Upgrade to SI Premium - Free Trial

NetApp Reports Fourth Quarter and Fiscal Year 2024 Results

May 30, 2024 4:01 PM

Net revenues of $1.67 billion for the fourth quarter;

Net revenues of $6.27 billion for fiscal year 2024

SAN JOSE, Calif.--(BUSINESS WIRE)-- NetApp (NASDAQ: NTAP), the intelligent data infrastructure company, today reported financial results for the fourth quarter and fiscal year 2024, which ended on April 26, 2024.

“We concluded fiscal year 2024 on a high note, delivering company records for annual gross margin, operating margin, EPS, operating cash flow, and free cash flow and building positive momentum. Our modern approach to unified data storage, spanning data types, price points, and hybrid multicloud environments, is clearly resonating in the market,” said George Kurian, chief executive officer. “In fiscal year 2025, we will remain laser focused on our top priorities of driving growth in all-flash and cloud storage services while maintaining our operational discipline.”

Fourth quarter of fiscal year 2024 financial results

Fiscal year 2024 financial highlights

First quarter of fiscal year 2025 financial outlook

The Company provided the following financial guidance for the first quarter of fiscal year 2025:

Net revenues are expected to be in the range of:

$1.455 billion - $1.605 billion

GAAP

Non-GAAP

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

$0.98 - $1.08

$1.40 - $1.50

Full fiscal year 2025 financial outlook

The Company provided the following financial guidance for the full fiscal year 2025:

Net revenues are expected to be in the range of:

$6.450 billion - $6.650 billion

GAAP

Non-GAAP

Consolidated gross margins are expected to be in the range of:

70% - 71%

71% - 72%

Operating margins are expected to be in the range of:

20% - 21%

27% - 28%

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

$4.96 - $5.16

$6.80 - $7.00

Dividend

The next cash dividend of $0.52 per share is to be paid on July 24, 2024, to stockholders of record as of the close of business on July 5, 2024.

Fourth quarter of fiscal year 2024 business highlights

Leading Product Innovation

Customer and Partner Momentum

Corporate News and Events

Awards and Recognition

Executive Leadership Announcements

Webcast and Conference Call Information

NetApp will host a conference call to discuss these results today at 2:30 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 4:30 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 First Quarter of Fiscal Year 2025 Financial Outlook section and the Full Fiscal Year 2025 Financial Outlook section, and statements about our business, economic and market outlook, financial guidance, our overall future prospects, our modern approach to unified data storage, such approach’s resonance with customers, and our ability to address new market opportunities, extend our leadership position in existing markets, and deliver increasing value for our stakeholders. Actual results may differ materially from these statements for a variety of reasons, including, without limitation, our ability to keep pace with the rapid industry, technological and market trends and changes in the markets in which we operate; our ability to execute our evolved cloud strategy and introduce and gain market acceptance for our products and services; our ability to maintain our customer, partner, supplier and contract manufacturer relationships on favorable terms and conditions; global political, macroeconomic and market conditions, including inflation, rising interest rates, monetary policy shifts, recession risks, and foreign exchange volatility and the resulting impact on demand for our products; the impact of new or ongoing geopolitical conflicts and sanctions; adoption or changes to laws, regulations standards or policies affecting our operations, products, services, the storage industry, or AI usage; material cybersecurity and other security breaches; the impact of supply chain disruptions on our business operations, financial performance and results of operations; changes in U.S. government spending; changes in overall technology spending by our customers; revenue seasonality; changes in laws or regulations, including those relating to privacy, data protection and information security; the timing of orders and their fulfillment; and our ability to manage our gross profit margins, including managing component costs. 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 sections titled “Risk Factors” in our most recently submitted annual report on Form 10-K and quarterly report on Form 10-Q. 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

1All-flash array annualized net revenue run rate is determined by products and services revenue for the current quarter, multiplied by 4.

2Refer to “NetApp Usage of Non-GAAP Financial Information” section below for explanations of consolidated non-GAAP gross margins, non-GAAP operating margins, non-GAAP net income, non-GAAP net income per share, free cash flow, and billings.

3GAAP net income per share and non-GAAP net income per share are calculated using the diluted number of shares.

4Public 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.

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 gross margins, non-GAAP operating margins, 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 its non-GAAP measures, 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’s management uses non-GAAP measures in making operating decisions because it believes that the measurements provide meaningful supplemental information regarding NetApp’s ongoing operational performance.

NetApp believes that the presentation of non-GAAP gross margins, non-GAAP operating margin, non-GAAP effective tax rate, non-GAAP net income, and non-GAAP earnings per share data, provides investors with supplemental metrics that assist in understanding current results and future prospects, earnings and profitability that are complementary to GAAP metrics. Each of these Non-GAAP metrics is defined as the applicable GAAP metric adjusted to exclude the items defined in A through I below, as applicable, while our Non-GAAP effective tax rate and Non-GAAP net income also reflect a non-GAAP tax provision, as described in item J below, instead of our GAAP tax provision. Non-GAAP net income per share is computed as Non-GAAP net income divided by the diluted number of shares for the applicable period.

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.

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, ongoing 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, ongoing 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 non-recurring costs do not reflect the results of its underlying, ongoing business and, therefore, are less useful for future planning and forecasting.

J. 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 or benefits 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.

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, 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. A detailed reconciliation of our non-GAAP to GAAP results can be found herein.

Constant Currency

In periods in which the impacts of foreign currency exchange rate changes are significant, NetApp presents certain constant currency growth rates or quantifies the impact of foreign currency exchange rate changes on year-over-year fluctuations, including for net revenues, billings, and earnings. This constant currency information assumes the same foreign currency exchange rates that were in effect for the comparable prior-year period were used in translation of the current period results.

About NetApp

NetApp is the intelligent data infrastructure company combining unified data storage, integrated data services, and CloudOps solutions to turn a world of disruption into opportunity for every customer. NetApp creates silo-free infrastructure, then harnesses observability and AI, to enable the best data management. As the only enterprise-grade storage service natively embedded in the world’s biggest clouds, our data storage delivers seamless flexibility and our data services create a data advantage through superior cyber-resilience, governance, and applications agility. Our CloudOps solutions provide continuous optimization of performance and efficiency through observability and AI. No matter the data type, workload, or environment, transform your data infrastructure to realize your business possibilities with NetApp.

Learn more at www.netapp.com or follow us on X, LinkedIn, Facebook, and Instagram.

NETAPP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

April 26,
2024

April 28,
2023

ASSETS

Current assets:

Cash, cash equivalents and investments

$

3,252

$

3,070

Accounts receivable

1,007

987

Inventories

186

167

Other current assets

452

456

Total current assets

4,897

4,680

Property and equipment, net

604

650

Goodwill and purchased intangible assets, net

2,883

2,940

Other non-current assets

1,503

1,548

Total assets

$

9,887

$

9,818

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

517

$

392

Accrued expenses

1,013

857

Current portion of long-term debt

400

Short-term deferred revenue and financed unearned services revenue

2,176

2,218

Total current liabilities

4,106

3,467

Long-term debt

1,992

2,389

Other long-term liabilities

585

708

Long-term deferred revenue and financed unearned services revenue

2,058

2,095

Total liabilities

8,741

8,659

Stockholders' equity

1,146

1,159

Total liabilities and stockholders' equity

$

9,887

$

9,818

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share amounts)

(Unaudited)

Three Months Ended

Year Ended

April 26, 2024

April 28, 2023

April 26, 2024

April 28, 2023

Revenues:

Product

$

806

$

744

$

2,849

$

3,049

Services

862

837

3,419

3,313

Net revenues

1,668

1,581

6,268

6,362

Cost of revenues:

Cost of product

314

335

1,137

1,517

Cost of services

178

171

698

636

Total cost of revenues

492

506

1,835

2,153

Gross profit

1,176

1,075

4,433

4,209

Operating expenses:

Sales and marketing

460

442

1,828

1,829

Research and development

271

243

1,029

956

General and administrative

78

67

308

265

Restructuring charges

11

44

120

Acquisition-related expense

1

3

10

21

Total operating expenses

810

766

3,219

3,191

Income from operations

366

309

1,214

1,018

Other income (expense), net

14

5

49

48

Income before income taxes

380

314

1,263

1,066

Provision (benefit) for income taxes

89

69

277

(208

)

Net income

$

291

$

245

$

986

$

1,274

Net income per share:

Basic

$

1.41

$

1.15

$

4.74

$

5.87

Diluted

$

1.37

$

1.13

$

4.63

$

5.79

Shares used in net income per share calculations:

Basic

206

213

208

217

Diluted

212

217

213

220

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

Three Months Ended

Year Ended

April 26, 2024

April 28, 2023

April 26, 2024

April 28, 2023

Cash flows from operating activities:

Net income

$

291

$

245

$

986

$

1,274

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

Depreciation and amortization

64

66

255

248

Non-cash operating lease cost

11

12

45

52

Stock-based compensation

88

74

357

312

Deferred income taxes

55

(29

)

53

(606

)

Other items, net

(17

)

2

(13

)

(67

)

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

Accounts receivable

(228

)

(165

)

(33

)

260

Inventories

(55

)

8

(18

)

37

Accounts payable

120

(34

)

123

(207

)

Accrued expenses

129

14

113

(103

)

Deferred revenue and financed unearned services
revenue

146

93

(14

)

46

Long-term taxes payable

1

6

(106

)

(76

)

Changes in other operating assets and liabilities, net

8

(57

)

(63

)

(63

)

Net cash provided by operating activities

613

235

1,685

1,107

Cash flows from investing activities:

Purchases of investments, net

(251

)

(245

)

(580

)

(719

)

Purchases of property and equipment

(46

)

(39

)

(155

)

(239

)

Acquisitions of businesses, net of cash acquired

(491

)

Other investing activities, net

(1

)

59

Net cash used in investing activities

(297

)

(285

)

(735

)

(1,390

)

Cash flows from financing activities:

Proceeds from issuance of common stock under employee stock award plans

100

108

Payments for taxes related to net share settlement of stock awards

(19

)

(10

)

(127

)

(84

)

Repurchase of common stock

(100

)

(150

)

(900

)

(850

)

Repayments and extinguishment of debt

(250

)

Dividends paid

(104

)

(106

)

(416

)

(432

)

Other financing activities, net

(1

)

(3

)

(1

)

(5

)

Net cash used in financing activities

(224

)

(269

)

(1,344

)

(1,513

)

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

(9

)

(5

)

(19

)

(1

)

Net change in cash, cash equivalents and restricted cash

83

(324

)

(413

)

(1,797

)

Cash, cash equivalents and restricted cash:

Beginning of period

1,826

2,646

2,322

4,119

End of period

$

1,909

$

2,322

$

1,909

$

2,322

NETAPP, INC.

SUPPLEMENTAL DATA

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

(Unaudited)

Revenues by Segment

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Product

$

806

$

747

$

744

$

2,849

$

3,049

Support

623

631

598

2,488

2,419

Professional and Other Services

87

77

88

320

319

Hybrid Cloud Segment Net Revenues

1,516

1,455

1,430

5,657

5,787

Public Cloud Segment Net Revenues

152

151

151

611

575

Net Revenues

$

1,668

$

1,606

$

1,581

$

6,268

$

6,362

Gross Profit by Segment

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Product

$

494

$

467

$

410

$

1,718

$

1,538

Support

574

582

549

2,293

2,238

Professional and Other Services

20

19

33

77

108

Hybrid Cloud Segment Gross Profit

1,088

1,068

992

4,088

3,884

Public Cloud Segment Gross Profit

104

99

99

408

391

Total Segments Gross Profit

1,192

1,167

1,091

4,496

4,275

Amortization of Intangible Assets

(8

)

(9

)

(10

)

(34

)

(42

)

Stock-based Compensation

(8

)

(7

)

(6

)

(29

)

(24

)

Unallocated Cost of Revenues

(16

)

(16

)

(16

)

(63

)

(66

)

Gross Profit

$

1,176

$

1,151

$

1,075

$

4,433

$

4,209

Gross Margin by Segment

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Product

61.3

%

62.5

%

55.1

%

60.3

%

50.4

%

Support

92.1

%

92.2

%

91.8

%

92.2

%

92.5

%

Professional and Other Services

23.0

%

24.7

%

37.5

%

24.1

%

33.9

%

Hybrid Cloud Segment Gross Margin

71.8

%

73.4

%

69.4

%

72.3

%

67.1

%

Public Cloud Segment Gross Margin

68.4

%

65.6

%

65.6

%

66.8

%

68.0

%

Product Revenues

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Total

$

806

$

747

$

744

$

2,849

$

3,049

Software*

$

446

$

412

$

437

$

1,598

$

1,798

Hardware*

$

360

$

335

$

307

$

1,251

$

1,251

Software and recurring support and public cloud revenue

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Product - Software

$

446

$

412

$

437

$

1,598

$

1,798

Support

623

631

598

2,488

2,419

Public Cloud

152

151

151

611

575

Software and recurring support and public cloud revenue*

$

1,221

$

1,194

$

1,186

$

4,697

$

4,792

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

73

%

74

%

75

%

75

%

75

%

* 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 Q4

FY'24

% of Q3

FY'24

% of Q4

FY'23

% of FY

2024

% of FY

2023

Revenue

Revenue

Revenue

Revenue

Revenue

Americas

51

%

50

%

49

%

51

%

51

%

Americas Commercial

41

%

41

%

39

%

40

%

40

%

U.S. Public Sector

10

%

9

%

10

%

11

%

11

%

EMEA

34

%

35

%

36

%

34

%

34

%

Asia Pacific

15

%

15

%

15

%

15

%

15

%

** Effective in Q1 FY'24, management began evaluating revenues by geographic region based on the location to which products and services are delivered, rather than based on the location from which the customer relationship is managed. Prior year percentages have been conformed to the current year presentation.

Pathways Mix

% of Q4

FY'24

% of Q3

FY'24

% of Q4

FY'23

% of FY

2024

% of FY

2023

Revenue

Revenue

Revenue

Revenue

Revenue

Direct

24

%

26

%

22

%

24

%

22

%

Indirect

76

%

74

%

78

%

76

%

78

%

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

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Non-GAAP Income from Operations

$

469

$

485

$

414

$

1,682

$

1,539

% of Net Revenues

28.1

%

30.2

%

26.2

%

26.8

%

24.2

%

Non-GAAP Income before Income Taxes

$

483

$

501

$

419

$

1,726

$

1,555

Non-GAAP Effective Tax Rate

20.9

%

18.2

%

20.3

%

20.3

%

20.9

%

Non-GAAP Net Income

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Non-GAAP Net Income

$

382

$

410

$

334

$

1,375

$

1,230

Non-GAAP Weighted Average Common Shares Outstanding, Diluted

212

211

217

213

220

Non-GAAP Net Income per Share, Diluted

$

1.80

$

1.94

$

1.54

$

6.46

$

5.59

Select Balance Sheet Items

Q4'FY24

Q3'FY24

Q4'FY23

Deferred Revenue and Financed Unearned Services Revenue

$

4,234

$

4,127

$

4,313

DSO (days)

55

45

57

DPO (days)

96

79

70

Inventory Turns

11

14

12

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

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Net Cash Provided by Operating Activities

$

613

$

484

$

235

$

1,685

$

1,107

Purchases of Property and Equipment

$

46

$

36

$

39

$

155

$

239

Free Cash Flow

$

567

$

448

$

196

$

1,530

$

868

Free Cash Flow as % of Net Revenues

34.0

%

27.9

%

12.4

%

24.4

%

13.6

%

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

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF NON-GAAP TO GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

NET INCOME

$

291

$

313

$

245

$

986

$

1,274

Adjustments:

Amortization of intangible assets

14

14

17

57

68

Stock-based compensation

88

89

74

357

312

Restructuring charges

13

11

44

120

Acquisition-related expense

1

3

3

10

21

Gain on sale of equity investment

(32

)

Litigation settlements

(5

)

Income tax effects

(12

)

(22

)

11

(74

)

(51

)

Income tax (benefits) expenses from integration of acquired companies

(27

)

(27

)

Resolution of income tax matters

69

Income tax benefit from intra-entity intellectual property transfer

(524

)

NON-GAAP NET INCOME

$

382

$

410

$

334

$

1,375

$

1,230

COST OF REVENUES

$

492

$

455

$

506

$

1,835

$

2,153

Adjustments:

Amortization of intangible assets

(8

)

(9

)

(10

)

(34

)

(42

)

Stock-based compensation

(8

)

(7

)

(6

)

(29

)

(24

)

NON-GAAP COST OF REVENUES

$

476

$

439

$

490

$

1,772

$

2,087

COST OF PRODUCT REVENUES

$

314

$

282

$

335

$

1,137

$

1,517

Adjustments:

Amortization of intangible assets

(1

)

Stock-based compensation

(2

)

(2

)

(1

)

(6

)

(5

)

NON-GAAP COST OF PRODUCT REVENUES

$

312

$

280

$

334

$

1,131

$

1,511

COST OF SERVICES REVENUES

$

178

$

173

$

171

$

698

$

636

Adjustments:

Amortization of intangible assets

(8

)

(9

)

(10

)

(34

)

(41

)

Stock-based compensation

(6

)

(5

)

(5

)

(23

)

(19

)

NON-GAAP COST OF SERVICES REVENUES

$

164

$

159

$

156

$

641

$

576

GROSS PROFIT

$

1,176

$

1,151

$

1,075

$

4,433

$

4,209

Adjustments:

Amortization of intangible assets

8

9

10

34

42

Stock-based compensation

8

7

6

29

24

NON-GAAP GROSS PROFIT

$

1,192

$

1,167

$

1,091

$

4,496

$

4,275

NETAPP, INC.

RECONCILIATION OF NON-GAAP TO GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

SALES AND MARKETING EXPENSES

$

460

$

439

$

442

$

1,828

$

1,829

Adjustments:

Amortization of intangible assets

(6

)

(5

)

(7

)

(23

)

(26

)

Stock-based compensation

(34

)

(36

)

(32

)

(143

)

(135

)

NON-GAAP SALES AND MARKETING EXPENSES

$

420

$

398

$

403

$

1,662

$

1,668

RESEARCH AND DEVELOPMENT EXPENSES

$

271

$

249

$

243

$

1,029

$

956

Adjustments:

Stock-based compensation

(33

)

(32

)

(29

)

(132

)

(111

)

NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES

$

238

$

217

$

214

$

897

$

845

GENERAL AND ADMINISTRATIVE EXPENSES

$

78

$

81

$

67

$

308

$

265

Adjustments:

Stock-based compensation

(13

)

(14

)

(7

)

(53

)

(42

)

NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES

$

65

$

67

$

60

$

255

$

223

RESTRUCTURING CHARGES

$

$

13

$

11

$

44

$

120

Adjustments:

Restructuring charges

(13

)

(11

)

(44

)

(120

)

NON-GAAP RESTRUCTURING CHARGES

$

$

$

$

$

ACQUISITION-RELATED EXPENSE

$

1

$

3

$

3

$

10

$

21

Adjustments:

Acquisition-related expense

(1

)

(3

)

(3

)

(10

)

(21

)

NON-GAAP ACQUISITION-RELATED EXPENSE

$

$

$

$

$

OPERATING EXPENSES

$

810

$

785

$

766

$

3,219

$

3,191

Adjustments:

Amortization of intangible assets

(6

)

(5

)

(7

)

(23

)

(26

)

Stock-based compensation

(80

)

(82

)

(68

)

(328

)

(288

)

Restructuring charges

(13

)

(11

)

(44

)

(120

)

Acquisition-related expense

(1

)

(3

)

(3

)

(10

)

(21

)

NON-GAAP OPERATING EXPENSES

$

723

$

682

$

677

$

2,814

$

2,736

NETAPP, INC.

RECONCILIATION OF NON-GAAP TO GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

INCOME FROM OPERATIONS

$

366

$

366

$

309

$

1,214

$

1,018

Adjustments:

Amortization of intangible assets

14

14

17

57

68

Stock-based compensation

88

89

74

357

312

Restructuring charges

13

11

44

120

Acquisition-related expense

1

3

3

10

21

NON-GAAP INCOME FROM OPERATIONS

$

469

$

485

$

414

$

1,682

$

1,539

OTHER INCOME, NET

$

14

$

16

$

5

$

49

$

48

Adjustments:

Gain on sale of equity investment

(32

)

Litigation settlements

(5

)

NON-GAAP OTHER INCOME, NET

$

14

$

16

$

5

$

44

$

16

INCOME BEFORE INCOME TAXES

$

380

$

382

$

314

$

1,263

$

1,066

Adjustments:

Amortization of intangible assets

14

14

17

57

68

Stock-based compensation

88

89

74

357

312

Restructuring charges

13

11

44

120

Acquisition-related expense

1

3

3

10

21

Litigation settlements

(5

)

Gain on sale of equity investment

(32

)

NON-GAAP INCOME BEFORE INCOME TAXES

$

483

$

501

$

419

$

1,726

$

1,555

PROVISION FOR INCOME TAXES

$

89

$

69

$

69

$

277

$

(208

)

Adjustments:

Income tax effects

12

22

(11

)

74

51

Income tax benefits (expenses) from integration of acquired companies

27

27

Resolution of income tax matters

(69

)

Income tax benefit from intra-entity intellectual property transfer

524

NON-GAAP PROVISION FOR INCOME TAXES

$

101

$

91

$

85

$

351

$

325

NET INCOME PER SHARE

$

1.37

$

1.48

$

1.13

$

4.63

$

5.79

Adjustments:

Amortization of intangible assets

0.07

0.07

0.08

0.27

0.31

Stock-based compensation

0.42

0.42

0.34

1.68

1.42

Restructuring charges

0.06

0.05

0.21

0.55

Acquisition-related expense

0.01

0.01

0.05

0.10

Gain on sale of equity investment

(0.15

)

Litigation settlements

(0.02

)

Income tax effects

(0.06

)

(0.10

)

0.05

(0.35

)

(0.23

)

Income tax (benefits) expenses from integration of acquired companies

(0.12

)

(0.12

)

Resolution of income tax matters

0.31

Income tax benefit from intra-entity intellectual property transfer

(2.38

)

NON-GAAP NET INCOME PER SHARE

$

1.80

$

1.94

$

1.54

$

6.46

$

5.59

RECONCILIATION OF NON-GAAP TO GAAP

GROSS MARGIN

($ in millions)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Gross margin-GAAP

70.5

%

71.7

%

68.0

%

70.7

%

66.2

%

Cost of revenues adjustments

1.0

%

1.0

%

1.0

%

1.0

%

1.0

%

Gross margin-Non-GAAP

71.5

%

72.7

%

69.0

%

71.7

%

67.2

%

GAAP cost of revenues

$

492

$

455

$

506

$

1,835

$

2,153

Cost of revenues adjustments:

Amortization of intangible assets

(8

)

(9

)

(10

)

(34

)

(42

)

Stock-based compensation

(8

)

(7

)

(6

)

(29

)

(24

)

Non-GAAP cost of revenues

$

476

$

439

$

490

$

1,772

$

2,087

Net revenues

$

1,668

$

1,606

$

1,581

$

6,268

$

6,362

RECONCILIATION OF NON-GAAP TO GAAP

PRODUCT GROSS MARGIN

($ in millions)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Product gross margin-GAAP

61.0

%

62.2

%

55.0

%

60.1

%

50.2

%

Cost of product revenues adjustments

0.3

%

0.3

%

0.1

%

0.3

%

0.2

%

Product gross margin-Non-GAAP

61.3

%

62.5

%

55.1

%

60.3

%

50.4

%

GAAP cost of product revenues

$

314

$

282

$

335

$

1,137

$

1,517

Cost of product revenues adjustments:

Amortization of intangible assets

(1

)

Stock-based compensation

(2

)

(2

)

(1

)

(6

)

(5

)

Non-GAAP cost of product revenues

$

312

$

280

$

334

$

1,131

$

1,511

Product revenues

$

806

$

747

$

744

$

2,849

$

3,049

RECONCILIATION OF NON-GAAP TO GAAP

SERVICES GROSS MARGIN

($ in millions)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Services gross margin-GAAP

79.4

%

79.9

%

79.6

%

79.6

%

80.8

%

Cost of services revenues adjustments

1.6

%

1.6

%

1.8

%

1.7

%

1.8

%

Services gross margin-Non-GAAP

81.0

%

81.5

%

81.4

%

81.3

%

82.6

%

GAAP cost of services revenues

$

178

$

173

$

171

$

698

$

636

Cost of services revenues adjustments:

Amortization of intangible assets

(8

)

(9

)

(10

)

(34

)

(41

)

Stock-based compensation

(6

)

(5

)

(5

)

(23

)

(19

)

Non-GAAP cost of services revenues

$

164

$

159

$

156

$

641

$

576

Services revenues

$

862

$

859

$

837

$

3,419

$

3,313

RECONCILIATION OF NON-GAAP TO GAAP

OPERATING MARGIN

($ in millions)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Operating margin-GAAP

21.9

%

22.8

%

19.5

%

19.4

%

16.0

%

Adjustments

6.2

%

7.4

%

6.6

%

7.5

%

8.2

%

Operating margin-Non-GAAP

28.1

%

30.2

%

26.2

%

26.8

%

24.2

%

GAAP income from operations

$

366

$

366

$

309

$

1,214

$

1,018

Income from operations adjustments:

Amortization of intangible assets

14

14

17

57

68

Stock-based compensation

88

89

74

357

312

Restructuring charges

13

11

44

120

Acquisition-related expense

1

3

3

10

21

Non-GAAP income from operations

$

469

$

485

$

414

$

1,682

$

1,539

Net revenues

$

1,668

$

1,606

$

1,581

$

6,268

$

6,362

RECONCILIATION OF NON-GAAP TO GAAP

EFFECTIVE TAX RATE

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

GAAP effective tax rate

23.4

%

18.1

%

22.0

%

21.9

%

(19.5

)%

Adjustments:

Income tax effects

(2.5

)%

0.1

%

(10.3

)%

(1.6

)%

(4.8

)%

Income tax benefits from integration of acquired companies

%

%

8.6

%

%

2.5

%

Resolution of income tax matters

%

%

%

%

(6.5

)%

Income tax benefit from intra-entity intellectual property transfer

%

%

%

%

49.2

%

Non-GAAP effective tax rate

20.9

%

18.2

%

20.3

%

20.3

%

20.9

%

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES

TO FREE CASH FLOW (NON-GAAP)

(In millions)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Net cash provided by operating activities

$

613

$

484

$

235

$

1,685

$

1,107

Purchases of property and equipment

(46

)

(36

)

(39

)

(155

)

(239

)

Free cash flow

$

567

$

448

$

196

$

1,530

$

868

RECONCILIATION OF NET REVENUES

TO BILLINGS (NON-GAAP)

(In millions)

Q4'FY24

Q3'FY24

Q4'FY23

FY2024

FY2023

Net revenues

$

1,668

$

1,606

$

1,581

$

6,268

$

6,362

Change in deferred revenue and financed unearned services revenue*

146

81

93

(14

)

46

Billings

$

1,814

$

1,687

$

1,674

$

6,254

$

6,408

* As reported on our Condensed Consolidated Statements of Cash Flows

NETAPP, INC.

RECONCILIATION OF NON-GAAP GUIDANCE TO GAAP

EXPRESSED AS EARNINGS PER SHARE

FIRST QUARTER FISCAL 2025

First Quarter

Fiscal 2025

Non-GAAP Guidance - Net Income Per Share

$1.40-$1.50

Adjustments of Specific Items to Net Income

Per Share for the First Quarter Fiscal 2025:

Amortization of intangible assets

($0.07)

Stock-based compensation expense

($0.42)

Income tax effects

$0.07

Total Adjustments

($0.42)

GAAP Guidance - Net Income Per Share

$0.98-$1.08

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF NON-GAAP GUIDANCE TO GAAP

Fiscal 2025

Fiscal 2025

Gross Margin - Non-GAAP Guidance

71% - 72%

Adjustment:

Cost of revenues adjustments

(1)%

Gross Margin - GAAP Guidance

70% - 71%

Operating Margin - Non-GAAP Guidance

27% - 28%

Adjustments:

Amortization of intangible assets

(1)%

Stock-based compensation expense

(6)%

Operating Margin - GAAP Guidance

20% - 21%

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 2025

Fiscal 2025

Non-GAAP Guidance - Net Income Per Share

$6.80-$7.00

Adjustments of Specific Items to Net Income

Per Share for Fiscal 2025:

Amortization of intangible assets

($0.26)

Stock-based compensation expense

($1.87)

Income tax effects

$0.29

Total Adjustments

($1.84)

GAAP Guidance - Net Income Per Share

$4.96-$5.16

Some items may not add or recalculate due to rounding.

(Press)

Kenya Hayes

1 703 589 7595

[email protected]

(Investors)

Kris Newton

1 408 822 3312

[email protected]

Source: NetApp, Inc.

Categories

Business Wire Press Releases

Next Articles