EX-99.1 2 exhibit99119q3earnings.htm PRESS RELEASE Exhibit


nglogorebrand2017blacka35.jpg
NEWS RELEASE

NETGEAR® REPORTS THIRD QUARTER 2019 RESULTS

SAN JOSE, California - October 23, 2019 - NETGEAR, Inc. (NASDAQ: NTGR), a global networking company that delivers innovative networking and Internet connected products to consumers and businesses, today reported financial results for the third quarter ended September 29, 2019.

Third quarter 2019 net revenue of $265.9 million, a decrease of 1.3% from the comparable prior year quarter.
Third quarter 2019 GAAP operating income of $12.1 million, or 4.5% of net revenue, as compared to $19.9 million, or 7.4% of net revenue, in the comparable prior year quarter.
Third quarter 2019 non-GAAP operating income of $20.8 million, or 7.8% of net revenue, as compared to $28.3 million, or 10.5% of net revenue in the comparable prior year quarter.
Third quarter 2019 GAAP net income per diluted share from continuing operations of $0.39, as compared to $0.49 in the comparable prior year quarter.
Third quarter 2019 non-GAAP net income per diluted share from continuing operations of $0.65, as compared to $0.73 in the comparable prior year quarter. The third quarter of 2019 included a $0.13 per diluted share benefit from revisions to domestic and international tax liabilities pertaining to previous years.

The accompanying schedules provide a reconciliation of financial measures computed on a GAAP basis to financial measures computed on a non-GAAP basis.

Patrick Lo, Chairman and Chief Executive Officer of NETGEAR, commented, “Our financial results for the third quarter came in at the low end of our guidance range for revenue, which consequently weighed on our non-GAAP operating margin. While North America performed well for us in Q3, this was countered by headwinds in EMEA and APAC that dampened our sales late in the quarter due to geopolitical factors such as Brexit uncertainty, Yuan depreciation and the unexpected economic slowdown in the China/Hong Kong region. On the positive side, during the third quarter of 2019, we continued to see strong market reception of our new WiFi 6 products, particularly in North America. We successfully introduced and shipped WiFi 6 Orbi mesh and the 12 stream WiFi 6 router at the end of Q3.”

Mr. Lo continued, “Despite the challenging environment, our team continues to execute well and is seeding the market with innovative new products. We are working with our channel partners worldwide to prepare for the continued rollout of WiFi 6 mesh and router products in the coming months. We are also pleased to report that we increased our number of registered users from 11.2 million in the prior quarter to 12.0 million in Q3, which serves as the foundation for building our paid subscriber base. Furthermore, our number of registered app users reached 3.6 million in the third quarter, showing strong sequential growth from 2.8 million at the end of Q2. We remain confident that growing our registered user base and our number of app users will pay future dividends, and we will continue to drive initiatives to extend this momentum.”

Bryan Murray, Chief Financial Officer of NETGEAR, added, “During the third quarter of 2019, we repurchased approximately 679,000 shares of common stock for $22.0 million. We remain confident in our ability to generate meaningful levels of cash, and plan to continue to opportunistically repurchase shares in future quarters.”


Page 1



Business Outlook

Mr. Murray continued, "Looking ahead to the fourth quarter of 2019, we expect our revenue will continue to be negatively impacted by continuing international uncertainty in Europe and China/Hong Kong. In addition, we are taking proactive steps to reduce channel inventories in North America in preparation for an accelerated shift towards WiFi 6, which we believe will contribute to steering the U.S. consumer WiFi market back towards growth in 2020. Accordingly, net revenue is expected to be in the range of $240 million to $255 million. GAAP operating margin for the fourth quarter is expected to be in the range of 0.1% to 1.1%, and non-GAAP operating margin is expected to be in the range of 4.5% to 5.5%. Our GAAP tax rate is expected to be approximately 33.5%, and our non-GAAP tax rate is expected to be 23.0% for the fourth quarter of 2019.”

A reconciliation between the Business Outlook on a GAAP and non-GAAP basis is provided in the following table:
 
 
Three months ending
 
 
December 31, 2019
 
 
Operating Margin Rate
 
Tax Rate
GAAP
 
0.1% - 1.1%
 
33.5%
Estimated adjustments for1:
 
 
 
 
Amortization of intangibles
 
0.6%
 
__
Stock-based compensation expense
 
3.5%
 
__
Restructuring and other charges
 
0.3%
 
__
Tax effects of non-GAAP adjustments
 
__
 
(10.5)%
Non-GAAP
 
4.5% - 5.5%
 
23.0%
1 Business outlook does not include estimates for any currently unknown income and expense items which, by their nature, could arise late in a quarter, including: litigation reserves, net; acquisition-related charges; impairment charges; and discrete tax benefits or detriments that cannot be forecasted (e.g., windfalls or shortfalls from equity awards or items related to the resolution of uncertain tax positions). New material income and expense items such as these could have a significant effect on our guidance and future GAAP results.

Investor Conference Call / Webcast Details
NETGEAR will review the third quarter results and discuss management's expectations for the fourth quarter of 2019 today, Wednesday, October 23, 2019 at 5 p.m. ET (2 p.m. PT). The toll free dial-in number for the live audio call is (844) 709-2008. The international dial-in number for the live audio call is (647) 253-8663. The conference ID for the call is 2487109. A live webcast of the conference call will be available on NETGEAR's Investor Relations website at http://investor.netgear.com. A replay of the call will be available via the web at http://investor.netgear.com.

About NETGEAR, Inc.
NETGEAR (NASDAQ: NTGR) is a global networking company that delivers innovative products to consumers, businesses and service providers. The Company's products are built on a variety of proven technologies such as wireless (WiFi and LTE), Ethernet and powerline, with a focus on reliability and ease-of-use. The product line consists of wired and wireless devices that enable networking, broadband access and network connectivity. These products are available in multiple configurations to address the needs of the end-users in each geographic region in which the Company's products are sold. NETGEAR products are sold in approximately 24,000 retail locations around the globe, and through approximately 20,000 value-added resellers, as well as multiple major cable, mobile and wireline service providers around the world. The company's headquarters are in San Jose, Calif., with additional offices in approximately 20 countries. More information is available at http://investor.netgear.com or by calling (408) 907-8000. Connect with NETGEAR at http://twitter.com/NETGEAR and http://www.facebook.com/NETGEAR.

© 2019 NETGEAR, Inc. NETGEAR, the NETGEAR logo, NETGEAR Armor, Orbi and Nighthawk are trademarks or registered trademarks of NETGEAR, Inc. and its affiliates in the United States and/or other countries. Other brand

Page 2



and product names are trademarks or registered trademarks of their respective holders. The information contained herein is subject to change without notice. NETGEAR shall not be liable for technical or editorial errors or omissions contained herein. All rights reserved.

Contact:
NETGEAR Investor Relations
Erik Bylin
investors@netgear.com

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 for NETGEAR, Inc.:
This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. The words “anticipate,” “expect,” “believe,” “will,” “may,” “should,” “estimate,” “project,” “outlook,” “forecast” or other similar words are used to identify such forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. The forward-looking statements represent NETGEAR, Inc.’s expectations or beliefs concerning future events based on information available at the time such statements were made and include statements regarding: NETGEAR’s future operating performance and financial condition, expected net revenue, GAAP and non-GAAP operating margins, and GAAP and non-GAAP tax rates; expectations regarding the timing, distribution, sales momentum and market acceptance of recent and anticipated new product introductions that position the Company for growth; expectations regarding NETGEAR's paid subscriber base, registered users and registered app users and their effect on NETGEAR's paid subscriber base; international sales headwinds in EMEA and APAC; and expectations regarding the Company’s ability to generate cash and continue its share repurchase program. These statements are based on management's current expectations and are subject to certain risks and uncertainties, including the following: future demand for the Company's products may be lower than anticipated; consumers may choose not to adopt the Company's new product offerings or adopt competing products; product performance may be adversely affected by real world operating conditions; the Company may be unsuccessful or experience delays in manufacturing and distributing its new and existing products; telecommunications service providers may choose to slow their deployment of the Company's products or utilize competing products; the Company may be unable to grow its number of registered users and/or registered app users; the Company may be unable to grow its paid subscriber base; the Company may be unable to collect receivables as they become due; the Company may fail to manage costs, including the cost of developing new products and manufacturing and distribution of its existing offerings; the Company may fail to successfully continue to effect operating expense savings; changes in the level of NETGEAR's cash resources and the Company's planned usage of such resources, including potential repurchases of the Company’s common stock; changes in the Company's stock price and developments in the business that could increase the Company's cash needs; fluctuations in foreign exchange rates; and the actions and financial health of the Company's customers. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in such forward-looking statements. Further information on potential risk factors that could affect NETGEAR and its business are detailed in the Company's periodic filings with the Securities and Exchange Commission, including, but not limited to, those risks and uncertainties listed in the section entitled “Part II - Item 1A. Risk Factors” in the Company's quarterly report on Form 10-Q for the fiscal quarter ended June 30, 2019, filed with the Securities and Exchange Commission on August 2, 2019. Given these circumstances, you should not place undue reliance on these forward-looking statements. NETGEAR undertakes no obligation to release publicly any revisions to any forward-looking statements contained herein to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law.


Page 3



Non-GAAP Financial Information:

To supplement our unaudited selected financial data presented on a basis consistent with Generally Accepted Accounting Principles (“GAAP”), we disclose certain non-GAAP financial measures that exclude certain charges, including non-GAAP gross profit, non-GAAP gross margin, non-GAAP research and development, non-GAAP sales and marketing, non-GAAP general and administrative, non-GAAP other operating expenses, net, non-GAAP total operating expenses, non-GAAP operating income, non-GAAP operating margin, Non-GAAP other income (expense), net, non-GAAP net income and non-GAAP net income per diluted share. These non-GAAP financial measures represent results from continuing operations. These supplemental measures exclude adjustments for amortization of intangibles, stock-based compensation expense, separation expense, change in fair value of contingent consideration, restructuring and other charges, litigation reserves, net, gain/loss on investments, net, and the related tax effects. These non-GAAP measures are not in accordance with or an alternative for GAAP, and may be different from non-GAAP measures used by other companies. We believe that these non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP and that these measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. The presentation of this additional information is not meant to be considered in isolation or as a substitute for the most directly comparable GAAP measures. We compensate for the limitations of non-GAAP financial measures by relying upon GAAP results to gain a complete picture of our performance.
 
In calculating non-GAAP financial measures, we exclude certain items to facilitate a review of the comparability of our operating performance on a period-to-period basis because such items are not, in our view, related to our ongoing operational performance. We use non-GAAP measures to evaluate the operating performance of our business, for comparison with forecasts and strategic plans, and for benchmarking performance externally against competitors. In addition, management’s incentive compensation is determined using certain non-GAAP measures. Since we find these measures to be useful, we believe that investors benefit from seeing results “through the eyes” of management in addition to seeing GAAP results. We believe that these non-GAAP measures, when read in conjunction with our GAAP financials, provide useful information to investors by offering:
 
· the ability to make more meaningful period-to-period comparisons of our on-going operating results;
· the ability to better identify trends in our underlying business and perform related trend analyses;
· a better understanding of how management plans and measures our underlying business; and
· an easier way to compare our operating results against analyst financial models and operating results of competitors that supplement their GAAP results with non-GAAP financial measures.
 
The following are explanations of the adjustments that we incorporate into non-GAAP measures, as well as the reasons for excluding them in the reconciliations of these non-GAAP financial measures:
 
Amortization of intangibles consists primarily of non-cash charges that can be impacted by, among other things, the timing and magnitude of acquisitions. We consider our operating results without these charges when evaluating our ongoing performance and forecasting our earnings trends, and therefore exclude such charges when presenting non-GAAP financial measures. We believe that the assessment of our operations excluding these costs is relevant to our assessment of internal operations and comparisons to the performance of our competitors.

Stock-based compensation expense consists of non-cash charges for the estimated fair value of stock options, restricted stock units and shares under the employee stock purchase plan granted to employees. We believe that the exclusion of these charges provides for more accurate comparisons of our operating results to peer companies due to the varying available valuation methodologies, subjective assumptions and the variety of award types. In addition, we believe it is useful to investors to understand the specific impact stock-based compensation expense has on our operating results.

Other items consist of certain items that are the result of either unique or unplanned events, including, when applicable: separation expense, change in fair value of contingent consideration, restructuring and other charges, litigation reserves, net, and gain/loss on investments, net. It is difficult to predict the occurrence or estimate the amount or timing of these items in advance. Although these events are reflected in our GAAP financial statements, these unique transactions may limit the comparability of our on-going operations with prior and future periods. The amounts result from events that often arise from unforeseen circumstances, which often occur outside of the ordinary course of continuing operations. Therefore, the amounts do not accurately reflect the underlying performance of our continuing business operations for the period in which they are incurred.

Tax effects consist of the various above adjustments that we incorporate into non-GAAP measures in order to provide a more meaningful measure on non-GAAP net income. We also believe providing financial information with and without the income

Page 4



tax effects relating to our non-GAAP financial measures provides our management and users of the financial statements with better clarity regarding the on-going performance of our business.

Source: NETGEAR-F

-Financial Tables Attached-

Page 5




NETGEAR, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
(Unaudited)

 
As of
 
September 29,
2019
 
December 31,
2018
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
168,002

 
$
201,047

Short-term investments
3,915

 
73,317

Accounts receivable, net
248,070

 
303,667

Inventories
275,584

 
243,871

Prepaid expenses and other current assets
31,153

 
35,997

Total current assets
726,724

 
857,899

Property and equipment, net
19,671

 
20,177

Operating lease right-of-use assets, net
31,610

 

Intangibles, net
11,699

 
17,146

Goodwill
80,721

 
80,721

Other non-current assets
72,636

 
67,433

Total assets
$
943,061

 
$
1,043,376

 
 
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY
 
 
 
Current liabilities:
 
 
 
Accounts payable
$
83,912

 
$
139,748

Accrued employee compensation
18,103

 
31,666

Other accrued liabilities
163,333

 
199,472

Deferred revenue
5,812

 
11,086

Income taxes payable
1,314

 
2,020

Total current liabilities
272,474

 
383,992

Non-current income taxes payable
13,219

 
19,600

Non-current operating lease liabilities
27,178

 

Other non-current liabilities
8,052

 
12,232

Total liabilities
320,923

 
415,824

Stockholders' equity:
 
 
 
Common stock
31

 
32

Additional paid-in capital
821,966

 
793,585

Accumulated other comprehensive loss
(18
)
 
(15
)
Accumulated deficit
(199,841
)
 
(166,050
)
Total stockholders' equity
622,138

 
627,552

Total liabilities and stockholders' equity
$
943,061

 
$
1,043,376



Page 6



NETGEAR, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share and percentage data)
(Unaudited)
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
 
 
 
 
 
 
 
 
 
 
Net revenue
$
265,858

 
$
230,852

 
$
269,411

 
$
745,792

 
$
769,888

Cost of revenue
188,666

 
165,407

 
174,966

 
521,147

 
518,844

Gross profit
77,192

 
65,445

 
94,445

 
224,645

 
251,044

Gross margin
29.0
%
 
28.3
%
 
35.1
%
 
30.1
%
 
32.6
%
Operating expenses:
 
 
 
 
 
 
 
 
 
Research and development
19,537

 
18,814

 
20,136

 
57,183

 
63,273

Sales and marketing
33,491

 
34,541

 
37,892

 
103,887

 
114,318

General and administrative
11,887

 
10,463

 
16,184

 
35,467

 
50,403

Other operating expenses, net
212

 
1,301

 
380

 
1,709

 
1,752

Total operating expenses
65,127

 
65,119

 
74,592

 
198,246

 
229,746

Income from operations
12,065

 
326

 
19,853

 
26,399

 
21,298

Operating margin
4.5
%
 
0.1
%
 
7.4
%
 
3.5
%
 
2.8
%
Interest income, net
639

 
782

 
985

 
2,122

 
2,806

Other income (expense), net
(403
)
 
487

 
955

 
425

 
425

Income before income taxes
12,301

 
1,595

 
21,793

 
28,946

 
24,529

Provision (benefit) for income taxes
(228
)
 
756

 
5,483

 
2,735

 
6,668

Net income from continuing operations
12,529

 
839

 
16,310

 
26,211

 
17,861

Net loss from discontinued operations, net of tax (1)

 

 
(7,160
)
 

 
(8,351
)
Net income
12,529

 
839

 
9,150

 
26,211

 
9,510

Net loss attributable to non-controlling interest in discontinued operations (1)

 

 
(799
)
 

 
(799
)
Net income attributable to NETGEAR, Inc.
$
12,529

 
$
839

 
$
9,949

 
$
26,211

 
$
10,309

 
 
 
 
 
 
 
 
 
 
Net income per share - basic:
 
 
 
 
 
 
 
 
 
Income from continuing operations
$
0.41

 
$
0.03

 
$
0.51

 
$
0.84

 
$
0.56

Loss from discontinued operations attributable to NETGEAR, Inc. (1)

 

 
(0.20
)
 

 
(0.23
)
Net income attributable to NETGEAR, Inc.
$
0.41

 
$
0.03

 
$
0.31

 
$
0.84

 
$
0.33

 
 
 
 
 
 
 
 
 
 
Net income per share - Diluted:
 
 
 
 
 
 
 
 
 
Income from continuing operations
$
0.39

 
$
0.03

 
$
0.49

 
$
0.81

 
$
0.54

Loss from discontinued operations attributable to NETGEAR, Inc. (1)

 

 
(0.19
)
 

 
(0.23
)
Net income attributable to NETGEAR, Inc.
$
0.39

 
$
0.03

 
$
0.30

 
$
0.81

 
$
0.31

 
 
 
 
 
 
 
 
 
 
Weighted average shares used to compute net income per share:
 
 
 
 
 
 
 
 
 
Basic
30,933

 
31,246

 
31,802

 
31,221

 
31,634

Diluted
31,819

 
32,112

 
32,974

 
32,327

 
32,826

(1) Historical results of Arlo Technologies, Inc. are reflected as discontinued operations for the periods presented.

Page 7




NETGEAR, INC.
RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES
(In thousands, except percentage data)
(Unaudited)

STATEMENT OF OPERATIONS DATA:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
 
 
 
 
 
 
 
 
 
 
GAAP gross profit
$
77,192

 
$
65,445

 
$
94,445

 
$
224,645

 
$
251,044

GAAP gross margin
29.0
%
 
28.3
%
 
35.1
%
 
30.1
%
 
32.6
%
Amortization of intangibles
179

 
178

 
116

 
536

 
648

Stock-based compensation expense
706

 
755

 
619

 
2,129

 
1,754

Non-GAAP gross profit
$
78,077

 
$
66,378

 
$
95,180

 
$
227,310

 
$
253,446

Non-GAAP gross margin
29.4
%
 
28.8
%
 
35.3
%
 
30.5
%
 
32.9
%
 
 
 
 
 
 
 
 
 
 
GAAP research and development
$
19,537

 
$
18,814

 
$
20,136

 
$
57,183

 
$
63,273

Stock-based compensation expense
(1,496
)
 
(1,288
)
 
(1,037
)
 
(3,976
)
 
(3,171
)
Non-GAAP research and development
$
18,041

 
$
17,526

 
$
19,099

 
$
53,207

 
$
60,102

 
 
 
 
 
 
 
 
 
 
GAAP sales and marketing
$
33,491

 
$
34,541

 
$
37,892

 
$
103,887

 
$
114,318

Amortization of intangibles
(1,341
)
 
(1,504
)
 
(1,806
)
 
(4,676
)
 
(5,319
)
Stock-based compensation expense
(2,097
)
 
(2,085
)
 
(1,970
)
 
(6,223
)
 
(6,363
)
Non-GAAP sales and marketing
$
30,053

 
$
30,952

 
$
34,116

 
$
92,988

 
$
102,636

 
 
 
 
 
 
 
 
 
 
GAAP general and administrative
$
11,887

 
$
10,463

 
$
16,184

 
$
35,467

 
$
50,403

Stock-based compensation expense
(2,687
)
 
(2,611
)
 
(2,492
)
 
(7,855
)
 
(8,940
)
Non-GAAP general and administrative
$
9,200

 
$
7,852

 
$
13,692

 
$
27,612

 
$
41,463

 
 
 
 
 
 
 
 
 
 
GAAP other operating expenses, net
$
212

 
$
1,301

 
$
380

 
$
1,709

 
$
1,752

Separation expense

 

 
(379
)
 
(264
)
 
(379
)
Change in fair value of contingent consideration
(199
)
 

 

 
(199
)
 

Restructuring and other charges
77

 
(1,291
)
 
(1
)
 
(1,146
)
 
(1,368
)
Litigation reserves, net
(90
)
 
(10
)
 

 
(100
)
 
(5
)
Non-GAAP other operating expenses, net
$

 
$

 
$

 
$

 
$


Page 8



NETGEAR, INC.
RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED)
(In thousands, except percentage data)
(Unaudited)

STATEMENT OF OPERATIONS DATA (CONTINUED):
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
 
 
 
 
 
 
 
 
 
 
GAAP total operating expenses
$
65,127

 
$
65,119

 
$
74,592

 
$
198,246

 
$
229,746

Amortization of intangibles
(1,341
)
 
(1,504
)
 
(1,806
)
 
(4,676
)
 
(5,319
)
Stock-based compensation expense
(6,280
)
 
(5,984
)
 
(5,499
)
 
(18,054
)
 
(18,474
)
Separation expense

 

 
(379
)
 
(264
)
 
(379
)
Change in fair value of contingent consideration
(199
)
 

 

 
(199
)
 

Restructuring and other charges
77

 
(1,291
)
 
(1
)
 
(1,146
)
 
(1,368
)
Litigation reserves, net
(90
)
 
(10
)
 

 
(100
)
 
(5
)
Non-GAAP total operating expenses
$
57,294

 
$
56,330

 
$
66,907

 
$
173,807

 
$
204,201

 
 
 
 
 
 
 
 
 
 
GAAP operating income
$
12,065

 
$
326

 
$
19,853

 
$
26,399

 
$
21,298

GAAP operating margin
4.5
%
 
0.1
%
 
7.4
%
 
3.5
%
 
2.8
%
Amortization of intangibles
1,520

 
1,682

 
1,922

 
5,212

 
5,967

Stock-based compensation expense
6,986

 
6,739

 
6,118

 
20,183

 
20,228

Separation expense

 

 
379

 
264

 
379

Change in fair value of contingent consideration
199

 

 

 
199

 

Restructuring and other charges
(77
)
 
1,291

 
1

 
1,146

 
1,368

Litigation reserves, net
90

 
10

 

 
100

 
5

Non-GAAP operating income
$
20,783

 
$
10,048

 
$
28,273

 
$
53,503

 
$
49,245

Non-GAAP operating margin
7.8
%
 
4.4
%
 
10.5
%
 
7.2
%
 
6.4
%
 
 
 
 
 
 
 
 
 
 
GAAP other income (expense), net
$
(403
)
 
$
487

 
$
955

 
$
425

 
$
425

Gain/loss on investments, net (2)
223

 

 
(349
)
 
223

 
1,051

Non-GAAP other income (expense), net
$
(180
)
 
$
487

 
$
606

 
$
648

 
$
1,476



Page 9



NETGEAR, INC.
RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED)
(In thousands, except per share data)
(Unaudited)

STATEMENT OF OPERATIONS DATA (CONTINUED):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
 
 
 
 
 
 
 
 
 
 
GAAP net income from continuing operations
$
12,529

 
$
839

 
$
16,310

 
$
26,211

 
$
17,861

Amortization of intangibles
1,520

 
1,682

 
1,922

 
5,212

 
5,967

Stock-based compensation expense
6,986

 
6,739

 
6,118

 
20,183

 
20,228

Separation expense

 

 
379

 
264

 
379

Change in fair value of contingent consideration
199

 

 

 
199

 

Restructuring and other charges
(77
)
 
1,291

 
1

 
1,146

 
1,368

Litigation reserves, net
90

 
10

 

 
100

 
5

Gain/loss on investments, net (2)
223

 

 
(349
)
 
223

 
1,051

Tax effects of above non-GAAP adjustments
(725
)
 
(1,707
)
 
(312
)
 
(4,138
)
 
(4,744
)
Non-GAAP net income from continuing operations
$
20,745

 
$
8,854

 
$
24,069

 
$
49,400

 
$
42,115

 
 
 
 
 
 
 
 
 
 
NET INCOME PER DILUTED SHARE:
 
 
 
 
 
 
 
 
 
GAAP net income per diluted share from continuing operations
$
0.39

 
$
0.03

 
$
0.49

 
$
0.81

 
$
0.54

Amortization of intangibles
0.05

 
0.05

 
0.06

 
0.16

 
0.18

Stock-based compensation expense
0.22

 
0.21

 
0.19

 
0.62

 
0.62

Separation expense

 

 
0.01

 
0.01

 
0.01

Change in fair value of contingent consideration
0.01

 

 

 
0.00

 

Restructuring and other charges
(0.00)

 
0.04

 
0.00

 
0.04

 
0.04

Litigation reserves, net
0.00

 
0.00

 

 
0.00

 
0.00

Gain/loss on investments, net (2)
0.01

 

 
(0.01
)
 
0.01

 
0.03

Tax effects of above non-GAAP adjustments
(0.03
)
 
(0.05
)
 
(0.01
)
 
(0.12
)
 
(0.14
)
Non-GAAP net income per diluted share from continuing operations
$
0.65

 
$
0.28

 
$
0.73

 
$
1.53

 
$
1.28

(2) Gain/loss on investments includes realized gains or losses, impairments, and adjustments for observable price changes pertaining to investments. Upon adopting ASU 2016-1 in the first quarter of 2018, the Company elected to record investments without readily determinable fair values at cost, less impairment, and plus or minus subsequent adjustments for observable price changes.






Page 10



NETGEAR, INC.
SUPPLEMENTAL FINANCIAL INFORMATION
(In thousands, except per share data, DSO, inventory turns, weeks of channel inventory, headcount and percentage data)
(Unaudited)

 
Three Months Ended
 
September 29,
2019
 
June 30,
2019
 
March 31,
2019
 
December 31,
2018
 
September 30,
2018
 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and short-term investments
$
171,917

 
$
218,311

 
$
212,652

 
$
274,364

 
$
341,968

Cash, cash equivalents and short-term investments per diluted share
$
5.40

 
$
6.80

 
$
6.47

 
$
8.36

 
$
10.37

 
 
 


 
 
 
 
 
 
Accounts receivable, net
$
248,070

 
$
238,635

 
$
262,531

 
$
303,667

 
$
241,862

Days sales outstanding (DSO)
85

 
94

 
95

 
97

 
82

 
 
 


 
 
 
 
 
 
Inventories
$
275,584

 
$
276,316

 
$
236,123

 
$
243,871

 
$
198,037

Ending inventory turns
2.7

 
2.4

 
2.8

 
3.3

 
3.5

 
 
 


 
 
 
 
 
 
Weeks of channel inventory:
 
 


 
 
 
 
 
 
U.S. retail channel
8.6

 
10.6

 
10.4

 
7.7

 
9.8

U.S. distribution channel
5.4

 
5.5

 
5.7

 
5.2

 
4.1

EMEA distribution channel
5.8

 
4.6

 
4.0

 
4.1

 
4.3

APAC distribution channel
7.8

 
7.4

 
6.4

 
7.4

 
6.6

 
 
 


 
 
 
 
 
 
Deferred revenue (current and non-current)
$
7,712

 
$
12,047

 
$
13,598

 
$
11,865

 
$
9,726

 
 
 
 
 
 
 
 
 
 
Headcount
802

 
824

 
828

 
837

 
833

Non-GAAP diluted shares
31,819

 
32,112

 
32,874

 
32,803

 
32,974


NET REVENUE BY GEOGRAPHY
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
Americas
$
178,679

67
%
 
$
157,170

68
%
 
$
175,932

65
%
 
$
483,878

65
%
 
$
510,358

67
%
EMEA
49,554

19
%
 
43,091

19
%
 
53,158

20
%
 
149,608

20
%
 
148,801

19
%
APAC
37,625

14
%
 
30,591

13
%
 
40,321

15
%
 
112,306

15
%
 
110,729

14
%
Total
$
265,858

100
%
 
$
230,852

100
%
 
$
269,411

100
%
 
$
745,792

100
%
 
$
769,888

100
%



Page 11



NETGEAR, INC.
SUPPLEMENTAL FINANCIAL INFORMATION (CONTINUED)
(In thousands)
(Unaudited)

NET REVENUE BY SEGMENT
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
Net revenue:
 
 
 
 
 
 
 
 
 
Connected Home
$
190,672

 
$
167,495

 
$
194,683

 
$
527,532

 
$
555,422

SMB
75,186

 
63,357

 
74,728

 
218,260

 
214,466

Total net revenue
$
265,858

 
$
230,852

 
$
269,411

 
$
745,792

 
$
769,888



SERVICE PROVIDER NET REVENUE
 
Three Months Ended
 
Nine Months Ended
 
September 29,
2019
 
June 30,
2019
 
September 30,
2018
 
September 29,
2019
 
September 30,
2018
Connected Home
$
35,482

 
$
26,901

 
$
30,769

 
$
99,201

 
$
118,899

SMB
972

 
922

 
1,191

 
3,370

 
2,954

Total service provider net revenue
$
36,454

 
$
27,823

 
$
31,960

 
$
102,571

 
$
121,853






Page 12