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): February 3, 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 February 3, 2010, CommVault Systems, Inc. issued a press release announcing its results for
its third fiscal quarter ended December 31, 2009. 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 February 3, 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: February 3, 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 Third Quarter Fiscal 2010 Financial Results
CommVault Reports Record Quarterly Revenues of $70.7 million
Third Quarter Fiscal 2010 Highlights Include:
|
|
|
|
|
GAAP Results: |
|
|
|
|
Revenues |
|
$ |
70.7 million |
|
Income from Operations (EBIT) |
|
$ |
9.1 million |
|
EBIT Margin |
|
|
12.9 |
% |
Diluted Earnings Per Share |
|
$ |
0.12 |
|
|
|
|
|
|
Non-GAAP Results: |
|
|
|
|
Revenues |
|
$ |
70.7 million |
|
Income from Operations (EBIT) |
|
$ |
12.8 million |
|
EBIT Margin |
|
|
18.0 |
% |
Diluted Earnings Per Share |
|
$ |
0.19 |
|
OCEANPORT, N.J. February 3, 2010 CommVault [NASDAQ: CVLT] today announced its financial
results for the third quarter ended December 31, 2009.
N. Robert Hammer, CommVaults chairman, president and CEO stated, We delivered an excellent third
quarter which was highlighted by both record revenues and EBIT. Our 18% year over year growth in
total revenue was driven by a record number of enterprise deals during the quarter, increasing
demand for our Simpana 8 suite of products and excellent results from our services organization.
Our third quarter performance validates our continued market leadership, technological innovation
and operating discipline.
Total revenues for the third quarter of fiscal 2010 were $70.7 million, an increase of 18% over the
third quarter of fiscal 2009 and an increase of 6% over the prior quarter. Software revenue in the
third quarter of fiscal 2010 was $35.2 million, an increase of 12% year-over-year and up 5%
sequentially. Services revenue in the third quarter of fiscal 2010 was $35.5 million, up 24%
year-over-year and 7% sequentially.
Income from operations (EBIT) was $9.1 million for the third quarter, a 48% increase from $6.1
million in the same period of the prior year. Non-GAAP income from operations (EBIT) increased 41%
to $12.8 million in the third quarter of fiscal 2010 compared to $9.1 million in the third quarter
of the prior year. On a sequential basis, Non-GAAP income from operations (EBIT) increased 13% in
the third quarter of fiscal 2010.
For the third quarter of fiscal 2010, CommVault reported net income of $5.4 million, an increase of
$1.6 million compared to the same period of the prior year. Non-GAAP net income for the quarter
increased 33% to $8.7 million, or $0.19 per diluted share, from $6.6 million, or $0.15 per diluted
share, in the same period of the prior year.
Operating cash flow totaled $11.5 million for the third quarter of fiscal 2010 compared to $8.4
million in the third quarter of fiscal 2009. Total cash and short-term investments were $148.6
million as of December 31, 2009 compared to $105.2 million as of March 31, 2009.
CommVault did not repurchase any shares of common stock under its share repurchase plan during the
third quarter of fiscal 2010. As of February 3, 2010, CommVault has repurchased $40.2 million of
common stock (2,853,305 shares) out of the $80.0 million in total that is authorized under its
share repurchase program. On January 27, 2010, the Board of Directors authorized a one year
extension to the existing $80.0 million share repurchase program that was scheduled to expire on
March 31, 2010. As a result, CommVault may repurchase the remaining $39.8 million of its common
stock until March 31, 2011.
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 February 2, 2010, Storage Magazine/SearchStorage.com
recognized CommVaults Simpana Software Suite with top honors by
awarding it the gold medal in the 2009 Product of the
Year awards in the backup and disaster recovery software
category. |
|
|
|
|
On February 1, 2010, CommVault announced an integrated cloud storage
connector for its Simpana® software, which will enable customers to move
on-premises backup and archive data securely, reliably and transparently into, and out of,
private and public cloud storage without complex scripting or the addition of costly,
disparate cloud gateway appliances. |
|
|
|
|
On January 25, 2010, CommVault announced that its
Simpana Software Suite was awarded the gold award, which is the top
award, in the eDiscovery
(EDD) Services Preservation category in the seventh annual Law
Technology News Awards. |
|
|
|
|
On December 21, 2009, CommVault and Group Logic, a leading provider of network
software solutions, announced they are teaming to extend file archiving to Mac
environments for improved space management and storage hardware cost savings. |
|
|
|
|
On December 14, 2009, CommVault announced it has entered into a partnership with
Informatica to deliver a fully integrated archiving solution that extends support
to leading databases and applications, including Microsoft SQL Server,
Oracle, DB2, SAP, PeopleSoft, Siebel and other custom or legacy
applications. |
|
|
|
|
On December 8, 2009, CommVault announced it has completed Windows Server 2008 R2
certification and now supports Windows 7 to ensure that CommVault® Simpana®
software seamlessly operates with the latest versions of Microsoft Corp.s flagship
server and desktop operating systems. |
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.
During the first and second quarter of fiscal 2010, CommVault identified and recorded certain
non-cash prior period errors totaling a net expense amount of approximately $1.2 million. The
Company has concluded that these errors are not material to any prior annual period or to the
expected fiscal year 2010 financial position or results of operations. Specifically, CommVault
recorded non-cash tax expense of $0.9 million in the first quarter of fiscal 2010 to write-off
deferred tax assets related to estimated foreign tax credits associated with CommVaults
Netherlands branch that were improperly recorded in fiscal 2008. In addition, CommVault recorded a
non-cash tax benefit of $0.5 million in the second quarter of fiscal 2010. This benefit is
primarily related to a correction of its deferred tax assets resulting from the understatement of
tax basis depreciation on its fixed assets in prior fiscal periods. Also, on October 22, 2009,
CommVault became aware of a programming error in the third-party software used to calculate its
non-cash stock-based compensation expense. This programming error resulted in an understatement of
stock-based compensation expense since fiscal 2007,
impacting the timing of stock-based compensation over the vesting period of the awards during the
relevant periods, but not the total stock-based compensation expense over the life of the awards.
Specifically, in the second quarter of fiscal 2010, CommVault recorded a non-cash charge of $0.8
million to net income related to an error in the calculation of stock-based compensation expense
for fiscal years 2007, 2008 and 2009. As stock-based compensation expense is a non-cash item,
there is no impact to net cash provided by operations for any fiscal periods presented.
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 fluctuations CommVault has experienced in its GAAP effective tax rate. The GAAP
effective tax rate was 44% for fiscal 2009 and was 23% for fiscal 2008. The GAAP effective tax
rate for third quarter of fiscal 2010 was 41% and the GAAP effective tax rate for the first nine
months of fiscal 2010 was 43%.
CommVault currently expects that its long-term terminal tax rate will be in the mid thirty percent
range. As a result, CommVault will gradually increase its non-GAAP effective tax rate as it
approaches its anticipated long-term GAAP tax rate. CommVault measured itself to a non-GAAP
effective tax rate of 30% in fiscal 2009 and will measure itself to a non-GAAP effective tax rate
of 32% in fiscal 2010 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 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, February 3, 2010, at 8:30 a.m. Eastern Time (5:30 a.m.
Pacific Time) to discuss its financial results. To access this call, dial 866-510-0705 (domestic)
or 617-597-5363 (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 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.
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, CommCell, 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 |
|
|
Nine Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
$ |
35,223 |
|
|
$ |
31,345 |
|
|
$ |
97,844 |
|
|
$ |
94,205 |
|
Services |
|
|
35,468 |
|
|
|
28,706 |
|
|
|
99,743 |
|
|
|
84,177 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
70,691 |
|
|
|
60,051 |
|
|
|
197,587 |
|
|
|
178,382 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
724 |
|
|
|
531 |
|
|
|
2,313 |
|
|
|
1,869 |
|
Services |
|
|
8,373 |
|
|
|
7,314 |
|
|
|
24,109 |
|
|
|
21,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
9,097 |
|
|
|
7,845 |
|
|
|
26,422 |
|
|
|
23,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
61,594 |
|
|
|
52,206 |
|
|
|
171,165 |
|
|
|
155,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
35,256 |
|
|
|
31,690 |
|
|
|
100,216 |
|
|
|
91,556 |
|
Research and development |
|
|
8,812 |
|
|
|
7,703 |
|
|
|
24,612 |
|
|
|
22,891 |
|
General and administrative |
|
|
7,521 |
|
|
|
5,756 |
|
|
|
21,960 |
|
|
|
19,670 |
|
Depreciation and amortization |
|
|
882 |
|
|
|
912 |
|
|
|
2,660 |
|
|
|
2,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
9,123 |
|
|
|
6,145 |
|
|
|
21,717 |
|
|
|
18,365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(32 |
) |
|
|
(30 |
) |
|
|
(78 |
) |
|
|
(57 |
) |
Interest income |
|
|
91 |
|
|
|
322 |
|
|
|
293 |
|
|
|
1,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
9,182 |
|
|
|
6,437 |
|
|
|
21,932 |
|
|
|
19,827 |
|
Income tax expense |
|
|
(3,742 |
) |
|
|
(2,554 |
) |
|
|
(9,339 |
) |
|
|
(7,738 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
5,440 |
|
|
$ |
3,883 |
|
|
$ |
12,593 |
|
|
$ |
12,089 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.13 |
|
|
$ |
0.09 |
|
|
$ |
0.30 |
|
|
$ |
0.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.12 |
|
|
$ |
0.09 |
|
|
$ |
0.28 |
|
|
$ |
0.27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
42,270 |
|
|
|
41,436 |
|
|
|
41,929 |
|
|
|
42,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
45,485 |
|
|
|
43,068 |
|
|
|
44,670 |
|
|
|
44,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table II
CommVault Systems, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
|
March 31, |
|
|
|
2009 |
|
|
2009 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
144,350 |
|
|
$ |
105,205 |
|
Short-term investments |
|
|
4,293 |
|
|
|
|
|
Trade accounts receivable, net |
|
|
51,667 |
|
|
|
44,020 |
|
Prepaid expenses and other current assets |
|
|
5,845 |
|
|
|
3,782 |
|
Deferred tax assets |
|
|
12,317 |
|
|
|
13,144 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
218,472 |
|
|
|
166,151 |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets |
|
|
30,848 |
|
|
|
33,463 |
|
Property and equipment, net |
|
|
6,093 |
|
|
|
6,282 |
|
Other assets |
|
|
968 |
|
|
|
1,091 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
256,381 |
|
|
$ |
206,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,440 |
|
|
$ |
1,798 |
|
Accrued liabilities |
|
|
20,736 |
|
|
|
18,407 |
|
Deferred revenue |
|
|
74,662 |
|
|
|
61,356 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
96,838 |
|
|
|
81,561 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
8,425 |
|
|
|
7,760 |
|
Other liabilities |
|
|
7,308 |
|
|
|
6,377 |
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
143,810 |
|
|
|
111,289 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
256,381 |
|
|
$ |
206,987 |
|
|
|
|
|
|
|
|
Table III
CommVault Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
12,593 |
|
|
$ |
12,089 |
|
Adjustments to reconcile net income to net cash
provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
2,745 |
|
|
|
2,796 |
|
Noncash stock-based compensation |
|
|
11,406 |
|
|
|
8,135 |
|
Excess tax benefits from stock-based compensation |
|
|
(2,669 |
) |
|
|
(589 |
) |
Deferred income taxes |
|
|
2,792 |
|
|
|
2,931 |
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(5,062 |
) |
|
|
(679 |
) |
Prepaid expenses and other current assets |
|
|
(1,981 |
) |
|
|
(1,230 |
) |
Other assets |
|
|
195 |
|
|
|
(504 |
) |
Accounts payable |
|
|
(445 |
) |
|
|
115 |
|
Accrued liabilities |
|
|
4,735 |
|
|
|
2,669 |
|
Deferred revenue |
|
|
10,225 |
|
|
|
10,502 |
|
Other liabilities |
|
|
542 |
|
|
|
407 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
35,076 |
|
|
|
36,642 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of short term investments |
|
|
(4,293 |
) |
|
|
|
|
Purchase of property and equipment |
|
|
(2,351 |
) |
|
|
(3,413 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(6,644 |
) |
|
|
(3,413 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Repurchase of common stock |
|
|
|
|
|
|
(25,229 |
) |
Proceeds from the exercise of stock options |
|
|
6,000 |
|
|
|
2,450 |
|
Excess tax benefits from stock-based compensation |
|
|
2,669 |
|
|
|
589 |
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
8,669 |
|
|
|
(22,190 |
) |
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes in cash |
|
|
2,044 |
|
|
|
(1,869 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
39,145 |
|
|
|
9,170 |
|
Cash and cash equivalents at beginning of period |
|
|
105,205 |
|
|
|
91,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
144,350 |
|
|
$ |
100,831 |
|
|
|
|
|
|
|
|
Table IV
CommVault Systems, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Non-GAAP financial measures and
reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations |
|
$ |
9,123 |
|
|
$ |
6,145 |
|
|
$ |
21,717 |
|
|
$ |
18,365 |
|
Noncash stock-based compensation (1) |
|
|
3,516 |
|
|
|
2,874 |
|
|
|
11,406 |
|
|
|
8,135 |
|
FICA expense on stock option
exercises and vesting on restricted
stock awards (2) |
|
|
116 |
|
|
|
51 |
|
|
|
293 |
|
|
|
183 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
$ |
12,755 |
|
|
$ |
9,070 |
|
|
$ |
33,416 |
|
|
$ |
26,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
$ |
5,440 |
|
|
$ |
3,883 |
|
|
$ |
12,593 |
|
|
$ |
12,089 |
|
Noncash stock-based compensation (1) |
|
|
3,516 |
|
|
|
2,874 |
|
|
|
11,406 |
|
|
|
8,135 |
|
FICA expense on stock option
exercises and vesting on restricted
stock awards (2) |
|
|
116 |
|
|
|
51 |
|
|
|
293 |
|
|
|
183 |
|
Non-GAAP provision for income taxes
adjustment (3) |
|
|
(358 |
) |
|
|
(255 |
) |
|
|
(1,423 |
) |
|
|
(706 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ |
8,714 |
|
|
$ |
6,553 |
|
|
$ |
22,869 |
|
|
$ |
19,701 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares
outstanding |
|
|
45,485 |
|
|
|
43,068 |
|
|
|
44,670 |
|
|
|
44,184 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.19 |
|
|
$ |
0.15 |
|
|
$ |
0.51 |
|
|
$ |
0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes Adjustments |
|
(1) |
|
Represents noncash stock-based compensation charges associated with stock options and
restricted stock units granted as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
December 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
|
2009 |
|
|
2008 |
|
Cost of services revenue |
|
$ |
104 |
|
|
$ |
69 |
|
|
$ |
350 |
|
|
$ |
195 |
|
Sales and marketing |
|
|
1,554 |
|
|
|
1,371 |
|
|
|
5,170 |
|
|
|
3,770 |
|
Research and development |
|
|
533 |
|
|
|
454 |
|
|
|
1,765 |
|
|
|
1,230 |
|
General and administrative |
|
|
1,325 |
|
|
|
980 |
|
|
|
4,121 |
|
|
|
2,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
$ |
3,516 |
|
|
$ |
2,874 |
|
|
$ |
11,406 |
|
|
$ |
8,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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. |