Delaware
|
000-17781
|
77-0181864
|
(State or Other Jurisdiction of
Incorporation) |
(Commission
File Number) |
(IRS Employer
Identification No.) |
350 Ellis Street, Mountain View, CA
|
94043
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
Exhibit Number
|
Exhibit Title or Description
|
99.01
|
Press release issued by Symantec Corporation entitled “Symantec Reports Third Quarter Fiscal Year 2017 Results,” dated December 30, 2016
|
99.02
|
CFO Commentary on the Third Quarter Fiscal Year 2017 Results
|
Symantec Corporation | ||
Date: February 1, 2017
|
By: |
/s/ NICHOLAS R. NOVIELLO
|
Nicholas R. Noviello | ||
Executive Vice President and Chief Financial Officer |
Exhibit Number
|
Exhibit Title or Description
|
99.01
|
Press release issued by Symantec Corporation entitled “Symantec Reports Third Quarter Fiscal Year 2017 Results,” dated February 1, 2017
|
99.02
|
CFO Commentary on the Third Quarter Fiscal Year 2017 Results
|
MEDIA CONTACT: | INVESTOR CONTACT: | |
Kristen Batch
|
Jonathan Doros
|
|
Symantec Corp.
|
Symantec Corp.
|
|
650-527-5152
|
650-527-5523
|
|
Kristen_Batch@symantec.com
|
Jonathan_Doros@symantec.com
|
·
|
Q3 GAAP revenue met, GAAP operating margin and EPS exceeded prior guidance; Q3 Non-GAAP revenue, operating margin, and EPS exceeded prior guidance on constant currency basis
|
·
|
Company exceeds revenue, operating margin, and EPS guidance for second quarter in a row
|
·
|
Integrated Cyber Defense Platform winning with Enterprise customers; Acquisition of LifeLock will create new Consumer Digital Safety Platform
|
·
|
Increasing financial outlook for fiscal year 2017
|
3Q17
|
3Q16
|
Reported Y/Y
Change
|
FX Adjusted
Y/Y Change
|
||||||||||
GAAP
|
|||||||||||||
Revenue
|
$1,041
|
|
|
|
$909
|
|
|
|
15%
|
|
|
|
14%
|
Operating Margin
|
(1.5%)
|
|
|
|
16.1%
|
|
|
(1,760) bps
|
|
|
(1,830) bps
|
||
Net Income
|
$46
|
|
|
|
$170
|
|
|
|
(73%)
|
|
|
|
N/A
|
EPS (Diluted)
|
$0.07
|
|
|
|
$0.25
|
|
|
|
(72%)
|
|
|
|
N/A
|
CFFO*
|
$144
|
|
|
|
$112
|
|
|
|
29%
|
|
|
|
N/A
|
3Q17
|
3Q16
|
Reported Y/Y
Change
|
FX Adjusted
Y/Y Change
|
||||||||||
Non-GAAP
|
|||||||||||||
Revenue
|
$1,088
|
|
$909
|
20%
|
|
19%
|
|||||||
Operating Margin
|
30.4%
|
|
27.9%
|
|
250 bps
|
190 bps
|
|||||||
Net Income
|
$209
|
|
$172
|
22%
|
|
N/A
|
|||||||
EPS (Diluted)
|
$0.32
|
|
$0.26
|
23%
|
|
N/A
|
4Q17
|
FX Adj. Y/Y Growth
|
||
GAAP
|
|||
Revenue
|
$1,039 – $1,059
|
20% – 23%
|
|
Enterprise Security
|
$655 – $671
|
41% – 45%
|
|
Consumer Security
|
$384 – $388
|
(4%) – ()%)
|
|
Operating Margin
|
1% – 3%
|
|
N/A
|
EPS
|
$(0.02)–$0.00
|
|
N/A
|
Non-GAAP
|
|||
Revenue
|
$1,070 – $1,090
|
24% – 26%
|
|
Enterprise Security
|
$686 – $702
|
48% – 51%
|
|
Consumer Security
|
$384 – $388
|
(4%) – ()%)
|
|
Operating Margin
|
27% – 29%
|
|
N/A
|
EPS (Diluted)
|
$0.27 – $0.29
|
N/A
|
|
Non-GAAP Tax Rate
|
29%
|
|
N/A
|
Basic Share Count
|
615 million
|
N/A
|
|
GAAP Fully Diluted Share Count
|
615 million
|
N/A
|
|
Non-GAAP Fully Diluted Share Count
|
658 million
|
N/A
|
|
FX Rate ($/€)
|
$1.05
|
N/A
|
SYMANTEC CORPORATION
|
||||||||
Condensed Consolidated Balance Sheets
|
||||||||
(In millions, unaudited)
|
||||||||
December 30,
2016
|
April 1,
2016 (1)
|
|||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
5,575
|
$
|
5,983
|
||||
Accounts receivable, net
|
557
|
556
|
||||||
Other current assets
|
379
|
420
|
||||||
Total current assets
|
6,511
|
6,959
|
||||||
Property and equipment, net
|
893
|
957
|
||||||
Intangible assets, net
|
1,867
|
443
|
||||||
Goodwill
|
7,227
|
3,148
|
||||||
Equity investments
|
158
|
157
|
||||||
Other long-term assets
|
104
|
103
|
||||||
Total assets
|
$
|
16,760
|
$
|
11,767
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
143
|
$
|
175
|
||||
Accrued compensation and benefits
|
240
|
219
|
||||||
Current portion of long-term debt
|
780
|
-
|
||||||
Deferred revenue
|
2,075
|
2,279
|
||||||
Income taxes payable
|
15
|
941
|
||||||
Other current liabilities
|
352
|
419
|
||||||
Total current liabilities
|
3,605
|
4,033
|
||||||
Long-term debt
|
6,358
|
2,207
|
||||||
Long-term deferred revenue
|
398
|
359
|
||||||
Long-term deferred tax liabilities
|
2,164
|
1,235
|
||||||
Long-term income taxes payable
|
203
|
160
|
||||||
Other long-term obligations
|
83
|
97
|
||||||
Total liabilities
|
12,811
|
8,091
|
||||||
Total stockholders' equity
|
3,949
|
3,676
|
||||||
Total liabilities and stockholders' equity
|
$
|
16,760
|
$
|
11,767
|
SYMANTEC CORPORATION
|
||||||||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||||||
(In millions, except per share data, unaudited)
|
||||||||||||||||
Year-Over-Year
|
||||||||||||||||
Three Months Ended
|
Growth Rate
|
|||||||||||||||
December 30,
|
January 1,
|
Constant
|
||||||||||||||
2016
|
2016
|
Actual
|
Currency (1)
|
|||||||||||||
Net revenues
|
$
|
1,041
|
$
|
909
|
15
|
%
|
14
|
%
|
||||||||
Cost of revenues
|
235
|
150
|
57
|
%
|
57
|
%
|
||||||||||
Gross profit
|
806
|
759
|
6
|
%
|
6
|
%
|
||||||||||
Operating expenses:
|
||||||||||||||||
Sales and marketing
|
377
|
308
|
||||||||||||||
Research and development
|
204
|
174
|
||||||||||||||
General and administrative
|
131
|
68
|
||||||||||||||
Amortization of intangible assets
|
43
|
13
|
||||||||||||||
Restructuring, separation, transition, and other
|
67
|
50
|
||||||||||||||
Total operating expenses
|
822
|
613
|
34
|
%
|
35
|
%
|
||||||||||
Operating income (loss)
|
(16
|
)
|
146
|
-111
|
%
|
-116
|
%
|
|||||||||
Interest income
|
5
|
1
|
||||||||||||||
Interest expense
|
(55
|
)
|
(17
|
)
|
||||||||||||
Other income (expense), net
|
5
|
(1
|
)
|
|||||||||||||
Income (loss) from continuing operations before income taxes
|
(61
|
)
|
129
|
-147
|
%
|
N/A
|
||||||||||
Income tax expense (benefit)
|
(5
|
)
|
15
|
|||||||||||||
Income (loss) from continuing operations
|
(56
|
)
|
114
|
|||||||||||||
Income from discontinued operations, net of income taxes
|
102
|
56
|
||||||||||||||
Net income
|
$
|
46
|
$
|
170
|
-73
|
%
|
N/A
|
|||||||||
Income (loss) per share – basic:
|
||||||||||||||||
Continuing operations
|
$
|
(0.09
|
)
|
$
|
0.17
|
|||||||||||
Discontinued operations
|
0.16
|
0.08
|
||||||||||||||
Net income per share – basic (2)
|
0.07
|
0.26
|
||||||||||||||
Income (loss) per share – diluted:
|
||||||||||||||||
Continuing operations
|
$
|
(0.09
|
)
|
$
|
0.17
|
|||||||||||
Discontinued operations
|
0.16
|
0.08
|
||||||||||||||
Net income per share – diluted
|
0.07
|
0.25
|
||||||||||||||
Weighted-average shares outstanding – basic
|
620
|
665
|
||||||||||||||
Weighted-average shares outstanding – diluted
|
620
|
671
|
||||||||||||||
Cash dividends declared per common share
|
$
|
0.075
|
$
|
0.15
|
SYMANTEC CORPORATION
|
||||||||||||||||
Condensed Consolidated Statements of Operations
|
||||||||||||||||
(In millions, except per share data, unaudited)
|
||||||||||||||||
Year-Over-Year
|
||||||||||||||||
Nine Months Ended
|
Growth Rate
|
|||||||||||||||
December 30,
|
January 1,
|
Constant
|
||||||||||||||
2016
|
2016
|
Actual
|
Currency (1)
|
|||||||||||||
Net revenues
|
$
|
2,904
|
$
|
2,727
|
6
|
%
|
5
|
%
|
||||||||
Cost of revenues
|
594
|
468
|
27
|
%
|
27
|
%
|
||||||||||
Gross profit
|
2,310
|
2,259
|
2
|
%
|
1
|
%
|
||||||||||
Operating expenses:
|
||||||||||||||||
Sales and marketing
|
1,006
|
984
|
||||||||||||||
Research and development
|
574
|
571
|
||||||||||||||
General and administrative
|
360
|
218
|
||||||||||||||
Amortization of intangible assets
|
91
|
41
|
||||||||||||||
Restructuring, separation, transition, and other
|
201
|
116
|
||||||||||||||
Total operating expenses
|
2,232
|
1,930
|
16
|
%
|
16
|
%
|
||||||||||
Operating income
|
78
|
329
|
-76
|
%
|
-87
|
%
|
||||||||||
Interest income
|
14
|
6
|
||||||||||||||
Interest expense
|
(134
|
)
|
(56
|
)
|
||||||||||||
Other income (expense), net
|
28
|
(3
|
)
|
|||||||||||||
Income (loss) from continuing operations before income taxes
|
(14
|
)
|
276
|
-105
|
%
|
N/A
|
||||||||||
Income tax expense
|
45
|
84
|
||||||||||||||
Income (loss) from continuing operations
|
(59
|
)
|
192
|
|||||||||||||
Income from discontinued operations, net of income taxes
|
96
|
251
|
||||||||||||||
Net income
|
$
|
37
|
$
|
443
|
-92
|
%
|
N/A
|
|||||||||
Income (loss) per share – basic:
|
||||||||||||||||
Continuing operations
|
$
|
(0.10
|
)
|
$
|
0.28
|
|||||||||||
Discontinued operations
|
0.16
|
0.37
|
||||||||||||||
Net income per share – basic
|
0.06
|
0.65
|
||||||||||||||
Income (loss) per share – diluted:
|
||||||||||||||||
Continuing operations
|
$
|
(0.10
|
)
|
$
|
0.28
|
|||||||||||
Discontinued operations
|
0.16
|
0.37
|
||||||||||||||
Net income per share – diluted
|
0.06
|
0.65
|
||||||||||||||
Weighted-average shares outstanding – basic
|
618
|
677
|
||||||||||||||
Weighted-average shares outstanding – diluted
|
618
|
683
|
||||||||||||||
Cash dividends declared per common share
|
$
|
0.225
|
$
|
0.45
|
SYMANTEC CORPORATION
|
||||||||
Condensed Consolidated Statements of Cash Flows
|
||||||||
(In millions, unaudited)
|
||||||||
Nine Months Ended
|
||||||||
December 30,
2016
|
January 1,
2016
|
|||||||
OPERATING ACTIVITIES:
|
||||||||
Net income
|
$
|
37
|
$
|
443
|
||||
Loss from discontinued operations, net of income taxes
|
(96
|
)
|
(251
|
)
|
||||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by (used in)
continuing operating activities:
|
||||||||
Depreciation and amortization
|
356
|
227
|
||||||
Stock-based compensation expense
|
231
|
118
|
||||||
Deferred income taxes
|
33
|
63
|
||||||
Excess income tax benefit from the exercise of stock options
|
(9
|
)
|
(6
|
)
|
||||
Other
|
43
|
14
|
||||||
Changes in operating assets and liabilities, net of acquisitions:
|
||||||||
Accounts receivable, net
|
114
|
26
|
||||||
Accounts payable
|
(72
|
)
|
61
|
|||||
Accrued compensation and benefits
|
(10
|
)
|
(23
|
)
|
||||
Deferred revenue
|
(71
|
)
|
(175
|
)
|
||||
Income taxes payable
|
(981
|
)
|
(94
|
)
|
||||
Other assets
|
16
|
(39
|
)
|
|||||
Other liabilities
|
(60
|
)
|
(48
|
)
|
||||
Net cash provided by (used in) continuing operating activities
|
(469
|
)
|
316
|
|||||
Net cash provided by (used in) discontinued operating activities
|
(104
|
)
|
230
|
|||||
Net cash provided by (used in) operating activities
|
(573
|
)
|
546
|
|||||
INVESTING ACTIVITIES:
|
||||||||
Purchases of property and equipment
|
(57
|
)
|
(225
|
)
|
||||
Payments for acquisitions, net of cash acquired
|
(4,533
|
)
|
(4
|
)
|
||||
Purchases of short-term investments
|
-
|
(377
|
)
|
|||||
Proceeds from maturities of short-term investments
|
31
|
1,038
|
||||||
Proceeds from sales of short-term investments
|
-
|
299
|
||||||
Other
|
9
|
-
|
||||||
Net cash provided by (used in) continuing investing activities
|
(4,550
|
)
|
731
|
|||||
Net cash used in discontinued investing activities
|
-
|
(57
|
)
|
|||||
Net cash provided by (used in) investing activities
|
(4,550
|
)
|
674
|
|||||
FINANCING ACTIVITIES:
|
||||||||
Repayments of debt and other obligations
|
(62
|
)
|
(368
|
)
|
||||
Proceeds from issuance of debt, net of issuance costs
|
4,993
|
-
|
||||||
Net proceeds from sales of common stock under employee stock benefit plans
|
53
|
63
|
||||||
Excess income tax benefit from the exercise of stock options
|
9
|
6
|
||||||
Tax payments related to restricted stock units
|
(50
|
)
|
(35
|
)
|
||||
Dividends and dividend equivalents paid
|
(173
|
)
|
(312
|
)
|
||||
Repurchases of common stock
|
-
|
(868
|
)
|
|||||
Proceeds from other financing
|
10
|
-
|
||||||
Net cash provided by (used in) continuing financing activities
|
4,780
|
(1,514
|
)
|
|||||
Net cash used in discontinued financing activities
|
-
|
(17
|
)
|
|||||
Net cash provided by (used in) financing activities
|
4,780
|
(1,531
|
)
|
|||||
Effect of exchange rate fluctuations on cash and cash equivalents
|
(65
|
)
|
(51
|
)
|
||||
Change in cash and cash equivalents
|
(408
|
)
|
(362
|
)
|
||||
Beginning cash and cash equivalents
|
5,983
|
2,874
|
||||||
Ending cash and cash equivalents
|
$ |
5,575
|
$ |
2,512
|
SYMANTEC CORPORATION
|
||||||||||||||||||||||||||||||||
Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)
|
||||||||||||||||||||||||||||||||
(Dollars in millions, except per share data, unaudited)
|
||||||||||||||||||||||||||||||||
Year-Over-Year
|
||||||||||||||||||||||||||||||||
Three Months Ended
|
Non-GAAP Growth Rate
|
|||||||||||||||||||||||||||||||
December 30, 2016
|
January 1, 2016
|
Constant
|
||||||||||||||||||||||||||||||
GAAP
|
Adj
|
Non-GAAP
|
GAAP
|
Adj
|
Non-GAAP
|
Actual
|
Currency (4)
|
|||||||||||||||||||||||||
Net revenues (2)
|
$
|
1,041
|
$
|
47
|
$
|
1,088
|
$
|
909
|
$
|
-
|
$
|
909
|
20
|
%
|
19
|
%
|
||||||||||||||||
Gross profit:
|
$
|
806
|
$
|
117
|
$
|
923
|
$
|
759
|
$
|
10
|
$
|
769
|
20
|
%
|
20
|
%
|
||||||||||||||||
Deferred revenue fair value adjustment (2)
|
47
|
-
|
||||||||||||||||||||||||||||||
Stock-based compensation
|
6
|
3
|
||||||||||||||||||||||||||||||
Amortization of intangible assets
|
51
|
7
|
||||||||||||||||||||||||||||||
Inventory fair value adjustment (3)
|
13
|
-
|
||||||||||||||||||||||||||||||
Gross margin %
|
77.4
|
%
|
7.4
|
%
|
84.8
|
%
|
83.5
|
%
|
1.1
|
%
|
84.6
|
%
|
20 bps
|
10 bps
|
||||||||||||||||||
Operating expenses:
|
$
|
822
|
$
|
(230
|
)
|
$
|
592
|
$
|
613
|
$
|
(98
|
)
|
$
|
515
|
15
|
%
|
16
|
%
|
||||||||||||||
Stock-based compensation
|
(91
|
)
|
(35
|
)
|
||||||||||||||||||||||||||||
Amortization of intangible assets
|
(43
|
)
|
(13
|
)
|
||||||||||||||||||||||||||||
Restructuring, separation, transition, and other
|
(67
|
)
|
(50
|
)
|
||||||||||||||||||||||||||||
Acquisition and integration costs
|
(29
|
)
|
-
|
|||||||||||||||||||||||||||||
Operating expenses as a % of revenue
|
79.0
|
%
|
-24.6
|
%
|
54.4
|
%
|
67.4
|
%
|
-10.7
|
%
|
56.7
|
%
|
-230 bps
|
-180 bps
|
||||||||||||||||||
Operating income (loss)
|
$
|
(16
|
)
|
$
|
347
|
$
|
331
|
$
|
146
|
$
|
108
|
$
|
254
|
30
|
%
|
28
|
%
|
|||||||||||||||
Operating margin %
|
-1.5
|
%
|
31.9
|
%
|
30.4
|
%
|
16.1
|
%
|
11.8
|
%
|
27.9
|
%
|
250 bps
|
190 bps
|
||||||||||||||||||
Net income:
|
$
|
46
|
$
|
163
|
$
|
209
|
$
|
170
|
$
|
2
|
$
|
172
|
22
|
%
|
N/A
|
|||||||||||||||||
Gross profit adjustment
|
117
|
10
|
||||||||||||||||||||||||||||||
Operating expenses adjustment
|
230
|
98
|
||||||||||||||||||||||||||||||
Non-cash interest expense and amortization of debt issuance costs
|
8
|
-
|
||||||||||||||||||||||||||||||
Income tax effects and adjustments
|
(90
|
)
|
(50
|
)
|
||||||||||||||||||||||||||||
Total net income adjustment from discontinued operations
|
(102
|
)
|
(56
|
)
|
||||||||||||||||||||||||||||
Diluted income (loss) per share:
|
||||||||||||||||||||||||||||||||
Income (loss) per share from continuing operations
|
$
|
(0.09
|
)
|
$
|
0.41
|
$
|
0.32
|
$
|
0.17
|
$
|
0.09
|
$
|
0.26
|
|||||||||||||||||||
Income per share from discontinued operations
|
0.16
|
(0.16
|
)
|
-
|
0.08
|
(0.08
|
)
|
-
|
||||||||||||||||||||||||
Diluted net income per share
|
0.07
|
0.25
|
0.32
|
0.25
|
0.01
|
0.26
|
23
|
%
|
N/A
|
|||||||||||||||||||||||
Diluted weighted-average shares outstanding
|
620
|
34
|
654
|
671
|
-
|
671
|
-3
|
%
|
N/A
|
SYMANTEC CORPORATION
|
||||||||||||||||
Revenue Detail (1)
|
||||||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Three Months Ended
|
||||||||||||||||
December 30,
2016
|
January 1, 2016
|
|||||||||||||||
GAAP
|
Adj
|
Non-GAAP
|
GAAP
|
|||||||||||||
Revenues
|
||||||||||||||||
Total Revenues (2)
|
$
|
1,041
|
$
|
47
|
$
|
1,088
|
$
|
909
|
||||||||
Total Y/Y Growth Rate
|
15
|
%
|
5
|
%
|
20
|
%
|
-6
|
%
|
||||||||
Total Y/Y Growth Rate in Constant Currency (3)
|
14
|
%
|
5
|
%
|
19
|
%
|
-2
|
%
|
||||||||
Revenues by Segment
|
||||||||||||||||
Consumer Security
|
$
|
397
|
$
|
-
|
$
|
397
|
$
|
414
|
||||||||
Enterprise Security (2)
|
644
|
47
|
691
|
495
|
||||||||||||
Revenues by Segment - Y/Y Growth Rate
|
||||||||||||||||
Consumer Security
|
-4
|
%
|
0
|
%
|
-4
|
%
|
-10
|
%
|
||||||||
Enterprise Security
|
30
|
%
|
10
|
%
|
40
|
%
|
-3
|
%
|
||||||||
Revenues by Segment - Y/Y Growth Rate in Constant Currency (3)
|
||||||||||||||||
Consumer Security
|
-5
|
%
|
0
|
%
|
-5
|
%
|
-6
|
%
|
||||||||
Enterprise Security
|
30
|
%
|
10
|
%
|
40
|
%
|
1
|
%
|
||||||||
Revenues by Geography
|
||||||||||||||||
International
|
$
|
507
|
$
|
23
|
$
|
530
|
$
|
425
|
||||||||
U.S.
|
534
|
24
|
558
|
484
|
||||||||||||
Americas (U.S., Latin America & Canada)
|
595
|
25
|
620
|
539
|
||||||||||||
EMEA (Europe, Middle East & Africa)
|
253
|
22
|
275
|
224
|
||||||||||||
Asia Pacific & Japan
|
193
|
-
|
193
|
146
|
||||||||||||
Revenues by Geography - Y/Y Growth Rate
|
||||||||||||||||
International
|
19
|
%
|
6
|
%
|
25
|
%
|
-10
|
%
|
||||||||
U.S.
|
10
|
%
|
5
|
%
|
15
|
%
|
-2
|
%
|
||||||||
Americas (U.S., Latin America & Canada)
|
10
|
%
|
5
|
%
|
15
|
%
|
-2
|
%
|
||||||||
EMEA (Europe, Middle East & Africa)
|
13
|
%
|
10
|
%
|
23
|
%
|
-14
|
%
|
||||||||
Asia Pacific & Japan
|
32
|
%
|
0
|
%
|
32
|
%
|
-9
|
%
|
||||||||
Revenues by Geography - Y/Y Growth Rate in Constant Currency (3)
|
||||||||||||||||
International
|
19
|
%
|
5
|
%
|
24
|
%
|
-2
|
%
|
||||||||
U.S.
|
11
|
%
|
4
|
%
|
15
|
%
|
-2
|
%
|
||||||||
Americas (U.S., Latin America & Canada)
|
10
|
%
|
5
|
%
|
15
|
%
|
-2
|
%
|
||||||||
EMEA (Europe, Middle East & Africa)
|
15
|
%
|
10
|
%
|
25
|
%
|
-2
|
%
|
||||||||
Asia Pacific & Japan
|
27
|
%
|
0
|
%
|
27
|
%
|
-2
|
%
|
SYMANTEC CORPORATION
|
||||||||||||||||
Operating Margin by Segment Detail (1)
|
||||||||||||||||
(Dollars in millions, unaudited)
|
||||||||||||||||
Three Months Ended
|
||||||||||||||||
December 30,
2016
|
January 1,
2016
|
|||||||||||||||
GAAP
|
Adj
|
Non-GAAP
|
GAAP
|
|||||||||||||
Operating Income by Segment
|
||||||||||||||||
Consumer Security
|
$
|
213
|
$
|
-
|
$
|
213
|
$
|
230
|
||||||||
Enterprise Security (2)
|
58
|
60
|
118
|
24
|
||||||||||||
Total Operating Income by Segment
|
271
|
60
|
331
|
254
|
||||||||||||
Reconciling Items:
|
||||||||||||||||
Stock-based compensation
|
97
|
(97
|
)
|
-
|
38
|
|||||||||||
Amortization of intangible assets
|
94
|
(94
|
)
|
-
|
20
|
|||||||||||
Restructuring, separation, transition, and other
|
67
|
(67
|
)
|
-
|
50
|
|||||||||||
Acquisition and integration costs
|
29
|
(29
|
)
|
-
|
-
|
|||||||||||
Total Consolidated Operating Income (Loss)
|
$
|
(16
|
)
|
$
|
347
|
$
|
331
|
$
|
146
|
|||||||
Operating Margin by Segment
|
||||||||||||||||
Consumer Security
|
54
|
%
|
0
|
%
|
54
|
%
|
56
|
%
|
||||||||
Enterprise Security
|
9
|
%
|
8
|
%
|
17
|
%
|
5
|
%
|
SYMANTEC CORPORATION
|
||||||
Guidance and Reconciliation of GAAP to Non-GAAP Revenue, Operating Margin and Earnings Per Share (1)
|
||||||
(Dollars in millions, except per share data, unaudited)
|
||||||
Fourth Quarter Fiscal Year 2017
|
||||||
|
Three Months Ending March 31, 2017
|
|||||
Year-Over-Year Growth Rate (2)
|
||||||
Revenue Guidance
|
Range
|
Actual
|
Constant Currency (3)
|
|||
GAAP revenue range
|
$1,039 - $1,059
|
19% - 21%
|
20% - 23%
|
|||
Add back:
|
||||||
Deferred revenue fair value adjustment
|
$31
|
4%
|
4%
|
|||
Non-GAAP revenue range (4)
|
$1,070 - $1,090
|
23% - 25%
|
24% - 26%
|
|||
|
Three Months Ending March 31, 2017
|
|||||
Year-Over-Year Growth Rate (2)
|
||||||
Segment Revenue Guidance
|
Range
|
Actual
|
Constant Currency (3)
|
|||
GAAP Consumer Security revenue range
|
$384 - $388
|
(5%) - (4%)
|
(4%) - (3%)
|
|||
GAAP Enterprise Security revenue range
|
$655 - $671
|
40% - 43%
|
41% - 45%
|
|||
Add back:
|
||||||
Deferred revenue fair value adjustment
|
$31
|
7%
|
7%
|
|||
Non-GAAP Enterprise Security revenue range (4)
|
$686 - $702
|
47% - 50%
|
48% - 51%
|
|||
Three Months Ending March 31, 2017
|
||||||
Year-Over-Year Increase
|
||||||
Operating Margin Guidance and Reconciliation
|
Range
|
Actual
|
||||
GAAP operating margin
|
1% - 3%
|
--
|
||||
Add back:
|
||||||
Deferred revenue fair value adjustment
|
2%
|
|||||
Stock-based compensation
|
6%
|
|||||
Other non-GAAP adjustments
|
18%
|
|||||
Non-GAAP operating margin
|
27% - 29%
|
--
|
||||
Three Months Ending March 31, 2017
|
||||||
Year-Over-Year Growth Rate
|
||||||
Earnings Per Share Guidance and Reconciliation
|
Range
|
Actual
|
||||
GAAP diluted earnings per share range
|
($0.02) - $0.00
|
--
|
||||
Add back:
|
||||||
Deferred revenue fair value adjustment, net of taxes
|
$0.04
|
|||||
Stock-based compensation, net of taxes
|
$0.06
|
|||||
Other non-GAAP adjustments, net of taxes
|
$0.19
|
|||||
Non-GAAP diluted earnings per share range
|
$0.27 - $0.29
|
--
|
||||
(1) This presentation includes non-GAAP measures. Non-GAAP financial measures are supplemental and should not be considered a substitute for financial information presented in accordance with GAAP. For a detailed explanation of these non-GAAP measures, please see Appendix A.
|
||||||
(2) Growth rates are calculated using prior period GAAP revenue which was the same as non-GAAP revenue.
|
||||||
(3) Management refers to growth rates adjusting for currency fluctuations in foreign currency exchange rates so that the business results can be viewed without the impact of these fluctuations. We compare the percent change of the results from one period to another period in order to provide a consistent framework for assessing how our underlying businesses performed. To exclude the effects of foreign currency rate fluctuations, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars at the actual exchange rates in effect during the respective prior periods.
|
||||||
(4) The total percentages may not add due to rounding.
|
Three Months Ended
|
||||||||
December 30,
|
January 1,
|
|||||||
2016
|
2016
|
|||||||
Cost of revenue
|
$
|
6
|
$
|
3
|
||||
Sales and marketing
|
25
|
12
|
||||||
Research and development
|
25
|
14
|
||||||
General and administrative
|
41 |
9
|
||||||
Total continuing operations
|
||||||||
stock-based compensation
|
$
|
97
|
$
|
38
|
●
|
A schedule of the dilutive impact from the convertible debt is available on our Investor Relations website.
|
●
|
We are increasing the low-end our fourth quarter non-GAAP revenue range to be up 24% to 26% in constant currency from our previous implied guidance of 21% to 28% in constant currency.
|
●
|
This translates to an outlook of reported revenue of $1,070 to $1,090 million, which incorporates approximately $30 million headwind from currency from the time provided guidance on our second quarter call.
|
●
|
We expect enterprise security to be up 48% to 51% in constant currency, which translates to $686 to $702 million in reported revenue.
|
●
|
We expect consumer revenue to be down 4% to down 3% in constant currency, which translates to $384 to $388 million in reported revenue.
|
●
|
We expect a non-GAAP operating margin of 27% to 29%, which is impacted by 80 bps headwind from currency.
|
●
|
We expect non-GAAP net interest expense and other income for the fourth quarter of between $39M and $47M, excluding interest on our planned debt raise for the LifeLock acquisition.
|
●
|
We expect non-GAAP EPS of $0.27 to $0.29, which is impacted by a headwind of $0.02 from currency.
|
●
|
Underlying this we expect a tax rate of 29% and fully diluted average share count of 658 million.
|
●
|
Our share count guidance includes an increase of 12 million shares from the convertible notes relative to the last quarter’s guidance.
|
●
|
In addition, our share count guidance includes the impact from our planned $500 million accelerated share repurchase program that we expect to execute during the fourth quarter.
|
●
|
Our guidance assumes a fully diluted weighted-average share count of 615 million for GAAP, which equals basic weighted-average shares because the midpoint of our guidance is a loss position, and 658 million for non-GAAP.
|
●
|
Our outlook does not include any contribution from LifeLock in the fourth quarter since the acquisition has not yet closed. It also excludes non-GAAP interest on the planned debt raise for the acquisition, GAAP loan fees as well as other operating and non-operating expenses that are contingent upon the consummation of the transaction.
|
●
|
We expect GAAP EPS in the range of 63¢ to 73¢ and non-GAAP EPS in the range of $1.70 to $1.80.
|
SYMANTEC CORPORATION
|
||||||||||||||||||||||||||||||||
Reconciliation of Selected GAAP Measures to Non-GAAP Measures (1)
|
||||||||||||||||||||||||||||||||
(Dollars in millions, except per share data, unaudited)
|
||||||||||||||||||||||||||||||||
Year-Over-Year
|
||||||||||||||||||||||||||||||||
Three Months Ended
|
Non-GAAP Growth Rate
|
|||||||||||||||||||||||||||||||
December 30, 2016
|
January 1, 2016
|
Constant
|
||||||||||||||||||||||||||||||
GAAP
|
Adj
|
Non-GAAP
|
GAAP
|
Adj
|
Non-GAAP
|
Actual
|
Currency (4)
|
|||||||||||||||||||||||||
Net revenues (2)
|
$
|
1,041
|
$
|
47
|
$
|
1,088
|
$
|
909
|
$
|
-
|
$
|
909
|
20
|
%
|
19
|
%
|
||||||||||||||||
Gross profit:
|
$
|
806
|
$
|
117
|
$
|
923
|
$
|
759
|
$
|
10
|
$
|
769
|
20
|
%
|
20
|
%
|
||||||||||||||||
Deferred revenue fair value adjustment (2)
|
47
|
-
|
||||||||||||||||||||||||||||||
Stock-based compensation
|
6
|
3
|
||||||||||||||||||||||||||||||
Amortization of intangible assets
|
51
|
7
|
||||||||||||||||||||||||||||||
Inventory fair value adjustment (3)
|
13
|
-
|
||||||||||||||||||||||||||||||
Gross margin %
|
77.4
|
%
|
7.4
|
%
|
84.8
|
%
|
83.5
|
%
|
1.1
|
%
|
84.6
|
%
|
20 bps
|
10 bps
|
||||||||||||||||||
Operating expenses:
|
$
|
822
|
$
|
(230
|
)
|
$
|
592
|
$
|
613
|
$
|
(98
|
)
|
$
|
515
|
15
|
%
|
16
|
%
|
||||||||||||||
Stock-based compensation
|
(91
|
)
|
(35
|
)
|
||||||||||||||||||||||||||||
Amortization of intangible assets
|
(43
|
)
|
(13
|
)
|
||||||||||||||||||||||||||||
Restructuring, separation, transition, and other
|
(67
|
)
|
(50
|
)
|
||||||||||||||||||||||||||||
Acquisition and integration costs
|
(29
|
)
|
-
|
|||||||||||||||||||||||||||||
Operating expenses as a % of revenue
|
79.0
|
%
|
-24.6
|
%
|
54.4
|
%
|
67.4
|
%
|
-10.7
|
%
|
56.7
|
%
|
-230 bps
|
-180 bps
|
||||||||||||||||||
Operating income (loss)
|
$
|
(16
|
)
|
$
|
347
|
$
|
331
|
$
|
146
|
$
|
108
|
$
|
254
|
30
|
%
|
28
|
%
|
|||||||||||||||
Operating margin %
|
-1.5
|
%
|
31.9
|
%
|
30.4
|
%
|
16.1
|
%
|
11.8
|
%
|
27.9
|
%
|
250 bps
|
190 bps
|
||||||||||||||||||
Net income:
|
$
|
46
|
$
|
163
|
$
|
209
|
$
|
170
|
$
|
2
|
$
|
172
|
22
|
%
|
N/A
|
|||||||||||||||||
Gross profit adjustment
|
117
|
10
|
||||||||||||||||||||||||||||||
Operating expenses adjustment
|
230
|
98
|
||||||||||||||||||||||||||||||
Non-cash interest expense and amortization of debt issuance costs
|
8
|
-
|
||||||||||||||||||||||||||||||
Income tax effects and adjustments
|
(90
|
)
|
(50
|
)
|
||||||||||||||||||||||||||||
Total net income adjustment from discontinued operations
|
(102
|
)
|
(56
|
)
|
||||||||||||||||||||||||||||
Diluted income (loss) per share:
|
||||||||||||||||||||||||||||||||
Income (loss) per share from continuing operations
|
$
|
(0.09
|
)
|
$
|
0.41
|
$
|
0.32
|
$
|
0.17
|
$
|
0.09
|
$
|
0.26
|
|||||||||||||||||||
Income per share from discontinued operations
|
0.16
|
(0.16
|
)
|
-
|
0.08
|
(0.08
|
)
|
-
|
||||||||||||||||||||||||
Diluted net income per share
|
0.07
|
0.25
|
0.32
|
0.25
|
0.01
|
0.26
|
23
|
%
|
N/A
|
|||||||||||||||||||||||
Diluted weighted-average shares outstanding
|
620
|
34
|
654
|
671
|
-
|
671
|
-3
|
%
|
N/A
|
SYMANTEC CORPORATION
|
||||||
Guidance and Reconciliation of GAAP to Non-GAAP Revenue, Operating Margin and Earnings Per Share (1)
|
||||||
(Dollars in millions, except per share data, unaudited)
|
||||||
Fourth Quarter Fiscal Year 2017
|
||||||
|
Three Months Ending March 31, 2017
|
|||||
Year-Over-Year Growth Rate (2)
|
||||||
Revenue Guidance
|
Range
|
Actual
|
Constant Currency (3)
|
|||
GAAP revenue range
|
$1,039 - $1,059
|
19% - 21%
|
20% - 23%
|
|||
Add back:
|
||||||
Deferred revenue fair value adjustment
|
$31
|
4%
|
4%
|
|||
Non-GAAP revenue range (4)
|
$1,070 - $1,090
|
23% - 25%
|
24% - 26%
|
|||
|
Three Months Ending March 31, 2017
|
|||||
Year-Over-Year Growth Rate (2)
|
||||||
Segment Revenue Guidance
|
Range
|
Actual
|
Constant Currency (3)
|
|||
GAAP Consumer Security revenue range
|
$384 - $388
|
(5%) - (4%)
|
(4%) - (3%)
|
|||
GAAP Enterprise Security revenue range
|
$655 - $671
|
40% - 43%
|
41% - 45%
|
|||
Add back:
|
||||||
Deferred revenue fair value adjustment
|
$31
|
7%
|
7%
|
|||
Non-GAAP Enterprise Security revenue range (4)
|
$686 - $702
|
47% - 50%
|
48% - 51%
|
|||
Three Months Ending March 31, 2017
|
||||||
Year-Over-Year Increase
|
||||||
Operating Margin Guidance and Reconciliation
|
Range
|
Actual
|
||||
GAAP operating margin
|
1% - 3%
|
--
|
||||
Add back:
|
||||||
Deferred revenue fair value adjustment
|
2%
|
|||||
Stock-based compensation
|
6%
|
|||||
Other non-GAAP adjustments
|
18%
|
|||||
Non-GAAP operating margin
|
27% - 29%
|
--
|
||||
Three Months Ending March 31, 2017
|
||||||
Year-Over-Year Growth Rate
|
||||||
Earnings Per Share Guidance and Reconciliation
|
Range
|
Actual
|
||||
GAAP diluted earnings per share range
|
($0.02) - $0.00
|
--
|
||||
Add back:
|
||||||
Deferred revenue fair value adjustment, net of taxes
|
$0.04
|
|||||
Stock-based compensation, net of taxes
|
$0.06
|
|||||
Other non-GAAP adjustments, net of taxes
|
$0.19
|
|||||
Non-GAAP diluted earnings per share range
|
$0.27 - $0.29
|
--
|
||||
(1) This presentation includes non-GAAP measures. Non-GAAP financial measures are supplemental and should not be considered a substitute for financial information presented in accordance with GAAP. For a detailed explanation of these non-GAAP measures, please see Appendix A.
|
||||||
(2) Growth rates are calculated using prior period GAAP revenue which was the same as non-GAAP revenue.
|
||||||
(3) Management refers to growth rates adjusting for currency fluctuations in foreign currency exchange rates so that the business results can be viewed without the impact of these fluctuations. We compare the percent change of the results from one period to another period in order to provide a consistent framework for assessing how our underlying businesses performed. To exclude the effects of foreign currency rate fluctuations, current and comparative prior period results for entities reporting in currencies other than United States dollars are converted into United States dollars at the actual exchange rates in effect during the respective prior periods.
|
||||||
(4) The total percentages may not add due to rounding.
|