EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

LOGO

NETGEAR® REPORTS SECOND QUARTER 2009 RESULTS

Highlights:

 

   

Net revenue of $144.7 million, compared to $204.5 million in the comparable prior year quarter

 

   

Non-GAAP net loss of $522,000, compared to net income of $14.5 million in the comparable prior year quarter

 

   

Non-GAAP diluted loss per share of $0.02, compared to diluted earnings per share of $0.41 in the comparable prior year quarter

 

   

Third quarter 2009 net revenue guidance in the range of $150 million to $160 million, with non-GAAP operating margin guidance in the range of 5% to 7%

 

   

While there is no impact on the estimated annual tax provision based on the current projections, the Company is restating its Q1 2009 financials due to misapplication of FASB Interpretation No. 18 on interim quarter tax provisions

SAN JOSE, California – July 22, 2009 – NETGEAR, Inc. (NASDAQGM: NTGR), a worldwide provider of technologically innovative, branded networking products, today reported financial results for the second quarter ended June 28, 2009.

Net revenue for the second quarter ended June 28, 2009 was $144.7 million, compared to $204.5 million for the second quarter ended June 29, 2008, and $152.0 million in the first quarter ended March 29, 2009. Net loss, computed in accordance with GAAP, for the second quarter of 2009 was $3.3 million, or $0.10 per diluted share. This compared to net income of $11.1 million for the second quarter of 2008 and net loss of $3.8 million in the first quarter of 2009. Diluted loss per share, computed in accordance with GAAP, was $0.11 for the first quarter of 2009 and diluted earnings per share, computed in accordance with GAAP, was $0.31 for the second quarter of 2008.

Gross margin on a non-GAAP basis in the second quarter of 2009 was 29.6%, compared to 33.2% in the second quarter of 2008, and 29.2% in the first quarter of 2009. Non-GAAP operating margin was 3.7% in the second quarter of 2009, compared to 11.5% in the second quarter of 2008, and 3.7% in the first quarter of 2009. Non-GAAP net loss was $0.02 per diluted share in the second quarter of 2009, compared to non-GAAP net income of $0.41 per diluted share in the second quarter of 2008, and non-GAAP net income of $0.04 per diluted share in the first quarter of 2009.

The differences between GAAP and non-GAAP financial measures include adjustments, net of any tax effect, for amortization of purchased intangibles, stock-based compensation, restructuring, acquisition related compensation, and litigation reserves. The accompanying schedules provide a reconciliation of financial measures computed on a GAAP basis to financial measures computed on a non-GAAP basis.

Patrick Lo, Chairman and Chief Executive Officer of NETGEAR, commented, “Due to normal seasonality, the second quarter is generally the slowest quarter of our fiscal year. Given this, we are pleased to achieve net revenue of $144.7 million, especially in light of the worldwide macroeconomic downturn, while at the same time reducing our “on-hand” and our distribution channels’ inventory levels. Our net revenue from service providers was approximately 30% of total net revenue, as compared to 27% in the second quarter of 2008, and 27% in the first quarter of 2009. In addition, we are excited to have added Megacable of Mexico to our service provider customer list in the second quarter of 2009.”

“We are keeping pace with our expectations in new product introductions and announced 12 new products in the second quarter. Among the notable launches, we introduced Stackable Power over Ethernet Smart Switches, High Performance Rackmount ReadyNAS network storage, Home Theater Powerline / Ethernet Connection Kit, and

 

Page 1


wireless router and DSL gateways for the Asian and African markets. We continue to focus on product development and will continue to launch new products. We intend to introduce another 12-15 new products in the third quarter in order to distance NETGEAR from our competition in technology and product leadership.”

Christine Gorjanc, Chief Financial Officer of NETGEAR, said, “We ended the second quarter of 2009 with $224.5 million in cash, cash equivalents and short-term investments, compared to $200.3 million at the end of the first quarter of 2009, and $186.8 million at the end of the second quarter of 2008. Our net inventory ended at $75.0 million, compared to $92.0 million at the end of the first quarter of 2009 and $106.4 million at the end of the second quarter of 2008. We are also pleased to announce that our current year-to-date operating expense cost reductions is approximately $6.6 million, as compared to our total 2009 operating expense cost reduction target of $10.0 million, which was based on our annualized fourth quarter 2008 run rate.”

Net revenue by geography comprises gross revenue less items such as marketing incentives paid to customers, sales returns and price protection. The following table shows net revenue by geography for the periods indicated:

Net revenue by geography:

 

     Three months ended  
     June 28, 2009     March 29, 2009     June 29, 2008  

North America

   $ 69,438    48   $ 65,219    43   $ 75,900    37

Europe, Middle-East and Africa

     54,249    37     74,166    49     97,582    48

Asia Pacific

     20,987    15     12,633    8     30,982    15
                                       
   $ 144,674    100   $ 152,018    100   $ 204,464    100
                                       

NETGEAR also announced today that the Company will restate its financial statements for the first quarter ended March 29, 2009, due to a misapplication of FASB Interpretation No. 18, Accounting for Income Taxes in Interim Periods (FIN 18). As a result, the Audit Committee of the Board of Directors today has concluded that investors should no longer rely on the Company’s previously filed financial statements for the quarter ended March 29, 2009.

The restatement relates solely to the correction of the recorded tax expense for the first quarter ended March 29, 2009. In its previously filed financial statements for the first quarter ended March 29, 2009, the Company incorrectly included a particular foreign entity with anticipated losses in calculating the Company’s estimated annualized tax provision instead of calculating tax for that entity independently in accordance with FIN 18. As a result, based on the Company’s preliminary analysis, the Company believes that it overstated the previously recorded tax benefit in the quarter ended March 29, 2009, by $3.8 million. Based on current projections, the Company does not expect its overall annual estimated tax provision to be affected for the full year. The tax provision will, however, be allocated differently among the four quarters. Consequently, for the quarter ended March 29, 2009, the Company expects net income and earnings per share computed in accordance with GAAP to be negatively impacted by $3.8 million and $0.11 per share, respectively, and non-GAAP net income and earnings per share to decrease by $431,000 and $0.01 per share, respectively.

The Company will correct this misapplication by filing an amendment to its Quarterly Report on Form 10-Q with the Securities and Exchange Commission. We anticipate this amendment will be filed no later than July 30, 2009.

Mr. Lo said “While we are disappointed to announce the restatement of our Q1 2009 financials, we would like to emphasize that this has no effect on our estimated annual 2009 tax provision based on current projections. FIN 18 requires us to allocate our overall annual tax expense among the four quarters of our fiscal year differently than how we allocated it in our previously filed Q1 2009 financials.”

Looking ahead, Mr. Lo commented, “With inventory at healthy levels and currency exchange rates becoming more favorable, we expect improvement in both gross and operating margin in the third quarter of 2009. During the second half of 2009, we anticipate that sales into the channel will be roughly equivalent to sales out to end customers. In the third quarter 2009, we will introduce our full line of ProSecure security appliances and 12-Bay Super Performance Rackmount ReadyNAS network storage. Also, we anticipate that we will add several new service provider customers in the third quarter 2009. Finally, we believe we can continue to grow and gain market share in the U.S., Asia Pacific and other emerging markets. Specifically, for the third quarter 2009, we expect net revenue in the range of approximately $150 million to $160 million and non-GAAP operating margin to be in the range of 5% to 7%.”

 

Page 2


Investor Conference Call / Webcast Details

NETGEAR will review the second quarter 2009 results and discuss management’s expectations for the third quarter of 2009 today, Wednesday, July 22, 2009 at 5 p.m. EDT (2 p.m. PDT). The dial-in number for the live audio call is (201) 689-8560. A live webcast of the conference call will be available on NETGEAR’s website at www.netgear.com. A replay of the call will be available 2 hours following the call through midnight EDT (9 p.m. PDT) on Wednesday, July 29, 2009 by telephone at (201) 612-7415 and via the web at www.netgear.com. The account number to access the phone replay is 3055 and the conference ID number is 327526.

About NETGEAR, Inc.

NETGEAR (NASDAQGM: NTGR) designs innovative, branded technology solutions that address the specific networking, storage, and security needs of small- to medium-sized businesses and home users. The company offers an end-to-end networking product portfolio to enable users to share Internet access, peripherals, files, multimedia content, and applications among multiple computers and other Internet-enabled devices. Products are built on a variety of proven technologies such as wireless, Ethernet and powerline, with a focus on reliability and ease-of-use. NETGEAR products are sold in over 29,000 retail locations around the globe, and via more than 41,000 value-added resellers. The company’s headquarters are in San Jose, Calif., with additional offices in 25 countries. NETGEAR is an ENERGY STAR® partner. More information is available by visiting www.netgear.com or calling (408) 907-8000.

© 2009 NETGEAR, Inc. NETGEAR, the NETGEAR logo, ProSecure and ReadyNAS are trademarks or registered trademarks of NETGEAR, Inc. in the United States and/or other countries. The information contained herein is subject to change without notice. NETGEAR shall not be liable for technical or editorial errors or omissions contained herein. All rights reserved.

Contact:

Joseph Villalta

The Ruth Group

(646) 536-7003

jvillalta@theruthgroup.com

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 for NETGEAR, Inc.:

This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. The words “anticipate”, “expect”, “believe”, “will”, “may”, “should”, “estimate”, “project”, “outlook”, “forecast” or other similar words are used to identify such forward-looking statements. However, the absence of these words does not mean that the statements are not forward-looking. The forward-looking statements represent NETGEAR, Inc.’s expectations or beliefs concerning future events based on information available at the time such statements were made and include statements, among others, regarding NETGEAR’s expected revenue, earnings, gross and operating margin and operating income on both a GAAP and non-GAAP basis, the effect of the global economic environment on the company’s business, our ability to continue implementing cost cutting measures to counteract the effects of the current economic environment, the long term future of NETGEAR’s business, our ability to innovate new product offerings and continue product development efforts, current and future demand for the Company’s existing and anticipated new products, our ability to continue channel inventory sales, our ability to increase distribution and market share for the Company’s products domestically and worldwide and our filing of an amendment to our Form 10-Q for the quarter ended March 29, 2009 and the restated financial information therein. These statements are based on management’s current expectations and are subject to certain risks and uncertainties, including, without limitation, the following: future demand for the Company’s products may be lower than anticipated; consumers may choose not to adopt the Company’s new product offerings or adopt competing products; product performance may be adversely affected by real world operating conditions; the Company may be unsuccessful or experience delays in manufacturing and distributing its new and existing products; telecommunications service providers may choose to slow their deployment of the Company’s products or utilize competing products; the Company may be unable to collect receivables as they become due; the Company may fail to manage costs, including the cost of developing new products and manufacturing and distribution of its existing offerings; the Company may fail to successfully continue to effect operating expense savings, channel inventory information reported is estimated based on the average number of weeks of inventory on hand on the last Saturday of the quarter, as reported by certain of NETGEAR’s customers; changes in the level of NETGEAR’s cash resources and the company’s planned usage of such resources, changes in the company’s stock price and developments in the business that could increase the company’s cash needs,

 

Page 3


fluctuations in foreign exchange rates, and the actions and financial health of our customers. Further, certain forward-looking statements are based on assumptions as to future events that may not prove to be accurate. Therefore, actual outcomes and results may differ materially from what is expressed or forecast in such forward-looking statements. Further information on potential risk factors that could affect NETGEAR and its business are detailed in the Company’s periodic filings with the Securities and Exchange Commission, including, but not limited to, those risks and uncertainties listed in the section entitled “Part II—Item 1A. Risk Factors,” pages 29 through 43, in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 29, 2009, filed with the Securities and Exchange Commission on May 7, 2009. NETGEAR undertakes no obligation to release publicly any revisions to any forward-looking statements contained herein to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

Use of Non-GAAP Financial Information:

To supplement our consolidated financial statements presented on a GAAP basis, NETGEAR uses non-GAAP financial measures, which are adjusted to exclude certain expenses and tax benefits, where applicable, we believe appropriate to enhance an overall understanding of our past financial performance and also our prospects for the future. These adjustments to our current period GAAP results are made with the intent of providing both management and investors a more complete understanding of NETGEAR’s underlying operational results and trends and our marketplace performance. For example, the non-GAAP results are an indication of our baseline performance before charges that are considered by management to be outside of our core operating results. In addition, these adjusted non-GAAP results are among the primary indicators management uses as a basis for our planning and forecasting of future periods. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial measures prepared in accordance with generally accepted accounting principles in the United States.

-Financial Tables Attached-

 

Page 4


NETGEAR, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 

     June 28,
2009
   December 31,
2008

ASSETS

     

Current assets:

     

Cash and cash equivalents

   $ 224,496    $ 192,839

Short-term investments

     —        10,170

Accounts receivable, net

     110,231      138,275

Inventories

     75,039      112,240

Deferred income taxes

     12,074      13,129

Prepaid expenses and other current assets

     15,489      22,695
             

Total current assets

     437,329      489,348

Property and equipment, net

     17,486      20,292

Intangibles, net

     10,804      13,311

Goodwill

     61,439      61,400

Other non-current assets

     4,767      1,858
             

Total assets

   $ 531,825    $ 586,209
             

LIABILITIES AND STOCKHOLDERS’ EQUITY

     

Current liabilities:

     

Accounts payable

   $ 25,986    $ 60,073

Accrued employee compensation

     8,108      7,177

Other accrued liabilities

     72,857      87,747

Deferred revenue

     15,267      21,508
             

Total current liabilities

     122,218      176,505

Non-current income taxes payable

     13,741      12,357

Other non-current liabilities

     6,450      6,389
             

Total liabilities

     142,409      195,251

Stockholders’ equity:

     

Common stock

     34      34

Additional paid-in capital

     271,832      266,070

Cumulative other comprehensive income

     44      67

Retained earnings

     117,506      124,787
             

Total stockholders’ equity

     389,416      390,958
             

Total liabilities and stockholders’ equity

   $ 531,825    $ 586,209
             

 

Page 5


NETGEAR, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data)

(Unaudited)

 

     Three months ended     Six months ended
     June 28,
2009
    March 29,
2009
    June 29,
2008
    June 28,
2009
    June 29,
2008
           (As Restated)                  

Net revenue

   $ 144,674      $ 152,018      $ 204,464      $ 296,692      $ 402,618

Cost of revenue

     103,414        109,087        138,055        212,501        272,346
                                      

Gross profit

     41,260        42,931        66,409        84,191        130,272
                                      

Operating expenses:

          

Research and development

     7,496        7,353        8,584        14,849        17,322

Sales and marketing

     24,464        25,902        31,192        50,366        64,220

General and administrative

     7,855        8,237        7,877        16,092        15,190

Restructuring

     18        676        —          694        —  

Litigation reserves, net

     8        2,532        —          2,540        51
                                      

Total operating expenses

     39,841        44,700        47,653        84,541        96,783
                                      

Income (loss) from operations

     1,419        (1,769     18,756        (350     33,489

Interest income

     178        304        1,040        482        2,552

Other income (expense), net

     (443     1,047        (14     604        2,829
                                      

Income (loss) before income taxes

     1,154        (418     19,782        736        38,870

Provision for income taxes

     4,434        3,352        8,718        7,786        16,580
                                      

Net income (loss)

   $ (3,280   $ (3,770   $ 11,064      $ (7,050   $ 22,290
                                      

Net income (loss) per share:

          

Basic

   $ (0.10   $ (0.11   $ 0.31      $ (0.21   $ 0.63
                                      

Diluted

   $ (0.10   $ (0.11   $ 0.31      $ (0.21   $ 0.62
                                      

Weighted average shares outstanding used to compute net income (loss) per share:

          

Basic

     34,399        34,351        35,354        34,375        35,335
                                      

Diluted

     34,399        34,351        35,792        34,375        35,881
                                      

Stock-based compensation expense was allocated as follows:

          

Cost of revenue

   $ 238      $ 242      $ 219      $ 480      $ 441

Research and development

     512        520        863        1,032        1,664

Sales and marketing

     1,027        1,055        881        2,082        1,728

General and administrative

     919        1,099        978        2,018        1,906

 

Page 6


NETGEAR, INC.

NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

Excluding amortization of purchased intangibles, stock-based compensation, restructuring, acquisition related compensation, and litigation reserves, net of tax.

(In thousands, except per share data)

(Unaudited)

 

     Three months ended     Six months ended
     June 28,
2009
    March 29,
2009
   June 29,
2008
    June 28,
2009
   June 29,
2008
           (As Restated)                

Net revenue

   $ 144,674      $ 152,018    $ 204,464      $ 296,692    $ 402,618

Cost of revenue

     101,922        107,592      136,652        209,514      269,538
                                    

Gross profit

     42,752        44,426      67,812        87,178      133,080
                                    

Operating expenses:

            

Research and development

     6,984        6,833      7,178        13,817      15,057

Sales and marketing

     23,437        24,847      30,311        48,284      62,492

General and administrative

     6,936        7,138      6,899        14,074      13,284
                                    

Total operating expenses

     37,357        38,818      44,388        76,175      90,833
                                    

Income from operations

     5,395        5,608      23,424        11,003      42,247

Interest income

     178        304      1,040        482      2,552

Other income (expense), net

     (443     1,047      (14     604      2,829
                                    

Income before income taxes

     5,130        6,959      24,450        12,089      47,628

Provision for income taxes

     5,652        5,544      9,925        11,196      18,999
                                    

Net income (loss)

   $ (522   $ 1,415    $ 14,525      $ 893    $ 28,629
                                    

Net income (loss) per share:

            

Basic

   $ (0.02   $ 0.04    $ 0.41      $ 0.03    $ 0.81
                                    

Diluted

   $ (0.02   $ 0.04    $ 0.41      $ 0.03    $ 0.80
                                    

Weighted average shares outstanding used to compute net income (loss) per share:

            

Basic

     34,399        34,351      35,354        34,375      35,335
                                    

Diluted

     34,399        34,602      35,792        34,691      35,881
                                    

 

Page 7


NETGEAR, INC.

RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES

(In thousands, except per share data)

(Unaudited)

STATEMENT OF OPERATIONS DATA:

 

     Three months ended     Six months ended  
     June 28,
2009
    March 29,
2009
    June 29,
2008
    June 28,
2009
    June 29,
2008
 
           (As Restated)                    

GAAP gross profit

   $ 41,260      $ 42,931      $ 66,409      $ 84,191      $ 130,272   

Amortization of intangible assets

     1,254        1,253        1,184        2,507        2,367   

Stock-based compensation expense

     238        242        219        480        441   
                                        

Non-GAAP gross profit

   $ 42,752      $ 44,426      $ 67,812      $ 87,178      $ 133,080   
                                        

Non-GAAP gross margin

     29.6     29.2     33.2     29.4     33.1

GAAP research and development

   $ 7,496      $ 7,353      $ 8,584      $ 14,849      $ 17,322   

Stock-based compensation expense

     (512     (520     (863     (1,032     (1,664

Acquisition related compensation

     —          —          (543     —          (601
                                        

Non-GAAP research and development

   $ 6,984      $ 6,833      $ 7,178      $ 13,817      $ 15,057   
                                        

GAAP sales and marketing

   $ 24,464      $ 25,902      $ 31,192      $ 50,366      $ 64,220   

Stock-based compensation expense

     (1,027     (1,055     (881     (2,082     (1,728
                                        

Non-GAAP sales and marketing

   $ 23,437      $ 24,847      $ 30,311      $ 48,284      $ 62,492   
                                        

GAAP general and administrative

   $ 7,855      $ 8,237      $ 7,877      $ 16,092      $ 15,190   

Stock-based compensation expense

     (919     (1,099     (978     (2,018     (1,906
                                        

Non-GAAP general and administrative

   $ 6,936      $ 7,138      $ 6,899      $ 14,074      $ 13,284   
                                        

GAAP total operating expenses

   $ 39,841      $ 44,700      $ 47,653      $ 84,541      $ 96,783   

Stock-based compensation expense

     (2,458     (2,674     (2,722     (5,132     (5,298

Restructuring

     (18     (676     —          (694     —     

Acquisition related compensation

     —          —          (543     —          (601

Litigation reserves

     (8     (2,532     —          (2,540     (51
                                        

Non-GAAP total operating expenses

   $ 37,357      $ 38,818      $ 44,388      $ 76,175      $ 90,833   
                                        

 

Page 8


NETGEAR, INC.

RECONCILIATIONS OF GAAP MEASURES TO NON-GAAP MEASURES (CONTINUED)

(In thousands, except per share data)

(Unaudited)

STATEMENT OF OPERATIONS DATA (CONTINUED):

 

     Three months ended     Six months ended  
     June 28,
2009
    March 29,
2009
    June 29,
2008
    June 28,
2009
    June 29,
2008
 
           (As Restated)                    

GAAP operating income (loss)

   $ 1,419      $ (1,769   $ 18,756      $ (350   $ 33,489   

Amortization of intangible assets

     1,254        1,253        1,184        2,507        2,367   

Stock-based compensation expense

     2,696        2,916        2,941        5,612        5,739   

Restructuring

     18        676        —          694        —     

Acquisition related compensation

     —          —          543        —          601   

Litigation reserves

     8        2,532        —          2,540        51   
                                        

Non-GAAP operating income

   $ 5,395      $ 5,608      $ 23,424      $ 11,003      $ 42,247   
                                        

Non-GAAP operating margin

     3.7     3.7     11.5     3.7     10.5

GAAP net income (loss)

   $ (3,280   $ (3,770   $ 11,064      $ (7,050   $ 22,290   

Amortization of intangible assets

     1,254        1,253        1,184        2,507        2,367   

Stock-based compensation expense

     2,696        2,916        2,941        5,612        5,739   

Restructuring

     18        676        —          694        —     

Acquisition related compensation

     —          —          543        —          601   

Litigation reserves

     8        2,532        —          2,540        51   

Tax effect

     (1,218     (2,192     (1,207     (3,410     (2,419
                                        

Non-GAAP net income (loss)

   $ (522   $ 1,415      $ 14,525      $ 893      $ 28,629   
                                        
NET INCOME PER SHARE:           
     Three months ended     Six months ended  
     June 28,
2009
    March 29,
2009
    June 29,
2008
    June 28,
2009
    June 29,
2008
 
           (As Restated)                    

GAAP net income (loss) per diluted share

   $ (0.10   $ (0.11   $ 0.31      $ (0.21   $ 0.62   

Amortization of intangible assets

     0.04        0.04        0.03        0.07        0.07   

Stock-based compensation expense

     0.08        0.08        0.08        0.16        0.16   

Restructuring

     0.00        0.02        —          0.02        —     

Acquisition related compensation

     —          —          0.02        —          0.02   

Litigation reserves

     0.00        0.07        —          0.07        0.00   

Tax effect

     (0.04     (0.06     (0.03     (0.08     (0.07
                                        

Non-GAAP net income (loss) per diluted share

   $ (0.02   $ 0.04      $ 0.41      $ 0.03      $ 0.80   
                                        

 

Page 9


NETGEAR, INC.

SUPPLEMENTAL FINANCIAL INFORMATION

(In thousands, except per share data)

(Unaudited)

 

     Three months ended
     June 28,
2009
   March 29,
2009
   December 31,
2008
   September 28,
2008
   June 29,
2008

Cash, cash equivalents and short-term investments

   $ 224,496    $ 200,298    $ 203,009    $ 202,187    $ 186,828

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

   $ 6.53    $ 5.79    $ 5.84    $ 5.66    $ 5.22

Accounts receivable, net

   $ 110,231    $ 127,984    $ 138,275    $ 150,552    $ 159,039

Days sales outstanding (DSO)

     69      74      81      76      71

Inventories

   $ 75,039    $ 92,023    $ 112,240    $ 125,711    $ 106,387

Ending inventory turns

     5.5      4.7      4.0      3.7      5.2

Weeks of channel inventory:

              

U.S. retail channel

     12.6      10.0      9.6      11.4      13.6

U.S. distribution channel

     3.8      5.4      5.2      5.5      5.1

EMEA distribution channel

     5.0      5.6      5.7      5.1      6.0

APAC distribution channel

     4.8      5.7      6.7      7.2      6.0

Deferred revenue

   $ 15,267    $ 19,375    $ 21,508    $ 13,346    $ 4,339

Headcount

     567      568      579      568      563

Non-GAAP Diluted shares

     34,399      34,602      34,780      35,721      35,792

 

Page 10