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
May 13, 2008
(Date of report; date of
earliest event reported)
Commission file number: 1-33026
COMMVAULT SYSTEMS, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
22-3447504
(I.R.S. Employer
Identification No.) |
2 Crescent Place
Oceanport, New Jersey
07757
(Address of principal executive offices)
(Zip Code)
(732) 870-4000
(Registrants telephone number, including area code)
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 (see General
Instruction A.2. below):
|
|
|
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 13, 2008, CommVault Systems, Inc. issued a press release announcing its results for its
fourth fiscal quarter ended March 31, 2008. 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 13, 2008 |
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 13, 2008
|
|
/s/ Louis F. Miceli
|
|
|
|
|
|
|
|
|
|
Louis F. Miceli |
|
|
|
|
Vice President, Chief Financial Officer |
|
|
EX-99.1
Exhibit 99.1
Investor Relations:
Michael Picariello
CommVault
732-728-5380
ir@commvault.com
CommVault Announces Fourth Quarter and Fiscal 2008 Financial Results
Fourth Quarter and Fiscal 2008 Highlights Include:
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter |
|
Fiscal 2008 |
GAAP Results: |
|
|
|
|
|
|
|
|
Revenues |
|
$56.6 million |
|
$198.3 million |
Income from Operations (EBIT) |
|
$8.6 million |
|
$23.7 million |
EBIT Margin |
|
|
15.1 |
% |
|
|
11.9 |
% |
Diluted Earnings Per Share |
|
$ |
0.14 |
|
|
$ |
0.46 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP Results: |
|
|
|
|
|
|
|
|
Income from Operations (EBIT) |
|
$10.9 million |
|
$32.8 million |
EBIT Margin |
|
|
19.3 |
% |
|
|
16.5 |
% |
Diluted Earnings Per Share |
|
$ |
0.19 |
|
|
$ |
0.57 |
|
OCEANPORT, N.J. May 13, 2008 CommVault® [NASDAQ: CVLT] today announced its financial results
for the fourth quarter and fiscal year ended March 31, 2008.
N. Robert Hammer, CommVaults chairman, president and CEO stated, We again achieved another record
quarter as we continue to execute on our business plans and strategies. Our 33% growth in total
revenues in the fourth quarter compared to the prior year was driven by increased market
penetration and acceptance of our Simpana Software Suite. The demand for our Simpana Software
Suite was very strong and helped drive the accelerated growth of our emerging
products. Our international investments continue to have high returns as we had another excellent quarter
from our international operations. All of the key elements of our business are in place for us to
execute and achieve our fiscal 2009 objectives.
Total revenues in the fourth quarter of fiscal 2008 were a record $56.6 million, an increase of 33%
over the fourth quarter of fiscal 2007 and 13% over the prior quarter. Software revenue in the
fourth quarter of fiscal 2008 was $31.3 million, up 32% year-
over-year and 16% sequentially. Services revenue in the fourth quarter of fiscal 2008 was $25.3
million, up 34% year-over-year and 8% sequentially.
For the full fiscal year, total revenues were $198.3 million, an increase of 31% over fiscal 2007,
and software revenue was $109.0 million, up 30% from the prior year. Services revenue for the full
fiscal year was $89.3 million, an increase of 33% over fiscal 2007.
Income from operations (EBIT) was $8.6 million for the fourth quarter, a 52% increase from $5.6
million in the same period of the prior year. Non-GAAP income from operations (EBIT) increased 47%
to $10.9 million in the fourth quarter of fiscal 2008 compared to $7.5 million in the fourth
quarter of the prior year. Income from operations for the full fiscal year was $23.7 million, an
increase of 43% over fiscal 2007. Non-GAAP income from operations (EBIT) for the full fiscal year
was $32.8 million, an increase of 44% over fiscal 2007.
For the fourth quarter of fiscal 2008, CommVault reported net income of $6.2 million, a decrease of
$45.7 million compared to the same period of the prior year. Net income for the same period of the
prior year includes a tax benefit of $45.6 million primarily due to the reversal of substantially
all of the Companys deferred tax valuation allowances. Non-GAAP net income for the quarter
increased 41% to $8.5 million, or $0.19 per diluted share, from $6.0 million or $0.14 per diluted
share in the same period of the prior year.
Net income for the full fiscal year was $20.8 million, a decrease of $43.5 million compared to
fiscal 2007. Net income for fiscal 2007 includes a tax benefit of $45.4 million. Non-GAAP net
income for the full fiscal year increased 31% to $26.1 million, or $0.57 per diluted share,
compared with $19.9 million or $0.47 per diluted share in the prior year.
In the fourth quarter of fiscal 2008, CommVault repurchased 1,028,476 shares of common stock
totaling $15.0 million under its previously announced share repurchase program. CommVault is
authorized to repurchase an additional $25.0 million under its existing share repurchase program.
Operating cash flow totaled $11.0 million for the fourth quarter of fiscal 2008 and $34.4 million
for the full fiscal year. Total cash and cash equivalents as of March 31, 2008 were $91.7 million.
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:
|
|
|
CommVault has been recognized by leading analyst firm,
Gartner, Inc., with a Positive rating in Gartners
MarketScope for Enterprise Backup/Recovery Software, 2008 report
published April 18, 2008. The Positive rating category
was the highest rating category given in this years report. |
|
|
|
|
The CommVault Simpana Software Suite received the gold award in the 2007 Storage
magazine and SearchStorage.com Product of the Year backup and disaster recover software
category. |
|
|
|
|
On April 8, 2008, CommVault announced new product updates to its Simpana 7.0 Software
Suite that provide users with expanded data protection and information management
capabilities. The new updates include: Advanced eDiscovery/Legal Hold Capabilities,
Enhanced Remote Office Data Protection with Disk Based Backup and Archive, Broadened
Storage Resource Management capabilities, as well as support for key Microsoft
applications. These updates will help customers ensure business continuity in the face of
potential disaster and comply with regulatory requirements for data retention and
availability. |
|
|
|
|
CommVault named Incentra Solutions as its first national U.S. reseller. Building on
the two companies existing software-as-a-service (SaaS) partnership, this expanded field
engagement recognizes Incentras commitment to bringing CommVault solutions to market with
reward incentives such as high-touch sales enablement and marketing programs. |
Fiscal 2009 Guidance
For the fiscal year ending March 31, 2009, CommVaults initial guidance is:
|
|
|
Total revenues of approximately $245 million. |
|
|
|
|
Non-GAAP gross margin of approximately 86.7%. |
|
|
|
|
Non-GAAP income from operations (EBIT) margin to increase approximately 150 basis
points over fiscal 2008 Non-GAAP income from operations (EBIT) margin. |
|
|
|
|
Non-GAAP diluted EPS in the range of $0.70 per share to $0.72 per share using an
effective tax rate of approximately 30% and a weighted average diluted share count of
approximately 45.2 million to 46.2 million. The weighted average diluted share count does
not take into consideration any share repurchases in fiscal 2009. |
|
|
|
|
An actual cash tax rate in the high teens based on current assumptions. |
The non-GAAP gross margin percentages above exclude approximately $0.3 million related to noncash
stock-based compensation charges. The non-GAAP diluted EPS guidance excludes approximately $0.16
per share to $0.18 per share of noncash stock-based compensation charges, net of non-GAAP income
tax benefits of approximately $0.07 per share, and any additional FICA expense that will be incurred
by CommVault when employees exercise in the money stock options or vest in restricted stock awards.
Use of Non-GAAP Financial Measures
CommVault has provided in this press release the following non-GAAP financial measures: non-GAAP
gross margin, 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 gross margin, 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 gross margin, 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 28% in fiscal 2008. CommVault anticipates that in
any given quarter its non-GAAP effective tax rate may be either higher or lower than the most
directly comparable GAAP effective tax rate as evidenced by the historical quarterly fluctuations
CommVault has experienced in its GAAP effective tax rate. For example, CommVault recognized a GAAP
effective tax benefit rate of 241% in fiscal 2007 primarily related to the $52.2 million reversal
of a significant portion of its deferred income tax valuation allowances, which were primarily
related to domestic tax jurisdictions. In addition, CommVaults quarterly GAAP effective tax rate
in fiscal 2008 has ranged from an expense of 39% in the first quarter of the year to a benefit of
12% in the third quarter of the year resulting in a GAAP tax rate for the entire fiscal 2008 period
of approximately 23% (including the impact of the $1.3 million reversal of deferred tax valuation
allowances in certain international jurisdictions in the quarter ended December 31, 2007).
CommVault currently expects that its long-term terminal tax rate will be within a range of 30% to
32%. As a result, CommVault will gradually increase its non-GAAP effective tax rate over the next
few years as it approaches its anticipated long-term GAAP tax rate. CommVault measured itself to
a non-GAAP effective tax rate of 28% in fiscal 2008 and used an estimated effective tax rate of 30%
in its fiscal 2009 guidance in order to reflect
this gradual increase to its long-term terminal rate. In addition, CommVault believes that the use
of a non-GAAP proforma 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 effective tax rate as more
fully described above. Non-GAAP EPS is derived from non-GAAP net income divided into 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 gross margin,
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.
CommVaults fiscal 2007 non-GAAP net income attributable to common stockholders and non-GAAP
diluted EPS excludes the accretion of preferred stock dividends due on CommVaults Series A through
E cumulative redeemable convertible preferred stock prior to its conversion to common stock on
September 27, 2006 as well as the accretion of fair value of the Series A through E cumulative
redeemable convertible preferred stock upon conversion to common stock on September 27, 2006.
CommVault believes that it is important to understand these charges, however, it does not believe
that these charges are indicative of future operating results and that investors benefit from an
understanding of CommVaults operating results without giving effect to them.
Conference Call Information
CommVault will host a conference call today, May 13, 2008, at 5:00 p.m. EST to discuss its
financial results. To access this call, dial 866-271-5140 (domestic) or 617-213-8893
(international). Additionally, a live web cast of the conference call will be hosted under
Webcasts and Presentations located under the Investor Relations section on CommVaults Web site
www.commvault.com.
An archived web cast of this conference call will also be available on the Investor Relations
section of CommVaults Web site, www.commvault.com.
About CommVault
A singular vision a belief in a better way to address current and future data 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 suite of
products was designed to work together seamlessly from the ground up, sharing a single code and
common function set, to deliver superlative Data Protection, 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. (cvlt-f)
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, GridStor, Vault Tracker, InnerVault, Quick Snap, QSnap, Recovery Director,
CommServe, and CommCell, 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 Operations
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
$ |
31,329 |
|
|
$ |
23,690 |
|
|
$ |
108,959 |
|
|
$ |
83,870 |
|
Services |
|
|
25,281 |
|
|
|
18,927 |
|
|
|
89,344 |
|
|
|
67,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
56,610 |
|
|
|
42,617 |
|
|
|
198,303 |
|
|
|
151,107 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
747 |
|
|
|
449 |
|
|
|
2,398 |
|
|
|
1,640 |
|
Services |
|
|
6,811 |
|
|
|
5,585 |
|
|
|
24,586 |
|
|
|
20,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
7,558 |
|
|
|
6,034 |
|
|
|
26,984 |
|
|
|
21,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
49,052 |
|
|
|
36,583 |
|
|
|
171,319 |
|
|
|
129,423 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
26,224 |
|
|
|
19,282 |
|
|
|
93,959 |
|
|
|
68,240 |
|
Research and development |
|
|
6,911 |
|
|
|
6,029 |
|
|
|
26,855 |
|
|
|
23,398 |
|
General and administrative |
|
|
6,546 |
|
|
|
4,876 |
|
|
|
23,812 |
|
|
|
18,610 |
|
Depreciation and amortization |
|
|
802 |
|
|
|
771 |
|
|
|
3,019 |
|
|
|
2,603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
8,569 |
|
|
|
5,625 |
|
|
|
23,674 |
|
|
|
16,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
|
|
|
|
(142 |
) |
|
|
(114 |
) |
|
|
(326 |
) |
Interest income |
|
|
890 |
|
|
|
735 |
|
|
|
3,591 |
|
|
|
2,600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
9,459 |
|
|
|
6,218 |
|
|
|
27,151 |
|
|
|
18,846 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (expense) benefit |
|
|
(3,270 |
) |
|
|
45,630 |
|
|
|
(6,347 |
) |
|
|
45,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
6,189 |
|
|
|
51,848 |
|
|
|
20,804 |
|
|
|
64,254 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: accretion of preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,818 |
) |
Less: accretion of fair value of preferred stock
upon conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(102,745 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common
stockholders |
|
$ |
6,189 |
|
|
$ |
51,848 |
|
|
$ |
20,804 |
|
|
$ |
(41,309 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) attributable to common
stockholders per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.14 |
|
|
$ |
1.24 |
|
|
$ |
0.48 |
|
|
$ |
(1.35 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.14 |
|
|
$ |
1.16 |
|
|
$ |
0.46 |
|
|
$ |
(1.35 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares used in computing per
share amounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
43,308 |
|
|
|
41,727 |
|
|
|
43,188 |
|
|
|
30,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
45,544 |
|
|
|
44,657 |
|
|
|
45,699 |
|
|
|
30,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table II
CommVault Systems, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2008 |
|
|
2007 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
91,661 |
|
|
$ |
65,001 |
|
Trade accounts receivable, net |
|
|
44,284 |
|
|
|
22,044 |
|
Prepaid expenses and other current assets |
|
|
3,409 |
|
|
|
3,657 |
|
Deferred tax assets |
|
|
15,348 |
|
|
|
9,616 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
154,702 |
|
|
|
100,318 |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets, net |
|
|
39,506 |
|
|
|
42,543 |
|
Property and equipment, net |
|
|
5,868 |
|
|
|
4,624 |
|
Other assets |
|
|
754 |
|
|
|
554 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
200,830 |
|
|
$ |
148,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
2,218 |
|
|
$ |
1,500 |
|
Accrued liabilities |
|
|
22,623 |
|
|
|
20,215 |
|
Term loan |
|
|
|
|
|
|
7,500 |
|
Deferred revenue |
|
|
52,348 |
|
|
|
36,214 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
77,189 |
|
|
|
65,429 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
7,210 |
|
|
|
4,284 |
|
Other liabilities |
|
|
6,896 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
109,535 |
|
|
|
78,322 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
200,830 |
|
|
$ |
148,039 |
|
|
|
|
|
|
|
|
Table III
CommVault Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
March 31, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
20,804 |
|
|
$ |
64,254 |
|
Adjustments to reconcile net income to net cash provided
by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
3,155 |
|
|
|
2,893 |
|
Noncash stock-based compensation |
|
|
8,532 |
|
|
|
5,969 |
|
Excess tax benefits from stock-based compensation |
|
|
(5,084 |
) |
|
|
(1,233 |
) |
Deferred income taxes |
|
|
(3,416 |
) |
|
|
(52,159 |
) |
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(21,199 |
) |
|
|
(3,806 |
) |
Prepaid expenses and other current assets |
|
|
349 |
|
|
|
(1,780 |
) |
Other assets |
|
|
(150 |
) |
|
|
(317 |
) |
Accounts payable |
|
|
651 |
|
|
|
77 |
|
Accrued liabilities |
|
|
12,882 |
|
|
|
9,008 |
|
Deferred revenue and other liabilities |
|
|
17,868 |
|
|
|
7,688 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
34,392 |
|
|
|
30,594 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(4,338 |
) |
|
|
(4,195 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(4,338 |
) |
|
|
(4,195 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Proceeds from the exercise of stock options |
|
|
8,757 |
|
|
|
1,864 |
|
Excess tax benefits from stock-based compensation |
|
|
5,084 |
|
|
|
1,233 |
|
Net proceeds from follow-on public offering of common stock |
|
|
4,315 |
|
|
|
|
|
Repurchase of common stock |
|
|
(15,013 |
) |
|
|
|
|
Repayments on term loan |
|
|
(7,500 |
) |
|
|
(7,500 |
) |
Proceeds from term loan |
|
|
|
|
|
|
15,000 |
|
Net proceeds from initial public offering and concurrent
private placement |
|
|
|
|
|
|
82,242 |
|
Payments to Series A through E preferred stockholders upon
conversion to common stock |
|
|
|
|
|
|
(101,833 |
) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
|
(4,357 |
) |
|
|
(8,994 |
) |
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes in cash |
|
|
963 |
|
|
|
(443 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
26,660 |
|
|
|
16,962 |
|
Cash and cash equivalents at beginning of year |
|
|
65,001 |
|
|
|
48,039 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
|
$ |
91,661 |
|
|
$ |
65,001 |
|
|
|
|
|
|
|
|
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, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Non-GAAP financial measures and
reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations |
|
$ |
8,569 |
|
|
$ |
5,625 |
|
|
$ |
23,674 |
|
|
$ |
16,572 |
|
Noncash stock-based compensation (1) |
|
|
2,299 |
|
|
|
1,643 |
|
|
|
8,532 |
|
|
|
5,969 |
|
FICA expense on stock option
exercises (2) |
|
|
56 |
|
|
|
187 |
|
|
|
560 |
|
|
|
187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
$ |
10,924 |
|
|
$ |
7,455 |
|
|
$ |
32,766 |
|
|
$ |
22,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss) attributable to
common stockholders |
|
$ |
6,189 |
|
|
$ |
51,848 |
|
|
$ |
20,804 |
|
|
$ |
(41,309 |
) |
Noncash stock-based compensation (1) |
|
|
2,299 |
|
|
|
1,643 |
|
|
|
8,532 |
|
|
|
5,969 |
|
FICA expense on stock option
exercises (2) |
|
|
56 |
|
|
|
187 |
|
|
|
560 |
|
|
|
187 |
|
Accretion of preferred stock
dividends (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,818 |
|
Accretion of fair value of preferred
stock upon conversion (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,745 |
|
Non-GAAP provision for income taxes
adjustment (5) |
|
|
(38 |
) |
|
|
(47,642 |
) |
|
|
(3,801 |
) |
|
|
(50,508 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income attributable to
common stockholders |
|
$ |
8,506 |
|
|
$ |
6,036 |
|
|
$ |
26,095 |
|
|
$ |
19,902 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted weighted average shares
outstanding |
|
|
45,544 |
|
|
|
44,657 |
|
|
|
45,699 |
|
|
|
30,670 |
|
Conversion of Series A through E
preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,105 |
|
Conversion of Series AA, BB and CC
preferred stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,751 |
|
Dilutive effect of stock options
and warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,518 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted weighted average
shares outstanding |
|
|
45,544 |
|
|
|
44,657 |
|
|
|
45,699 |
|
|
|
42,044 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.19 |
|
|
$ |
0.14 |
|
|
$ |
0.57 |
|
|
$ |
0.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes Adjustments
|
|
|
(1) |
|
Represents noncash stock-based compensation charges associated with stock options and
restricted stock units granted as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Year Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Cost of services revenue |
|
$ |
47 |
|
|
$ |
25 |
|
|
$ |
166 |
|
|
$ |
100 |
|
Sales and marketing |
|
|
1,120 |
|
|
|
758 |
|
|
|
4,110 |
|
|
|
2,736 |
|
Research and development |
|
|
309 |
|
|
|
175 |
|
|
|
1,193 |
|
|
|
739 |
|
General and administrative |
|
|
823 |
|
|
|
685 |
|
|
|
3,063 |
|
|
|
2,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noncash stock-based
compensation expense |
|
$ |
2,299 |
|
|
$ |
1,643 |
|
|
$ |
8,532 |
|
|
$ |
5,969 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2) |
|
Represents additional FICA expenses incurred by CommVault when employees exercise in
the money stock options. |
|
(3) |
|
Represents accretion of preferred stock dividends due on CommVaults Series A through
E cumulative redeemable convertible preferred stock prior to its conversion to common
stock on September 27, 2006. |
|
(4) |
|
Represents accretion of fair value of Series A through E cumulative redeemable
convertible preferred stock upon conversion to common stock on September 27, 2006. |
|
(5) |
|
The provision for income taxes is adjusted to reflect CommVaults estimated non-GAAP
effective tax rate of approximately 28% in fiscal 2008 and 25% starting in the second
quarter of fiscal 2007, which resulted in an estimated effective tax rate of approximately
20% for fiscal 2007. |