e8vk
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
October 29, 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
|
|
22-3447504 |
(State or other jurisdiction of
|
|
(I.R.S. Employer |
incorporation or organization)
|
|
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:
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 October 29, 2008, CommVault Systems, Inc. issued a press release announcing its results for
its second fiscal quarter ended September 30, 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 |
|
99.1 |
|
Press Release dated October 29, 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: October 29, 2008 |
/s/ Louis F. Miceli
|
|
|
Louis F. Miceli |
|
|
Vice President, Chief Financial Officer |
|
|
3
exv99w1
Exhibit 99.1
Investor Relations:
Michael Picariello
CommVault
732-728-5380
ir@commvault.com
CommVault Announces Second Quarter Fiscal 2009 Financial Results
Total Revenue Up 34% and Software Revenue Up 32% Year Over Year
Second Quarter Fiscal 2009 Highlights Include:
|
|
|
|
|
GAAP Results: |
|
|
|
|
Revenues |
|
$63.3 million |
Income from Operations (EBIT) |
|
$7.7 million |
EBIT Margin |
|
|
12.2 |
% |
Diluted Earnings Per Share |
|
$ |
0.11 |
|
|
|
|
|
|
Non-GAAP Results: |
|
|
|
|
Income from Operations (EBIT) |
|
$10.4 million |
EBIT Margin |
|
|
16.5 |
% |
Diluted Earnings Per Share |
|
$ |
0.17 |
|
OCEANPORT, N.J. October 29, 2008 CommVault [NASDAQ: CVLT] today announced its financial results
for the second quarter ended September 30, 2008.
N. Robert Hammer, CommVaults chairman, president and CEO stated, We delivered an excellent second
quarter which was highlighted by record revenues and increased earnings. Our 32% growth in
software revenue was driven by our ability to close a record number of enterprise deals during the
quarter, strong demand for our non-backup products and another exceptional quarter from our
international operations. Our performance in a challenging economic environment demonstrates the
quality and value that our Simpana® software suite provides to our customers worldwide.
Total revenues in the second quarter of fiscal 2009 were $63.3 million, an increase of 34% over the
second quarter of fiscal 2008 and an increase of 15% over the prior quarter. Software revenue in
the second quarter of fiscal 2009 was $35.2 million, up 32% year-over-year and up 27% sequentially.
Services revenue in the second quarter of fiscal 2009 was $28.2 million, up 35% year-over-year and
3% sequentially.
Income from operations (EBIT) was $7.7 million for the second quarter, a 66% increase from $4.7
million in the same period of the prior year. Non-GAAP income from operations (EBIT) increased 49%
to $10.4 million in the second quarter of fiscal 2009 compared to $7.0 million in the second
quarter of the prior year.
For the second quarter of fiscal 2009, CommVault reported net income of $4.7 million, an increase
of $1.3 million compared to the same period of the prior year. Non-GAAP net income for the quarter
increased 35% to $7.7 million, or $0.17 per diluted share, from $5.7 million, or $0.12 per diluted
share, in the same period of the prior year.
Due to the
uncertainties in the equity markets, the foreign exchange markets and the macro economic environment, CommVault is
providing both quarterly and annual guidance. For the quarter ending December 31, 2008, CommVault
currently expects:
|
|
|
Total revenues in the range of $63 million to $65 million. |
|
|
|
|
Non-GAAP gross margin of approximately 87.0%. |
|
|
|
|
Non-GAAP income from operations (EBIT) margin of 16.0%
to 17.0%. |
|
|
|
|
Non-GAAP diluted EPS in the range of $0.17 per share to $0.19 per share using an
effective tax rate of approximately 30% and a weighted average diluted share count of
approximately 43.5 million. The weighted average diluted share count does not take into
consideration any additional share repurchases. |
The non-GAAP gross margin percentages above exclude approximately $0.1 million related to noncash
stock-based compensation charges. The non-GAAP diluted EPS guidance excludes approximately $0.04
per share of noncash stock-based compensation charges, net of non-GAAP income tax benefits of
approximately $0.02 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.
For the fiscal year ending March 31, 2009, CommVault currently expects:
|
|
|
Total revenues in the range of $247 million to $250 million. |
|
|
|
|
Non-GAAP gross margin of approximately 87.0%. |
|
|
|
|
Non-GAAP income from operations (EBIT) margin of 15.5%
to 16.5%. |
|
|
|
|
Non-GAAP diluted EPS in the range of $0.66 per share to $0.68 per share using an
effective tax rate of approximately 30% and a weighted average diluted share count of
approximately 44.0 million to 44.6 million. The weighted average diluted share count does
not take into consideration any additional share repurchases during the remainder of
fiscal 2009. |
|
|
|
|
An actual cash tax rate in the range of 10% to 15%. |
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.
Operating cash flow totaled $14.2 million for the second quarter of fiscal 2009 compared to $4.5
million in the second quarter of fiscal 2008. Total cash and cash equivalents as of September 30,
2008 were $101.3 million.
During the second quarter of fiscal 2009, CommVault repurchased 651,221 shares of common stock
under its share repurchase plan with a total cost of approximately $8.9 million, of which $6.0
million was paid as of September 30, 2008. As of October 29, 2008, CommVault has repurchased $40.2
million of common stock (2,853,105 shares) out of the $80.0 million in total that is authorized
under its stock repurchase program. As a result, CommVault may repurchase an additional $39.8
million of its common stock through July 31, 2009.
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 October 21, 2008, CommVault announced a strategic partnership with McAfee to deliver
an integrated data and security management solution built on the two companies respective
data management, backup and security expertise. |
|
|
|
|
On October 8, 2008, CommVault announced that it is teaming with Dell to offer a new
integrated backup-to-disk solution that will give small- and medium-sized (SMB) companies
better assurance that mission-critical data is protected, available and accessible. |
|
|
|
|
On September 15, 2008, CommVault announced that it won the Diogenes Labs Storage
magazine Quality Award in the enterprise-class backup and recovery software category. |
|
|
|
|
On September 8, 2008, CommVault announced that its Simpana software suite was certified
for Microsofts most advanced Windows Server operating system, Windows Server 2008. |
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 30% in fiscal 2009 and 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, CommVaults quarterly GAAP effective tax rate in fiscal 2008 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). In addition, the GAAP effective tax rate for the six
months ended September 30, 2008 was 39%.
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 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 will measure itself to a non-GAAP effective tax rate
of 30% in fiscal 2009 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.
Conference Call Information
CommVault will host a conference call today, October 29, 2008, at 5:00 p.m. EST to discuss its
financial results. To access this call, dial 866-356-4279 (domestic) or 617-597-5394
(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, CommCell and ROMS, 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 |
|
|
Six Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
$ |
35,156 |
|
|
$ |
26,556 |
|
|
$ |
62,860 |
|
|
$ |
50,636 |
|
Services |
|
|
28,180 |
|
|
|
20,850 |
|
|
|
55,471 |
|
|
|
40,759 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
63,336 |
|
|
|
47,406 |
|
|
|
118,331 |
|
|
|
91,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Software |
|
|
634 |
|
|
|
542 |
|
|
|
1,338 |
|
|
|
1,003 |
|
Services |
|
|
7,115 |
|
|
|
5,636 |
|
|
|
14,001 |
|
|
|
11,460 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total cost of revenues |
|
|
7,749 |
|
|
|
6,178 |
|
|
|
15,339 |
|
|
|
12,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
|
55,587 |
|
|
|
41,228 |
|
|
|
102,992 |
|
|
|
78,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
32,302 |
|
|
|
23,088 |
|
|
|
59,866 |
|
|
|
44,315 |
|
Research and development |
|
|
7,752 |
|
|
|
6,667 |
|
|
|
15,188 |
|
|
|
13,126 |
|
General and administrative |
|
|
6,883 |
|
|
|
6,098 |
|
|
|
13,914 |
|
|
|
11,256 |
|
Depreciation and amortization |
|
|
943 |
|
|
|
723 |
|
|
|
1,804 |
|
|
|
1,422 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations |
|
|
7,707 |
|
|
|
4,652 |
|
|
|
12,220 |
|
|
|
8,813 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(27 |
) |
|
|
|
|
|
|
(27 |
) |
|
|
(114 |
) |
Interest income |
|
|
588 |
|
|
|
886 |
|
|
|
1,197 |
|
|
|
1,703 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
8,268 |
|
|
|
5,538 |
|
|
|
13,390 |
|
|
|
10,402 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense |
|
|
(3,539 |
) |
|
|
(2,100 |
) |
|
|
(5,184 |
) |
|
|
(3,985 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
4,729 |
|
|
$ |
3,438 |
|
|
$ |
8,206 |
|
|
$ |
6,417 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.11 |
|
|
$ |
0.08 |
|
|
$ |
0.19 |
|
|
$ |
0.15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.11 |
|
|
$ |
0.08 |
|
|
$ |
0.18 |
|
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
42,314 |
|
|
|
43,103 |
|
|
|
42,493 |
|
|
|
42,726 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
44,498 |
|
|
|
45,677 |
|
|
|
44,701 |
|
|
|
45,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table II
CommVault Systems, Inc.
Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
March 31, |
|
|
|
2008 |
|
|
2008 |
|
Assets |
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
101,259 |
|
|
$ |
91,661 |
|
Trade accounts receivable, net |
|
|
38,357 |
|
|
|
44,284 |
|
Prepaid expenses and other current assets |
|
|
4,314 |
|
|
|
3,409 |
|
Deferred tax assets |
|
|
14,941 |
|
|
|
15,348 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
158,871 |
|
|
|
154,702 |
|
|
|
|
|
|
|
|
|
|
Deferred tax assets |
|
|
36,369 |
|
|
|
39,506 |
|
Property and equipment, net |
|
|
6,499 |
|
|
|
5,868 |
|
Other assets |
|
|
1,185 |
|
|
|
754 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
202,924 |
|
|
$ |
200,830 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and stockholders equity |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
2,315 |
|
|
$ |
2,218 |
|
Accrued liabilities |
|
|
23,269 |
|
|
|
22,623 |
|
Deferred revenue |
|
|
57,069 |
|
|
|
52,348 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
82,653 |
|
|
|
77,189 |
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
7,289 |
|
|
|
7,210 |
|
Other liabilities |
|
|
7,251 |
|
|
|
6,896 |
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
105,731 |
|
|
|
109,535 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
202,924 |
|
|
$ |
200,830 |
|
|
|
|
|
|
|
|
Table III
CommVault Systems, Inc.
Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended |
|
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
8,206 |
|
|
$ |
6,417 |
|
Adjustments to reconcile net income to net cash provided
by operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
1,857 |
|
|
|
1,500 |
|
Noncash stock-based compensation |
|
|
5,261 |
|
|
|
4,026 |
|
Excess tax benefits from stock-based compensation |
|
|
(727 |
) |
|
|
(2,486 |
) |
Deferred income taxes |
|
|
1,678 |
|
|
|
356 |
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
4,873 |
|
|
|
(8,268 |
) |
Prepaid expenses and other current assets |
|
|
(1,031 |
) |
|
|
(490 |
) |
Other assets |
|
|
(494 |
) |
|
|
(231 |
) |
Accounts payable |
|
|
197 |
|
|
|
641 |
|
Accrued liabilities |
|
|
1,309 |
|
|
|
2,269 |
|
Deferred revenue and other liabilities |
|
|
7,120 |
|
|
|
6,578 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
28,249 |
|
|
|
10,312 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
Purchase of property and equipment |
|
|
(2,719 |
) |
|
|
(1,869 |
) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(2,719 |
) |
|
|
(1,869 |
) |
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
Repurchase of common stock |
|
|
(17,448 |
) |
|
|
|
|
Proceeds from the exercise of stock options |
|
|
2,095 |
|
|
|
5,928 |
|
Excess tax benefits from stock-based compensation |
|
|
727 |
|
|
|
2,486 |
|
Net proceeds from follow-on public offering of common stock |
|
|
|
|
|
|
4,315 |
|
Repayments on term loan |
|
|
|
|
|
|
(7,500 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
(14,626 |
) |
|
|
5,229 |
|
|
|
|
|
|
|
|
|
|
Effects of exchange rate changes in cash |
|
|
(1,306 |
) |
|
|
510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
9,598 |
|
|
|
14,182 |
|
Cash and cash equivalents at beginning of period |
|
|
91,661 |
|
|
|
65,001 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
101,259 |
|
|
$ |
79,183 |
|
|
|
|
|
|
|
|
Table IV
CommVault Systems, Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Non-GAAP financial measures and
reconciliation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income from operations |
|
$ |
7,707 |
|
|
$ |
4,652 |
|
|
$ |
12,220 |
|
|
$ |
8,813 |
|
Noncash stock-based compensation (1) |
|
|
2,683 |
|
|
|
2,213 |
|
|
|
5,261 |
|
|
|
4,026 |
|
FICA expense on stock option
exercises and vesting on restricted
stock awards (2) |
|
|
36 |
|
|
|
145 |
|
|
|
132 |
|
|
|
392 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP income from operations |
|
$ |
10,426 |
|
|
$ |
7,010 |
|
|
$ |
17,613 |
|
|
$ |
13,231 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income |
|
$ |
4,729 |
|
|
$ |
3,438 |
|
|
$ |
8,206 |
|
|
$ |
6,417 |
|
Noncash stock-based compensation (1) |
|
|
2,683 |
|
|
|
2,213 |
|
|
|
5,261 |
|
|
|
4,026 |
|
FICA expense on stock option
exercises and vesting on restricted
stock awards (2) |
|
|
36 |
|
|
|
145 |
|
|
|
132 |
|
|
|
392 |
|
Non-GAAP provision for income taxes
adjustment (3) |
|
|
243 |
|
|
|
(111 |
) |
|
|
(451 |
) |
|
|
(165 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net income |
|
$ |
7,691 |
|
|
$ |
5,685 |
|
|
$ |
13,148 |
|
|
$ |
10,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares
outstanding |
|
|
44,498 |
|
|
|
45,677 |
|
|
|
44,701 |
|
|
|
45,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted net income per share |
|
$ |
0.17 |
|
|
$ |
0.12 |
|
|
$ |
0.29 |
|
|
$ |
0.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Footnotes - Adjustments |
|
(1) |
|
Represents noncash stock-based compensation charges associated with stock options and
restricted stock units granted as follows: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2008 |
|
|
2007 |
|
|
2008 |
|
|
2007 |
|
Cost of services revenue |
|
$ |
63 |
|
|
$ |
42 |
|
|
$ |
126 |
|
|
$ |
75 |
|
Sales and marketing |
|
|
1,225 |
|
|
|
1,059 |
|
|
|
2,399 |
|
|
|
1,917 |
|
Research and development |
|
|
418 |
|
|
|
323 |
|
|
|
776 |
|
|
|
580 |
|
General and administrative |
|
|
977 |
|
|
|
789 |
|
|
|
1,960 |
|
|
|
1,454 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
$ |
2,683 |
|
|
$ |
2,213 |
|
|
$ |
5,261 |
|
|
$ |
4,026 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 30% in fiscal 2009 and 28% in fiscal 2008. |