Upgrade to SI Premium - Free Trial

NetApp Reports Second Quarter of Fiscal Year 2025 Results

November 21, 2024 4:01 PM

Net revenues of $1.66 billion for the second quarter; 6% year-over-year increase

SAN JOSE, Calif.--(BUSINESS WIRE)-- NetApp (NASDAQ: NTAP), the intelligent data infrastructure company, today reported financial results for the second quarter of fiscal year 2025, which ended on October 25, 2024.

“Our strong Q2 performance was driven by another record-breaking quarter in all-flash storage and strong performance in first party and marketplace cloud storage services,” said George Kurian, chief executive officer. “Broad-based customer preference for our intelligent data infrastructure platform and visionary approach for a data-driven future has enabled us to outgrow the market and take share from competitors. Our focus and momentum fuel my confidence in our ability to deliver outstanding results for customers and shareholders.”

Second Quarter of Fiscal Year 2025 Financial Results

Third Quarter of Fiscal Year 2025 Financial Outlook

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

Net revenues are expected to be in the range of:

$1.610 billion - $1.760 billion

GAAP

Non-GAAP

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

$1.41 - $1.51

$1.85 - $1.95

Full Fiscal Year 2025 Financial Outlook

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

Net revenues are expected to be in the range of:

$6.540 billion - $6.740 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:

21% - 21.5%

28% - 28.5%

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

$5.48 - $5.68

$7.20 - $7.40

Dividend

The next cash dividend of $0.52 per share is to be paid on January 22, 2025, to stockholders of record as of the close of business on January 3, 2025.

Second Quarter of Fiscal Year 2025 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 Third 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 ability to capitalize on momentum from our business results, our ability to address new market opportunities, extend our leadership position in existing markets and against our competitors, and deliver increasing results and 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, fluctuating interest rates, changes in trade regulations, 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.
4IDC MarketScape: “Asia/Pacific (Excluding Japan) Cloud Cost and Capacity Optimization 2024 Vendor Assessment,” Doc #AP51801624, Daphne Chung and Shouvik Nag, September 2024.

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.

In prior periods, NetApp presented the hardware and software components of our GAAP product revenues to illustrate the significance and value of the Company’s software. 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.

Effective in fiscal year 2025, NetApp no longer presents the non-GAAP hardware and software components of our product revenues, as management no longer considers them to be key financial measures. The Company’s current strategy is expected to deliver investor value through growth in total revenues, including product revenues, while maintaining operational discipline to drive earnings leverage. While software continues to be the primary value driver of our products, NetApp is primarily focused on driving growth in total product revenues, through the sale of configured storage systems comprised of both hardware and software, with less focus on the pricing of each component.

Additionally, the Company is considering potential opportunities to simplify pricing for certain products in the future, which may eliminate the existence of separate prices for hardware and software components and/or impact our ability to allocate between them.

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 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 and/or lose 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 or benefits 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, harnessing observability and AI to enable the industry’s best data management. As the only enterprise-grade storage service natively embedded in the world’s biggest clouds, our data storage delivers seamless flexibility. In addition, our data services create a data advantage through superior cyber resilience, governance, and application agility. Our CloudOps solutions provide continuous optimization of performance and efficiency through observability and AI. No matter the data type, workload, or environment, with NetApp you can transform your data infrastructure to realize your business possibilities.

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

NETAPP, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In millions)

(Unaudited)

October 25,
2024

April 26,
2024

ASSETS

Current assets:

Cash, cash equivalents and investments

$

2,222

$

3,252

Accounts receivable

873

1,007

Inventories

317

186

Other current assets

527

452

Total current assets

3,939

4,897

Property and equipment, net

593

604

Goodwill and purchased intangible assets, net

2,855

2,883

Other non-current assets

1,617

1,503

Total assets

$

9,004

$

9,887

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

Accounts payable

$

554

$

517

Accrued expenses

969

1,013

Current portion of long-term debt

749

400

Short-term deferred revenue and financed unearned services revenue

2,045

2,176

Total current liabilities

4,317

4,106

Long-term debt

1,244

1,992

Other long-term liabilities

496

585

Long-term deferred revenue and financed unearned services revenue

2,055

2,058

Total liabilities

8,112

8,741

Stockholders' equity

892

1,146

Total liabilities and stockholders' equity

$

9,004

$

9,887

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share amounts)

(Unaudited)

Three Months Ended

Six Months Ended

October 25,
2024

October 27,
2023

October 25,
2024

October 27,
2023

Net revenues:

Product

$

768

$

706

$

1,437

$

1,296

Services

890

856

1,762

1,698

Net revenues

1,658

1,562

3,199

2,994

Cost of revenues:

Cost of product

307

276

576

541

Cost of services

174

176

348

347

Total cost of revenues

481

452

924

888

Gross profit

1,177

1,110

2,275

2,106

Operating expenses:

Sales and marketing

485

461

956

929

Research and development

257

262

509

509

General and administrative

77

75

152

149

Restructuring charges

12

5

29

31

Acquisition-related expense

1

3

2

6

Total operating expenses

832

806

1,648

1,624

Income from operations

345

304

627

482

Other income, net

15

11

32

19

Income before income taxes

360

315

659

501

Provision for income taxes

61

82

112

119

Net income

$

299

$

233

$

547

$

382

Net income per share:

Basic

$

1.47

$

1.12

$

2.67

$

1.82

Diluted

$

1.42

$

1.10

$

2.59

$

1.79

Shares used in net income per share calculations:

Basic

204

208

205

210

Diluted

210

211

211

214

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

Three Months Ended

Six Months Ended

October 25,
2024

October 27,
2023

October 25,
2024

October 27,
2023

Cash flows from operating activities:

Net income

$

299

$

233

$

547

$

382

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

Depreciation and amortization

63

64

126

128

Non-cash operating lease cost

11

12

21

23

Stock-based compensation

103

93

188

180

Deferred income taxes

(52

)

(7

)

(69

)

(13

)

Other items, net

54

(25

)

35

(27

)

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

Accounts receivable

(197

)

(147

)

138

185

Inventories

(103

)

9

(132

)

46

Accounts payable

113

70

36

14

Accrued expenses

137

137

(84

)

48

Deferred revenue and financed unearned services revenue

(72

)

(108

)

(164

)

(241

)

Long-term taxes payable

(95

)

(111

)

(91

)

(110

)

Changes in other operating assets and liabilities, net

(156

)

(85

)

(105

)

(27

)

Net cash provided by operating activities

105

135

446

588

Cash flows from investing activities:

Redemptions of investments, net

607

264

597

72

Purchases of property and equipment

(45

)

(38

)

(86

)

(73

)

Other investing activities, net

2

1

2

Net cash provided by (used in) investing activities

564

227

513

(1

)

Cash flows from financing activities:

Proceeds from issuance of common stock under employee stock award plans

55

52

Payments for taxes related to net share settlement of stock awards

(35

)

(20

)

(132

)

(85

)

Repurchase of common stock

(300

)

(300

)

(700

)

(700

)

Repayments and extinguishment of debt

(400

)

(400

)

Dividends paid

(106

)

(103

)

(213

)

(209

)

Other financing activities, net

(1

)

2

Net cash used in financing activities

(842

)

(421

)

(1,390

)

(942

)

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

1

(26

)

9

(26

)

Net change in cash, cash equivalents and restricted cash

(172

)

(85

)

(422

)

(381

)

Cash, cash equivalents and restricted cash:

Beginning of period

1,659

2,026

1,909

2,322

End of period

$

1,487

$

1,941

$

1,487

$

1,941

NETAPP, INC.

SUPPLEMENTAL DATA

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

(Unaudited)

Revenues by Segment

Q2'FY25

Q1'FY25

Q2'FY24

Product

$

768

$

669

$

706

Support

635

631

623

Professional and Other Services

87

82

79

Hybrid Cloud Segment Net Revenues

1,490

1,382

1,408

Public Cloud Segment Net Revenues

168

159

154

Net Revenues

$

1,658

$

1,541

$

1,562

Gross Profit by Segment

Q2'FY25

Q1'FY25

Q2'FY24

Product

$

463

$

401

$

431

Support

584

581

573

Professional and Other Services

23

18

19

Hybrid Cloud Segment Gross Profit

1,070

1,000

1,023

Public Cloud Segment Gross Profit

124

113

102

Total Segments Gross Profit

1,194

1,113

1,125

Amortization of Intangible Assets

(9

)

(8

)

(8

)

Stock-based Compensation

(8

)

(7

)

(7

)

Unallocated Cost of Revenues

(17

)

(15

)

(15

)

Gross Profit

$

1,177

$

1,098

$

1,110

Gross Margin by Segment

Q2'FY25

Q1'FY25

Q2'FY24

Product

60.3

%

59.9

%

61.0

%

Support

92.0

%

92.1

%

92.0

%

Professional and Other Services

26.4

%

22.0

%

24.1

%

Hybrid Cloud Segment Gross Margin

71.8

%

72.4

%

72.7

%

Public Cloud Segment Gross Margin

73.8

%

71.1

%

66.2

%

Geographic Mix

% of Q2 FY'25

% of Q1 FY'25

% of Q2 FY'24

Revenue

Revenue

Revenue

Americas

52

%

50

%

50

%

Americas Commercial

38

%

39

%

37

%

U.S. Public Sector

14

%

11

%

13

%

EMEA

33

%

33

%

34

%

Asia Pacific

15

%

17

%

16

%

Pathways Mix

% of Q2 FY'25

% of Q1 FY'25

% of Q2 FY'24

Revenue

Revenue

Revenue

Direct

23

%

22

%

23

%

Indirect

77

%

78

%

77

%

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

Q2'FY25

Q1'FY25

Q2'FY24

Non-GAAP Income from Operations

$

475

$

399

$

419

% of Net Revenues

28.6

%

25.9

%

26.8

%

Non-GAAP Income before Income Taxes

$

493

$

416

$

425

Non-GAAP Effective Tax Rate

20.5

%

20.7

%

21.4

%

Non-GAAP Net Income

Q2'FY25

Q1'FY25

Q2'FY24

Non-GAAP Net Income

$

392

$

330

$

334

Non-GAAP Weighted Average Common Shares Outstanding, Diluted

210

212

211

Non-GAAP Net Income per Share, Diluted

$

1.87

$

1.56

$

1.58

Select Balance Sheet Items

Q2'FY25

Q1'FY25

Q2'FY24

Deferred Revenue and Financed Unearned Services Revenue

$

4,100

$

4,169

$

4,002

DSO (days)

48

40

46

DPO (days)

105

90

83

Inventory Turns

6

8

15

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

Q2'FY25

Q1'FY25

Q2'FY24

Net Cash Provided by Operating Activities

$

105

$

341

$

135

Purchases of Property and Equipment

$

45

$

41

$

38

Free Cash Flow

$

60

$

300

$

97

Free Cash Flow as % of Net Revenues

3.6

%

19.5

%

6.2

%

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

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q2'FY25

Q1'FY25

Q2'FY24

NET INCOME

$

299

$

248

$

233

Adjustments:

Amortization of intangible assets

14

14

14

Stock-based compensation

103

85

93

Restructuring charges

12

17

5

Acquisition-related expense

1

1

3

Gains/losses on the sale or derecognition of assets

3

Litigation settlements

(5

)

Income tax effects

(40

)

(35

)

(9

)

NON-GAAP NET INCOME

$

392

$

330

$

334

COST OF REVENUES

$

481

$

443

$

452

Adjustments:

Amortization of intangible assets

(9

)

(8

)

(8

)

Stock-based compensation

(8

)

(7

)

(7

)

NON-GAAP COST OF REVENUES

$

464

$

428

$

437

COST OF PRODUCT REVENUES

$

307

$

269

$

276

Adjustments:

Stock-based compensation

(2

)

(1

)

(1

)

NON-GAAP COST OF PRODUCT REVENUES

$

305

$

268

$

275

COST OF SERVICES REVENUES

$

174

$

174

$

176

Adjustments:

Amortization of intangible assets

(9

)

(8

)

(8

)

Stock-based compensation

(6

)

(6

)

(6

)

NON-GAAP COST OF SERVICES REVENUES

$

159

$

160

$

162

GROSS PROFIT

$

1,177

$

1,098

$

1,110

Adjustments:

Amortization of intangible assets

9

8

8

Stock-based compensation

8

7

7

NON-GAAP GROSS PROFIT

$

1,194

$

1,113

$

1,125

NETAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q2'FY25

Q1'FY25

Q2'FY24

SALES AND MARKETING EXPENSES

$

485

$

471

$

461

Adjustments:

Amortization of intangible assets

(5

)

(6

)

(6

)

Stock-based compensation

(43

)

(35

)

(37

)

NON-GAAP SALES AND MARKETING EXPENSES

$

437

$

430

$

418

RESEARCH AND DEVELOPMENT EXPENSES

$

257

$

252

$

262

Adjustments:

Stock-based compensation

(37

)

(31

)

(35

)

NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES

$

220

$

221

$

227

GENERAL AND ADMINISTRATIVE EXPENSES

$

77

$

75

$

75

Adjustments:

Stock-based compensation

(15

)

(12

)

(14

)

NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES

$

62

$

63

$

61

RESTRUCTURING CHARGES

$

12

$

17

$

5

Adjustments:

Restructuring charges

(12

)

(17

)

(5

)

NON-GAAP RESTRUCTURING CHARGES

$

$

$

ACQUISITION-RELATED EXPENSE

$

1

$

1

$

3

Adjustments:

Acquisition-related expense

(1

)

(1

)

(3

)

NON-GAAP ACQUISITION-RELATED EXPENSE

$

$

$

OPERATING EXPENSES

$

832

$

816

$

806

Adjustments:

Amortization of intangible assets

(5

)

(6

)

(6

)

Stock-based compensation

(95

)

(78

)

(86

)

Restructuring charges

(12

)

(17

)

(5

)

Acquisition-related expense

(1

)

(1

)

(3

)

NON-GAAP OPERATING EXPENSES

$

719

$

714

$

706

NETAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

Q2'FY25

Q1'FY25

Q2'FY24

INCOME FROM OPERATIONS

$

345

$

282

$

304

Adjustments:

Amortization of intangible assets

14

14

14

Stock-based compensation

103

85

93

Restructuring charges

12

17

5

Acquisition-related expense

1

1

3

NON-GAAP INCOME FROM OPERATIONS

$

475

$

399

$

419

OTHER INCOME, NET

$

15

$

17

$

11

Adjustments:

Gains/losses on the sale or derecognition of assets

3

Litigation settlements

(5

)

NON-GAAP OTHER INCOME, NET

$

18

$

17

$

6

INCOME BEFORE INCOME TAXES

$

360

$

299

$

315

Adjustments:

Amortization of intangible assets

14

14

14

Stock-based compensation

103

85

93

Restructuring charges

12

17

5

Acquisition-related expense

1

1

3

Litigation settlements

(5

)

Gains/losses on the sale or derecognition of assets

3

NON-GAAP INCOME BEFORE INCOME TAXES

$

493

$

416

$

425

PROVISION FOR INCOME TAXES

$

61

$

51

$

82

Adjustments:

Income tax effects

40

35

9

NON-GAAP PROVISION FOR INCOME TAXES

$

101

$

86

$

91

NET INCOME PER SHARE

$

1.42

$

1.17

$

1.10

Adjustments:

Amortization of intangible assets

0.07

0.07

0.07

Stock-based compensation

0.49

0.40

0.44

Restructuring charges

0.06

0.08

0.02

Acquisition-related expense

0.01

Gains/losses on the sale or derecognition of assets

0.01

Litigation settlements

(0.02

)

Income tax effects

(0.19

)

(0.17

)

(0.04

)

NON-GAAP NET INCOME PER SHARE

$

1.87

$

1.56

$

1.58

RECONCILIATION OF GAAP TO NON-GAAP

GROSS MARGIN

($ in millions)

Q2'FY25

Q1'FY25

Q2'FY24

Gross margin-GAAP

71.0

%

71.3

%

71.1

%

Cost of revenues adjustments

1.0

%

0.9

%

1.0

%

Gross margin-Non-GAAP

72.0

%

72.2

%

72.0

%

GAAP cost of revenues

$

481

$

443

$

452

Cost of revenues adjustments:

Amortization of intangible assets

(9

)

(8

)

(8

)

Stock-based compensation

(8

)

(7

)

(7

)

Non-GAAP cost of revenues

$

464

$

428

$

437

Net revenues

$

1,658

$

1,541

$

1,562

RECONCILIATION OF GAAP TO NON-GAAP

PRODUCT GROSS MARGIN

($ in millions)

Q2'FY25

Q1'FY25

Q2'FY24

Product gross margin-GAAP

60.0

%

59.8

%

60.9

%

Cost of product revenues adjustments

0.3

%

0.1

%

0.1

%

Product gross margin-Non-GAAP

60.3

%

59.9

%

61.0

%

GAAP cost of product revenues

$

307

$

269

$

276

Cost of product revenues adjustments:

Stock-based compensation

(2

)

(1

)

(1

)

Non-GAAP cost of product revenues

$

305

$

268

$

275

Product revenues

$

768

$

669

$

706

RECONCILIATION OF GAAP TO NON-GAAP

SERVICES GROSS MARGIN

($ in millions)

Q2'FY25

Q1'FY25

Q2'FY24

Services gross margin-GAAP

80.4

%

80.0

%

79.4

%

Cost of services revenues adjustments

1.7

%

1.7

%

1.6

%

Services gross margin-Non-GAAP

82.1

%

81.7

%

81.1

%

GAAP cost of services revenues

$

174

$

174

$

176

Cost of services revenues adjustments:

Amortization of intangible assets

(9

)

(8

)

(8

)

Stock-based compensation

(6

)

(6

)

(6

)

Non-GAAP cost of services revenues

$

159

$

160

$

162

Services revenues

$

890

$

872

$

856

RECONCILIATION OF GAAP TO NON-GAAP

OPERATING MARGIN

($ in millions)

Q2'FY25

Q1'FY25

Q2'FY24

Operating margin-GAAP

20.8

%

18.3

%

19.5

%

Adjustments:

7.8

%

7.6

%

7.4

%

Operating margin-Non-GAAP

28.6

%

25.9

%

26.8

%

GAAP income from operations

$

345

$

282

$

304

Income from operations adjustments:

Amortization of intangible assets

14

14

14

Stock-based compensation

103

85

93

Restructuring charges

12

17

5

Acquisition-related expense

1

1

3

Non-GAAP income from operations

$

475

$

399

$

419

Net revenues

$

1,658

$

1,541

$

1,562

RECONCILIATION OF GAAP TO NON-GAAP

EFFECTIVE TAX RATE

Q2'FY25

Q1'FY25

Q2'FY24

GAAP effective tax rate

16.9

%

17.1

%

26.0

%

Adjustments:

Income tax effects

3.6

%

3.6

%

(4.6

)%

Non-GAAP effective tax rate

20.5

%

20.7

%

21.4

%

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES

TO FREE CASH FLOW (NON-GAAP)

(In millions)

Q2'FY25

Q1'FY25

Q2'FY24

Net cash provided by operating activities

$

105

$

341

$

135

Purchases of property and equipment

(45

)

(41

)

(38

)

Free cash flow

$

60

$

300

$

97

RECONCILIATION OF NET REVENUES

TO BILLINGS (NON-GAAP)

(In millions)

Q2'FY25

Q1'FY25

Q2'FY24

Net revenues

$

1,658

$

1,541

$

1,562

Change in deferred revenue and financed unearned services revenue*

(72

)

(92

)

(108

)

Billings

$

1,586

$

1,449

$

1,454

* As reported on our Condensed Consolidated Statements of Cash Flows

NETAPP, INC.

RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP

EXPRESSED AS EARNINGS PER SHARE

THIRD QUARTER FISCAL 2025

Third Quarter

Fiscal 2025

GAAP Guidance - Net Income Per Share

$1.41 - $1.51

Adjustments of Specific Items to Net Income

Per Share for the Third Quarter Fiscal 2025:

Amortization of intangible assets

$0.07

Stock-based compensation expense

$0.48

Income tax effects

($0.11)

Total Adjustments

$0.44

Non-GAAP Guidance - Net Income Per Share

$1.85 - $1.95

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP

Fiscal 2025

Fiscal 2025

Gross Margin - GAAP Guidance

70% - 71%

Adjustment:

Cost of revenues adjustments

1%

Gross Margin - Non-GAAP Guidance

71% - 72%

Operating Margin - GAAP Guidance

21% - 21.5%

Adjustments:

Amortization of intangible assets

1%

Stock-based compensation expense

6%

Operating Margin - Non-GAAP Guidance

28% - 28.5%

Some items may not add or recalculate due to rounding.

NETAPP, INC.

RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP

EXPRESSED AS EARNINGS PER SHARE

Fiscal 2025

Fiscal 2025

GAAP Guidance - Net Income Per Share

$5.48 - $5.68

Adjustments of Specific Items to Net Income

Per Share for Fiscal 2025:

Amortization of intangible assets

$0.26

Stock-based compensation expense

$1.87

Restructuring charges

$0.14

Acquisition-related expenses

$0.01

Gains/losses on the sale or derecognition of assets

$0.01

Income tax effects

($0.57)

Total Adjustments

$1.72

Non-GAAP Guidance - Net Income Per Share

$7.20 - $7.40

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

Categories

Business Wire Press Releases

Next Articles