

12

%

15

%

15

%

Pathways Mix

% of Q3
FY'22

% of Q2
FY'22

% of Q3
FY'21

Revenue

Revenue

Revenue

Direct

21

%

24

%

24

%

Indirect

79

%

76

%

76

%

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

Q3'FY22

Q2'FY22

Q3'FY21

Non-GAAP Income from Operations

$

404

$

374

$

322

% of Net Revenues

25.0

%

23.9

%

21.9

%

Non-GAAP Income before Income Taxes

$

389

$

360

$

311

Non-GAAP Effective Tax Rate

15.2

%

18.9

%

19.6

%

Non-GAAP Net Income

Q3'FY22

Q2'FY22

Q3'FY21

Non-GAAP Net Income

$

330

$

292

$

250

Non-GAAP Weighted Average Common Shares Outstanding, Diluted

229

229

227

Non-GAAP Net Income per Share, Diluted

$

1.44

$

1.28

$

1.10

Select Balance Sheet Items

Q3'FY22

Q2'FY22

Q3'FY21

Deferred Revenue and Financed Unearned Services Revenue

$

3,969

$

3,866

$

3,828

DSO (days)

45

38

49

DPO (days)

73

78

62

Inventory Turns

13

13

19

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

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

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

Select Cash Flow Statement Items

Q3'FY22

Q2'FY22

Q3'FY21

Net Cash Provided by Operating Activities

$

260

$

298

$

373

Purchases of Property and Equipment

$

61

$

46

$

32

Free Cash Flow

$

199

$

252

$

341

Free Cash Flow as % of Net Revenues

12.3

%

16.1

%

23.2

%

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

NETAPP, INC.

RECONCILIATION OF NON-GAAP TO GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q3'FY22

Q2'FY22

Q3'FY21

NET INCOME

$

252

$

224

$

182

Adjustments:

Amortization of intangible assets

13

10

15

Stock-based compensation

64

62

46

Restructuring charges

7

Acquisition-related expense

6

1

3

Income tax effects

(5

)

(13

)

(13

)

Income tax expenses from integration of acquired companies

1

17

NON-GAAP NET INCOME

$

330

$

292

$

250

COST OF REVENUES

$

541

$

507

$

495

Adjustments:

Amortization of intangible assets

(9

)

(7

)

(12

)

Stock-based compensation

(5

)

(4

)

(3

)

NON-GAAP COST OF REVENUES

$

527

$

496

$

480

COST OF PRODUCT REVENUES

$

407

$

372

$

369

Adjustments:

Amortization of intangible assets

(2

)

(2

)

(7

)

Stock-based compensation

(1

)

(1

)

(1

)

NON-GAAP COST OF PRODUCT REVENUES

$

404

$

369

$

361

COST OF SERVICES REVENUES

$

134

$

135

$

126

Adjustments:

Amortization of intangible assets

(7

)

(5

)

(5

)

Stock-based compensation

(4

)

(3

)

(2

)

NON-GAAP COST OF SERVICES REVENUES

$

123

$

127

$

119

GROSS PROFIT

$

1,073

$

1,059

$

975

Adjustments:

Amortization of intangible assets

9

7

12

Stock-based compensation

5

4

3

NON-GAAP GROSS PROFIT

$

1,087

$

1,070

$

990

NETAPP, INC.

RECONCILIATION OF NON-GAAP TO GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q3'FY22

Q2'FY22

Q3'FY21

SALES AND MARKETING EXPENSES

$

461

$

465

$

436

Adjustments:

Amortization of intangible assets

(4

)

(3

)

(3

)

Stock-based compensation

(30

)

(29

)

(21

)

NON-GAAP SALES AND MARKETING EXPENSES

$

427

$

433

$

412

RESEARCH AND DEVELOPMENT EXPENSES

$

220

$

216

$

215

Adjustment:

Stock-based compensation

(19

)

(19

)

(15

)

NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES

$

201

$

197

$

200

GENERAL AND ADMINISTRATIVE EXPENSES

$

65

$

76

$

63

Adjustment:

Stock-based compensation

(10

)

(10

)

(7

)

NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES

$

55

$

66

$

56

RESTRUCTURING CHARGES

$

$

7

$

Adjustment:

Restructuring charges

(7

)

NON-GAAP RESTRUCTURING CHARGES

$

$

$

ACQUISITION-RELATED EXPENSE

$

6

$

1

$

3

Adjustment:

Acquisition-related expense

(6

)

(1

)

(3

)

NON-GAAP ACQUISITION-RELATED EXPENSE

$

$

$

OPERATING EXPENSES

$

752

$

765

$

717

Adjustments:

Amortization of intangible assets

(4

)

(3

)

(3

)

Stock-based compensation

(59

)

(58

)

(43

)

Restructuring charges

(7

)

Acquisition-related expense

(6

)

(1

)

(3

)

NON-GAAP OPERATING EXPENSES

$

683

$

696

$

668

NETAPP, INC.

RECONCILIATION OF NON-GAAP TO GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q3'FY22

Q2'FY22

Q3'FY21

INCOME FROM OPERATIONS

$

321

$

294

$

258

Adjustments:

Amortization of intangible assets

13

10

15

Stock-based compensation

64

62

46

Restructuring charges

7

Acquisition-related expense

6

1

3

NON-GAAP INCOME FROM OPERATIONS

$

404

$

374

$

322

INCOME BEFORE INCOME TAXES

$

306

$

280

$

247

Adjustments:

Amortization of intangible assets

13

10

15

Stock-based compensation

64

62

46

Restructuring charges

7

Acquisition-related expense

6

1

3

NON-GAAP INCOME BEFORE INCOME TAXES

$

389

$

360

$

311

PROVISION FOR INCOME TAXES

$

54

$

56

$

65

Adjustments:

Income tax effects

5

13

13

Income tax expenses from integration of acquired companies

(1

)

(17

)

NON-GAAP PROVISION FOR INCOME TAXES

$

59

$

68

$

61

NET INCOME PER SHARE

$

1.10

$

0.98

$

0.80

Adjustments:

Amortization of intangible assets

0.06

0.04

0.07

Stock-based compensation

0.28

0.27

0.20

Restructuring charges

0.03

Acquisition-related expense

0.03

0.01

Income tax effects

(0.02

)

(0.06

)

(0.06

)

Income tax expenses from integration of acquired companies

0.07

NON-GAAP NET INCOME PER SHARE

$

1.44

$

1.28

$

1.10

RECONCILIATION OF NON-GAAP TO GAAP

GROSS MARGIN

($ in millions)

Q3'FY22

Q2'FY22

Q3'FY21

Gross margin-GAAP

66.5

%

67.6

%

66.3

%

Cost of revenues adjustments

0.9

%

0.7

%

1.0

%

Gross margin-Non-GAAP

67.3

%

68.3

%

67.3

%

GAAP cost of revenues

$

541

$

507

$

495

Cost of revenues adjustments:

Amortization of intangible assets

(9

)

(7

)

(12

)

Stock-based compensation

(5

)

(4

)

(3

)

Non-GAAP cost of revenues

$

527

$

496

$

480

Net revenues

$

1,614

$

1,566

$

1,470

RECONCILIATION OF NON-GAAP TO GAAP

PRODUCT GROSS MARGIN

($ in millions)

Q3'FY22

Q2'FY22

Q3'FY21

Product gross margin-GAAP

51.9

%

54.3

%

52.4

%

Cost of product revenues adjustments

0.4

%

0.4

%

1.0

%

Product gross margin-Non-GAAP

52.2

%

54.7

%

53.4

%

GAAP cost of product revenues

$

407

$

372

$

369

Cost of product revenues adjustments:

Amortization of intangible assets

(2

)

(2

)

(7

)

Stock-based compensation

(1

)

(1

)

(1

)

Non-GAAP cost of product revenues

$

404

$

369

$

361

Product revenues

$

846

$

814

$

775

RECONCILIATION OF NON-GAAP TO GAAP

SERVICES GROSS MARGIN

($ in millions)

Q3'FY22

Q2'FY22

Q3'FY21

Services gross margin-GAAP

82.6

%

82.0

%

81.9

%

Cost of services revenues adjustment

1.4

%

1.1

%

1.0

%

Services gross margin-Non-GAAP

84.0

%

83.1

%

82.9

%

GAAP cost of services revenues

$

134

$

135

$

126

Cost of services revenues adjustments:

Amortization of intangible assets

(7

)

(5

)

(5

)

Stock-based compensation

(4

)

(3

)

(2

)

Non-GAAP cost of services revenues

$

123

$

127

$

119

Services revenues

$

768

$

752

$

695

RECONCILIATION OF NON-GAAP TO GAAP

EFFECTIVE TAX RATE

Q3'FY22

Q2'FY22

Q3'FY21

GAAP effective tax rate

17.6

%

20.0

%

26.3

%

Adjustments:

Income tax effects

(2.5

)%

(0.8

)%

0.2

%

Income tax expenses from integration of acquired companies

%

(0.4

)%

(6.9

)%

Non-GAAP effective tax rate

15.2

%

18.9

%

19.6

%

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES

TO FREE CASH FLOW (NON-GAAP)

(In millions)

Q3'FY22

Q2'FY22

Q3'FY21

Net cash provided by operating activities

$

260

$

298

$

373

Purchases of property and equipment

(61

)

(46

)

(32

)

Free cash flow

$

199

$

252

$

341

RECONCILIATION OF NET REVENUES

TO BILLINGS (NON-GAAP)

(In millions)

Q3'FY22

Q2'FY22

Q3'FY21

Net revenues

$

1,614

$

1,566

$

1,470

Change in deferred revenue and financed unearned services revenue*

143

(15

)

128

Billings

$

1,757

$

1,551

$

1,598

* As reported on our Condensed Consolidated Statements of Cash Flows

NETAPP, INC.

RECONCILIATION OF NON-GAAP GUIDANCE TO GAAP

EXPRESSED AS EARNINGS PER SHARE

FOURTH QUARTER FISCAL 2022

Fourth Quarter

Fiscal 2022

Non-GAAP Guidance - Net Income Per Share

$1.21 - $1.31

Adjustments of Specific Items to Net Income

Per Share for the Fourth Quarter Fiscal 2022:

Amortization of intangible assets

($0.06)

Stock-based compensation expense

($0.28)

Income tax effects

$0.03

Total Adjustments

($0.31)

GAAP Guidance - Net Income Per Share

$0.90 - $1.00

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF NON-GAAP GUIDANCE TO GAAP

FISCAL 2022

(Unaudited)

Fiscal 2022

Gross Margin - Non-GAAP Guidance

Adjustment:

~67%

Cost of revenues adjustments

(1)%

Gross Margin - GAAP Guidance

~66%

Fiscal 2022

Operating Margin - Non-GAAP Guidance

23% - 24%

Adjustments:

Amortization of intangible assets

(1)%

Stock-based compensation expense

(4)%

Operating Margin - GAAP Guidance

18% - 19%

Fiscal 2022

Effective Tax Rate - Non-GAAP Guidance

~18%

Adjustment:

Income tax effects

-%

Effective Tax Rate - GAAP Guidance

~18%

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF NON-GAAP GUIDANCE TO GAAP

EXPRESSED AS EARNINGS PER SHARE

FISCAL 2022

Fiscal 2022

Non-GAAP Guidance - Net Income Per Share

$5.07 - $5.17

Adjustments of Specific Items to Net Income

Per Share for Fiscal 2022:

Amortization of intangible assets

($0.20)

Stock-based compensation expense

($1.07)

Litigation Settlement

($0.01)

Restructuring charges

($0.13)

Acquisition-related expenses

($0.03)

Income tax effects

$0.24

Total Adjustments

($1.20)

GAAP Guidance - Net Income Per Share

$3.87 - $3.97

Some items may not add or recalculate due to rounding.

(Press)

Chris Drago

1 831 900 8889

[email protected]

(Investors)

Lance Berger

1 408 822 6628

[email protected]

Source: NetApp, Inc.

Categories

Business Wire Press Releases

Next Articles