Form 8-K
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 11, 2010
COMMVAULT SYSTEMS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
|
|
Delaware
|
|
1-33026
|
|
22-3447504 |
|
|
|
|
|
(State or other jurisdiction
of incorporation)
|
|
(Commission File Number)
|
|
(IRS Employer Identification No.) |
|
|
|
2 Crescent Place
Oceanport, New Jersey
|
|
07757 |
|
|
|
(Address of principal executive offices)
|
|
(Zip Code) |
Registrants telephone number, including area code: (732) 870-4000
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o |
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|
o |
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
|
o |
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
|
o |
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition
On May 11, 2010, CommVault Systems, Inc. issued a press release announcing its results for its
fourth fiscal quarter ended March 31, 2010. A copy of the press release is attached hereto as
Exhibit 99.1.
This information is being furnished pursuant to Item 2.02 and shall not be deemed filed for
purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the
liabilities under that section and shall not be deemed to be incorporated by reference into filings
under the Securities Act of 1933.
Item 9.01 Financial Statements and Exhibits
(d) Exhibits:
|
99.1 |
|
Press Release dated May 11, 2010 |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
COMMVAULT SYSTEMS, INC.
|
|
Dated: May 11, 2010 |
/s/ Louis F. Miceli
|
|
|
Louis F. Miceli |
|
|
Vice President, Chief Financial Officer |
|
|
3
Exhibit 99.1
Exhibit 99.1
Investor Relations Contact:
Michael Picariello
CommVault
732-728-5380
ir@commvault.com
CommVault Announces Fourth Quarter and Fiscal 2010 Financial Results
CommVault Reports Record Quarterly Revenues of $73.4 million
Fourth Quarter and Fiscal 2010 Highlights Include:
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter |
|
|
Fiscal 2010 |
|
GAAP Results: |
|
|
|
|
|
|
|
|
Revenues |
|
$73.4 million |
|
$271.0 million |
Income from Operations (EBIT) |
|
$10.1 million |
|
$31.8 million |
EBIT Margin |
|
|
13.8 |
% |
|
|
11.8 |
% |
Diluted Earnings Per Share |
|
$ |
0.13 |
|
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP Results: |
|
|
|
|
|
|
|
|
Income from Operations (EBIT) |
|
$13.9 million |
|
$47.3 million |
EBIT Margin |
|
|
18.9 |
% |
|
|
17.4 |
% |
Diluted Earnings Per Share |
|
$ |
0.21 |
|
|
$ |
0.72 |
|
OCEANPORT, N.J. May 11, 2010 CommVault [NASDAQ: CVLT] today announced its financial results
for the fourth quarter and fiscal year ended March 31, 2010.
N. Robert Hammer, CommVaults chairman, president and CEO stated, Our solid results in the fourth
quarter were highlighted by strong revenue growth, improved operating margins and significant
increases in both earnings and operating cash flows. Our 31% growth in total revenues in the fourth
quarter compared to the prior year was driven by a record number of enterprise software deals. Our
solid finish to fiscal 2010 demonstrates the strength of our sales and services organizations as
well as the increasing strategic relevance of our Simpana data and information management software
platform. We believe that we are entering fiscal 2011 with excellent momentum driven by improving
market conditions, stronger distribution capabilities and a best in class software platform. We
are well positioned for continued market share gains and consistent revenue growth.
Total revenues for the fourth quarter of fiscal 2010 were $73.4 million, an increase of 31% over
the fourth quarter of fiscal 2009 and an increase of 4% over the prior quarter. Software revenue
in the fourth quarter of fiscal 2010 was $36.7 million, an increase of
33% year-over-year and up 4% sequentially. Services revenue in the fourth quarter of fiscal 2010
was $36.8 million, up 28% year-over-year and 4% sequentially.
Total revenues for the full fiscal year were $271.0 million, an increase of 16% over fiscal 2009.
Software revenue for the full fiscal year was $134.5 million, an increase of 11% over fiscal 2009.
Services revenue for the full fiscal year was $136.5 million, an increase of 21% over fiscal 2009.
Income from operations (EBIT) was $10.1 million for the fourth quarter, a 373% increase from $2.1
million in the same period of the prior year. Non-GAAP income from operations (EBIT) increased
158% to $13.9 million in the fourth quarter of fiscal 2010 compared to $5.4 million in the fourth
quarter of the prior year. On a sequential basis, Non-GAAP income from operations (EBIT) increased
9% in the fourth quarter of fiscal 2010.
Income from operations (EBIT) for the full fiscal year was $31.8 million, an increase of 55% over
fiscal 2009. Non-GAAP income from operations (EBIT) increased 47% to $47.3 million in fiscal 2010
compared to $32.1 million in fiscal 2009.
For the fourth quarter of fiscal 2010, CommVault reported net income of $5.8 million, an increase
of $5.6 million compared to the same period of the prior year. Non-GAAP net income for the quarter
increased 151% to $9.5 million, or $0.21 per diluted share, from $3.8 million, or $0.09 per diluted
share, in the same period of the prior year.
For the full fiscal year, CommVault reported net income of $18.4 million, an increase of $6.1
million compared to fiscal 2009. Non-GAAP net income for the full fiscal year increased 38% to
$32.3 million, or $0.72 per diluted share, from $23.5 million, or $0.53 per diluted share, in
fiscal 2009.
Operating cash flow totaled $22.2 million for the fourth quarter of fiscal 2010 compared to $6.5
million in the fourth quarter of fiscal 2009. Operating cash flow totaled $57.2 million for the
full fiscal year compared to $43.1 million in fiscal 2009. Total cash and short-term investments
were $174.6 million as of March 31, 2010 compared to $105.2 million as of March 31, 2009.
As of
May 10, 2010, CommVault has repurchased $46.4 million of
common stock (3.2 million shares)
out of the $80.0 million in total that is authorized under its share repurchase program. As a
result, CommVault may repurchase the remaining $33.6 million of its common stock under the
repurchase program, which is currently set to expire on March 31, 2011.
Certain executive officers, Directors and employees of CommVault currently hold approximately
800,000 in-the-money stock options that will expire in the next 12 months. CommVault expects that
all of these stock options will be exercised prior to their expiration.
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.
Recent Business Highlights:
|
|
|
On April 5, 2010, CommVault announced that its Simpana® software now supports Microsoft
Exchange Server 2010 to ease migrations to this latest Exchange release while enabling
customers to easily protect, manage, archive and recover mission-critical data stored in
Exchange email repositories. |
|
|
|
|
On March 24, 2010, CommVault announced SnapProtect Integration with EqualLogic to
simplify and automate data management for Dell PowerVault DL2100. This latest Simpana
software enhancement provides application aware Snapshot Management and enables Dell
PowerVault users to leverage secure, cost-effective tier of cloud storage. |
Use of Non-GAAP Financial Measures
CommVault has provided in this press release the following non-GAAP financial measures: non-GAAP
income from operations, non-GAAP income from operations margin, non-GAAP net income and non-GAAP
diluted earnings per share. This selected financial information has not been prepared in
accordance with GAAP. CommVault uses these non-GAAP financial measures internally to understand,
manage and evaluate its business and make operating decisions. In addition, CommVault believes
these non-GAAP operating measures are useful to investors, when used as a
supplement to GAAP financial measures, in evaluating CommVaults ongoing operational performance.
CommVault believes that the use of these non-GAAP financial measures provide an additional tool for
investors to use in evaluating ongoing operating results and trends, and in comparing its financial
results with other companies in CommVaults industry, many of which present similar non-GAAP
financial measures to the investment community.
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 expense
incurred by CommVault when employees exercise in the money stock options or vest in restricted
stock awards. CommVault believes that these non-GAAP financial measures are useful metrics for
management and investors because they compare CommVaults core operating results over multiple
periods. When evaluating the performance of CommVaults operating results and developing short and
long term plans, CommVault does not consider such expenses. Although noncash stock-based
compensation and the related additional FICA expense are necessary to attract and retain employees,
CommVault places its primary emphasis on stockholder dilution as compared to the accounting charges
related to such equity compensation plans. In addition, because of the varying available valuation
methodologies, subjective assumptions such as volatility outside CommVaults control and the
variety of awards that companies can issue, CommVault believes that providing non-GAAP financial
measures that exclude noncash stock-based compensation expense and the related additional FICA
expense incurred on stock option exercises and vesting of restricted stock awards allow investors
to make meaningful comparisons between CommVaults operating results and those of other companies.
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 CommVaults operating results. In addition, noncash stock-based compensation is an
important part of CommVaults employees compensation and can have a significant impact on their
performance. Lastly, the components CommVault excludes in its non-GAAP financial measures may
differ from the components that its peer companies exclude when they report their non-GAAP
financial measures.
CommVaults management generally compensates for limitations described above related to the use of
non-GAAP financial measures by providing investors with a reconciliation of the non-GAAP financial
measure to the most directly comparable GAAP financial measure. Further, CommVault management uses
non-GAAP financial measures only in addition to, and in conjunction with, results presented in
accordance with GAAP.
Non-GAAP net income and non-GAAP diluted EPS. Non-GAAP net income excludes noncash stock-based
compensation and the related additional FICA expense incurred by CommVault when employees exercise
in the money stock options or vest in restricted stock awards, which are discussed above, as well
as applies a non-GAAP effective tax rate of 32% in fiscal 2010 and 30% in fiscal 2009.
CommVault anticipates that in any given quarter its non-GAAP tax rate may be either higher or lower
than the GAAP tax rate as evidenced by historical fluctuations. The GAAP tax rate over the past
four fiscal years was 43% for fiscal 2010, 44% for fiscal 2009, 23% for fiscal 2008 and (241%) for
fiscal 2007. In addition, CommVaults cash tax rate has been significantly lower than its GAAP tax
rate for the past three fiscal years. The cash tax rate over the past three fiscal years was 10%
for fiscal 2010 and 13% for both fiscal 2009 and fiscal 2008. CommVault expects that its cash tax
rate will remain lower than its GAAP tax rate for the next few years. CommVault defines its cash
tax rate as the total amount of cash income taxes payable for the fiscal year divided by
consolidated GAAP pre-tax income.
CommVault measured itself to a non-GAAP tax rate of 30% in fiscal 2009, 32% in fiscal 2010 and will
measure itself to a non-GAAP tax rate of 34% in fiscal 2011. CommVault believes that the use of a
non-GAAP tax rate is a useful measure as it allows management and investors to compare its
operating results on a more consistent basis over the multiple periods presented in its earnings
release without the impact of significant variations in the tax rate as more fully described above.
It is also more reflective of the gradual increase in the cash tax rate as it approaches the GAAP
tax rate. CommVault currently expects that it will achieve long-term terminal GAAP and cash tax
rates in the mid thirty percent range over the next few years. As a result, CommVault will
gradually increase its non-GAAP tax rate as it approaches its anticipated long-term GAAP and cash
tax rates. Non-GAAP EPS is derived from non-GAAP net income divided by the weighted average shares
outstanding on a fully diluted basis.
CommVault considers non-GAAP net income and non-GAAP diluted EPS useful metrics for CommVault
management and its investors for the same basic reasons that CommVault uses non-GAAP income from
operations and non-GAAP income from operations margin. In addition, the same limitations as well as
management actions to compensate for such limitations described above also apply to CommVaults use
of non-GAAP net income and non-GAAP EPS.
Conference Call Information
CommVault will host a conference call today, May 11, 2010, at 8:30 a.m. Eastern Time (5:30 a.m.
Pacific Time) to discuss its financial results. To access this call, dial 866-270-6057 (domestic)
or 617-213-8891 (international). Investors can also access the webcast by visiting
www.commvault.com. The live webcast and replay will be hosted under Investor Events located under
the Investor Relations section of the website. An archived webcast of this conference call will
also be available following the call.
About CommVault
A singular vision a belief in a better way to address current and future data and information
management needs guides CommVault in the development of Singular Information Management®
solutions for high-performance data protection, universal availability and simplified management of
data on complex storage networks. CommVaults exclusive single-platform architecture gives
companies unprecedented control over data growth, costs and risk. CommVaults Simpana® software
modules were designed to work together seamlessly from the ground up, sharing a single code and
common function set, to deliver superlative Data Backup,
Archive, Replication, Search and Resource Management capabilities. More companies every day join
those who have discovered the unparalleled efficiency, performance, reliability, and control only
CommVault can offer. Information about CommVault is available at www.commvault.com. CommVaults
corporate headquarters is located in Oceanport, New Jersey in the United States.
Safe Harbor Statement
This press release contains 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 and others. Statements regarding
CommVaults beliefs, plans, expectations or intentions regarding the future are forward-looking
statements, within the meaning of Section 27A of the Securities Act of 1933, as amended and Section
21E of the Securities Exchange Act of 1934, as amended. All such forward-looking statements are
made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of
1995. Actual results may differ materially from anticipated results. CommVault does not undertake
to update its forward-looking statements.
CommVault, CommVault and logo, the CV logo, CommVault Systems, Solving Forward, SIM, Singular
Information Management, Simpana, CommVault Galaxy, Unified Data Management, QiNetix, Quick
Recovery, QR, CommNet, Farline, GridStor, Vault Tracker, InnerVault, Quick Snap, QSnap, Recovery
Director, CommServe, CommCell, SnapProtect, ROMS and CommValue, are trademarks or registered
trademarks of CommVault Systems, Inc. All other third party brands, products, service names,
trademarks, or registered service marks are the property of and used to identify the products or
services of their respective owners. All specifications are subject to change without notice.
Table I
CommVault Systems, Inc.
Consolidated Statements of Income
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
$ |
36,656 |
|
|
$ |
27,480 |
|
|
$ |
134,500 |
|
|
$ |
121,685 |
|
Services |
|
|
36,782 |
|
|
|
28,657 |
|
|
|
136,525 |
|
|
|
112,834 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
73,438 |
|
|
|
56,137 |
|
|
|
271,025 |
|
|
|
234,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
704 |
|
|
|
600 |
|
|
|
3,017 |
|
|
|
2,469 |
|
Services |
|
|
8,519 |
|
|
|
6,862 |
|
|
|
32,628 |
|
|
|
28,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
9,223 |
|
|
|
7,462 |
|
|
|
35,645 |
|
|
|
30,646 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
64,215 |
|
|
|
48,675 |
|
|
|
235,380 |
|
|
|
203,873 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
36,557 |
|
|
|
31,401 |
|
|
|
136,773 |
|
|
|
122,957 |
|
Research and development |
|
|
8,809 |
|
|
|
7,778 |
|
|
|
33,421 |
|
|
|
30,669 |
|
General and administrative |
|
|
7,863 |
|
|
|
6,489 |
|
|
|
29,823 |
|
|
|
26,159 |
|
Depreciation and amortization |
|
|
854 |
|
|
|
866 |
|
|
|
3,514 |
|
|
|
3,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
10,132 |
|
|
|
2,141 |
|
|
|
31,849 |
|
|
|
20,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(28 |
) |
|
|
(118 |
) |
|
|
(106 |
) |
|
|
(175 |
) |
Interest income |
|
|
91 |
|
|
|
120 |
|
|
|
384 |
|
|
|
1,639 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
10,195 |
|
|
|
2,143 |
|
|
|
32,127 |
|
|
|
21,970 |
|
Income tax expense |
|
|
(4,383 |
) |
|
|
(1,904 |
) |
|
|
(13,722 |
) |
|
|
(9,642 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,812 |
|
|
$ |
239 |
|
|
$ |
18,405 |
|
|
$ |
12,328 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.14 |
|
|
$ |
0.01 |
|
|
$ |
0.44 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.13 |
|
|
$ |
0.01 |
|
|
$ |
0.41 |
|
|
$ |
0.28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
42,753 |
|
|
|
41,506 |
|
|
|
42,133 |
|
|
|
41,983 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
45,923 |
|
|
|
43,405 |
|
|
|
45,022 |
|
|
|
44,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table II
CommVault Systems, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
169,518 |
|
|
$ |
105,205 |
|
Short-term investments |
|
|
5,043 |
|
|
|
|
|
Trade accounts receivable, net |
|
|
58,049 |
|
|
|
44,020 |
|
Prepaid expenses and other current assets |
|
|
4,612 |
|
|
|
3,782 |
|
Deferred tax assets |
|
|
16,693 |
|
|
|
13,144 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
253,915 |
|
|
|
166,151 |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets |
|
|
24,485 |
|
|
|
33,463 |
|
Property and equipment, net |
|
|
6,356 |
|
|
|
6,282 |
|
Other assets |
|
|
1,259 |
|
|
|
1,091 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
286,015 |
|
|
$ |
206,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,891 |
|
|
$ |
1,798 |
|
Accrued liabilities |
|
|
25,727 |
|
|
|
18,407 |
|
Deferred revenue |
|
|
83,112 |
|
|
|
61,356 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
110,730 |
|
|
|
81,561 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
9,140 |
|
|
|
7,760 |
|
Other liabilities |
|
|
7,845 |
|
|
|
6,377 |
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
158,300 |
|
|
|
111,289 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
286,015 |
|
|
$ |
206,987 |
|
|
|
|
|
|
|
|
Table III
CommVault Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
18,405 |
|
|
$ |
12,328 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
3,630 |
|
|
|
3,691 |
|
Noncash stock-based compensation |
|
|
14,912 |
|
|
|
11,299 |
|
Excess tax benefits from stock-based compensation |
|
|
(3,395 |
) |
|
|
(469 |
) |
Deferred income taxes |
|
|
4,044 |
|
|
|
3,883 |
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(11,801 |
) |
|
|
(3,890 |
) |
Prepaid expenses and other current assets |
|
|
(786 |
) |
|
|
(498 |
) |
Other assets |
|
|
(97 |
) |
|
|
(473 |
) |
Accounts payable |
|
|
27 |
|
|
|
(264 |
) |
Accrued liabilities |
|
|
11,184 |
|
|
|
1,924 |
|
Deferred revenue |
|
|
19,967 |
|
|
|
15,154 |
|
Other liabilities |
|
|
1,157 |
|
|
|
424 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
57,247 |
|
|
|
43,109 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of short term investments |
|
|
(5,293 |
) |
|
|
|
|
Proceeds from maturity of short-term investments |
|
|
250 |
|
|
|
|
|
Purchase of property and equipment |
|
|
(3,370 |
) |
|
|
(4,539 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(8,413 |
) |
|
|
(4,539 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Repurchase of common stock |
|
|
|
|
|
|
(25,229 |
) |
Debt issuance costs |
|
|
|
|
|
|
(104 |
) |
Proceeds from the exercise of stock options |
|
|
10,284 |
|
|
|
2,726 |
|
Excess tax benefits from stock-based compensation |
|
|
3,395 |
|
|
|
469 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
13,679 |
|
|
|
(22,138 |
) |
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes in cash |
|
|
1,800 |
|
|
|
(2,888 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
64,313 |
|
|
|
13,544 |
|
Cash and cash equivalents at beginning of period |
|
|
105,205 |
|
|
|
91,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
169,518 |
|
|
$ |
105,205 |
|
|
|
|
|
|
|
|
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 |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Non-GAAP financial measures and
reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations |
|
$ |
10,132 |
|
|
$ |
2,141 |
|
|
$ |
31,849 |
|
|
$ |
20,506 |
|
Noncash stock-based compensation (1) |
|
|
3,506 |
|
|
|
3,164 |
|
|
|
14,912 |
|
|
|
11,299 |
|
FICA expense on stock option
exercises and vesting
on restricted
stock awards (2) |
|
|
229 |
|
|
|
77 |
|
|
|
522 |
|
|
|
260 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
$ |
13,867 |
|
|
$ |
5,382 |
|
|
$ |
47,283 |
|
|
$ |
32,065 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
$ |
5,812 |
|
|
$ |
239 |
|
|
$ |
18,405 |
|
|
$ |
12,328 |
|
Noncash stock-based compensation (1) |
|
|
3,506 |
|
|
|
3,164 |
|
|
|
14,912 |
|
|
|
11,299 |
|
FICA expense on stock option
exercises and vesting
on restricted
stock awards (2) |
|
|
229 |
|
|
|
77 |
|
|
|
522 |
|
|
|
260 |
|
Non-GAAP provision for income taxes
adjustment (3) |
|
|
(75 |
) |
|
|
290 |
|
|
|
(1,498 |
) |
|
|
(416 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ |
9,472 |
|
|
$ |
3,770 |
|
|
$ |
32,341 |
|
|
$ |
23,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares
outstanding |
|
|
45,923 |
|
|
|
43,405 |
|
|
|
45,022 |
|
|
|
44,013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.21 |
|
|
$ |
0.09 |
|
|
$ |
0.72 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes Adjustments
|
|
|
(1) |
|
Represents noncash stock-based compensation charges associated with stock options and
restricted stock units granted as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
Year Ended March 31, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
Cost of services revenue |
|
$ |
113 |
|
|
$ |
108 |
|
|
$ |
463 |
|
|
$ |
303 |
|
Sales and marketing |
|
|
1,657 |
|
|
|
1,547 |
|
|
|
6,827 |
|
|
|
5,317 |
|
Research and development |
|
|
265 |
|
|
|
375 |
|
|
|
2,030 |
|
|
|
1,605 |
|
General and administrative |
|
|
1,471 |
|
|
|
1,134 |
|
|
|
5,592 |
|
|
|
4,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
$ |
3,506 |
|
|
$ |
3,164 |
|
|
$ |
14,912 |
|
|
$ |
11,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Represents additional FICA expenses incurred by CommVault when employees exercise in
the money stock options or vest in restricted stock awards. |
|
(3) |
|
The provision for income taxes is adjusted to reflect CommVaults estimated non-GAAP
effective tax rate of approximately 32% in fiscal 2010 and 30% in fiscal 2009. |