Commvault Sets Fiscal Q4 and Full-Year Revenue Records
Fourth Quarter and Fiscal 2017 Highlights Include:
Fourth Quarter |
Fiscal 2017 |
|||
GAAP Results: |
||||
Revenues |
$172.9 million |
$650.5 million |
||
Income from Operations (EBIT) |
$2.3 million |
$0.2 million |
||
EBIT Margin |
1.3% |
0.0% |
||
Diluted Earnings Per Share |
$0.07 |
$0.01 |
||
Non-GAAP Results: |
||||
Income from Operations (EBIT) |
$21.7 million |
$75.9 million |
||
EBIT Margin |
12.5% |
11.7% |
||
Diluted Earnings Per Share |
$0.29 |
$1.03 |
Total revenues for the fourth quarter of fiscal 2017 were
For the full fiscal year, total revenues were
On a GAAP basis, income from operations (EBIT) decreased to
On a GAAP basis, income from operations (EBIT) for the full fiscal year was
For the fourth quarter of fiscal 2017,
For the full fiscal year, Commvault reported net income of $0.5 million. Non-GAAP net income for the full fiscal year increased to $48.0 million, or $1.03 per diluted share, from $42.4 million, or $0.91 per diluted share, in fiscal 2016.
Operating cash flow totaled
A reconciliation of GAAP to non-GAAP results has been provided in Financial Statement Table IV included in this press release. An explanation of these measures is also included below under the heading "Use of Non-GAAP Financial Measures."
In
Recent Business Highlights:
- On
March 8, 2017 ,Commvault announced it was partnering withPure Storage andCisco to help customers enable business critical applications to perform faster, run more efficiently and increase availability through the integration ofCommvault's Data Platform for FlashStack, a converged infrastructure solution offered by the two partners. LeveragingCommvault's proven IntelliSnap technology with purpose-built, all flash storage fromPure Storage and withCisco's Unified Computing System (Cisco UCS) creates an ideal replacement over traditional data management and protection tools that are unable to scale and support critical enterprise applications and databases like Oracle, VMware, SAP, and Microsoft SQL and Exchange, whether physical or virtual. - On
March 7, 2017 , in a nod toCommvault's growing partner ecosystem, CRN®, a brand ofThe Channel Company , named Ralph Nimergood,Commvault Vice President, Worldwide Channels and Alliances, to its exclusive 2017 list of the 50 Most Influential Channel Chiefs. This marks the third year in a row that Nimergood has been recognized as a CRN Channel Chief, and the second consecutive year that Nimergood has been recognized as one of CRN's 50 Most Influential Channel Chiefs. In calendar year 2016,Commvault grew its business through the VAR community at a double digit rate. Cloud growth was particularly strong and a key component of the company's revenue, with more than 90 percent of all enterprise deals involving cloud. - On
February 28, 2017 ,Commvault announced thatAustralia's biggest property data provider was leveraging Commvault Software to drive the company's digital business model into the cloud.CoreLogic is the leading property and data analytics provider inAustralia and New Zealand , and is transforming how it manages 600 data sources and a one-petabyte-per-day customers data workloads, and modernizing its 40-year-old data infrastructure.CoreLogic's disaster recovery strategy will be provided as a service onCommvault's Data Platform, releasing resources into higher-value areas of its customer's business and accelerating the shift from rigid tape backups to more agile processes. - On
February 21, 2017 , at HIMMS17, the healthcare industry's preeminent conference and exhibition,Commvault announced accelerating demand for its Commvault Data Platform with strong adoption among healthcare providers and organizations since the formation of its healthcare solutions group. At the conference, the company highlighted healthcare customers that are delivering higher quality, lower cost care by better protecting, controlling and extracting value from their EHR, imaging, financial and other enterprise data.Commvault also announced new partnerships with CloudWave and Harmony Healthcare IT, a technical achievement with TeraRecon, and a new IDC white paper on how healthcare organizations can use holistic data management to create a competitive advantage. - On
January 23, 2017 ,Commvault launched new reference architectures for Amazon Web Services (AWS), to provide enterprises with guidance on how the Commvault Data Platform can help organizations optimize their use of the AWS Cloud for backup, archive and recovery.Commvault also announced that existing customers can apply their licenses to applications enabled through AWS Marketplace. Additionally, customers will have the ability to easily direct data storage to specific AWS services - such as Amazon Simple Storage Service (Amazon S3), Amazon S3 Standard - Infrequent Access (Amazon S3-IA) and Amazon Glacier. The use of the Commvault Data Platform with the AWS Cloud delivers a powerful unified platform that simplifies data management wherever data is -- on-premises, the AWS Cloud, or mobile -- while reducing costs and risks.
Use of Non-GAAP Financial Measures
All of these non-GAAP financial measures should be considered as a supplement to, and not as a substitute for or superior to, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, which are provided in Table IV included in this press release.
Non-GAAP income from operations and non-GAAP income from operations margin. These non-GAAP financial measures exclude noncash stock-based compensation charges and additional FICA and related payroll tax expense incurred by
There are a number of limitations related to the use of non-GAAP income from operations and non-GAAP income from operations margin. The most significant limitation is that these non-GAAP financial measures exclude certain operating costs, primarily related to noncash stock-based compensation, which is of a recurring nature. Noncash stock-based compensation has been, and will continue to be for the foreseeable future, a significant recurring expense in
Non-GAAP net income and non-GAAP diluted EPS. Non-GAAP net income excludes noncash stock-based compensation, the additional FICA and related payroll tax expenses incurred by
Conference Call Information
About
Safe Harbor Statement
This press release may contain forward-looking statements, including statements regarding financial projections, which are subject to risks and uncertainties, such as competitive factors, difficulties and delays inherent in the development, manufacturing, marketing and sale of software products and related services, general economic conditions, outcome of litigation and others. For a discussion of these and other risks and uncertainties affecting
©1999-2017
Table I |
|||||||||||||||
Commvault Systems, Inc. |
|||||||||||||||
Consolidated Statements of Income |
|||||||||||||||
(In thousands, except per share data) |
|||||||||||||||
(Unaudited) |
|||||||||||||||
Three Months Ended |
Year Ended March 31, |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Revenues: |
|||||||||||||||
Software |
$ |
84,705 |
$ |
73,344 |
$ |
296,421 |
$ |
258,793 |
|||||||
Services |
88,226 |
86,221 |
354,097 |
336,333 |
|||||||||||
Total revenues |
172,931 |
159,565 |
650,518 |
595,126 |
|||||||||||
Cost of revenues: |
|||||||||||||||
Software |
739 |
790 |
3,045 |
2,385 |
|||||||||||
Services |
20,635 |
20,007 |
82,147 |
80,327 |
|||||||||||
Total cost of revenues |
21,374 |
20,797 |
85,192 |
82,712 |
|||||||||||
Gross margin |
151,557 |
138,768 |
565,326 |
512,414 |
|||||||||||
Operating expenses: |
|||||||||||||||
Sales and marketing |
102,063 |
89,652 |
387,975 |
352,669 |
|||||||||||
Research and development |
22,867 |
18,411 |
83,543 |
69,287 |
|||||||||||
General and administrative |
22,082 |
19,131 |
84,944 |
78,848 |
|||||||||||
Depreciation and amortization |
2,253 |
2,275 |
8,635 |
9,611 |
|||||||||||
Total operating expenses |
149,265 |
129,469 |
565,097 |
510,415 |
|||||||||||
Income from operations |
2,292 |
9,299 |
229 |
1,999 |
|||||||||||
Interest expense |
(233) |
(241) |
(957) |
(933) |
|||||||||||
Interest income |
320 |
275 |
1,163 |
862 |
|||||||||||
Equity in loss of affiliate |
(414) |
(83) |
(958) |
(83) |
|||||||||||
Income (loss) before income taxes |
1,965 |
9,250 |
(523) |
1,845 |
|||||||||||
Income tax expense (benefit) |
(1,223) |
3,456 |
(1,063) |
1,709 |
|||||||||||
Net income |
$ |
3,188 |
$ |
5,794 |
$ |
540 |
$ |
136 |
|||||||
Net income per common share: |
|||||||||||||||
Basic |
$ |
0.07 |
$ |
0.13 |
$ |
0.01 |
$ |
0.00 |
|||||||
Diluted |
$ |
0.07 |
$ |
0.13 |
$ |
0.01 |
$ |
0.00 |
|||||||
Weighted average common shares outstanding: |
|||||||||||||||
Basic |
44,868 |
44,615 |
44,700 |
45,159 |
|||||||||||
Diluted |
46,627 |
45,787 |
46,621 |
46,489 |
Table II |
||||||||
Commvault Systems, Inc. |
||||||||
Condensed Consolidated Balance Sheets |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
March 31, |
March 31, |
|||||||
2017 |
2016 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
329,491 |
$ |
288,107 |
||||
Short-term investments |
120,693 |
99,072 |
||||||
Trade accounts receivable, net |
132,761 |
113,429 |
||||||
Prepaid expenses and other current assets |
15,791 |
16,769 |
||||||
Total current assets |
598,736 |
517,377 |
||||||
Deferred tax assets, net |
61,018 |
49,976 |
||||||
Property and equipment, net |
132,319 |
135,904 |
||||||
Equity method investment |
3,621 |
4,579 |
||||||
Other assets |
7,273 |
6,737 |
||||||
Total assets |
$ |
802,967 |
$ |
714,573 |
||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current Liabilities: |
||||||||
Accounts payable |
$ |
117 |
$ |
309 |
||||
Accrued liabilities |
78,701 |
69,678 |
||||||
Deferred software revenue |
2,793 |
1,578 |
||||||
Deferred services revenue |
203,984 |
193,399 |
||||||
Total current liabilities |
285,595 |
264,964 |
||||||
Deferred revenue, less current portion |
70,803 |
49,889 |
||||||
Other liabilities |
3,934 |
3,452 |
||||||
Total stockholders' equity |
442,635 |
396,268 |
||||||
Total liabilities and stockholders' equity |
$ |
802,967 |
$ |
714,573 |
Table III |
||||||||||||||||
Commvault Systems, Inc. |
||||||||||||||||
Consolidated Statements of Cash Flows |
||||||||||||||||
(In thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended March 31, |
Year Ended March 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Cash flows from operating activities |
||||||||||||||||
Net income |
$ |
3,188 |
$ |
5,794 |
$ |
540 |
$ |
136 |
||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||||||||||
Depreciation and amortization |
2,659 |
2,670 |
10,232 |
11,179 |
||||||||||||
Noncash stock-based compensation |
18,775 |
16,680 |
73,928 |
64,196 |
||||||||||||
Excess tax benefits from stock-based compensation |
(1,466) |
(401) |
(6,242) |
(6,664) |
||||||||||||
Deferred income taxes |
(2,971) |
(1,452) |
(11,045) |
(9,332) |
||||||||||||
Equity in loss of affiliate |
414 |
83 |
958 |
83 |
||||||||||||
Changes in operating assets and liabilities: |
||||||||||||||||
Trade accounts receivable |
(16,031) |
1,693 |
(21,493) |
3,879 |
||||||||||||
Other current assets and Other assets |
(1,115) |
395 |
(55) |
2,843 |
||||||||||||
Accounts payable |
(31) |
171 |
(190) |
(454) |
||||||||||||
Accrued liabilities |
4,230 |
(2,048) |
15,088 |
1,972 |
||||||||||||
Deferred revenue |
21,055 |
13,333 |
37,988 |
16,317 |
||||||||||||
Other liabilities |
278 |
261 |
330 |
258 |
||||||||||||
Net cash provided by operating activities |
28,985 |
37,179 |
100,039 |
84,413 |
||||||||||||
Cash flows from investing activities |
||||||||||||||||
Purchase of short-term investments |
(2,395) |
(26,836) |
(96,306) |
(99,071) |
||||||||||||
Proceeds from maturity of short-term investments |
2,449 |
12,474 |
74,685 |
49,935 |
||||||||||||
Purchase of equity method investment |
— |
(86) |
— |
(4,662) |
||||||||||||
Purchases for corporate campus headquarters |
— |
— |
— |
(2,111) |
||||||||||||
Purchase of property and equipment |
(1,939) |
(1,273) |
(6,424) |
(6,280) |
||||||||||||
Net cash used in investing activities |
(1,885) |
(15,721) |
(28,045) |
(62,189) |
||||||||||||
Cash flows from financing activities |
||||||||||||||||
Repurchase of common stock |
(25,001) |
(56,897) |
(49,998) |
(91,477) |
||||||||||||
Proceeds from stock-based compensation plans |
7,050 |
5,065 |
21,321 |
14,843 |
||||||||||||
Excess tax benefits from stock-based compensation |
1,466 |
401 |
6,242 |
6,664 |
||||||||||||
Net cash used in financing activities |
(16,485) |
(51,431) |
(22,435) |
(69,970) |
||||||||||||
Effects of exchange rate — changes in cash |
2,464 |
1,684 |
(8,175) |
(1,820) |
||||||||||||
Net increase (decrease) in cash and cash equivalents |
13,079 |
(28,289) |
41,384 |
(49,566) |
||||||||||||
Cash and cash equivalents at beginning of period |
316,412 |
316,396 |
288,107 |
337,673 |
||||||||||||
Cash and cash equivalents at end of period |
$ |
329,491 |
$ |
288,107 |
$ |
329,491 |
$ |
288,107 |
Table IV |
||||||||||||||||
Commvault Systems, Inc. |
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
||||||||||||||||
(In thousands, except per share data) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three Months Ended |
Year Ended |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Non-GAAP financial measures and reconciliation: |
||||||||||||||||
GAAP income from operations |
$ |
2,292 |
$ |
9,299 |
$ |
229 |
$ |
1,999 |
||||||||
Noncash stock-based compensation (1) |
18,775 |
16,680 |
73,928 |
64,196 |
||||||||||||
FICA and related payroll tax expense on stock option exercises and |
602 |
261 |
1,790 |
1,151 |
||||||||||||
Non-GAAP income from operations |
$ |
21,669 |
$ |
26,240 |
$ |
75,947 |
$ |
67,346 |
||||||||
GAAP net income |
$ |
3,188 |
$ |
5,794 |
$ |
540 |
$ |
136 |
||||||||
Noncash stock-based compensation (1) |
18,775 |
16,680 |
73,928 |
64,196 |
||||||||||||
FICA and related payroll tax expense on stock option exercises and |
602 |
261 |
1,790 |
1,151 |
||||||||||||
Equity in loss of affiliate (3) |
414 |
83 |
958 |
83 |
||||||||||||
Non-GAAP provision for income taxes adjustment (4) |
(9,273) |
(6,265) |
(29,240) |
(23,182) |
||||||||||||
Non-GAAP net income |
$ |
13,706 |
$ |
16,553 |
$ |
47,976 |
$ |
42,384 |
||||||||
Diluted weighted average shares outstanding |
46,627 |
45,787 |
46,621 |
46,489 |
||||||||||||
Non-GAAP diluted net income per share |
$ |
0.29 |
$ |
0.36 |
$ |
1.03 |
$ |
0.91 |
Three months ended March 31, |
Year Ended |
|||||||||||
Sequential |
Year Over Year |
Year Over Year |
||||||||||
Non-GAAP software revenue reconciliation |
||||||||||||
GAAP software revenue |
$ |
84,705 |
$ |
84,705 |
$ |
296,421 |
||||||
Adjustment for currency impact |
(262) |
1,882 |
5,393 |
|||||||||
Non-GAAP software revenue on a constant currency basis (5) |
$ |
84,443 |
$ |
86,587 |
$ |
301,814 |
||||||
Three months ended March 31, |
Year Ended March 31, 2017 |
|||||||||||
Sequential |
Year Over Year |
Year Over Year |
||||||||||
Non-GAAP services revenue reconciliation |
||||||||||||
GAAP services revenue |
$ |
88,226 |
$ |
88,226 |
$ |
354,097 |
||||||
Adjustment for currency impact |
46 |
1,008 |
4,115 |
|||||||||
Non-GAAP services revenue on a constant currency basis (5) |
$ |
88,272 |
$ |
89,234 |
$ |
358,212 |
||||||
Three months ended March 31, |
Year Ended March 31, 2017 |
|||||||||||
Sequential |
Year Over Year |
Year Over Year |
||||||||||
Non-GAAP total revenue reconciliation |
||||||||||||
GAAP total revenues |
$ |
172,931 |
$ |
172,931 |
$ |
650,518 |
||||||
Adjustment for currency impact |
(216) |
2,890 |
9,508 |
|||||||||
Non-GAAP total revenues on a constant currency basis (5) |
$ |
172,715 |
$ |
175,821 |
$ |
660,026 |
Three Months Ended |
Year Ended |
||||||||||||||
2017 |
2016 |
2017 |
2016 |
||||||||||||
Non-GAAP free cash flow reconciliation: |
|||||||||||||||
Net cash provided by operating activities |
$ |
28,985 |
$ |
37,179 |
$ |
100,039 |
$ |
84,413 |
|||||||
Purchase of property and equipment |
(1,939) |
(1,273) |
(6,424) |
(6,280) |
|||||||||||
Non-GAAP free cash flow |
$ |
27,046 |
$ |
35,906 |
$ |
93,615 |
$ |
78,133 |
Footnotes - Adjustments |
|
(1) |
Represents noncash stock-based compensation charges associated with stock options, restricted stock units granted and our Employee Stock Purchase Plan. Those amounts are represented as follows: |
Three Months Ended |
Year Ended March 31, |
|||||||||||||||
2017 |
2016 |
2017 |
2016 |
|||||||||||||
Cost of services revenue |
$ |
1,030 |
$ |
848 |
$ |
3,925 |
$ |
3,106 |
||||||||
Sales and marketing |
8,944 |
7,546 |
34,005 |
28,557 |
||||||||||||
Research and development |
1,963 |
1,834 |
7,335 |
6,722 |
||||||||||||
General and administrative |
6,838 |
6,452 |
28,663 |
25,811 |
||||||||||||
Stock-based compensation expense |
$ |
18,775 |
$ |
16,680 |
$ |
73,928 |
$ |
64,196 |
(2) |
Represents additional FICA and related payroll tax expenses incurred by Commvault when employees exercise in the money stock options or vest in restricted stock awards. |
(3) |
Represents Commvault's share of loss from its investment in Laitek, Inc. |
(4) |
The provision for income taxes is adjusted to reflect Commvault's estimated non-GAAP effective tax rate of approximately 37% in fiscal 2017 and fiscal 2016. |
(5) |
Revenues on a constant currency basis are calculated using the average foreign exchange rates from a previous period and applying these rates to foreign-denominated revenues in the corresponding period during fiscal 2017. The difference between revenue calculated based on these foreign exchange rates and revenues calculated in accordance with GAAP is listed as adjustment for currency impact in the table above. |
Table V |
|||||||||||||||||||
Commvault Systems, Inc. |
|||||||||||||||||||
Recast for Adoption of ASC 606 |
|||||||||||||||||||
Consolidated Condensed Statements of Income Measures |
|||||||||||||||||||
(In thousands) |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
Three Months Ended |
Year Ended |
||||||||||||||||||
June 30, |
September 30, |
December 31, |
March 31, |
March 31, |
|||||||||||||||
Revenues: |
|||||||||||||||||||
Software |
$ |
54,741 |
$ |
57,672 |
$ |
74,000 |
$ |
71,678 |
$ |
258,091 |
|||||||||
Services |
81,983 |
83,450 |
84,289 |
85,954 |
335,676 |
||||||||||||||
Total revenues |
136,724 |
141,122 |
158,289 |
157,632 |
593,767 |
||||||||||||||
Total cost of revenues |
20,547 |
20,939 |
20,429 |
20,797 |
82,712 |
||||||||||||||
Gross margin |
116,177 |
120,183 |
137,860 |
136,835 |
511,055 |
||||||||||||||
Total operating expenses |
124,451 |
123,859 |
130,111 |
128,524 |
506,945 |
||||||||||||||
Income (loss) from operations |
$ |
(8,274) |
$ |
(3,676) |
$ |
7,749 |
$ |
8,311 |
$ |
4,110 |
|||||||||
Non-GAAP Adjustments |
|||||||||||||||||||
Non-cash stock-based compensation |
15,221 |
15,068 |
17,227 |
16,680 |
64,196 |
||||||||||||||
FICA and related payroll tax expense on stock option |
319 |
341 |
230 |
261 |
1,151 |
||||||||||||||
Non-GAAP income from operations |
$ |
7,266 |
$ |
11,733 |
$ |
25,206 |
$ |
25,252 |
$ |
69,457 |
Three Months Ended |
Year Ended |
||||||||||||||||||
June 30, |
September 30, |
December 31, |
March 31, |
March 31, |
|||||||||||||||
Revenues: |
|||||||||||||||||||
Software |
$ |
63,413 |
$ |
70,405 |
$ |
78,655 |
$ |
78,195 |
$ |
290,668 |
|||||||||
Services |
88,361 |
89,033 |
88,406 |
88,537 |
354,337 |
||||||||||||||
Total revenues |
151,774 |
159,438 |
167,061 |
166,732 |
645,005 |
||||||||||||||
Total cost of revenues |
20,995 |
21,657 |
21,166 |
21,374 |
85,192 |
||||||||||||||
Gross margin |
130,779 |
137,781 |
145,895 |
145,358 |
559,813 |
||||||||||||||
Total operating expenses |
134,007 |
137,839 |
142,053 |
147,156 |
561,055 |
||||||||||||||
Income (loss) from operations |
$ |
(3,228) |
$ |
(58) |
$ |
3,842 |
$ |
(1,798) |
$ |
(1,242) |
|||||||||
Non-GAAP Adjustments |
|||||||||||||||||||
Non-cash stock-based compensation |
17,340 |
18,703 |
19,110 |
18,775 |
73,928 |
||||||||||||||
FICA and related payroll tax expense on stock option |
216 |
250 |
722 |
602 |
1,790 |
||||||||||||||
Non-GAAP income from operations |
$ |
14,328 |
$ |
18,895 |
$ |
23,674 |
$ |
17,579 |
$ |
74,476 |
Three Months Ended |
Year Ended |
||||||||||||||||||
June 30, |
September 30, |
December 31, |
March 31, |
March 31, |
|||||||||||||||
Software revenue growth - year over year |
16 |
% |
22 |
% |
6 |
% |
9 |
% |
13 |
% |
|||||||||
Total revenue growth - year over year |
11 |
% |
13 |
% |
6 |
% |
6 |
% |
9 |
% |
|||||||||
EBIT Margin |
(2.1) |
% |
(0.0) |
% |
2.3 |
% |
(1.1) |
% |
(0.2) |
% |
|||||||||
Non-GAAP EBIT Margin |
9.4 |
% |
11.9 |
% |
14.2 |
% |
10.5 |
% |
11.5 |
% |
|||||||||
Net income (loss) per common share: |
|||||||||||||||||||
Basic |
$ |
(0.06) |
$ |
(0.00) |
$ |
0.04 |
$ |
0.00 |
$ |
(0.01) |
|||||||||
Diluted |
$ |
(0.06) |
$ |
(0.00) |
$ |
0.04 |
$ |
0.00 |
$ |
(0.01) |
|||||||||
Non-GAAP net income per common share: |
|||||||||||||||||||
Basic |
$ |
0.20 |
$ |
0.27 |
$ |
0.33 |
$ |
0.25 |
$ |
1.05 |
|||||||||
Diluted |
$ |
0.20 |
$ |
0.26 |
$ |
0.32 |
$ |
0.24 |
$ |
1.01 |
Table VI |
||||||||||||
Commvault Systems, Inc. |
||||||||||||
Reconciliation of as Reported to as Recast for Adoption of ASC 606 |
||||||||||||
Consolidated Condensed Statements of Income Measures |
||||||||||||
(In thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Year Ended March 31, 2017 |
||||||||||||
As Reported |
Adjustments |
Recast for Adoption |
||||||||||
Revenues: |
||||||||||||
Software |
$ |
296,421 |
$ |
(5,753) |
(1) |
$ |
290,668 |
|||||
Services |
354,097 |
240 |
354,337 |
|||||||||
Total revenues |
650,518 |
(5,513) |
645,005 |
|||||||||
Total cost of revenues |
85,192 |
— |
85,192 |
|||||||||
Gross margin |
565,326 |
(5,513) |
559,813 |
|||||||||
Total operating expenses |
565,097 |
(4,042) |
(2) |
561,055 |
||||||||
Income (loss) from operations |
$ |
229 |
$ |
(1,471) |
$ |
(1,242) |
||||||
Non-GAAP Adjustments |
||||||||||||
Non-cash stock-based compensation |
73,928 |
— |
73,928 |
|||||||||
FICA and related payroll tax expense on stock option |
1,790 |
— |
1,790 |
|||||||||
Non-GAAP income from operations |
$ |
75,947 |
$ |
(1,471) |
$ |
74,476 |
||||||
(1) Adjustments to Software Revenue |
||||||||||||
Perpetual software license adjustments, net |
(2,839) |
|||||||||||
Subscription-based software revenue adjustments, net |
(1,200) |
|||||||||||
Amounts previously recorded as operating expenses |
(1,714) |
|||||||||||
Total |
$ |
(5,753) |
||||||||||
(2) Adjustments to the Sales and Marketing Expense |
||||||||||||
Impact of deferred commissions cost, net |
(2,328) |
|||||||||||
Amounts previously recorded as operating expenses |
(1,714) |
|||||||||||
Total |
$ |
(4,042) |
Table VI (Continued) |
||||||||||||
Commvault Systems, Inc. |
||||||||||||
Reconciliation of as Reported to as Recast for Adoption of ASC 606 |
||||||||||||
Consolidated Condensed Statements of Income Measures |
||||||||||||
(In thousands) |
||||||||||||
(Unaudited) |
||||||||||||
Year Ended March 31, 2016 |
||||||||||||
As Reported |
Adjustments |
Recast for Adoption |
||||||||||
Revenues: |
||||||||||||
Software |
$ |
258,793 |
$ |
(702) |
(1) |
$ |
258,091 |
|||||
Services |
336,333 |
(657) |
335,676 |
|||||||||
Total revenues |
595,126 |
(1,359) |
593,767 |
|||||||||
Total cost of revenues |
82,712 |
— |
82,712 |
|||||||||
Gross margin |
512,414 |
(1,359) |
511,055 |
|||||||||
Total operating expenses |
510,415 |
(3,470) |
(2) |
506,945 |
||||||||
Income from operations |
$ |
1,999 |
$ |
2,111 |
$ |
4,110 |
||||||
Non-GAAP Adjustments |
||||||||||||
Non-cash stock-based compensation |
64,196 |
— |
64,196 |
|||||||||
FICA and related payroll tax expense on stock option |
1,151 |
— |
1,151 |
|||||||||
Non-GAAP income from operations |
$ |
67,346 |
$ |
2,111 |
$ |
69,457 |
||||||
(1) Adjustments to Software Revenue |
||||||||||||
Perpetual software license adjustments, net |
2,362 |
|||||||||||
Subscription-based software revenue adjustments, net |
(1,228) |
|||||||||||
Amounts previously recorded as operating expenses |
(1,836) |
|||||||||||
Total |
$ |
(702) |
||||||||||
(2) Adjustments to the Sales and Marketing Expense |
||||||||||||
Impact of deferred commissions cost, net |
(1,634) |
|||||||||||
Amounts previously recorded as operating expenses |
(1,836) |
|||||||||||
Total |
$ |
(3,470) |
Table VII |
|||||||||||
Commvault Systems, Inc. |
|||||||||||
Reconciliation of as Reported to as Recast for Adoption of ASC 606 |
|||||||||||
Consolidated Condensed Balance Sheet Measures |
|||||||||||
(In thousands) |
|||||||||||
(Unaudited) |
|||||||||||
March 31, 2017 |
|||||||||||
As Reported |
Adjustments |
Recast for Adoption of |
|||||||||
Current assets: |
|||||||||||
Trade accounts receivable |
$ |
132,761 |
$ |
1,789 |
$ |
134,550 |
|||||
Unbilled receivables |
$ |
— |
$ |
1,211 |
$ |
1,211 |
|||||
Total current assets |
$ |
598,736 |
$ |
3,000 |
$ |
601,736 |
|||||
Deferred commissions |
$ |
— |
$ |
30,378 |
$ |
30,378 |
|||||
Deferred tax assets, net |
$ |
61,018 |
$ |
(10,790) |
$ |
50,228 |
|||||
Total assets |
$ |
802,967 |
$ |
22,588 |
$ |
825,555 |
|||||
Current Liabilities: |
|||||||||||
Deferred revenue |
$ |
206,777 |
$ |
(2,001) |
$ |
204,776 |
|||||
Total current liabilities |
$ |
285,595 |
$ |
(2,001) |
$ |
283,594 |
|||||
Other liabilities |
$ |
3,934 |
$ |
292 |
$ |
4,226 |
|||||
Accumulated deficit |
$ |
(239,974) |
$ |
24,297 |
$ |
(215,677) |
|||||
Total stockholders' equity |
$ |
442,635 |
$ |
24,297 |
$ |
466,932 |
|||||
Total liabilities and stockholders' equity |
$ |
802,967 |
$ |
22,588 |
$ |
825,555 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/commvault-sets-fiscal-q4-and-full-year-revenue-records-300449166.html
SOURCE
Investor Relations Contact: Michael Picariello, Commvault, 732-728-5380, ir@commvault.com; Media Relations Contact: Leo Tignini, Commvault, 732-728-5378, ltignini@commvault.com