Net revenues of $1.64 billion for the third quarter

All-flash array annualized net revenue run rate¹ of $3.8 billion, an increase of 10% year-over-year
First-party and marketplace cloud storage services revenue again grew more than 40% year-over-year
Continued to deliver significant intelligent data infrastructure innovation with the launch of new all-flash NetApp^™ AFF A-Series and C-Series systems, enhanced StorageGRID^™ object storage capabilities, and expanded cloud storage offerings
Third quarter GAAP operating margin of 22%; third quarter non-GAAP operating margin² of 30%
Third quarter GAAP net income per share³ of $1.44; third quarter non-GAAP net income per share² of $1.91
Returned $306 million to stockholders through share repurchases and cash dividends

NetApp (NASDAQ:NTAP), the intelligent data infrastructure company, today reported financial results for the third quarter of fiscal year 2025, which ended on January 24, 2025.

"The strength of our business model yielded operating margin ahead of and EPS in-line with expectations, despite Q3 top line performance below our standards," said George Kurian, chief executive officer. "We are taking action to enhance our execution and improve our momentum. I remain confident in our position as the supplier of choice for AI and other data-driven workloads and our ability to achieve our long-term financial goals and deliver increasing shareholder value. Our portfolio has never been stronger, delivering a modern approach to hybrid, multicloud infrastructure and data management and giving customers the ability to leverage the power of their entire data estate simply, securely, and sustainably."

Third Quarter of Fiscal Year 2025 Financial Results

Net revenues: $1.64 billion, compared to $1.61 billion in the third quarter of fiscal year 2024; a year-over-year increase of 2%.
- Hybrid Cloud segment revenue: $1.47 billion, compared to $1.46 billion in the third quarter of fiscal year 2024.
- Public Cloud segment revenue: $174 million, compared to $151 million in the third quarter of fiscal year 2024.
Billings²: $1.71 billion, compared to $1.69 billion in the third quarter of fiscal year 2024; a year-over-year increase of 2%.
All-flash array ARR: $3.8 billion, compared to $3.4 billion in the third quarter of fiscal year 2024; a year-over-year increase of 10%.
Net income: GAAP net income of $299 million, compared to $313 million in the third quarter of fiscal year 2024; non-GAAP net incomeof $397 million, compared to $410 million in the third quarter of fiscal year 2024.
Earnings per share: GAAP net income per shareof $1.44, compared to $1.48 in the third quarter of fiscal year 2024; non-GAAP net income per share of $1.91, compared to $1.94 in the third quarter of fiscal year 2024.
Cash, cash equivalents and investments: $2.26 billion at the end of the third quarter of fiscal year 2025.
Cash provided by operations: $385 million, compared to $484 million in the third quarter of fiscal year 2024.
Share repurchases and dividends: Returned $306 million to stockholders through share repurchases and cash dividends.

Fourth Quarter of Fiscal Year 2025 Financial Outlook

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

Net revenues are expected to be in the range of:	$1.65 billion - $1.80 billion
	GAAP	Non-GAAP
Earnings per share is expected to be in the range of:	$1.45 - $1.55	$1.84 - $1.94

Full Fiscal Year 2025 Financial Outlook

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

Net revenues are expected to be in the range of:	$6.49 billion - $6.64 billion
	GAAP	Non-GAAP
Consolidated gross margins are expected to be approximately:	70%	71%
Operating margins are expected to be in the range of:	20% - 20.5%	28% - 28.5%
Earnings per share is expected to be in the range of:	$5.49 - $5.59	$7.17 - $7.27

Dividend

The next cash dividend of $0.52 per share is to be paid on April 23, 2025, to stockholders of record as of the close of business on April 4, 2025.

Third Quarter of Fiscal Year 2025 Business Highlights

Leading Product Innovation

NetApp introduced additional high-performance, unified data storage AFF A-Series entry and midrange platforms, which deliver advanced features for mission-critical workloads at affordable price points.
NetApp introduced new AFF C-Series systems aimed at providing greater value for general-purpose workloads and consolidating workloads across unified file, block, and object storage protocols while delivering industry-leading density and efficiency.
NetApp extended the StorageGRID SFG6112 system with support 60TB capacity flash drives, doubling the density of object deployments, reducing rack space, and lowering power and cooling costs.
NetApp updated StorageGRID software with improved scalability and flexibility for increased performance with small object workloads and mixed-media grids.
NetApp expanded the E-Series product family with the E4000 systems, providing simple high-performance SAN storage for backup, video surveillance, HPC, and AI-driven applications.
NetApp announced the general availability of NetApp Trident™ 24.10 software, enabling Kubernetes workloads to benefit from the scale, performance, availability, and advanced data protection features of NetApp ONTAP technology for both on-premises and cloud environments.
NetApp BlueXP™ adds ransomware integration with Microsoft Sentinel and new workload management features.
NetApp continues to simplify data estate operations by enabling automated ONTAP and anti-ransomware updates through BlueXP.

Customer and Partner Momentum

The San Francisco 49ers and NetApp announced a multiyear strategic partnership, designating NetApp as the Official Intelligent Data Infrastructure Partner. The partnership is helping the 49ers leverage intelligent data infrastructure to enhance business operations, beginning with a reimagined fan experience at Levi's Stadium.
NetApp and Red Hat expanded their partnership to integrate NetApp's intelligent data infrastructure with Red Hat OpenShift, enhancing flexibility for managing virtualized environments across on-premises and hybrid multicloud.
NetApp introduced on-premises enterprise storage arrays for AWS Outposts, enabling customers to manage external block data volumes directly through the AWS Management Console.
NetApp announced that Amazon FSx for NetApp ONTAP^™ was certified for Siemens Teamcenter on AWS, bringing enhanced performance, scalability, and data management capabilities to product lifecycle management workloads in the cloud.
Microsoft Azure introduced Azure NetApp Files cool access support for large volumes, which significantly improves the effective price of storage by moving infrequently accessed data to a lower-cost tier.
Microsoft Azure updated Cloud Backup for Virtual Machines to integrate with Azure NetApp Files backup, enhancing data protection with a managed backup solution.
NetApp announced the availability of NetApp Data Infrastructure Insights on the Azure Marketplace, offering streamlined infrastructure observability, automation, and real-time telemetry data to customers migrating to Azure.
NetApp received the Google Cloud Ready – Regulated & Sovereignty Solutions Designation for the Google Cloud NetApp Volumes and Cloud Volumes ONTAP^™ solutions.

Corporate News and Events

NetApp announced it had entered into an agreement for the sale of its Spot by NetApp FinOps business to Flexera, reflecting NetApp's focus and commitment to intelligent data infrastructure and long-term growth opportunities.
NetApp announced that it approved new near-term science-based emissions reduction targets verified by the Science-Based Targets initiative (SBTi), demonstrating the company's commitment to making sustainability a crucial component of its business resilience strategy.
NetApp released its second annual Data Complexity Report, which explores AI's impact on organizations in 2025 and beyond, offering insights for harnessing its potential while addressing associated complexities and risks.
NetApp and The Futurum Group released a report, "Cloud, Complexity, AI: The Triple Threat Demanding New Cyber Resilience Strategies," analyzing the state of cybersecurity, evolving cyberthreats, and resilience strategies.

Executive Leadership Announcements

NetApp announced the appointment of Wissam Jabre as executive vice president and chief financial officer, effective March 10, 2025. Wissam brings over 20 years of experience leading finance organizations and a strong track record of value creation and disciplined operational management.
NetApp appointed Suhail Hasanain as the new regional director for the Middle East and Africa region, where he will be responsible for driving business growth and fostering strategic collaborations.

Awards and Recognition

CRN named NetApp hybrid cloud an overall winner in the Hybrid Cloud Infrastructure category and NetApp AFF C-Series an overall winner in the Enterprise Storage category for its 2024 Products of the Year awards.
CEO George Kurian was named to the Silicon Valley Power 100 List by the Silicon Valley Business Journal, reflecting his impact on and influence in the region.
NetApp was listed in U.S. News' Best Companies to Work For in the "Semiconductors, Electronics and Equipment," "Region," and "Supporting Family Caregiving" categories, reflecting the company's commitment to fostering a beneficial workplace.
NetApp ranked in Forbes' 300 Most Trusted Companies in America list, which evaluates companies based on employee, customer and investor trust, and media sentiment.
NetApp was named one of the 50 Hottest Edge Hardware, Software and Services Companies by CRN as part of its 2024 Edge Computing 100 awards.
In its 2024 Scale-Out File Storage Radar, GigaOm listed NetApp ONTAP as a mature platform leader and fast mover.
NetApp was listed as a finalist for the 2025 Sustainability in Tech awards for the Sustainability Champion – Vendor category by CRN UK.
NetApp was named one of the 20 Coolest Cloud Storage Companies as part of CRN's 2025 Cloud 100 awards, highlighting the company's silo-free approach to storage, which combines unified data storage with enterprise-grade storage services natively embedded in the top cloud hyperscalers.
CRN named NetApp Senior GMT Program Manager Monica Scaglia to its 2024 Channel Women on the Rise list.

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 Fourth Quarter of Fiscal Year 2025 Financial Outlook section and the Full Fiscal Year 2025 Financial Outlook section, and statements about our business, economic and market outlook, financial guidance, our overall future prospects, our ability to 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 execute our evolved cloud strategy and introduce and gain market acceptance for our products and services; our ability to maintain our customer, partner, supplier and contract manufacturer relationships on favorable terms and conditions; global political, macroeconomic and market conditions, including inflation, fluctuating interest rates, tariffs, changes in trade policy, regulations, monetary policy shifts, recession risks, and foreign exchange volatility and the resulting impact on demand for our products; the impact of new or ongoing geopolitical conflicts and sanctions; adoption or changes to laws, regulations standards or policies affecting our operations, products, services, the storage industry, or AI usage; material cybersecurity and other security breaches; the impact of supply chain disruptions on our business operations, financial performance and results of operations; changes 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" section below for explanations of consolidated non-GAAP gross margins, non-GAAP operating margins, non-GAAP net income, non-GAAP net income per share, free cash flow, and billings.

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

NetApp Usage of Non-GAAP Financial Information

To supplement NetApp's condensed consolidated financial statement information presented in accordance with generally accepted accounting principles in the United States (GAAP), NetApp provides investors with certain non-GAAP measures, including, but not limited to, historical non-GAAP gross margins, non-GAAP operating margins, non-GAAP operating results, non-GAAP net income, non-GAAP effective tax rate, free cash flow, billings, and historical and projected non-GAAP earnings per diluted share.

In prior periods, NetApp presented the hardware and software components of our GAAP product revenues to illustrate the significance and value of the Company's software. Because our revenue recognition policy under GAAP defines a configured storage system, inclusive of the operating system software essential to its functionality, as a single performance obligation, hardware and software components of our product revenues are considered non-GAAP measures.

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

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

NetApp believes that the presentation of its non-GAAP measures, when shown in conjunction with the corresponding GAAP measures, provides useful information to investors and management regarding financial and business trends relating to its financial condition and results of operations. NetApp's management uses non-GAAP measures in making operating decisions because it believes that the measurements provide meaningful supplemental information regarding NetApp's ongoing operational performance.

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

NetApp believes that the presentation of free cash flow, which it defines as the net cash provided by operating activities less cash used to acquire property and equipment, to be a liquidity measure that provides useful information to management and investors because it reflects cash that can be used to, among other things, invest in its business, make strategic acquisitions, repurchase common stock, and pay dividends on its common stock. As free cash flow is not a measure of liquidity calculated in accordance with GAAP, free cash flow should be considered in addition to, but not as a substitute for, the analysis provided in the statement of cash flows.

NetApp approximates billings by adding net revenues as reported on our Condensed Consolidated Statements of Operations for the period to the change in total deferred revenue and financed unearned services revenue as reported on our Condensed Consolidated Statements of Cash Flows for the same period. Billings is a performance measure that NetApp believes provides useful information to management and investors because it approximates the amounts under purchase orders received by us during a given period that have been billed.

Non-GAAP financial measures are used to: (1) measure company performance against historical results, (2) facilitate comparisons to our competitors' operating results and (3) allow greater transparency with respect to information used by management in financial and operational decision making.

NetApp excludes the following items from its non-GAAP measures when applicable:

A. Amortization of intangible assets. NetApp records amortization of intangible assets that were acquired in connection with its business combinations. The amortization of intangible assets varies depending on the level of acquisition activity. Management finds it useful to exclude these charges to assess the appropriate level of various operating expenses to assist in budgeting, planning and forecasting future periods and in measuring operational performance.

B. Stock-based compensation expenses. NetApp excludes stock-based compensation expenses from its non-GAAP measures primarily because the amount can fluctuate based on variables unrelated to the performance of the underlying business. While management views stock-based compensation as a key element of our employee retention and long-term incentives, we do not view it as an expense to be used in evaluating operational performance in any given period.

C. Litigation settlements. NetApp may periodically incur charges or benefits related to litigation settlements. NetApp excludes these charges and benefits, when significant, because it does not believe they are reflective of ongoing business and operating results.

D. Acquisition-related expenses. NetApp excludes acquisition-related expenses, including (a) due diligence, legal and other one-time integration charges and (b) write down of assets acquired that NetApp does not intend to use in its ongoing business, from its non-GAAP measures, primarily because they are not related to our ongoing business or cost base and, therefore, are less useful for future planning and forecasting.

E. Restructuring charges. These charges consist of restructuring charges that are incurred based on the particular facts and circumstances of restructuring decisions, including employment and contractual settlement terms, and other related charges, and can vary in size and frequency. We therefore exclude them in our assessment of operational performance.

F. Asset impairments. These are non-cash charges to write down assets when there is an indication that the asset has become impaired. Management finds it useful to exclude these non-cash charges due to the unpredictability of these events in its assessment of operational performance.

G. Gains/losses on the sale or derecognition of assets. These are gains/losses from the sale of our properties and other transactions in which we transfer and/or lose control of assets to a third party. 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 services, and CloudOps solutions to turn a world of disruption into opportunity for every customer. NetApp creates silo-free infrastructure, harnessing observability and AI to enable the industry's best data management. As the only enterprise-grade storage service natively embedded in the world's biggest clouds, our data storage delivers seamless flexibility. In addition, our data services create a data advantage through superior cyber resilience, governance, and application agility. Our CloudOps solutions provide continuous optimization of performance and efficiency through observability and AI. No matter the data type, workload, or environment, with NetApp you can transform your data infrastructure to realize your business possibilities.

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

NETAPP, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In millions)
(Unaudited)

	January 24, 2025		April 26, 2024

ASSETS

Current assets:
Cash, cash equivalents and investments	$	2,261	$	3,252
Accounts receivable		898		1,007
Inventories		268		186
Other current assets		481		452
Total current assets		3,908		4,897

Property and equipment, net		567		604
Goodwill and purchased intangible assets, net		2,772		2,883
Other non-current assets		1,742		1,503
Total assets	$	8,989	$	9,887

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
Accounts payable	$	434	$	517
Accrued expenses		941		1,013
Current portion of long-term debt		750		400
Short-term deferred revenue and financed unearned services revenue		2,070		2,176
Total current liabilities		4,195		4,106
Long-term debt		1,244		1,992
Other long-term liabilities		503		585
Long-term deferred revenue and financed unearned services revenue		2,052		2,058
Total liabilities		7,994		8,741

Stockholders' equity		995		1,146
Total liabilities and stockholders' equity	$	8,989	$	9,887

NETAPP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In millions, except per share amounts)
(Unaudited)

	Three Months Ended				Nine Months Ended
	January 24, 2025		January 26, 2024		January 24, 2025		January 26, 2024
Net revenues:
Product	$	758	$	747	$	2,195	$	2,043
Services		883		859		2,645		2,557
Net revenues		1,641		1,606		4,840		4,600

Cost of revenues:
Cost of product		330		282		906		823
Cost of services		166		173		514		520
Total cost of revenues		496		455		1,420		1,343
Gross profit		1,145		1,151		3,420		3,257

Operating expenses:
Sales and marketing		451		439		1,407		1,368
Research and development		247		249		756		758
General and administrative		74		81		226		230
Restructuring charges		9		13		38		44
Acquisition-related expense		2		3		4		9
Total operating expenses		783		785		2,431		2,409

Income from operations		362		366		989		848

Other income, net		8		16		40		35

Income before income taxes		370		382		1,029		883

Provision for income taxes		71		69		183		188

Net income	$	299	$	313	$	846	$	695

Net income per share:
Basic	$	1.47	$	1.52	$	4.13	$	3.33

Diluted	$	1.44	$	1.48	$	4.03	$	3.26

Shares used in net income per share calculations:
Basic		204		206		205		209

Diluted		208		211		210		213

NETAPP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)

	Three Months Ended						Nine Months Ended
	January 24, 2025			January 26, 2024			January 24, 2025			January 26, 2024
Cash flows from operating activities:
Net income	$	299		$	313		$	846		$	695
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		64			63			190			191
Non-cash operating lease cost		10			11			31			34
Stock-based compensation		103			89			291			269
Deferred income taxes		(41	)		11			(110	)		(2	)
Other items, net		(60	)		31			(25	)		4
Changes in assets and liabilities, net of acquisitions of businesses:
Accounts receivable		(34	)		10			104			195
Inventories		50			(9	)		(82	)		37
Accounts payable		(113	)		(11	)		(77	)		3
Accrued expenses		(10	)		(64	)		(94	)		(16	)
Deferred revenue and financed unearned services revenue		72			81			(92	)		(160	)
Long-term taxes payable		7			3			(84	)		(107	)
Changes in other operating assets and liabilities, net		38			(44	)		(67	)		(71	)
Net cash provided by operating activities		385			484			831			1,072
Cash flows from investing activities:
Redemptions (purchases) of investments, net		(7	)		(401	)		590			(329	)
Purchases of property and equipment		(47	)		(36	)		(133	)		(109	)
Other investing activities, net		1			—			3			—
Net cash (used in) provided by investing activities		(53	)		(437	)		460			(438	)
Cash flows from financing activities:
Proceeds from issuance of common stock under employee stock award plans		53			48			108			100
Payments for taxes related to net share settlement of stock awards		(36	)		(23	)		(168	)		(108	)
Repurchase of common stock		(200	)		(100	)		(900	)		(800	)
Repayments and extinguishment of debt		—			—			(400	)		—
Dividends paid		(106	)		(103	)		(319	)		(312	)
Net cash used in financing activities		(289	)		(178	)		(1,679	)		(1,120	)

Effect of exchange rate changes on cash, cash equivalents and restricted cash		(12	)		16			(3	)		(10	)

Net change in cash, cash equivalents and restricted cash		31			(115	)		(391	)		(496	)
Cash, cash equivalents and restricted cash:
Beginning of period		1,487			1,941			1,909			2,322
End of period	$	1,518		$	1,826		$	1,518		$	1,826

NETAPP, INC.
SUPPLEMENTAL DATA
(In millions except net income per share, percentages, DSO, DPO and Inventory Turns)
(Unaudited)


Revenues by Segment
	Q3'FY25			Q2'FY25			Q3'FY24
Product	$	758		$	768		$	747
Support		621			635			631
Professional and Other Services		88			87			77
Hybrid Cloud Segment Net Revenues		1,467			1,490			1,455
Public Cloud Segment Net Revenues		174			168			151
Net Revenues	$	1,641		$	1,658		$	1,606

Gross Profit by Segment
	Q3'FY25			Q2'FY25			Q3'FY24
Product	$	430		$	463		$	467
Support		573			584			582
Professional and Other Services		25			23			19
Hybrid Cloud Segment Gross Profit		1,028			1,070			1,068
Public Cloud Segment Gross Profit		133			124			99
Total Segments Gross Profit		1,161			1,194			1,167

Amortization of Intangible Assets		(8	)		(9	)		(9	)
Stock-based Compensation		(8	)		(8	)		(7	)
Unallocated Cost of Revenues		(16	)		(17	)		(16	)

Gross Profit	$	1,145		$	1,177		$	1,151

Gross Margin by Segment
	Q3'FY25			Q2'FY25			Q3'FY24
Product		56.7	%		60.3	%		62.5	%
Support		92.3	%		92.0	%		92.2	%
Professional and Other Services		28.4	%		26.4	%		24.7	%
Hybrid Cloud Segment Gross Margin		70.1	%		71.8	%		73.4	%
Public Cloud Segment Gross Margin		76.4	%		73.8	%		65.6	%

Geographic Mix
	% of Q3 FY'25			% of Q2 FY'25			% of Q3 FY'24
	Revenue			Revenue			Revenue
Americas		51	%		52	%		50	%
Americas Commercial		41	%		38	%		41	%
U.S. Public Sector		10	%		14	%		9	%
EMEA		34	%		33	%		35	%
Asia Pacific		15	%		15	%		15	%

Pathways Mix
	% of Q3 FY'25			% of Q2 FY'25			% of Q3 FY'24
	Revenue			Revenue			Revenue
Direct		21	%		23	%		26	%
Indirect		79	%		77	%		74	%

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

	Q3'FY25			Q2'FY25			Q3'FY24
Non-GAAP Income from Operations	$	492		$	475		$	485
% of Net Revenues		30.0	%		28.6	%		30.2	%
Non-GAAP Income before Income Taxes	$	500		$	493		$	501
Non-GAAP Effective Tax Rate		20.6	%		20.5	%		18.2	%

Non-GAAP Net Income
	Q3'FY25			Q2'FY25			Q3'FY24
Non-GAAP Net Income	$	397		$	392		$	410
Non-GAAP Weighted Average Common Shares Outstanding, Diluted		208			210			211
Non-GAAP Net Income per Share, Diluted	$	1.91		$	1.87		$	1.94

Select Balance Sheet Items
	Q3'FY25			Q2'FY25			Q3'FY24
Deferred Revenue and Financed Unearned Services Revenue	$	4,122		$	4,100		$	4,127
DSO (days)		50			48			45
DPO (days)		80			105			79
Inventory Turns		7			6			14

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
	Q3'FY25			Q2'FY25			Q3'FY24
Net Cash Provided by Operating Activities	$	385		$	105		$	484
Purchases of Property and Equipment	$	47		$	45		$	36
Free Cash Flow	$	338		$	60		$	448
Free Cash Flow as % of Net Revenues		20.6	%		3.6	%		27.9	%
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)

	Q3'FY25			Q2'FY25			Q3'FY24
NET INCOME	$	299		$	299		$	313
Adjustments:
Amortization of intangible assets		13			14			14
Stock-based compensation		103			103			89
Restructuring charges		9			12			13
Acquisition-related expense		2			1			3
Gains/losses on the sale or derecognition of assets		3			3			—
Income tax effects		(32	)		(40	)		(22	)
NON-GAAP NET INCOME	$	397		$	392		$	410

COST OF REVENUES	$	496		$	481		$	455
Adjustments:
Amortization of intangible assets		(8	)		(9	)		(9	)
Stock-based compensation		(8	)		(8	)		(7	)
NON-GAAP COST OF REVENUES	$	480		$	464		$	439

COST OF PRODUCT REVENUES	$	330		$	307		$	282
Adjustments:
Stock-based compensation		(2	)		(2	)		(2	)
NON-GAAP COST OF PRODUCT REVENUES	$	328		$	305		$	280

COST OF SERVICES REVENUES	$	166		$	174		$	173
Adjustments:
Amortization of intangible assets		(8	)		(9	)		(9	)
Stock-based compensation		(6	)		(6	)		(5	)
NON-GAAP COST OF SERVICES REVENUES	$	152		$	159		$	159

GROSS PROFIT	$	1,145		$	1,177		$	1,151
Adjustments:
Amortization of intangible assets		8			9			9
Stock-based compensation		8			8			7
NON-GAAP GROSS PROFIT	$	1,161		$	1,194		$	1,167

NETAPP, INC.
RECONCILIATION OF GAAP TO NON-GAAP
INCOME STATEMENT INFORMATION
(In millions, except net income per share amounts)

	Q3'FY25			Q2'FY25			Q3'FY24
SALES AND MARKETING EXPENSES	$	451		$	485		$	439
Adjustments:
Amortization of intangible assets		(5	)		(5	)		(5	)
Stock-based compensation		(44	)		(43	)		(36	)
NON-GAAP SALES AND MARKETING EXPENSES	$	402		$	437		$	398

RESEARCH AND DEVELOPMENT EXPENSES	$	247		$	257		$	249
Adjustments:
Stock-based compensation		(36	)		(37	)		(32	)
NON-GAAP RESEARCH AND DEVELOPMENT EXPENSES	$	211		$	220		$	217

GENERAL AND ADMINISTRATIVE EXPENSES	$	74		$	77		$	81
Adjustments:
Stock-based compensation		(15	)		(15	)		(14	)
Gains/losses on the sale or derecognition of assets		(3	)		—			—
NON-GAAP GENERAL AND ADMINISTRATIVE EXPENSES	$	56		$	62		$	67

RESTRUCTURING CHARGES	$	9		$	12		$	13
Adjustments:
Restructuring charges		(9	)		(12	)		(13	)
NON-GAAP RESTRUCTURING CHARGES	$	—		$	—		$	—

ACQUISITION-RELATED EXPENSE	$	2		$	1		$	3
Adjustments:
Acquisition-related expense		(2	)		(1	)		(3	)
NON-GAAP ACQUISITION-RELATED EXPENSE	$	—		$	—		$	—

OPERATING EXPENSES	$	783		$	832		$	785
Adjustments:
Amortization of intangible assets		(5	)		(5	)		(5	)
Stock-based compensation		(95	)		(95	)		(82	)
Restructuring charges		(9	)		(12	)		(13	)
Acquisition-related expense		(2	)		(1	)		(3	)
Gains/losses on the sale or derecognition of assets		(3	)		—			—
NON-GAAP OPERATING EXPENSES	$	669		$	719		$	682

NETAPP, INC.
RECONCILIATION OF GAAP TO NON-GAAP
INCOME STATEMENT INFORMATION
(In millions, except net income per share amounts)

	Q3'FY25			Q2'FY25			Q3'FY24
INCOME FROM OPERATIONS	$	362		$	345		$	366
Adjustments:
Amortization of intangible assets		13			14			14
Stock-based compensation		103			103			89
Restructuring charges		9			12			13
Acquisition-related expense		2			1			3
Gains/losses on the sale or derecognition of assets		3			—			—
NON-GAAP INCOME FROM OPERATIONS	$	492		$	475		$	485

OTHER INCOME, NET	$	8		$	15		$	16
Adjustments:
Gains/losses on the sale or derecognition of assets		—			3			—
NON-GAAP OTHER INCOME, NET	$	8		$	18		$	16

INCOME BEFORE INCOME TAXES	$	370		$	360		$	382
Adjustments:
Amortization of intangible assets		13			14			14
Stock-based compensation		103			103			89
Restructuring charges		9			12			13
Acquisition-related expense		2			1			3
Gains/losses on the sale or derecognition of assets		3			3			—
NON-GAAP INCOME BEFORE INCOME TAXES	$	500		$	493		$	501

PROVISION FOR INCOME TAXES	$	71		$	61		$	69
Adjustments:
Income tax effects		32			40			22
NON-GAAP PROVISION FOR INCOME TAXES	$	103		$	101		$	91

NET INCOME PER SHARE	$	1.44		$	1.42		$	1.48
Adjustments:
Amortization of intangible assets		0.06			0.07			0.07
Stock-based compensation		0.50			0.49			0.42
Restructuring charges		0.04			0.06			0.06
Acquisition-related expense		0.01			—			0.01
Gains/losses on the sale or derecognition of assets		0.01			0.01			—
Income tax effects		(0.15	)		(0.19	)		(0.10	)
NON-GAAP NET INCOME PER SHARE	$	1.91		$	1.87		$	1.94

RECONCILIATION OF GAAP TO NON-GAAP
GROSS MARGIN
($ in millions)

	Q3'FY25			Q2'FY25			Q3'FY24
Gross margin-GAAP		69.8	%		71.0	%		71.7	%
Cost of revenues adjustments		0.9	%		1.0	%		1.0	%
Gross margin-Non-GAAP		70.7	%		72.0	%		72.7	%

GAAP cost of revenues	$	496		$	481		$	455
Cost of revenues adjustments:
Amortization of intangible assets		(8	)		(9	)		(9	)
Stock-based compensation		(8	)		(8	)		(7	)
Non-GAAP cost of revenues	$	480		$	464		$	439

Net revenues	$	1,641		$	1,658		$	1,606

RECONCILIATION OF GAAP TO NON-GAAP
PRODUCT GROSS MARGIN
($ in millions)

	Q3'FY25			Q2'FY25			Q3'FY24
Product gross margin-GAAP		56.5	%		60.0	%		62.2	%
Cost of product revenues adjustments		0.2	%		0.3	%		0.3	%
Product gross margin-Non-GAAP		56.7	%		60.3	%		62.5	%

GAAP cost of product revenues	$	330		$	307		$	282
Cost of product revenues adjustments:
Stock-based compensation		(2	)		(2	)		(2	)
Non-GAAP cost of product revenues	$	328		$	305		$	280

Product revenues	$	758		$	768		$	747

RECONCILIATION OF GAAP TO NON-GAAP
SERVICES GROSS MARGIN
($ in millions)

	Q3'FY25			Q2'FY25			Q3'FY24
Services gross margin-GAAP		81.2	%		80.4	%		79.9	%
Cost of services revenues adjustments		1.6	%		1.7	%		1.6	%
Services gross margin-Non-GAAP		82.8	%		82.1	%		81.5	%

GAAP cost of services revenues	$	166		$	174		$	173
Cost of services revenues adjustments:
Amortization of intangible assets		(8	)		(9	)		(9	)
Stock-based compensation		(6	)		(6	)		(5	)
Non-GAAP cost of services revenues	$	152		$	159		$	159

Services revenues	$	883		$	890		$	859

RECONCILIATION OF GAAP TO NON-GAAP
OPERATING MARGIN
($ in millions)

	Q3'FY25			Q2'FY25			Q3'FY24
Operating margin-GAAP		22.1	%		20.8	%		22.8	%
Adjustments:		7.9	%		7.8	%		7.4	%
Operating margin-Non-GAAP		30.0	%		28.6	%		30.2	%

GAAP income from operations	$	362		$	345		$	366
Income from operations adjustments:
Amortization of intangible assets		13			14			14
Stock-based compensation		103			103			89
Restructuring charges		9			12			13
Acquisition-related expense		2			1			3
Gains/losses on the sale or derecognition of assets		3			—			—
Non-GAAP income from operations	$	492		$	475		$	485

Net revenues	$	1,641		$	1,658		$	1,606


RECONCILIATION OF GAAP TO NON-GAAP
EFFECTIVE TAX RATE

	Q3'FY25			Q2'FY25			Q3'FY24
GAAP effective tax rate		19.2	%		16.9	%		18.1	%
Adjustments:
Income tax effects		1.4	%		3.6	%		0.1	%
Non-GAAP effective tax rate		20.6	%		20.5	%		18.2	%

RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES
TO FREE CASH FLOW (NON-GAAP)
(In millions)

	Q3'FY25			Q2'FY25			Q3'FY24
Net cash provided by operating activities	$	385		$	105		$	484
Purchases of property and equipment		(47	)		(45	)		(36	)
Free cash flow	$	338		$	60		$	448


RECONCILIATION OF NET REVENUES
TO BILLINGS (NON-GAAP)
(In millions)

	Q3'FY25			Q2'FY25			Q3'FY24
Net revenues	$	1,641		$	1,658		$	1,606
Change in deferred revenue and financed unearned services revenue*		72			(72	)		81
Billings	$	1,713		$	1,586		$	1,687

* As reported on our Condensed Consolidated Statements of Cash Flows

NETAPP, INC.
RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP
EXPRESSED AS EARNINGS PER SHARE
FOURTH QUARTER FISCAL 2025

		Fourth Quarter
		Fiscal 2025
GAAP Guidance - Net Income Per Share		$1.45 - $1.55

Adjustments of Specific Items to Net Income
Per Share for the Fourth Quarter Fiscal 2025:
Amortization of intangible assets		$0.03
Stock-based compensation expense		$0.48
Income tax effects		($0.12)
Total Adjustments		$0.39

Non-GAAP Guidance - Net Income Per Share		$1.84 - $1.94

Some items may not add or recalculate due to rounding.

NETAPP, INC.
RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP
Fiscal 2025

		Fiscal 2025
Gross Margin - GAAP Guidance		~70%
Adjustment:
Cost of revenues adjustments		1%
Gross Margin - Non-GAAP Guidance		~71%

		Fiscal 2025
Operating Margin - GAAP Guidance		20% - 20.5%
Adjustments:
Amortization of intangible assets		1%
Stock-based compensation expense		6%
Restructuring charges		1%
Operating Margin - Non-GAAP Guidance		28% - 28.5%
Some items may not add or recalculate due to rounding.

NETAPP, INC.
RECONCILIATION OF GAAP GUIDANCE TO NON-GAAP
EXPRESSED AS EARNINGS PER SHARE
Fiscal 2025

		Fiscal 2025
GAAP Guidance - Net Income Per Share		$5.49 - $5.59

Adjustments of Specific Items to Net Income
Per Share for Fiscal 2025:
Amortization of intangible assets		$0.22
Stock-based compensation expense		$1.86
Restructuring charges		$0.18
Acquisition-related expenses		$0.02
Gains/losses on the sale or derecognition of assets		$0.03
Income tax effects		($0.63)
Total Adjustments		$1.68

Non-GAAP Guidance - Net Income Per Share		$7.17 - $7.27
Some items may not add or recalculate due to rounding.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250226626736/en/

(Press)

Kenya Hayes

1 703 589 7595

kenya.hayes@netapp.com

(Investors)

Kris Newton

1 408 822 3312

kris.newton@netapp.com