| Investor Contact |
Media Contact |
|
Mary Lai
|
Spring Harris
|
|
NortonLifeLock Inc.
|
NortonLifeLock Inc.
|
|
IR@NortonLifeLock.com
|
Press@NortonLifeLock.com
|
|
•
|
Revenue was $626 million, up 5% in USD and up 4% in constant currency
|
|
•
|
Non-GAAP diluted EPS was $0.36, compared to $0.18 a year ago, up 100%
|
|
•
|
Reported billings growth up 7%
|
|
•
|
Direct customer count of 20.7 million, up 608,000
|
|
•
|
Average revenue per user of $9.10 per month, up 2%
|
|
•
|
Non-GAAP operating margin was 50%, up 20 points
|
|
•
|
Revenue in the range of $625 to $635 million, translating to approximately 4% to 5% growth, adjusting for ID Analytics revenue ($15 million in Q3 Fiscal 2020)
|
|
•
|
Non-GAAP EPS in the range of $0.36 to $0.38
|
|
October 2, 2020
|
April 3, 2020
|
||||||
|
ASSETS
|
|||||||
|
Current assets:
|
|||||||
|
Cash and cash equivalents
|
$
|
1,009
|
$
|
2,177
|
|||
|
Short-term investments
|
40
|
86
|
|||||
|
Accounts receivable, net
|
96
|
111
|
|||||
|
Other current assets
|
377
|
435
|
|||||
|
Assets held for sale
|
270
|
270
|
|||||
|
Total current assets
|
1,792
|
3,079
|
|||||
|
Property and equipment, net
|
75
|
238
|
|||||
|
Operating lease assets
|
85
|
88
|
|||||
|
Intangible assets, net
|
1,020
|
1,067
|
|||||
|
Goodwill
|
2,596
|
2,585
|
|||||
|
Other long-term assets
|
745
|
678
|
|||||
|
Total assets
|
$
|
6,313
|
$
|
7,735
|
|||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Current liabilities:
|
|||||||
|
Accounts payable
|
$
|
66
|
$
|
87
|
|||
|
Accrued compensation and benefits
|
73
|
115
|
|||||
|
Current portion of long-term debt
|
47
|
756
|
|||||
|
Contract liabilities
|
1,035
|
1,049
|
|||||
|
Current operating lease liabilities
|
28
|
28
|
|||||
|
Other current liabilities
|
499
|
587
|
|||||
|
Total current liabilities
|
1,748
|
2,622
|
|||||
|
Long-term debt
|
3,556
|
3,465
|
|||||
|
Long-term contract liabilities
|
39
|
27
|
|||||
|
Deferred income tax liabilities
|
180
|
149
|
|||||
|
Long-term income taxes payable
|
1,117
|
1,310
|
|||||
|
Long-term operating lease liabilities
|
81
|
73
|
|||||
|
Other long-term liabilities
|
68
|
79
|
|||||
|
Total liabilities
|
6,789
|
7,725
|
|||||
|
Total stockholders’ equity (deficit)
|
(476)
|
10
|
|||||
|
Total liabilities and stockholders’ equity (deficit)
|
$
|
6,313
|
$
|
7,735
|
|||
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||
|
October 2, 2020
|
October 4, 2019
|
October 2, 2020
|
October 4, 2019
|
||||||||||||
|
Net revenues
|
$
|
626
|
$
|
608
|
$
|
1,240
|
$
|
1,258
|
|||||||
|
Cost of revenues
|
90
|
97
|
176
|
193
|
|||||||||||
|
Gross profit
|
536
|
511
|
1,064
|
1,065
|
|||||||||||
|
Operating expenses:
|
|||||||||||||||
|
Sales and marketing
|
143
|
189
|
288
|
373
|
|||||||||||
|
Research and development
|
63
|
85
|
128
|
186
|
|||||||||||
|
General and administrative
|
68
|
90
|
121
|
186
|
|||||||||||
|
Amortization of intangible assets
|
18
|
21
|
36
|
41
|
|||||||||||
|
Restructuring and other costs
|
14
|
17
|
141
|
30
|
|||||||||||
|
Total operating expenses
|
306
|
402
|
714
|
816
|
|||||||||||
|
Operating income
|
230
|
109
|
350
|
249
|
|||||||||||
|
Interest expense
|
(37)
|
(46)
|
(77)
|
(95)
|
|||||||||||
|
Other income (expense), net
|
38
|
(3)
|
57
|
(2)
|
|||||||||||
|
Income from continuing operations before income taxes
|
231
|
60
|
330
|
152
|
|||||||||||
|
Income tax expense
|
65
|
22
|
15
|
76
|
|||||||||||
|
Income from continuing operations
|
166
|
38
|
315
|
76
|
|||||||||||
|
Income (loss) from discontinued operations
|
(102)
|
747
|
(133)
|
735
|
|||||||||||
|
Net income
|
$
|
64
|
$
|
785
|
$
|
182
|
$
|
811
|
|||||||
|
Income (loss) per share - basic:
|
|||||||||||||||
|
Continuing operations
|
$
|
0.28
|
$
|
0.06
|
$
|
0.53
|
$
|
0.12
|
|||||||
|
Discontinued operations
|
$
|
(0.17)
|
$
|
1.20
|
$
|
(0.23)
|
$
|
1.19
|
|||||||
|
Net income per share - basic (2)
|
$
|
0.11
|
$
|
1.27
|
$
|
0.31
|
$
|
1.31
|
|||||||
|
Income (loss) per share - diluted:
|
|||||||||||||||
|
Continuing operations
|
$
|
0.28
|
$
|
0.06
|
$
|
0.52
|
$
|
0.12
|
|||||||
|
Discontinued operations
|
$
|
(0.17)
|
$
|
1.16
|
$
|
(0.22)
|
$
|
1.14
|
|||||||
|
Net income per share - diluted (2)
|
$
|
0.11
|
$
|
1.22
|
$
|
0.30
|
$
|
1.26
|
|||||||
|
Weighted-average shares outstanding:
|
|||||||||||||||
|
Basic
|
592
|
620
|
591
|
619
|
|||||||||||
|
Diluted
|
600
|
644
|
607
|
643
|
|||||||||||
|
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||
|
October 2, 2020
|
October 4, 2019
|
October 2, 2020
|
October 4, 2019
|
||||||||||||
|
OPERATING ACTIVITIES:
|
|||||||||||||||
|
Net income
|
$
|
64
|
$
|
785
|
$
|
182
|
$
|
811
|
|||||||
|
Adjustments:
|
|||||||||||||||
|
Amortization and depreciation
|
39
|
93
|
85
|
251
|
|||||||||||
|
Impairments of current and long-lived assets
|
3
|
1
|
88
|
4
|
|||||||||||
|
Stock-based compensation expense
|
20
|
70
|
45
|
150
|
|||||||||||
|
Deferred income taxes
|
10
|
(677)
|
30
|
(707)
|
|||||||||||
|
Gain on extinguishment of debt
|
—
|
—
|
(20)
|
—
|
|||||||||||
|
Loss from equity interest
|
—
|
11
|
—
|
22
|
|||||||||||
|
Gain on sale of property
|
(35)
|
—
|
(35)
|
—
|
|||||||||||
|
Non-cash operating lease expense
|
5
|
11
|
11
|
23
|
|||||||||||
|
Other
|
14
|
6
|
38
|
7
|
|||||||||||
|
Changes in operating assets and liabilities:
|
|||||||||||||||
|
Accounts receivable, net
|
8
|
(159)
|
13
|
111
|
|||||||||||
|
Accounts payable
|
4
|
(11)
|
(24)
|
(32)
|
|||||||||||
|
Accrued compensation and benefits
|
3
|
26
|
(36)
|
(20)
|
|||||||||||
|
Contract liabilities
|
4
|
32
|
(25)
|
(129)
|
|||||||||||
|
Income taxes payable
|
(211)
|
(67)
|
(299)
|
5
|
|||||||||||
|
Other assets
|
(41)
|
(10)
|
21
|
(5)
|
|||||||||||
|
Other liabilities
|
—
|
70
|
(17)
|
15
|
|||||||||||
|
Net cash provided by (used in) operating activities
|
(113)
|
181
|
57
|
506
|
|||||||||||
|
INVESTING ACTIVITIES:
|
|||||||||||||||
|
Purchases of property and equipment
|
(2)
|
(27)
|
(3)
|
(76)
|
|||||||||||
|
Proceeds from maturities and sales of short-term investments
|
17
|
28
|
46
|
120
|
|||||||||||
|
Proceeds from sales of short-term investments
|
1
|
—
|
1
|
—
|
|||||||||||
|
Proceeds from sale of property
|
118
|
—
|
118
|
—
|
|||||||||||
|
Other
|
—
|
—
|
(5)
|
(5)
|
|||||||||||
|
Net cash provided by investing activities
|
134
|
1
|
157
|
39
|
|||||||||||
|
FINANCING ACTIVITIES:
|
|||||||||||||||
|
Repayments of debt and related equity component
|
(750)
|
—
|
(1,929)
|
—
|
|||||||||||
|
Proceeds from issuance of debt, net of issuance costs
|
750
|
—
|
750
|
—
|
|||||||||||
|
Net proceeds from sales of common stock under employee stock incentive plans
|
8
|
51
|
10
|
88
|
|||||||||||
|
Tax payments related to restricted stock units
|
(7)
|
(13)
|
(30)
|
(65)
|
|||||||||||
|
Dividends and dividend equivalents paid
|
(82)
|
(47)
|
(187)
|
(98)
|
|||||||||||
|
Repurchases of common stock
|
(5)
|
—
|
(5)
|
(559)
|
|||||||||||
|
Net cash used in financing activities
|
(86)
|
(9)
|
(1,391)
|
(634)
|
|||||||||||
|
Effect of exchange rate fluctuations on cash and cash equivalents
|
1
|
(8)
|
9
|
(5)
|
|||||||||||
|
Change in cash and cash equivalents
|
(64)
|
165
|
(1,168)
|
(94)
|
|||||||||||
|
Beginning cash and cash equivalents
|
1,073
|
1,532
|
2,177
|
1,791
|
|||||||||||
|
Ending cash and cash equivalents
|
$
|
1,009
|
$
|
1,697
|
$
|
1,009
|
$
|
1,697
|
|||||||
|
Three Months Ended
|
|||||||
|
October 2, 2020
|
October 4, 2019
|
||||||
|
Operating income
|
$
|
230
|
$
|
109
|
|||
|
Stock-based compensation
|
19
|
29
|
|||||
|
Amortization of intangible assets
|
25
|
29
|
|||||
|
Restructuring and other costs
|
14
|
17
|
|||||
|
Litigation settlement charges
|
25
|
—
|
|||||
|
Other
|
1
|
—
|
|||||
|
Operating income (Non-GAAP)
|
$
|
314
|
$
|
183
|
|||
|
Operating margin
|
36.7
|
%
|
17.9
|
%
|
|||
|
Operating margin (Non-GAAP)
|
50.2
|
%
|
30.1
|
%
|
|||
|
Net income
|
$
|
64
|
$
|
785
|
|||
|
Adjustments to income from continuing operations:
|
|||||||
|
Stock-based compensation
|
19
|
29
|
|||||
|
Amortization of intangible assets
|
25
|
29
|
|||||
|
Restructuring and other costs
|
14
|
17
|
|||||
|
Litigation settlement charges
|
25
|
—
|
|||||
|
Other
|
1
|
—
|
|||||
|
Non-cash interest expense
|
2
|
5
|
|||||
|
Loss from equity method investment
|
—
|
11
|
|||||
|
Gain on sale of property
|
(35)
|
—
|
|||||
|
Total adjustments to GAAP income from continuing operations before income taxes
|
51
|
91
|
|||||
|
Adjustment to GAAP provision for income taxes
|
(2)
|
(13)
|
|||||
|
Total adjustment to continuing operations, net of taxes
|
49
|
78
|
|||||
|
Discontinued operations
|
102
|
(747)
|
|||||
|
Net income (Non-GAAP)
|
$
|
215
|
$
|
116
|
|||
|
Diluted net income per share
|
$
|
0.11
|
$
|
1.22
|
|||
|
Adjustments to diluted net income per share:
|
|||||||
|
Stock-based compensation
|
0.03
|
0.05
|
|||||
|
Amortization of intangible assets
|
0.04
|
0.05
|
|||||
|
Restructuring and other costs
|
0.02
|
0.03
|
|||||
|
Litigation settlement charges
|
0.04
|
—
|
|||||
|
Other
|
0.00
|
—
|
|||||
|
Non-cash interest expense
|
0.00
|
0.01
|
|||||
|
Loss from equity method investment
|
—
|
0.02
|
|||||
|
Gain on sale of property
|
(0.06)
|
—
|
|||||
|
Total adjustments to GAAP income from continuing operations before income taxes
|
0.09
|
0.14
|
|||||
|
Adjustment to GAAP provision for income taxes
|
(0.00)
|
(0.02)
|
|||||
|
Total adjustment to continuing operations, net of taxes
|
0.08
|
0.12
|
|||||
|
Discontinued operations
|
0.17
|
(1.16)
|
|||||
|
Diluted net income per share (Non-GAAP)
|
$
|
0.36
|
$
|
0.18
|
|||
|
Diluted weighted-average shares outstanding
|
600
|
644
|
|||||
|
Incremental dilution
|
—
|
—
|
|||||
|
Diluted weighted-average shares outstanding (Non-GAAP)
|
600
|
644
|
|||||
|
Consumer Revenues (Non-GAAP)
|
||||||||||
|
Three Months Ended
|
||||||||||
|
October 2, 2020
|
October 4, 2019
|
Variance in %
|
||||||||
|
Revenues
|
$
|
626
|
$
|
608
|
3
|
%
|
||||
|
Exclude revenues from ID Analytics (1)
|
—
|
(13)
|
||||||||
|
Consumer revenues (Non-GAAP)
|
626
|
595
|
5
|
%
|
||||||
|
Exclude foreign exchange impact (2)
|
(5)
|
—
|
||||||||
|
Constant currency adjusted consumer revenues (Non-GAAP)
|
$
|
621
|
$
|
595
|
4
|
%
|
||||
|
Consumer Reported Billings (Non-GAAP)
|
||||||||||
|
Three Months Ended
|
||||||||||
|
October 2, 2020
|
October 4, 2019
|
Variance in %
|
||||||||
|
Revenues
|
$
|
626
|
$
|
608
|
3
|
%
|
||||
|
Add: Contract liabilities (end of period)
|
1,074
|
1,016
|
||||||||
|
Less: Contract liabilities (beginning of period)
|
(1,058)
|
(1,011)
|
||||||||
|
Reported billings (Non-GAAP)
|
642
|
613
|
5
|
%
|
||||||
|
Exclude revenue from ID Analytics (1)
|
—
|
(13)
|
||||||||
|
Consumer reported billings (Non-GAAP)
|
$
|
642
|
$
|
600
|
7
|
%
|
||||
|
Consumer Cyber Safety Metrics
|
|||||||||||
|
Three Months Ended
|
|||||||||||
|
October 2, 2020
|
July 3, 2020
|
October 4, 2019
|
|||||||||
|
Direct customer revenues
|
$
|
563
|
$
|
552
|
$
|
536
|
|||||
|
Partner revenues
|
$
|
63
|
$
|
62
|
$
|
59
|
|||||
|
Revenues from ID Analytics
|
$
|
—
|
$
|
—
|
$
|
13
|
|||||
|
Average direct customer count
|
20.6
|
20.4
|
20.1
|
||||||||
|
Direct customer count (at quarter end)
|
20.7
|
20.6
|
20.1
|
||||||||
|
Direct average revenue per user (ARPU)
|
$
|
9.10
|
$
|
9.03
|
$
|
8.88
|
|||||