Home

NetApp Reports Record Results for Fourth Quarter and Fiscal Year 2025

Fourth quarter net revenues of $1.73 billion, an increase of 4% year-over-year; Fiscal year 2025 net revenues of $6.57 billion, an increase of 5% year-over-year

  • Record all-flash array annualized net revenue run rate1 of $4.1 billion, an increase of 14% year-over-year
  • Record first-party and marketplace Public Cloud services revenue of $416 million in fiscal year 2025, an increase of 43% year-over-year
  • Record billings2 of $6.78 billion for fiscal year 2025, an increase of 8% year-over-year
  • Record GAAP gross profit of $1.19 billion for the fourth quarter; record non-GAAP gross profit2 of $1.20 billion
  • Record GAAP gross profit of $4.61 billion for fiscal year 2025; record non-GAAP gross profit of $4.67 billion
  • GAAP operating profit of $348 million for the fourth quarter; record non-GAAP operating profit2 of $496 million
  • Record GAAP operating profit of $1.34 billion for fiscal year 2025; record non-GAAP operating profit of $1.86 billion
  • Record GAAP operating margins of 20% for fiscal year 2025; record non-GAAP operating margins2 of 28%
  • Returned $1.57 billion to stockholders through share repurchases and cash dividends in fiscal year 2025

NetApp (NASDAQ: NTAP), the intelligent data infrastructure company, today reported financial results for the fourth quarter and fiscal year 2025, which ended on April 25, 2025.

“Fiscal Year 2025 marked many revenue and profitability records, driven by significant market share gains in all-flash storage and accelerating growth in our first party and marketplace storage services. During the year, we refreshed our entire systems portfolio, sharpened the focus of our cloud services, and positioned ourselves to lead in the enterprise AI market,” said George Kurian, Chief Executive Officer. “We are starting fiscal year 2026 following a year of market share gains, armed with the strongest portfolio in the company’s history and a differentiated value proposition that addresses customers’ top priorities. Looking ahead, I am confident our continued innovation and market expansion will drive sustainable long-term growth.”

Fourth Quarter of Fiscal Year 2025 Financial Results

  • Net revenues: $1.73 billion, compared to $1.67 billion in the fourth quarter of fiscal year 2024; a year-over-year increase of 4%.
    • Hybrid Cloud segment revenue: $1.57 billion, compared to $1.52 billion in the fourth quarter of fiscal year 2024.
    • Public Cloud segment revenue: $164 million, compared to $152 million in the fourth quarter of fiscal year 2024.
  • Billings: $2.03 billion, compared to $1.81 billion in the fourth quarter of fiscal year 2024; a year-over-year increase of 12%.
  • All-flash array ARR: $4.1 billion, compared to $3.6 billion in the fourth quarter of fiscal year 2024; a year-over-year increase of 14%.
  • Net income: GAAP net income of $340 million, compared to $291 million in the fourth quarter of fiscal year 2024; non-GAAP net income of $397 million, compared to $382 million in the fourth quarter of fiscal year 2024.
  • Earnings per share: GAAP net income per share3 of $1.65, compared to $1.37 in the fourth quarter of fiscal year 2024; non-GAAP net income per share2 of $1.93, compared to $1.80 in the fourth quarter of fiscal year 2024.
  • Cash, cash equivalents and investments: $3.85 billion at the end of the fourth quarter of fiscal year 2025.
  • Cash provided by operations: $675 million, compared to $613 million in the fourth quarter of fiscal year 2024.
  • Share repurchases and dividends: Returned $355 million to stockholders through share repurchases and cash dividends.

Fiscal Year 2025 Financial Highlights

  • Net revenues: $6.57 billion, compared to $6.27 billion in fiscal year 2024; a year-over-year increase of 5%.
    • Hybrid Cloud segment revenue: $5.91 billion, compared to $5.66 billion in fiscal year 2024.
    • Public Cloud segment revenue: $665 million, compared to $611 million in fiscal year 2024.
  • Billings: $6.78 billion, compared to $6.25 billion in fiscal year 2024; a year-over-year increase of 8%.
  • Net income: GAAP net income of $1.19 billion, compared to $986 million in fiscal year 2024; non-GAAP net income of $1.52 billion, compared to $1.38 billion in fiscal year 2024.
  • Earnings per share: GAAP net income per share of $5.67 compared to $4.63 in fiscal year 2024; non-GAAP net income per share of $7.25 compared to $6.46 in fiscal year 2024.
  • Cash provided by operations: $1.51 billion, compared to $1.69 billion in fiscal year 2024.
  • Share repurchases and dividends: Returned $1.57 billion to stockholders through share repurchases and cash dividends.

First Quarter of Fiscal Year 2026 Financial Outlook

The Company provided the following financial guidance for the first quarter of fiscal year 2026:

Net revenues are expected to be in the range of:

$1.455 billion - $1.605 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:

19% - 20%

25% - 26%

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

$1.06 - $1.16

$1.48 - $1.58

Full Fiscal Year 2026 Financial Outlook

The Company provided the following financial guidance for the full fiscal year 2026:

Net revenues are expected to be in the range of:

$6.625 billion - $6.875 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:

22.8% - 23.8%

28.8% - 29.8%

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

$5.80 - $6.10

$7.60 - $7.90

Dividend

The next cash dividend of $0.52 per share is to be paid on July 23, 2025, to stockholders of record as of the close of business on July 3, 2025.

Fourth Quarter of Fiscal Year 2025 Business Highlights

Leading Product Innovation

  • NetApp announced updates to its enterprise storage portfolio, expanding the ASA block-optimized family with systems targeted for remote or branch offices, giving customers even more options for simple, powerful, and affordable block storage.
  • NetApp updated the NetApp EF portfolio with 30TB or 60TB QLC drives to provide the fast, affordable, high-performance, and high-capacity options required for demanding workloads such as media and entertainment, HPC and AI, and high-performance databases.
  • NetApp introduced the NetApp FAS50 array, striking the right balance between price and performance optimization to enable businesses to store and manage secondary workloads efficiently.
  • NetApp released new data security capabilities, including post-quantum cryptography, enhanced ransomware protection, expanded backup and recovery support, and professional security services, to help customers strengthen their cyber resilience at the storage layer.
  • NetApp announced the NetApp™ cyber vaulting solution, powered by SnapLock™ compliance software, delivering confidentiality, integrity, and availability of data while maintaining storage infrastructure agility and efficiency.
  • NetApp introduced NetApp Trident™ 25.02 software with powerful new capabilities – from Fibre Channel support to advanced data protection – to simplify storage deployment and management on Kubernetes for both on-premises and cloud environments.
  • NetApp announced an enhancement to BlueXP™ workload factory for GenAI, enabling it to derive insights from images in PDF and Word documents, supporting multimodal data analysis for deeper, more accurate AI-powered insights.

Customer and Partner Momentum

  • The NFL named NetApp its Official Intelligent Data Infrastructure partner as the company works with the league to develop cutting-edge, silo-free storage technology that will allow it to manage its data to drive innovation.
  • NVIDIA validated NetApp’s high-performance enterprise storage with NetApp ONTAP™ for NVIDIA DGX SuperPOD, NVIDIA Cloud Partners, and NVIDIA-Certified Systems, powering AI training and inferencing workloads.
  • NetApp and NVIDIA integrated the NVIDIA AI Data Platform with NetApp ONTAP to advance agentic AI, enabling businesses to power AI reasoning and inference through a unified, high-performance data pipeline optimized for hybrid cloud and unstructured data.
  • NetApp announced the general availability of Domino Volumes for NetApp ONTAP, giving users the ability to unify, orchestrate, and govern AI and data across environments with Domino’s enterprise AI platform backed by NetApp.
  • Microsoft announced new capabilities for Azure NetApp Files, including a Flexible service level and enhanced scale and performance features, enabling organizations to control how they manage capacity and performance demands.
  • NetApp announced NetApp Cloud Volumes ONTAP Freemium deployment through the Microsoft Azure Marketplace, saving time and streamlining the setup of Cloud Volumes ONTAP instances.
  • NetApp and Google Cloud announced new enhancements to Google Cloud NetApp Volumes that boost scalability, performance, and AI integration, enabling enterprises to manage petabyte-scale workloads and seamlessly connect with tools like Vertex AI for advanced data-driven innovation.
  • NetApp introduced Autonomous Ransomware Protection for Amazon FSx for NetApp ONTAP, bringing industry-leading ransomware detection capabilities to AWS Cloud with FSx for ONTAP, enhancing data security.
  • United Kingdom (U.K.) distributor TD SYNNEX announced that it was appointed distributor for the NetApp Keystone™ storage-as-a-service solution in the U.K. and Ireland.
  • Australian cloud hosting provider Servers Australia announced a strategic collaboration with NetApp to support secure, high-performance, and scalable IT infrastructure.

Corporate News and Events

  • NetApp further honed the focus of its Public Cloud segment with the completion of the sale of the Spot by NetApp business to Flexera.
  • NetApp released new research identifying the trade-offs between U.K. business’ sustainability goals and AI ambitions, revealing that technology companies are struggling to balance both due to data management challenges.

Awards and Recognition

  • NetApp received the 2025 Google Cloud Infrastructure Modernization Partner of the Year for Storage award for its achievements in the Google Cloud ecosystem, helping joint customers accelerate cloud workloads with intelligent data infrastructure and bring AI to their data with NetApp and Google Cloud.
  • NetApp was named a Customers’ Choice in the 2025 Gartner Peer Insights Voice of the Customer for Primary Storage Platforms, with 98% of verified users saying they would recommend the company for its intelligent, secure, and scalable data infrastructure.
  • NetApp was recognized in CRN's AI 100 Awards as one of the "25 Hottest AI Companies for Data Center and Edge," with CEO George Kurian highlighting NetApp’s success in AI-specific use cases and its ability to bridge the gap between AI systems and enterprise data.
  • As part of CRN’s 2025 Storage 100 Awards, NetApp was named as a vendor bringing software capabilities, services, and cloud connectivity to storage technology, highlighting the company’s leadership in bringing on-premises storage to the cloud.
  • NetApp was named one of the “Hottest Data Center Companies of 2025” as part of CRN’s Data Center 50 List, described as the only enterprise-grade storage service embedded into the world's largest public clouds.
  • NetApp was listed as one of the “Coolest Data Management and Integration Tool Companies” for CRN’s 2025 Big Data 100 Awards, spotlighting NetApp’s hardware and software storage offerings.
  • GigaOm’s Sonar report named NetApp a leader in the SaaS market, making it a standout company for partners and customers to consider.
  • NetApp was recognized as a Champion in the first-ever Canalys Global Channel Leadership Matrix, underscoring its excellence in channel management and commitment to partner success.
  • NetApp’s Partner Sphere Partner Program was given five stars in CRN’s “2025 Partner Program Guide,” highlighting NetApp’s new Partner Services benefit.
  • Jenni Flinders, SVP of NetApp’s Worldwide Partner Organization, was recognized as one of the 50 Most Influential Channel Leaders in CRN’s 2025 Channel Chiefs Awards, highlighting her commitment to NetApp partners and use of NetApp’s new Partner Hub portal.
  • NetApp’s Channel Lead for the U.K. and Ireland, Sonya Mathieu, was recognized in CRN’s Channel Leaders EMEA List, highlighting her clear vision, execution, and influence on NetApp’s channel programs.

Board and Executive Leadership Announcements

  • NetApp appointed Frank Pelzer, Chief Operating Officer of Spotnana, to its Board of Directors. Pelzer brings deep expertise in cloud, finance, and software to support NetApp’s continued growth in intelligent data infrastructure.
  • NetApp appointed Beth O’Callahan as Chief Administrative Officer, formalizing her prior role as Chief Legal Officer and Interim Chief Human Resources Officer. Her expanded role includes Human Resources, Workplace Experience, and Corporate Communications functions alongside Legal, Compliance, Government Relations, and Sustainability to drive greater alignment and execution across the business.

Webcast and Conference Call Information

NetApp will host a conference call to discuss these results today at 2:30 p.m. Pacific Time. To access the live webcast of this event, go to the NetApp Investor Relations website at investors.netapp.com. In addition, this press release, historical supplemental data tables, and other information related to the call will be posted on the Investor Relations website. An audio replay will be available on the website after 4:30 p.m. Pacific Time today.

“Safe Harbor” Statement Under U.S. Private Securities Litigation Reform Act of 1995

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements include, but are not limited to, all of the statements made in the First Quarter of Fiscal Year 2026 Financial Outlook section and the Full Fiscal Year 2026 Financial Outlook section, and statements about our business, economic and market outlook, financial guidance, our overall future prospects, our ability to compete for AI and other data-driven workloads against our competitors, our ability to deliver a modern approach to hybrid, multicloud infrastructure and data management, and our ability to 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 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, changing tariffs and trade policies and the related uncertainty thereof, regulations, monetary policy shifts, economic downturn and 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 and related uncertainty in U.S. government spending or policy; 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 fulfilment; 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 filed 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” below for explanations of consolidated non-GAAP gross profit, non-GAAP operating profit, 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.

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 profit, non-GAAP operating profit, 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 profit, non-GAAP operating profit, non-GAAP gross margins, non-GAAP operating margins, 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. This is inclusive of third-party advisory, legal and other costs that result directly from and are essential to a sale transaction and that would not have been incurred had the decision to sell not been made. 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, operational and workload services 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 operational and workload services provide continuous optimization of performance and efficiency for infrastructure and workloads 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)

 

 

 

April 25,

2025

 

April 26,

2024

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

Cash, cash equivalents and investments

 

$

3,846

 

$

3,252

Accounts receivable

 

 

1,246

 

 

1,007

Inventories

 

 

186

 

 

186

Other current assets

 

 

573

 

 

452

Total current assets

 

 

5,851

 

 

4,897

 

 

 

 

 

Property and equipment, net

 

 

563

 

 

604

Goodwill and purchased intangible assets, net

 

 

2,766

 

 

2,883

Other non-current assets

 

 

1,643

 

 

1,503

Total assets

 

$

10,823

 

$

9,887

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

Accounts payable

 

$

511

 

$

517

Accrued expenses

 

 

1,122

 

 

1,013

Current portion of long-term debt

 

 

750

 

 

400

Short-term deferred revenue and financed unearned services revenue

 

 

2,279

 

 

2,176

Total current liabilities

 

 

4,662

 

 

4,106

Long-term debt

 

 

2,485

 

 

1,992

Other long-term liabilities

 

 

379

 

 

585

Long-term deferred revenue and financed unearned services revenue

 

 

2,257

 

 

2,058

Total liabilities

 

 

9,783

 

 

8,741

 

 

 

 

 

Stockholders' equity

 

 

1,040

 

 

1,146

Total liabilities and stockholders' equity

 

$

10,823

 

$

9,887

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

April 25, 2025

 

April 26, 2024

 

April 25, 2025

 

April 26, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Product

 

$

845

 

 

$

806

 

 

$

3,040

 

 

$

2,849

 

Services

 

 

887

 

 

 

862

 

 

 

3,532

 

 

 

3,419

 

Net revenues

 

 

1,732

 

 

 

1,668

 

 

 

6,572

 

 

 

6,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of product

 

 

378

 

 

 

314

 

 

 

1,284

 

 

 

1,137

 

Cost of services

 

 

161

 

 

 

178

 

 

 

675

 

 

 

698

 

Total cost of revenues

 

 

539

 

 

 

492

 

 

 

1,959

 

 

 

1,835

 

Gross profit

 

 

1,193

 

 

 

1,176

 

 

 

4,613

 

 

 

4,433

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Sales and marketing

 

 

458

 

 

 

460

 

 

 

1,865

 

 

 

1,828

 

Research and development

 

 

256

 

 

 

271

 

 

 

1,012

 

 

 

1,029

 

General and administrative

 

 

85

 

 

 

78

 

 

 

311

 

 

 

308

 

Restructuring charges

 

 

45

 

 

 

 

 

 

83

 

 

 

44

 

Acquisition-related expense

 

 

1

 

 

 

1

 

 

 

5

 

 

 

10

 

Total operating expenses

 

 

845

 

 

 

810

 

 

 

3,276

 

 

 

3,219

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

348

 

 

 

366

 

 

 

1,337

 

 

 

1,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income, net

 

 

6

 

 

 

14

 

 

 

46

 

 

 

49

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

354

 

 

 

380

 

 

 

1,383

 

 

 

1,263

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

14

 

 

 

89

 

 

 

197

 

 

 

277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

340

 

 

$

291

 

 

$

1,186

 

 

$

986

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.67

 

 

$

1.41

 

 

$

5.81

 

 

$

4.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

$

1.65

 

 

$

1.37

 

 

$

5.67

 

 

$

4.63

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in net income per share calculations:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

203

 

 

 

206

 

 

 

204

 

 

 

208

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted

 

 

206

 

 

 

212

 

 

 

209

 

 

 

213

 

NETAPP, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 

 

 

Three Months Ended

 

Year Ended

 

 

April 25, 2025

 

April 26, 2024

 

April 25, 2025

 

April 26, 2024

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

340

 

 

$

291

 

 

$

1,186

 

 

$

986

 

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

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

53

 

 

 

64

 

 

 

243

 

 

 

255

 

Non-cash operating lease cost

 

 

10

 

 

 

11

 

 

 

41

 

 

 

45

 

Stock-based compensation

 

 

95

 

 

 

88

 

 

 

386

 

 

 

357

 

Deferred income taxes

 

 

10

 

 

 

55

 

 

 

(100

)

 

 

53

 

Other items, net

 

 

25

 

 

 

(17

)

 

 

-

 

 

 

(13

)

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

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(323

)

 

 

(228

)

 

 

(219

)

 

 

(33

)

Inventories

 

 

81

 

 

 

(55

)

 

 

(1

)

 

 

(18

)

Accounts payable

 

 

69

 

 

 

120

 

 

 

(8

)

 

 

123

 

Accrued expenses

 

 

156

 

 

 

129

 

 

 

62

 

 

 

113

 

Deferred revenue and financed unearned services revenue

 

 

300

 

 

 

146

 

 

 

208

 

 

 

(14

)

Long-term taxes payable

 

 

(123

)

 

 

1

 

 

 

(207

)

 

 

(106

)

Changes in other operating assets and liabilities, net

 

 

(18

)

 

 

8

 

 

 

(85

)

 

 

(63

)

Net cash provided by operating activities

 

 

675

 

 

 

613

 

 

 

1,506

 

 

 

1,685

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

(Purchases) redemptions of investments, net

 

 

(345

)

 

 

(251

)

 

 

245

 

 

 

(580

)

Purchases of property and equipment

 

 

(35

)

 

 

(46

)

 

 

(168

)

 

 

(155

)

Other investing activities, net

 

 

67

 

 

 

 

 

 

70

 

 

 

 

Net cash (used in) provided by investing activities

 

 

(313

)

 

 

(297

)

 

 

147

 

 

 

(735

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock under employee stock award plans

 

 

 

 

 

 

 

 

108

 

 

 

100

 

Payments for taxes related to net share settlement of stock awards

 

 

(31

)

 

 

(19

)

 

 

(199

)

 

 

(127

)

Repurchase of common stock

 

 

(250

)

 

 

(100

)

 

 

(1,150

)

 

 

(900

)

Issuances of debt, net of issuance costs

 

 

1,240

 

 

 

 

 

 

1,240

 

 

 

 

Repayments and extinguishment of debt

 

 

 

 

 

 

 

 

(400

)

 

 

 

Dividends paid

 

 

(105

)

 

 

(104

)

 

 

(424

)

 

 

(416

)

Other financing activities, net

 

 

(3

)

 

 

(1

)

 

 

(3

)

 

 

(1

)

Net cash provided by (used in) financing activities

 

 

851

 

 

 

(224

)

 

 

(828

)

 

 

(1,344

)

 

 

 

 

 

 

 

 

 

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

 

 

18

 

 

 

(9

)

 

 

15

 

 

 

(19

)

 

 

 

 

 

 

 

 

 

Net change in cash, cash equivalents and restricted cash

 

 

1,231

 

 

 

83

 

 

 

840

 

 

 

(413

)

Cash, cash equivalents and restricted cash:

 

 

 

 

 

 

 

 

Beginning of period

 

 

1,518

 

 

 

1,826

 

 

 

1,909

 

 

 

2,322

 

End of period

 

$

2,749

 

 

$

1,909

 

 

$

2,749

 

 

$

1,909

 

NETAPP, INC.

SUPPLEMENTAL DATA

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

(Unaudited)

 
Revenues by Segment

Q4'FY25

Q3'FY25

Q4'FY24

FY2025

FY2024

Product

$

845

 

$

758

 

$

806

 

$

3,040

 

$

2,849

 

Support

 

625

 

 

621

 

 

623

 

 

2,512

 

 

2,488

 

Professional and Other Services

 

98

 

 

88

 

 

87

 

 

355

 

 

320

 

Hybrid Cloud Segment Net Revenues

 

1,568

 

 

1,467

 

 

1,516

 

 

5,907

 

 

5,657

 

Public Cloud Segment Net Revenues

 

164

 

 

174

 

 

152

 

 

665

 

 

611

 

Net Revenues

$

1,732

 

$

1,641

 

$

1,668

 

$

6,572

 

$

6,268

 

 
Gross Profit by Segment
Q4'FY25 Q3'FY25 Q4'FY24 FY2025 FY2024
Product

$

468

 

$

430

 

$

494

 

$

1,762

 

$

1,718

 

Support

 

577

 

 

573

 

 

574

 

 

2,315

 

 

2,293

 

Professional and Other Services

 

28

 

 

25

 

 

20

 

 

94

 

 

77

 

Hybrid Cloud Segment Gross Profit

 

1,073

 

 

1,028

 

 

1,088

 

 

4,171

 

 

4,088

 

Public Cloud Segment Gross Profit

 

130

 

 

133

 

 

104

 

 

500

 

 

408

 

Total Segments Gross Profit

 

1,203

 

 

1,161

 

 

1,192

 

 

4,671

 

 

4,496

 

 
Amortization of Intangible Assets

 

(3

)

 

(8

)

 

(8

)

 

(28

)

 

(34

)

Stock-based Compensation

 

(7

)

 

(8

)

 

(8

)

 

(30

)

 

(29

)

Unallocated Cost of Revenues

 

(10

)

 

(16

)

 

(16

)

 

(58

)

 

(63

)

 
Gross Profit

$

1,193

 

$

1,145

 

$

1,176

 

$

4,613

 

$

4,433

 

 
Gross Margin by Segment
Q4'FY25 Q3'FY25 Q4'FY24 FY2025 FY2024
Product

 

55.4

%

 

56.7

%

 

61.3

%

 

58.0

%

 

60.3

%

Support

 

92.3

%

 

92.3

%

 

92.1

%

 

92.2

%

 

92.2

%

Professional and Other Services

 

28.6

%

 

28.4

%

 

23.0

%

 

26.5

%

 

24.1

%

Hybrid Cloud Segment Gross Margin

 

68.4

%

 

70.1

%

 

71.8

%

 

70.6

%

 

72.3

%

Public Cloud Segment Gross Margin

 

79.3

%

 

76.4

%

 

68.4

%

 

75.2

%

 

66.8

%

 
Geographic Mix
% of Q4 FY'25 % of Q3 FY'25 % of Q4 FY'24 % of FY 2025 % of FY 2024
Revenue Revenue Revenue Revenue Revenue
Americas

 

51

%

 

51

%

 

51

%

 

51

%

 

51

%

Americas Commercial

 

42

%

 

41

%

 

41

%

 

40

%

 

40

%

U.S. Public Sector

 

9

%

 

10

%

 

10

%

 

11

%

 

11

%

EMEA

 

34

%

 

34

%

 

34

%

 

34

%

 

34

%

Asia Pacific

 

15

%

 

15

%

 

15

%

 

15

%

 

15

%

 
Pathways Mix
% of Q4 FY'25 % of Q3 FY'25 % of Q4 FY'24 % of FY 2025 % of FY 2024
Revenue Revenue Revenue Revenue Revenue
Direct

 

22

%

 

21

%

 

24

%

 

22

%

 

24

%

Indirect

 

78

%

 

79

%

 

76

%

 

78

%

 

76

%

 
Non-GAAP Income from Operations, Income before Income Taxes & Effective Tax Rate
 
Q4'FY25 Q3'FY25 Q4'FY24 FY2025 FY2024
Non-GAAP Income from Operations

$

496

 

$

492

 

$

469

 

$

1,862

 

$

1,682

 

% of Net Revenues

 

28.6

%

 

30.0

%

 

28.1

%

 

28.3

%

 

26.8

%

Non-GAAP Income before Income Taxes

$

492

 

$

500

 

$

483

 

$

1,901

 

$

1,726

 

Non-GAAP Effective Tax Rate

 

19.3

%

 

20.6

%

 

20.9

%

 

20.2

%

 

20.3

%

 
Non-GAAP Net Income
Q4'FY25 Q3'FY25 Q4'FY24 FY2025 FY2024
Non-GAAP Net Income

$

397

 

$

397

 

$

382

 

$

1,516

 

$

1,375

 

Non-GAAP Weighted Average Common Shares Outstanding, Diluted

 

206

 

 

208

 

 

212

 

 

209

 

 

213

 

Non-GAAP Net Income per Share, Diluted

$

1.93

 

$

1.91

 

$

1.80

 

$

7.25

 

$

6.46

 

 
Select Balance Sheet Items
Q4'FY25 Q3'FY25 Q4'FY24
Deferred Revenue and Financed Unearned Services Revenue

$

4,536

 

$

4,122

 

$

4,234

 

DSO (days)

 

65

 

 

50

 

 

55

 

DPO (days)

 

86

 

 

80

 

 

96

 

Inventory Turns

 

12

 

 

7

 

 

11

 

 
Days sales outstanding (DSO) is defined as accounts receivable divided by net revenues, multiplied by the number of days in the quarter.
Days payables outstanding (DPO) is defined as accounts payable divided by cost of revenues, multiplied by the number of days in the quarter.
Inventory turns is defined as annualized cost of revenues divided by net inventories.
 
Select Cash Flow Statement Items
Q4'FY25 Q3'FY25 Q4'FY24 FY2025 FY2024
Net Cash Provided by Operating Activities

$

675

 

$

385

 

$

613

 

$

1,506

 

$

1,685

 

Purchases of Property and Equipment

$

35

 

$

47

 

$

46

 

$

168

 

$

155

 

Free Cash Flow

$

640

 

$

338

 

$

567

 

$

1,338

 

$

1,530

 

Free Cash Flow as % of Net Revenues

 

37.0

%

 

20.6

%

 

34.0

%

 

20.4

%

 

24.4

%

 
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)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

NET INCOME

 

$

340

 

 

$

299

 

 

$

291

 

 

$

1,186

 

 

$

986

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

6

 

 

 

13

 

 

 

14

 

 

 

47

 

 

 

57

 

Stock-based compensation

 

 

95

 

 

 

103

 

 

 

88

 

 

 

386

 

 

 

357

 

Litigation settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5

)

Restructuring charges

 

 

45

 

 

 

9

 

 

 

 

 

 

83

 

 

 

44

 

Acquisition-related expense

 

 

1

 

 

 

2

 

 

 

1

 

 

 

5

 

 

 

10

 

Gains/losses on the sale or derecognition of assets

 

 

1

 

 

 

3

 

 

 

 

 

 

7

 

 

 

 

Gain on sale of equity investment

 

 

(10

)

 

 

 

 

 

 

 

 

(10

)

 

 

 

Income tax effects

 

 

(42

)

 

 

(32

)

 

 

(12

)

 

 

(149

)

 

 

(74

)

Resolution of income tax matters

 

 

(39

)

 

 

 

 

 

 

 

 

(39

)

 

 

 

NON-GAAP NET INCOME

 

$

397

 

 

$

397

 

 

$

382

 

 

$

1,516

 

 

$

1,375

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUES

 

$

539

 

 

$

496

 

 

$

492

 

 

$

1,959

 

 

$

1,835

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(3

)

 

 

(8

)

 

 

(8

)

 

 

(28

)

 

 

(34

)

Stock-based compensation

 

 

(7

)

 

 

(8

)

 

 

(8

)

 

 

(30

)

 

 

(29

)

NON-GAAP COST OF REVENUES

 

$

529

 

 

$

480

 

 

$

476

 

 

$

1,901

 

 

$

1,772

 

 

 

 

 

 

 

 

 

 

 

 

COST OF PRODUCT REVENUES

 

$

378

 

 

$

330

 

 

$

314

 

 

$

1,284

 

 

$

1,137

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(1

)

 

 

(2

)

 

 

(2

)

 

 

(6

)

 

 

(6

)

NON-GAAP COST OF PRODUCT REVENUES

 

$

377

 

 

$

328

 

 

$

312

 

 

$

1,278

 

 

$

1,131

 

 

 

 

 

 

 

 

 

 

 

 

COST OF SERVICES REVENUES

 

$

161

 

 

$

166

 

 

$

178

 

 

$

675

 

 

$

698

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(3

)

 

 

(8

)

 

 

(8

)

 

 

(28

)

 

 

(34

)

Stock-based compensation

 

 

(6

)

 

 

(6

)

 

 

(6

)

 

 

(24

)

 

 

(23

)

NON-GAAP COST OF SERVICES REVENUES

 

$

152

 

 

$

152

 

 

$

164

 

 

$

623

 

 

$

641

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

$

1,193

 

 

$

1,145

 

 

$

1,176

 

 

$

4,613

 

 

$

4,433

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

3

 

 

 

8

 

 

 

8

 

 

 

28

 

 

 

34

 

Stock-based compensation

 

 

7

 

 

 

8

 

 

 

8

 

 

 

30

 

 

 

29

 

NON-GAAP GROSS PROFIT

 

$

1,203

 

 

$

1,161

 

 

$

1,192

 

 

$

4,671

 

 

$

4,496

 

 

NETAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

SALES AND MARKETING EXPENSES

 

$

458

 

 

$

451

 

 

$

460

 

 

$

1,865

 

 

$

1,828

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(3

)

 

 

(5

)

 

 

(6

)

 

 

(19

)

 

 

(23

)

Stock-based compensation

 

 

(40

)

 

 

(44

)

 

 

(34

)

 

 

(162

)

 

 

(143

)

NON-GAAP SALES AND MARKETING EXPENSES

 

$

415

 

 

$

402

 

 

$

420

 

 

$

1,684

 

 

$

1,662

 

 

 

 

 

 

 

 

 

 

 

 

RESEARCH AND DEVELOPMENT EXPENSES

 

$

256

 

 

$

247

 

 

$

271

 

 

$

1,012

 

 

$

1,029

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(31

)

 

 

(36

)

 

 

(33

)

 

 

(135

)

 

 

(132

)

NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES

 

$

225

 

 

$

211

 

 

$

238

 

 

$

877

 

 

$

897

 

 

 

 

 

 

 

 

 

 

 

 

GENERAL AND ADMINISTRATIVE EXPENSES

 

$

85

 

 

$

74

 

 

$

78

 

 

$

311

 

 

$

308

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(17

)

 

 

(15

)

 

 

(13

)

 

 

(59

)

 

 

(53

)

Gains/losses on the sale or derecognition of assets

 

 

(1

)

 

 

(3

)

 

 

 

 

 

(4

)

 

 

 

NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES

 

$

67

 

 

$

56

 

 

$

65

 

 

$

248

 

 

$

255

 

 

 

 

 

 

 

 

 

 

 

 

RESTRUCTURING CHARGES

 

$

45

 

 

$

9

 

 

$

 

 

$

83

 

 

$

44

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Restructuring charges

 

 

(45

)

 

 

(9

)

 

 

 

 

 

(83

)

 

 

(44

)

NON-GAAP RESTRUCTURING CHARGES

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

ACQUISITION-RELATED EXPENSE

 

$

1

 

 

$

2

 

 

$

1

 

 

$

5

 

 

$

10

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Acquisition-related expense

 

 

(1

)

 

 

(2

)

 

 

(1

)

 

 

(5

)

 

 

(10

)

NON-GAAP ACQUISITION-RELATED EXPENSE

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

$

845

 

 

$

783

 

 

$

810

 

 

$

3,276

 

 

$

3,219

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(3

)

 

 

(5

)

 

 

(6

)

 

 

(19

)

 

 

(23

)

Stock-based compensation

 

 

(88

)

 

 

(95

)

 

 

(80

)

 

 

(356

)

 

 

(328

)

Restructuring charges

 

 

(45

)

 

 

(9

)

 

 

 

 

 

(83

)

 

 

(44

)

Acquisition-related expense

 

 

(1

)

 

 

(2

)

 

 

(1

)

 

 

(5

)

 

 

(10

)

Gains/losses on the sale or derecognition of assets

 

 

(1

)

 

 

(3

)

 

 

 

 

 

(4

)

 

 

 

NON-GAAP OPERATING EXPENSES

 

$

707

 

 

$

669

 

 

$

723

 

 

$

2,809

 

 

$

2,814

 

 

 

NETAPP, INC.

RECONCILIATION OF GAAP TO NON-GAAP

INCOME STATEMENT INFORMATION

(In millions, except net income per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

INCOME FROM OPERATIONS

 

$

348

 

 

$

362

 

 

$

366

 

 

$

1,337

 

 

$

1,214

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

6

 

 

 

13

 

 

 

14

 

 

 

47

 

 

 

57

 

Stock-based compensation

 

 

95

 

 

 

103

 

 

 

88

 

 

 

386

 

 

 

357

 

Restructuring charges

 

 

45

 

 

 

9

 

 

 

 

 

 

83

 

 

 

44

 

Acquisition-related expense

 

 

1

 

 

 

2

 

 

 

1

 

 

 

5

 

 

 

10

 

Gains/losses on the sale or derecognition of assets

 

 

1

 

 

 

3

 

 

 

 

 

 

4

 

 

 

 

NON-GAAP INCOME FROM OPERATIONS

 

$

496

 

 

$

492

 

 

$

469

 

 

$

1,862

 

 

$

1,682

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME, NET

 

$

6

 

 

$

8

 

 

$

14

 

 

$

46

 

 

$

49

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Litigation settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5

)

Gains/losses on the sale or derecognition of assets

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

Gain on sale of equity investment

 

 

(10

)

 

 

 

 

 

 

 

 

(10

)

 

 

 

NON-GAAP OTHER INCOME (EXPENSE), NET

 

$

(4

)

 

$

8

 

 

$

14

 

 

$

39

 

 

$

44

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

$

354

 

 

$

370

 

 

$

380

 

 

$

1,383

 

 

$

1,263

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

6

 

 

 

13

 

 

 

14

 

 

 

47

 

 

 

57

 

Stock-based compensation

 

 

95

 

 

 

103

 

 

 

88

 

 

 

386

 

 

 

357

 

Litigation settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(5

)

Restructuring charges

 

 

45

 

 

 

9

 

 

 

 

 

 

83

 

 

 

44

 

Acquisition-related expense

 

 

1

 

 

 

2

 

 

 

1

 

 

 

5

 

 

 

10

 

Gains/losses on the sale or derecognition of assets

 

 

1

 

 

 

3

 

 

 

 

 

 

7

 

 

 

 

Gain on sale of equity investment

 

 

(10

)

 

 

 

 

 

 

 

 

(10

)

 

 

 

NON-GAAP INCOME BEFORE INCOME TAXES

 

$

492

 

 

$

500

 

 

$

483

 

 

$

1,901

 

 

$

1,726

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

$

14

 

 

$

71

 

 

$

89

 

 

$

197

 

 

$

277

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Income tax effects

 

 

42

 

 

 

32

 

 

 

12

 

 

 

149

 

 

 

74

 

Resolution of income tax matters

 

 

39

 

 

 

 

 

 

 

 

 

39

 

 

 

 

NON-GAAP PROVISION FOR INCOME TAXES

 

$

95

 

 

$

103

 

 

$

101

 

 

$

385

 

 

$

351

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE

 

$

1.65

 

 

$

1.44

 

 

$

1.37

 

 

$

5.67

 

 

$

4.63

 

Adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

0.03

 

 

 

0.06

 

 

 

0.07

 

 

 

0.22

 

 

 

0.27

 

Stock-based compensation

 

 

0.46

 

 

 

0.50

 

 

 

0.42

 

 

 

1.85

 

 

 

1.68

 

Litigation settlements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(0.02

)

Restructuring charges

 

 

0.22

 

 

 

0.04

 

 

 

 

 

 

0.40

 

 

 

0.21

 

Acquisition-related expense

 

 

0.01

 

 

 

0.01

 

 

 

 

 

 

0.03

 

 

 

0.05

 

Gains/losses on the sale or derecognition of assets

 

 

 

 

 

0.01

 

 

 

 

 

 

0.03

 

 

 

 

Gain on sale of equity investment

 

 

(0.05

)

 

 

 

 

 

 

 

 

(0.05

)

 

 

 

Income tax effects

 

 

(0.20

)

 

 

(0.15

)

 

 

(0.06

)

 

 

(0.71

)

 

 

(0.35

)

Resolution of income tax matters

 

 

(0.19

)

 

 

 

 

 

 

 

 

(0.19

)

 

 

 

NON-GAAP NET INCOME PER SHARE

 

$

1.93

 

 

$

1.91

 

 

$

1.80

 

 

$

7.25

 

 

$

6.46

 

 

RECONCILIATION OF GAAP TO NON-GAAP

GROSS MARGIN

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

Gross margin-GAAP

 

 

68.9

%

 

 

69.8

%

 

 

70.5

%

 

 

70.2

%

 

 

70.7

%

Cost of revenues adjustments

 

 

0.6

%

 

 

0.9

%

 

 

1.0

%

 

 

0.9

%

 

 

1.0

%

Gross margin-Non-GAAP

 

 

69.5

%

 

 

70.7

%

 

 

71.5

%

 

 

71.1

%

 

 

71.7

%

 

 

 

 

 

 

 

 

 

 

 

GAAP cost of revenues

 

$

539

 

 

$

496

 

 

$

492

 

 

$

1,959

 

 

$

1,835

 

Cost of revenues adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(3

)

 

 

(8

)

 

 

(8

)

 

 

(28

)

 

 

(34

)

Stock-based compensation

 

 

(7

)

 

 

(8

)

 

 

(8

)

 

 

(30

)

 

 

(29

)

Non-GAAP cost of revenues

 

$

529

 

 

$

480

 

 

$

476

 

 

$

1,901

 

 

$

1,772

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

1,732

 

 

$

1,641

 

 

$

1,668

 

 

$

6,572

 

 

$

6,268

 

 

RECONCILIATION OF GAAP TO NON-GAAP

PRODUCT GROSS MARGIN

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

Product gross margin-GAAP

 

 

55.3

%

 

 

56.5

%

 

 

61.0

%

 

 

57.8

%

 

 

60.1

%

Cost of product revenues adjustments

 

 

0.1

%

 

 

0.2

%

 

 

0.3

%

 

 

0.2

%

 

 

0.3

%

Product gross margin-Non-GAAP

 

 

55.4

%

 

 

56.7

%

 

 

61.3

%

 

 

58.0

%

 

 

60.3

%

 

 

 

 

 

 

 

 

 

 

 

GAAP cost of product revenues

 

$

378

 

 

$

330

 

 

$

314

 

 

$

1,284

 

 

$

1,137

 

Cost of product revenues adjustments:

 

 

 

 

 

 

 

 

 

 

Stock-based compensation

 

 

(1

)

 

 

(2

)

 

 

(2

)

 

 

(6

)

 

 

(6

)

Non-GAAP cost of product revenues

 

$

377

 

 

$

328

 

 

$

312

 

 

$

1,278

 

 

$

1,131

 

 

 

 

 

 

 

 

 

 

 

 

Product revenues

 

$

845

 

 

$

758

 

 

$

806

 

 

$

3,040

 

 

$

2,849

 

 

RECONCILIATION OF GAAP TO NON-GAAP

SERVICES GROSS MARGIN

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

Services gross margin-GAAP

 

 

81.8

%

 

 

81.2

%

 

 

79.4

%

 

 

80.9

%

 

 

79.6

%

Cost of services revenues adjustments

 

 

1.1

%

 

 

1.6

%

 

 

1.6

%

 

 

1.5

%

 

 

1.7

%

Services gross margin-Non-GAAP

 

 

82.9

%

 

 

82.8

%

 

 

81.0

%

 

 

82.4

%

 

 

81.3

%

 

 

 

 

 

 

 

 

 

 

 

GAAP cost of services revenues

 

$

161

 

 

$

166

 

 

$

178

 

 

$

675

 

 

$

698

 

Cost of services revenues adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

(3

)

 

 

(8

)

 

 

(8

)

 

 

(28

)

 

 

(34

)

Stock-based compensation

 

 

(6

)

 

 

(6

)

 

 

(6

)

 

 

(24

)

 

 

(23

)

Non-GAAP cost of services revenues

 

$

152

 

 

$

152

 

 

$

164

 

 

$

623

 

 

$

641

 

 

 

 

 

 

 

 

 

 

 

 

Services revenues

 

$

887

 

 

$

883

 

 

$

862

 

 

$

3,532

 

 

$

3,419

 

 

RECONCILIATION OF GAAP TO NON-GAAP

OPERATING MARGIN

($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

Operating margin-GAAP

 

 

20.1

%

 

 

22.1

%

 

 

21.9

%

 

 

20.3

%

 

 

19.4

%

Adjustments:

 

 

8.5

%

 

 

7.9

%

 

 

6.2

%

 

 

8.0

%

 

 

7.5

%

Operating margin-Non-GAAP

 

 

28.6

%

 

 

30.0

%

 

 

28.1

%

 

 

28.3

%

 

 

26.8

%

 

 

 

 

 

 

 

 

 

 

 

GAAP income from operations

 

$

348

 

 

$

362

 

 

$

366

 

 

$

1,337

 

 

$

1,214

 

Income from operations adjustments:

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

 

6

 

 

 

13

 

 

 

14

 

 

 

47

 

 

 

57

 

Stock-based compensation

 

 

95

 

 

 

103

 

 

 

88

 

 

 

386

 

 

 

357

 

Restructuring charges

 

 

45

 

 

 

9

 

 

 

 

 

 

83

 

 

 

44

 

Acquisition-related expense

 

 

1

 

 

 

2

 

 

 

1

 

 

 

5

 

 

 

10

 

Gains/losses on the sale or derecognition of assets

 

 

1

 

 

 

3

 

 

 

 

 

 

4

 

 

 

 

Non-GAAP income from operations

 

$

496

 

 

$

492

 

 

$

469

 

 

$

1,862

 

 

$

1,682

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

 

$

1,732

 

 

$

1,641

 

 

$

1,668

 

 

$

6,572

 

 

$

6,268

 

 

RECONCILIATION OF GAAP TO NON-GAAP

EFFECTIVE TAX RATE

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

GAAP effective tax rate

 

4.0

%

 

19.2

%

 

23.4

%

 

14.2

%

 

21.9

%

Adjustments:

 

 

 

 

 

 

 

 

 

 

Income tax effects

 

4.3

%

 

1.4

%

 

(2.5

)%

 

3.2

%

 

(1.6

)%

Resolution of income tax matters

 

11.0

%

 

%

 

%

 

2.8

%

 

%

Non-GAAP effective tax rate

 

19.3

%

 

20.6

%

 

20.9

%

 

20.2

%

 

20.3

%

 

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES

TO FREE CASH FLOW (NON-GAAP)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

Net cash provided by operating activities

 

$

675

 

 

$

385

 

 

$

613

 

 

$

1,506

 

 

$

1,685

 

Purchases of property and equipment

 

 

(35

)

 

 

(47

)

 

 

(46

)

 

 

(168

)

 

 

(155

)

Free cash flow

 

$

640

 

 

$

338

 

 

$

567

 

 

$

1,338

 

 

$

1,530

 

 

 

RECONCILIATION OF NET REVENUES

TO BILLINGS (NON-GAAP)

(In millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

Q4'FY25

 

Q3'FY25

 

Q4'FY24

 

FY2025

 

FY2024

Net revenues

 

$

1,732

 

$

1,641

 

$

1,668

 

$

6,572

 

$

6,268

 

Change in deferred revenue and financed unearned services revenue*

 

 

300

 

 

72

 

 

146

 

 

208

 

 

(14

)

Billings

 

$

2,032

 

$

1,713

 

$

1,814

 

$

6,780

 

$

6,254

 

 

 

 

 

 

 

 

 

 

 

 

* As reported on our Condensed Consolidated Statements of Cash Flows

 

NETAPP, INC.

RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP

FIRST QUARTER FISCAL 2026

 

 

 

 

 

First Quarter

 

 

Fiscal 2026

Gross Margin - GAAP Guidance

 

70% - 71%

Adjustment:

 

 

Cost of revenues adjustments

 

1%

Gross Margin - Non-GAAP Guidance

 

71% - 72%

 

 

 

 

 

First Quarter

 

 

Fiscal 2026

Operating Margin - GAAP Guidance

 

19% - 20%

Adjustments:

 

 

Stock-based compensation expense

 

6%

Operating Margin - Non-GAAP Guidance

 

25% - 26%

 

Some items may not add or recalculate due to rounding.

 

NETAPP, INC.

RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP

EXPRESSED AS EARNINGS PER SHARE

FIRST QUARTER FISCAL 2026

 

 

 

 

 

First Quarter

 

 

Fiscal 2026

GAAP Guidance - Net Income Per Share

 

$1.06 - $1.16

 

 

 

Adjustments of Specific Items to Net Income

 

 

Per Share for the First Quarter Fiscal 2026:

 

 

Amortization of intangible assets

 

$0.03

Stock-based compensation expense

 

$0.47

Income tax effects

 

($0.08)

Total Adjustments

 

$0.42

 

 

 

Non-GAAP Guidance - Net Income Per Share

 

$1.48 - $1.58

 

Some items may not add or recalculate due to rounding.

 

NETAPP, INC.

RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP

Fiscal 2026

 

 

 

 

 

Fiscal 2026

Gross Margin - GAAP Guidance

 

70% - 71%

Adjustment:

 

 

Cost of revenues adjustments

 

1%

Gross Margin - Non-GAAP Guidance

 

71% - 72%

 

 

 

 

 

Fiscal 2026

Operating Margin - GAAP Guidance

 

22.8% - 23.8%

Adjustments:

 

 

Stock-based compensation expense

 

6%

Operating Margin - Non-GAAP Guidance

 

28.8% - 29.8%

 

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 2026

 

 

 

 

 

Fiscal 2026

GAAP Guidance - Net Income Per Share

 

$5.80 - $6.10

 

 

 

Adjustments of Specific Items to Net Income

 

 

Per Share for Fiscal 2026:

 

 

Amortization of intangible assets

 

$0.10

Stock-based compensation expense

 

$2.04

Income tax effects

 

($0.34)

Total Adjustments

 

$1.80

 

 

 

Non-GAAP Guidance - Net Income Per Share

 

$7.60 - $7.90

 

Some items may not add or recalculate due to rounding.

 

Contacts