| [May 10, 2012] |
 |
CA Technologies Reports Fourth Quarter and Full Fiscal Year 2012 Results
ISLANDIA, N.Y. --(Business Wire)--
CA Technologies (NASDAQ:CA) today reported financial results for its
fourth quarter and full fiscal year 2012, ended March 31, 2012.
|
|
|
|
Fourth Quarter FY12 vs. FY11
|
|
|
|
Full Year FY12 vs. FY11
|
|
(dollars in millions, except share data)
|
|
|
FY12
|
|
FY11
|
|
% Change
|
|
% Change CC**
|
|
|
|
FY12
|
|
FY11
|
|
% Change
|
|
% Change CC**
|
|
Revenue
|
|
|
$1,188
|
|
$1,128
|
|
5%
|
|
6%
|
|
|
|
$4,814
|
|
$4,429
|
|
9%
|
|
7%
|
|
GAAP Income from continuing operations
|
|
|
$211
|
|
$187
|
|
13%
|
|
12%
|
|
|
|
$938
|
|
$823
|
|
14%
|
|
9%
|
|
Non-GAAP Income from continuing operations*
|
|
|
$264
|
|
$247
|
|
7%
|
|
2%
|
|
|
|
$1,117
|
|
$984
|
|
14%
|
|
8%
|
|
GAAP Diluted EPS from continuing operations
|
|
|
$0.45
|
|
$0.37
|
|
22%
|
|
19%
|
|
|
|
$1.90
|
|
$1.60
|
|
19%
|
|
14%
|
|
Non-GAAP Diluted EPS from continuing operations*
|
|
|
$0.56
|
|
$0.48
|
|
17%
|
|
10%
|
|
|
|
$2.27
|
|
$1.92
|
|
18%
|
|
13%
|
|
Cash Flow from continuing operations
|
|
|
$776
|
|
$634
|
|
22%
|
|
20%
|
|
|
|
$1,505
|
|
$1,377
|
|
9%
|
|
6%
|
|
* Non-GAAP income and earnings per share are non-GAAP financial
measures, as noted in the discussion of non-GAAP results below. A
reconciliation of non-GAAP financial measures to their comparable
GAAP financial measures is included in the tables following this
news release.
|
|
**CC: Constant Currency
|
|
|
|
|
EXECUTIVE COMMENTARY
"We finished fiscal 2012 by delivering a solid fourth quarter," said
Bill McCracken, CA Technologies chief executive officer. "Fiscal 2012
was a year that further demonstrated CA Technologies progress against
its strategic goals and our commitment to consistently delivering
innovative solutions and services to our customers, revenue and earnings
growth and attractive, sustainable returns to our shareholders.
"In fiscal 2013 we will continue to focus on improving our execution,
expanding our presence in large existing enterprises, and winning new
accounts in large new enterprises and growth markets," he said. "We also
will continue to follow a strategy that thoughtfully balances
investments in the business to fuel growth with the return of cash to
our shareholders."
REVENUE AND BOOKINGS
During the fourth quarter, the Company saw demand for its services and
learning, virtualization and service automation, security and mainframe
solutions. This was offset by softness in mainframe capacity and service
assurance. About 4 percentage points of revenue growth in constant
currency and 3 percentage points as reported were driven by organic
products, with the remaining 2 percentage points in constant currency
and as reported coming from products from recent acquisitions. About 63
percent of the Company's revenue in the fourth quarter came from North
America, while 37 percent came from International operations.
Fourth Quarter
Total revenue year-over-year:
-
Total revenue was $1.188 billion, up 6 percent in constant currency
and 5 percent as reported.
-
Total revenue backlog was $8.473 billion, down 2 percent in constant
currency and 3 percent as reported. The current portion of revenue
backlog was $3.714 billion, up 1 percent in constant currency and flat
as reported.
-
North America revenue was $748 million, up 9 percent in constant
currency and as reported.
-
International revenue was $440 million, up 1 percent in constant
currency and flat as reported.
Bookings year-over-year:
-
Total bookings in the fourth quarter were $1.542 billion, down 17
percent in constant currency and 18 percent as reported. Fourth
quarter bookings in fiscal year 2011 were positively affected by a
five-year contract renewal of approximately $500 million with a large
IT outsourcer.
-
The Company renewed a total of 27 license agreements with incremental
contract values in excess of $10 million each, for an aggregate
contract value of $694 million. During the fourth quarter of fiscal
year 2011, the Company renewed a total of 21 license agreements with
incremental contract values in excess of $10 million each, for an
aggregate contract value of $989 million. The fiscal year 2011 total
included the large renewal mentioned above.
-
The weighted average duration of subscription and maintenance bookings
for the quarter was 3.41 years, compared with 3.82 years for the same
period in fiscal year 2011.
-
North America bookings were $895 million, down 35 percent in constant
currency and as reported. North America bookings in the fourth quarter
of fiscal year 2011 were positively affected by the large contract
renewal mentioned above.
-
International bookings were $647 million, up 33 percent in constant
currency and 27 percent as reported. International bookings were
positively affected by a large, multi-year contract with a financial
institution in Europe.
Full Year
About 5 percentage points of revenue growth in constant currency and 7
percentage points as reported were driven by organic products, with the
remaining 2 percentage points in constant currency and as reported
coming from products from recent acquisitions. About 62 percent of the
Company's full year revenue came from North America, while 38 percent
came from International operations.
Total revenue year-over-year:
-
Total revenue was $4.814 billion, up 7 percent in constant currency
and 9 percent as reported. Full year results benefited from a large IT
outsourcer renewal booked in the fourth quarter of fiscal year 2011
and a final license payment received in the third quarter of fiscal
year 2012 that will not recur.
-
North America revenue was $2.990 billion, up 11 percent in constant
currency and as reported.
-
International revenue was $1.824 billion, flat in constant currency
and up 5 percent as reported.
Bookings year-over-year:
-
Total bookings were $4.663 billion, down 5 percent in constant
currency and as reported. Bookings in fiscal year 2011 were positively
affected by the aforementioned renewal of approximately $500 million
with a large IT outsourcer.
-
North America bookings were $2.859 billion, down 12 percent in
constant currency and as reported. North America bookings in fiscal
year 2011 were positively affected by the large contract renewal
mentioned above.
-
International bookings were $1.804 billion, up 9 percent in constant
currency and 10 percent as reported.
EXPENSES AND MARGIN
Fourth Quarter
Year-over-year GAAP results:
-
Operating expenses, before interest and income taxes, were $887
million, up 8 percent in constant currency and 7 percent as reported.
-
Operating income, before interest and income taxes, was $301 million,
down 1 percent in constant currency and up 1 percent as reported.
-
Operating margin was 25 percent, down 2 percentage points from the
prior year period.
Year-over-year non-GAAP results, which exclude purchased software and
other intangibles amortization, fiscal year 2007 restructuring costs,
and certain other gains and losses (including recoveries and certain
costs associated with derivative litigation matters and share-based
compensation expense), and which include gains and losses on hedges that
mature within the quarter, but which exclude gains and losses on hedges
that do not mature within the quarter:
-
Operating expenses, before interest and income taxes, were $811
million, up 8 percent in constant currency and 5 percent as reported.
-
Operating income, before interest and income taxes, was $377 million,
up 1 percent in constant currency and 6 percent as reported.
-
Operating margin was 32 percent, flat with the previous year.
For the fourth quarter of fiscal year 2012, the Company's effective GAAP
tax rate was 27 percent, compared with 35 percent in the prior year. The
Company's effective non-GAAP tax rate was 28 percent, down from 29
percent in the prior year.
Full Year
Year-over-year GAAP results:
-
Operating expenses, before interest and income taxes, were $3.425
billion, up 7 percent in constant currency and 8 percent as reported.
-
Operating income, before interest and income taxes, was $1.389
billion, up 6 percent in constant currency and 11 percent as reported.
-
Operating margin was 29 percent, up from 28 percent in the prior year.
Year-over-year non-GAAP results:
-
Operating expenses, before interest and income taxes, were $3.167
billion, up 7 percent in constant currency and 8 percent as reported.
-
Operating income, before interest and income taxes, was $1.647
billion, up 6 percent in constant currency and 11 percent as reported.
-
The Company recorded a non-GAAP operating margin of 34 percent, flat
with fiscal year 2011.
For the full year, the Company's effective GAAP and non-GAAP tax rate
was 31 percent, compared with 32 percent in the prior year.
SEGMENT INFORMATION
Beginning in the first quarter of fiscal year 2012, CA Technologies
began reporting results in three segment areas: Mainframe Solutions,
Enterprise Solutions and Services.
Fourth Quarter
-
Mainframe Solutions revenue was $629 million, up 2 percent in constant
currency and 1 percent as reported. Operating expense was $279 million
and operating profit was $350 million. Operating margin was 56
percent, up from 52 percent a year ago.
-
Enterprise Solutions revenue was $466 million, up 10 percent in
constant currency and as reported. Operating expense was $445 million
and operating profit was $21 million. Operating margin was 5 percent,
down from 7 percent a year ago.
-
Services revenue was $93 million, up 15 percent in constant currency
and 13 percent as reported. Operating expense was $87 million and
operating profit was $6 million. Operating margin was 6 percent, up
from 2 percent a year ago.
Full Year
-
Mainframe Solutions revenue was $2.612 billion, up 3 percent in
constant currency and 5 percent as reported. Full year 2012 results
were positively affected by a final license payment of $39 million in
the third quarter and $55 million in revenue associated with the large
IT outsourcer contract renewal. Operating expense was $1.140 billion
and operating profit was $1.472 billion. Operating margin was 56
percent, up from 54 percent a year ago.
-
Enterprise Solutions revenue was $1.820 billion, up 10 percent in
constant currency and 12 percent as reported. Operating expense was
$1.668 billion and operating profit was $152 million. Operating margin
was 8 percent, flat from a year ago.
-
Services revenue was $382 million, up 14 percent in constant currency
and 17 percent as reported. Operating expense was $359 million and
operating profit was $23 million. Operating margin was 6 percent, up
from 5 percent a year ago.
CASH FLOW FROM CONTINUING OPERATIONS
-
Cash flow from continuing operations in the fourth quarter was $776
million, compared with $634 million in the prior year. Cash flow was
positively affected by an increase in collections over the previous
year partially offset by higher cash taxes.
-
For the full year, cash flow from continuing operations was $1.505
billion, compared with $1.377 billion in the prior fiscal year. Cash
flow from operations was positively affected by increased collections
and currency. This was partially offset by higher disbursements due
primarily to acquisition costs and higher cash taxes.
CAPITAL STRUCTURE
-
Cash, cash equivalents and marketable securities at March 31, 2012,
were $2.679 billion.
-
With $1.301 billion in total debt outstanding and $139 million in
notional pooling, the Company's net cash, cash equivalents and
marketable securities position was $1.239 billion.
-
In the fourth quarter, the Company repurchased approximately 15
million shares of stock for a total of $375 million. For the year, the
Company repurchased approximately 41 million shares for a total of
$925 million. In January 2012, the Company announced an enhanced
capital allocation program aimed at returning up to $2.5 billion to
shareholders through the fiscal year ending March 31, 2014 through an
increased dividend and stock repurchases. During the fiscal year, the
Company distributed $192 million in dividends to shareholders.
-
The Company's outstanding share count at March 31, 2012 was 466
million.
BUSINESS HIGHLIGHTS
During the fourth quarter the Company:
-
Announced an enhanced capital allocation program that targets the
return of up to $2.5 billion to CA Technologies shareholders through
fiscal year ending March 31, 2014.
-
Announced that 12 CA Technologies software products are now certified
by VCE
to run on Vblock™ Infrastructure Platforms. CA Technologies Vblock
Ready™ offerings span IT automation and management capabilities
including service
management, virtualization,
automation,
service
assurance and capacity
management, allowing customers using VCE technology to automate
their cloud deployments more quickly while containing costs.
-
Announced new and enhanced offerings in its CA
ecoSoftware solution designed to further extend the Company's
support for Data Center Infrastructure Management (DCIM) and IT energy
management.
-
Announced a new release of its CA
Cross-Enterprise Application Performance Management (CA CE APM)
which extends mainframe monitoring capabilities and provides richer
information about the health and performance of key IT services.
-
Announced several significant new features, partners, offerings and
growth milestones in the Cloud
Commons® ecosystem. Since the launch
of the Cloud Commons Marketplace and Developer Studio in November,
membership has increased by more than 40 percent and more than 500
members have joined the Developer Studio.
-
Announced that the Federal Court of Australia has found that
Independent Systems Integrators (ISI) of Sydney, Australia violated
copyright laws and breached its duty of confidentiality in developing
and selling a product using intellectual property from CA Technologies CA
Datacom relational database management system.
OUTLOOK FOR FISCAL YEAR 2013
The Company provided its outlook for fiscal year 2013. The following
guidance consists of "forward-looking statements" (as defined below).
The Company expects the following:
-
Total revenue growth in a range of 2 percent to 4 percent in constant
currency. At March 31, 2012 exchange rates, this translates to
reported revenue of $4.85 billion to $4.95 billion.
-
GAAP diluted earnings per share growth in constant currency in a range
of 10 percent to 14 percent. At March 31, 2012 exchange rates, this
translates to GAAP reported diluted earnings per share of $2.07 to
$2.14.
-
Non-GAAP diluted earnings per share growth in constant currency in a
range of 9 percent to 12 percent. At March 31, 2012 exchange rates,
this translates to reported non-GAAP diluted earnings per share of
$2.45 to $2.53.
-
Cash flow from continuing operations growth in a range of 4 percent to
6 percent in constant currency. At March 31, 2012 exchange rates, this
translates to reported cash flow from operations of $1.56 billion to
$1.59 billion.
This outlook also assumes no material acquisitions and a partial
currency hedge of operating income. The Company expects a full-year GAAP
operating margin of 30 percent and non-GAAP operating margin of 35
percent. The Company also expects an effective full-year GAAP and
non-GAAP tax rate in a range of 30 to 31 percent.
The Company anticipates approximately 448 million shares outstanding at
fiscal year 2013 year-end and weighted average diluted shares
outstanding of approximately 461 million for the fiscal year.
"We believe the results in fiscal year 2012 and our outlook for fiscal
year 2013 are the right steps towards achieving the long term guidance
we issued to financial analysts in July of 2011," McCracken said. "We
reaffirmed that long term outlook in January when we announced our Enhanced
Capital Allocation Program and are reaffirming that outlook now,"
said McCracken.
Webcast
This news release and the accompanying tables should be read in
conjunction with additional content that is available on the Company's
website, including a supplemental financial package, as well as a
webcast that the Company will host at 5 p.m. ET today to discuss its
unaudited fourth quarter results. The webcast will be archived on the
website. Individuals can access the webcast, as well as this press
release and supplemental financial information, at http://ca.com/invest
or listen to the call at 1-877-561-2748. The international participant
number is 1-720-545-0044.
About CA Technologies
CA Technologies (NASDAQ: CA) is an IT management software and solutions
company with expertise across all IT environments - from mainframe and
distributed, to virtual and cloud. CA Technologies manages and secures
IT environments and enables customers to deliver more flexible IT
services. CA Technologies innovative products and services provide the
insight and control essential for IT organizations to power business
agility. The majority of the Global Fortune 500 relies on CA
Technologies to manage evolving IT ecosystems. For additional
information, visit CA Technologies at www.ca.com.
Follow CA Technologies
Non-GAAP Financial Measures
This news release, the accompanying tables and the additional content
that is available on the Company's website, including a supplemental
financial package, includes certain financial measures that exclude the
impact of certain items and therefore have not been calculated in
accordance with U.S. generally accepted accounting principles (GAAP).
Non-GAAP metrics for operating expenses, operating income, operating
margin, income from continuing operations and diluted earnings per share
exclude the following items: non-cash amortization of purchased software
and other intangibles, share-based compensation, fiscal year 2007
restructuring costs and certain other gains and losses, which includes
recoveries and certain costs associated with derivative litigation
matters and includes the gains and losses since inception of hedges that
mature within the quarter, but exclude gains and losses of hedges that
do not mature within the quarter. Prior to fiscal year 2011, non-GAAP
income also excludes the interest on convertible bonds. The effective
tax rate on GAAP and non-GAAP income from operations is the Company's
provision for income taxes expressed as a percentage of pre-tax GAAP and
non-GAAP income from continuing operations, respectively. Such tax rates
are determined based on an estimated effective full year tax rate, with
the effective tax rate for GAAP generally including the impact of
discrete items in the period such items arise and the effective tax rate
for non-GAAP income generally allocating the impact of discrete items
pro rata to the fiscal year's remaining reporting periods. Adjusted cash
flow from operations excludes restructuring and other payments. Free
cash flow excludes purchases of property, equipment and capitalized
software development costs. We present constant currency information to
provide a framework for assessing how our underlying businesses
performed excluding the effect of foreign currency rate fluctuations. To
present this information, current and comparative prior period results
for entities reporting in currencies other than US dollars are converted
into US dollars at the exchange rate in effect on March 31, 2011, which
was the last day of our prior fiscal year. Constant currency excludes
the impacts from the Company's hedging program. The constant currency
calculation for annualized subscription and maintenance bookings is
calculated by dividing the subscription and maintenance bookings in
constant currency by the weighted average subscription and maintenance
duration in years. These non-GAAP financial measures may be different
from non-GAAP financial measures used by other companies. Non-GAAP
financial measures should not be considered as a substitute for, or
superior to, measures of financial performance prepared in accordance
with GAAP. By excluding these items, non-GAAP financial measures
facilitate management's internal comparisons to the Company's historical
operating results and cash flows, to competitors' operating results and
cash flows, and to estimates made by securities analysts. Management
uses these non-GAAP financial measures internally to evaluate its
performance and they are key variables in determining management
incentive compensation. The Company believes these non-GAAP financial
measures are useful to investors in allowing for greater transparency of
supplemental information used by management in its financial and
operational decision-making. In addition, the Company has historically
reported similar non-GAAP financial measures to its investors and
believes that the inclusion of comparative numbers provides consistency
in its financial reporting. Investors are encouraged to review the
reconciliation of the non-GAAP financial measures used in this news
release to their most directly comparable GAAP financial measures, which
are attached to this news release.
Cautionary Statement Regarding Forward-Looking Statements
The declaration and payment of future dividends is subject to the
determination of the Company's Board of Directors, in its sole
discretion, after considering various factors, including the Company's
financial condition, historical and forecast operating results, and
available cash flow, as well as any applicable laws and contractual
covenants and any other relevant factors. The Company's practice
regarding payment of dividends may be modified at any time and from time
to time.
Repurchases under the Company's stock repurchase program are expected to
be made with cash on hand and may be made from time to time, subject to
market conditions and other factors, in the open market, through
solicited or unsolicited privately negotiated transactions or otherwise.
The program, which is authorized through the fiscal year ending March
31, 2014, does not obligate the Company to acquire any particular amount
of common stock, and it may be modified or suspended at any time at the
Company's discretion.
Certain statements in this communication (such as statements containing
the words "believes," "plans," "anticipates," "expects," "estimates,"
"targets" and similar expressions) constitute "forward-looking
statements" that are based upon the beliefs of, and assumptions made by,
the Company's management, as well as information currently available to
management. These forward-looking statements reflect the Company's
current views with respect to future events and are subject to certain
risks, uncertainties, and assumptions. A number of important factors
could cause actual results or events to differ materially from those
indicated by such forward-looking statements, including: the ability to
achieve success in the Company's strategy by, among other things,
effectively rebalancing the Company's sales force to increase
penetration in growth markets and with large enterprises that have not
historically been significant customers, enabling the sales force to
sell new products, improving the Company's brand in the marketplace and
ensuring the Company's set of cloud computing, Software-as-a-Service and
other new offerings address the needs of a rapidly changing market,
while not adversely affecting the demand for the Company's traditional
products or its profitability; global economic factors or political
events beyond the Company's control; general economic conditions and
credit constraints, or unfavorable economic conditions in a particular
region, industry or business sector; the ability to adapt to rapid
technological changes and introduce new software products and services
in a timely manner; competition in product and service offerings and
pricing; the failure to expand partner programs; the ability to retain
and attract adequate qualified personnel; the ability to integrate
acquired companies and products into existing businesses; the ability to
adequately manage and evolve financial reporting and managerial systems
and processes; the ability of the Company's products to remain
compatible with ever-changing operating environments; breaches of the
Company's software products and the Company's and customers' data
centers and IT environments; discovery of errors in the Company's
software and potential product liability claims; the failure to protect
the Company's intellectual property rights and source code; risks
associated with sales to government customers; access to software
licensed from third parties; risks associated with the use of software
from open source code sources; access to third-party code and
specifications for the development of code; third-party claims of
intellectual property infringement or royalty payments; fluctuations in
the number, terms and duration of the Company's license agreements as
well as the timing of orders from customers and channel partners; the
failure to renew large license transactions on a satisfactory basis;
changes in market conditions or the Company's credit ratings;
fluctuations in foreign currencies; the failure to effectively execute
the Company's workforce reductions; successful outsourcing of various
functions to third parties; events or circumstances that would require
us to record a goodwill impairment charge; potential tax liabilities;
acquisition opportunities that may or may not arise; and other factors
described more fully in the Company's filings with the Securities and
Exchange Commission. Should one or more of these risks or uncertainties
occur, or should our assumptions prove incorrect, actual results may
vary materially from those described herein as believed, planned,
anticipated, expected, estimated or targeted. The Company assumes no
obligation to update the information in this communication, except as
otherwise required by law. Readers are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of the
date hereof.
Copyright © 2012 CA, Inc. All Rights Reserved. One CA Plaza, Islandia,
N.Y. 11749. All other trademarks, trade names, service marks, and logos
referenced herein belong to their respective companies.
|
Table 1
|
|
CA Technologies
|
|
Consolidated Statements of Operations
|
|
(unaudited)
|
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
Revenue
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
Subscription and maintenance revenue
|
|
|
$
|
986
|
|
|
$
|
970
|
|
|
|
$
|
4,021
|
|
|
$
|
3,822
|
|
Professional services
|
|
|
|
93
|
|
|
|
82
|
|
|
|
|
382
|
|
|
|
327
|
|
Software fees and other
|
|
|
|
109
|
|
|
|
76
|
|
|
|
|
411
|
|
|
|
280
|
|
Total revenue
|
|
|
$
|
1,188
|
|
|
$
|
1,128
|
|
|
|
$
|
4,814
|
|
|
$
|
4,429
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of licensing and maintenance
|
|
|
$
|
79
|
|
|
$
|
71
|
|
|
|
$
|
286
|
|
|
$
|
278
|
|
Cost of professional services
|
|
|
|
87
|
|
|
|
80
|
|
|
|
|
357
|
|
|
|
303
|
|
Amortization of capitalized software costs
|
|
|
|
61
|
|
|
|
48
|
|
|
|
|
225
|
|
|
|
192
|
|
Selling and marketing
|
|
|
|
356
|
|
|
|
355
|
|
|
|
|
1,394
|
|
|
|
1,286
|
|
General and administrative
|
|
|
|
131
|
|
|
|
107
|
|
|
|
|
462
|
|
|
|
451
|
|
Product development and enhancements
|
|
|
|
126
|
|
|
|
108
|
|
|
|
|
510
|
|
|
|
471
|
|
Depreciation and amortization of other intangible assets
|
|
|
|
42
|
|
|
|
51
|
|
|
|
|
176
|
|
|
|
187
|
|
Other expenses, net
|
|
|
|
5
|
|
|
|
9
|
|
|
|
|
15
|
|
|
|
7
|
|
Total expenses before interest and income taxes
|
|
|
$
|
887
|
|
|
$
|
829
|
|
|
|
$
|
3,425
|
|
|
$
|
3,175
|
|
Income from continuing operations before interest and income taxes
|
|
|
$
|
301
|
|
|
$
|
299
|
|
|
|
$
|
1,389
|
|
|
$
|
1,254
|
|
Interest expense, net
|
|
|
|
11
|
|
|
|
10
|
|
|
|
|
35
|
|
|
|
45
|
|
Income from continuing operations before income taxes
|
|
|
$
|
290
|
|
|
$
|
289
|
|
|
|
$
|
1,354
|
|
|
$
|
1,209
|
|
Income tax expense
|
|
|
|
79
|
|
|
|
102
|
|
|
|
|
416
|
|
|
|
386
|
|
Income from continuing operations
|
|
|
$
|
211
|
|
|
$
|
187
|
|
|
|
$
|
938
|
|
|
$
|
823
|
|
Income from discontinued operations, net of income taxes
|
|
|
|
-
|
|
|
|
1
|
|
|
|
|
13
|
|
|
|
4
|
|
Net income
|
|
|
$
|
211
|
|
|
$
|
188
|
|
|
|
$
|
951
|
|
|
$
|
827
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
0.45
|
|
|
$
|
0.37
|
|
|
|
$
|
1.91
|
|
|
$
|
1.60
|
|
Income from discontinued operations
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.03
|
|
|
|
0.01
|
|
Net income
|
|
|
$
|
0.45
|
|
|
$
|
0.37
|
|
|
|
$
|
1.94
|
|
|
$
|
1.61
|
|
Basic weighted average shares used in computation
|
|
|
|
466
|
|
|
|
503
|
|
|
|
|
486
|
|
|
|
506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
0.45
|
|
|
$
|
0.37
|
|
|
|
$
|
1.90
|
|
|
$
|
1.60
|
|
Income from discontinued operations
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
0.03
|
|
|
|
0.01
|
|
Net income
|
|
|
$
|
0.45
|
|
|
$
|
0.37
|
|
|
|
$
|
1.93
|
|
|
$
|
1.61
|
|
Diluted weighted average shares used in computation
|
|
|
|
467
|
|
|
|
505
|
|
|
|
|
487
|
|
|
|
507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 2
|
|
CA Technologies
|
|
Condensed Consolidated Balance Sheets
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
(unaudited)
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
2,679
|
|
|
$
|
3,049
|
|
Marketable securities
|
|
|
|
-
|
|
|
|
75
|
|
Trade accounts receivable, net
|
|
|
|
902
|
|
|
|
849
|
|
Deferred income taxes
|
|
|
|
231
|
|
|
|
244
|
|
Other current assets
|
|
|
|
153
|
|
|
|
152
|
|
Total current assets
|
|
|
$
|
3,965
|
|
|
$
|
4,369
|
|
|
|
|
|
|
|
|
|
Marketable securities
|
|
|
$
|
-
|
|
|
$
|
104
|
|
Property and equipment, net
|
|
|
|
386
|
|
|
|
437
|
|
Goodwill
|
|
|
|
5,856
|
|
|
|
5,686
|
|
Capitalized software and other intangible assets, net
|
|
|
|
1,389
|
|
|
|
1,284
|
|
Deferred income taxes
|
|
|
|
151
|
|
|
|
285
|
|
Other noncurrent assets, net
|
|
|
|
250
|
|
|
|
246
|
|
Total assets
|
|
|
$
|
11,997
|
|
|
$
|
12,411
|
|
|
|
|
|
|
|
|
|
Current portion of long-term debt and loans payable
|
|
|
$
|
14
|
|
|
$
|
269
|
|
Deferred revenue (billed or collected)
|
|
|
|
2,658
|
|
|
|
2,597
|
|
Deferred income taxes
|
|
|
|
14
|
|
|
|
68
|
|
Other current liabilities
|
|
|
|
1,065
|
|
|
|
987
|
|
Total current liabilities
|
|
|
$
|
3,751
|
|
|
$
|
3,921
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
|
$
|
1,287
|
|
|
$
|
1,282
|
|
Deferred income taxes
|
|
|
|
44
|
|
|
|
64
|
|
Deferred revenue (billed or collected)
|
|
|
|
972
|
|
|
|
969
|
|
Other noncurrent liabilities
|
|
|
|
546
|
|
|
|
555
|
|
Total liabilities
|
|
|
$
|
6,600
|
|
|
$
|
6,791
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
$
|
59
|
|
|
$
|
59
|
|
Additional paid-in capital
|
|
|
|
3,491
|
|
|
|
3,615
|
|
Retained earnings
|
|
|
|
4,865
|
|
|
|
4,106
|
|
Accumulated other comprehensive loss
|
|
|
|
(108)
|
|
|
|
(65)
|
|
Treasury stock
|
|
|
|
(2,910)
|
|
|
|
(2,095)
|
|
Total stockholders' equity
|
|
|
$
|
5,397
|
|
|
$
|
5,620
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
11,997
|
|
|
$
|
12,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 3
|
|
CA Technologies
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
Three Months Ended
|
|
|
|
|
|
March 31,
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Operating activities from continuing operations:
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
211
|
|
|
|
$
|
188
|
|
|
Income from discontinued operations
|
|
|
|
-
|
|
|
|
|
(1
|
)
|
|
Income from continuing operations
|
|
|
$
|
211
|
|
|
|
$
|
187
|
|
|
Adjustments to reconcile income from continuing operations to net
cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
|
103
|
|
|
|
|
99
|
|
|
|
Provision for deferred income taxes
|
|
|
|
(94
|
)
|
|
|
|
(47
|
)
|
|
|
Provision for bad debts
|
|
|
|
2
|
|
|
|
|
1
|
|
|
|
Share-based compensation expense
|
|
|
|
28
|
|
|
|
|
19
|
|
|
|
Asset impairments and other non-cash items
|
|
|
|
5
|
|
|
|
|
2
|
|
|
|
Foreign currency transaction losses
|
|
|
|
12
|
|
|
|
|
1
|
|
|
Changes in other operating assets and liabilities, net of effect of
acquisitions:
|
|
|
|
|
|
|
|
|
(Increase) decrease in trade accounts receivable, net
|
|
|
|
(57
|
)
|
|
|
|
35
|
|
|
|
Increase in deferred revenue
|
|
|
|
486
|
|
|
|
|
176
|
|
|
|
(Decrease) increase in taxes payable, net
|
|
|
|
(13
|
)
|
|
|
|
74
|
|
|
|
Increase in accounts payable, accrued expenses and other
|
|
|
|
40
|
|
|
|
|
28
|
|
|
|
Increase in accrued salaries, wages and commissions
|
|
|
|
53
|
|
|
|
|
35
|
|
|
|
Changes in other operating assets and liabilities
|
|
|
|
-
|
|
|
|
|
24
|
|
|
Net cash provided by operating activities - continuing operations
|
|
|
$
|
776
|
|
|
|
$
|
634
|
|
|
Investing activities from continuing operations:
|
|
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired, and purchased
software
|
|
|
$
|
(14
|
)
|
|
|
$
|
-
|
|
|
Purchases of property and equipment
|
|
|
|
(19
|
)
|
|
|
|
(19
|
)
|
|
Capitalized software development costs
|
|
|
|
(43
|
)
|
|
|
|
(54
|
)
|
|
Proceeds from (purchases in) marketable securities, net
|
|
|
|
182
|
|
|
|
|
(13
|
)
|
|
Other investing activities
|
|
|
|
(1
|
)
|
|
|
|
(1
|
)
|
|
Net cash used in investing activities - continuing operations
|
|
|
$
|
105
|
|
|
|
$
|
(87
|
)
|
|
Financing activities from continuing operations:
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
$
|
(117
|
)
|
|
|
$
|
(21
|
)
|
|
Purchases of common stock, including accelerated share repurchase
|
|
|
|
(500
|
)
|
|
|
|
(47
|
)
|
|
Debt borrowings (repayments)
|
|
|
|
8
|
|
|
|
|
(4
|
)
|
|
Exercise of common stock options and other
|
|
|
|
26
|
|
|
|
|
3
|
|
|
Net cash used in financing activities - continuing operations
|
|
|
$
|
(583
|
)
|
|
|
$
|
(69
|
)
|
|
Net change in cash and cash equivalents before effect of exchange
rate changes on cash - continuing operations
|
|
|
$
|
298
|
|
|
|
$
|
478
|
|
|
Effect of exchange rate changes on cash
|
|
|
$
|
29
|
|
|
|
$
|
49
|
|
|
Cash (used in) provided by operating activities - discontinued
operations
|
|
|
$
|
(6
|
)
|
|
|
$
|
4
|
|
|
Increase in cash and cash equivalents
|
|
|
$
|
321
|
|
|
|
$
|
531
|
|
|
Cash and cash equivalents at beginning of period
|
|
|
$
|
2,358
|
|
|
|
$
|
2,518
|
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
2,679
|
|
|
|
$
|
3,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 4
|
|
CA Technologies
|
|
Operating Segments
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2012
|
|
Fiscal Year Ended March 31, 2012
|
|
|
|
|
Mainframe
|
|
|
Enterprise
|
|
|
|
|
|
|
|
|
Mainframe
|
|
|
Enterprise
|
|
|
|
|
|
|
|
|
|
|
Solutions (1)
|
|
|
Solutions (1)
|
|
|
Services (1)
|
|
|
Total
|
|
|
Solutions (1)
|
|
|
Solutions (1)
|
|
|
Services (1)
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (2)
|
|
|
$
|
629
|
|
|
$
|
466
|
|
|
$
|
93
|
|
|
|
$
|
1,188
|
|
|
$
|
2,612
|
|
|
$
|
1,820
|
|
|
$
|
382
|
|
|
$
|
4,814
|
|
|
Expenses (3)
|
|
|
|
279
|
|
|
|
445
|
|
|
|
87
|
|
|
|
|
811
|
|
|
|
1,140
|
|
|
|
1,668
|
|
|
|
359
|
|
|
|
3,167
|
|
|
Segment profit
|
|
|
$
|
350
|
|
|
$
|
21
|
|
|
$
|
6
|
|
|
|
$
|
377
|
|
|
$
|
1,472
|
|
|
$
|
152
|
|
|
$
|
23
|
|
|
$
|
1,647
|
|
|
Segment operating margin
|
|
|
|
56%
|
|
|
|
5%
|
|
|
|
6%
|
|
|
|
|
32%
|
|
|
|
56%
|
|
|
|
8%
|
|
|
|
6%
|
|
|
|
34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
377
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,647
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
|
|
|
|
|
|
|
|
|
|
|
|
|
103
|
|
|
Other intangibles amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
65
|
|
|
Share-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
|
|
|
|
|
|
|
|
|
|
|
|
|
89
|
|
|
Other unallocated operating gains, net (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
35
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
290
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,354
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2011
|
|
Fiscal Year Ended March 31, 2011
|
|
|
|
|
Mainframe
|
|
|
Enterprise
|
|
|
|
|
|
|
|
|
Mainframe
|
|
|
Enterprise
|
|
|
|
|
|
|
|
|
|
Solutions (1)
|
|
|
Solutions (1)
|
|
|
Services (1)
|
|
|
Total
|
|
|
Solutions (1)
|
|
|
Solutions (1)
|
|
|
Services (1)
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (2)
|
|
|
$
|
621
|
|
|
$
|
425
|
|
|
$
|
82
|
|
|
|
$
|
1,128
|
|
|
$
|
2,479
|
|
|
$
|
1,623
|
|
|
$
|
327
|
|
|
$
|
4,429
|
|
|
Expenses (3)
|
|
|
|
295
|
|
|
|
397
|
|
|
|
80
|
|
|
|
|
772
|
|
|
|
1,129
|
|
|
|
1,501
|
|
|
|
310
|
|
|
|
2,940
|
|
|
Segment profit
|
|
|
$
|
326
|
|
|
$
|
28
|
|
|
$
|
2
|
|
|
|
$
|
356
|
|
|
$
|
1,350
|
|
|
$
|
122
|
|
|
$
|
17
|
|
|
$
|
1,489
|
|
|
Segment operating margin
|
|
|
|
52%
|
|
|
|
7%
|
|
|
|
2%
|
|
|
|
|
32%
|
|
|
|
54%
|
|
|
|
8%
|
|
|
|
5%
|
|
|
|
34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
356
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,489
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21
|
|
|
|
|
|
|
|
|
|
|
|
|
88
|
|
|
Other intangibles amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
73
|
|
|
Share-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
|
|
Other unallocated operating gains, net (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(6
|
)
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
45
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
289
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,209
|
|
|
(1)
|
|
• Mainframe Solutions - Our Mainframe Solutions segment addresses
the mainframe market and is focused on making significant
investments in order to be innovative in key management disciplines
across our broad portfolio of products. Ongoing development is
guided by customer needs, our cross-enterprise management philosophy
and our Mainframe 2.0 strategy, which offers management capabilities
designed to appeal to the next generation of mainframe staff while
also offering productivity improvements to today's mainframe
experts. Our mainframe business assists customers by addressing
three major challenges: lowering costs, providing high service
levels by sustaining critical workforce skills and increasing
agility to help deliver on business goals.
• Enterprise Solutions - Our Enterprise Solutions segment includes
products that operate on non-mainframe platforms, such as service
assurance, security (identity and access management), project and
portfolio management, service management, virtualization and
service automation, SaaS, and cloud offerings. Our offerings help
customers address their regulatory compliance demands, privacy
needs, and internal security policies. Enterprise Solutions also
focuses on delivering growth to the Company in the form of new
customer acquisitions and revenue, while leveraging
non-traditional routes-to-market and delivery models.
• Services - Our Services segment offers implementation,
consulting, education and training services to customers, which is
intended to promote a seamless customer experience and to increase
the value that customers realize from our solutions.
|
|
|
|
|
|
(2)
|
|
We regularly enter into a single arrangement with a customer that
includes Mainframe Solutions segment software products, Enterprise
Solutions segment software products and Services. The amount of
contract revenue assigned to segments is generally based on the
manner in which the proposal is made to the customer. The software
product revenue is assigned to the Mainframe Solutions and
Enterprise Solutions segments based on either: (1) a list price
allocation method (which allocates a discount in the total contract
price to the individual products in proportion to the list price of
the product); (2) allocations included within internal contract
approval documents; or (3) the value for individual software
products as stated in the customer contract. The price for the
implementation, consulting, education and training services is
separately stated in the contract and these amounts of contract
revenue are assigned to the Services segment. The contract value
assigned to each segment is then recognized in a manner consistent
with the revenue recognition policies we apply to the customer
contract for purposes of preparing the Condensed Consolidated
Financial Statements.
|
|
|
|
|
|
(3)
|
|
Segment expenses include costs that are controllable by segment
managers (i.e., direct costs) and, in the case of the Mainframe
Solutions and Enterprise Solutions segments, an allocation of shared
and indirect costs (i.e., allocated costs). Segment-specific direct
costs include a portion of selling and marketing costs, licensing
and maintenance costs, product development costs, general and
administrative costs and amortization of the cost of internally
developed software. Allocated segment costs primarily include
indirect selling and marketing costs and general and administrative
costs that are not directly attributable to a specific segment. The
basis for allocating shared and indirect costs between the Mainframe
Solutions and Enterprise Solutions segments is dependent on the
nature of the cost being allocated and is either in proportion to
segment revenues or in proportion to the related direct cost
category. Expenses for the Services segment consist only of direct
costs and there are no allocated or indirect costs for the Services
segment.
|
|
|
|
|
|
(4)
|
|
Other unallocated operating gains, net consists of restructuring
costs associated with the Company's Fiscal 2007 Plan, foreign
exchange derivative (gains) losses, and other miscellaneous costs.
|
|
|
|
|
|
|
|
|
|
Table 5
|
|
CA Technologies
|
|
Constant Currency Summary
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Increase
|
|
|
|
|
|
|
|
|
|
|
|
|
% Increase
|
|
|
(Decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease)
|
|
|
in Constant
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
in $ US
|
|
|
Currency (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bookings
|
|
|
$
|
1,542
|
|
|
$
|
1,889
|
|
|
|
(18%)
|
|
|
(17%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
$
|
748
|
|
|
$
|
689
|
|
|
|
9%
|
|
|
9%
|
|
|
International
|
|
|
|
440
|
|
|
|
439
|
|
|
|
0%
|
|
|
1%
|
|
|
Total revenue
|
|
|
$
|
1,188
|
|
|
$
|
1,128
|
|
|
|
5%
|
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription and maintenance
|
|
|
$
|
986
|
|
|
$
|
970
|
|
|
|
2%
|
|
|
2%
|
|
|
Professional services
|
|
|
|
93
|
|
|
|
82
|
|
|
|
13%
|
|
|
15%
|
|
|
Software fees and other
|
|
|
|
109
|
|
|
|
76
|
|
|
|
43%
|
|
|
44%
|
|
|
Total revenue
|
|
|
$
|
1,188
|
|
|
$
|
1,128
|
|
|
|
5%
|
|
|
6%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mainframe solutions
|
|
|
$
|
629
|
|
|
$
|
621
|
|
|
|
1%
|
|
|
2%
|
|
|
Enterprise solutions
|
|
|
|
466
|
|
|
|
425
|
|
|
|
10%
|
|
|
10%
|
|
|
Services
|
|
|
|
93
|
|
|
|
82
|
|
|
|
13%
|
|
|
15%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses before interest and income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP (2)
|
|
|
$
|
811
|
|
|
$
|
772
|
|
|
|
5%
|
|
|
8%
|
|
|
Total GAAP
|
|
|
|
887
|
|
|
|
829
|
|
|
|
7%
|
|
|
8%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ended March 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% Increase
|
|
|
|
|
|
|
|
|
|
|
|
|
% Increase
|
|
|
(Decrease)
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease)
|
|
|
in Constant
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
in $ US
|
|
|
Currency (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bookings
|
|
|
$
|
4,663
|
|
|
$
|
4,888
|
|
|
|
(5%)
|
|
|
(5%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
|
$
|
2,990
|
|
|
$
|
2,694
|
|
|
|
11%
|
|
|
11%
|
|
|
International
|
|
|
|
1,824
|
|
|
|
1,735
|
|
|
|
5%
|
|
|
0%
|
|
|
Total revenue
|
|
|
$
|
4,814
|
|
|
$
|
4,429
|
|
|
|
9%
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription and maintenance
|
|
|
$
|
4,021
|
|
|
$
|
3,822
|
|
|
|
5%
|
|
|
3%
|
|
|
Professional services
|
|
|
|
382
|
|
|
|
327
|
|
|
|
17%
|
|
|
14%
|
|
|
Software fees and other
|
|
|
|
411
|
|
|
|
280
|
|
|
|
47%
|
|
|
45%
|
|
|
Total revenue
|
|
|
$
|
4,814
|
|
|
$
|
4,429
|
|
|
|
9%
|
|
|
7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mainframe solutions
|
|
|
$
|
2,612
|
|
|
$
|
2,479
|
|
|
|
5%
|
|
|
3%
|
|
|
Enterprise solutions
|
|
|
|
1,820
|
|
|
|
1,623
|
|
|
|
12%
|
|
|
10%
|
|
|
Services
|
|
|
|
382
|
|
|
|
327
|
|
|
|
17%
|
|
|
14%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses before interest and income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP (2)
|
|
|
$
|
3,167
|
|
|
$
|
2,940
|
|
|
|
8%
|
|
|
7%
|
|
|
Total GAAP
|
|
|
|
3,425
|
|
|
|
3,175
|
|
|
|
8%
|
|
|
7%
|
|
(1)
|
|
Constant currency information is presented to provide a framework
for assessing how our underlying businesses performed excluding the
effect of foreign currency rate fluctuations. To present this
information, current and comparative prior period results for
entities reporting in currencies other than US dollars are converted
into US dollars at the exchange rate in effect on March 31, 2011,
which was the last day of our prior fiscal year. Constant currency
excludes the impacts from the Company's hedging program.
|
|
|
|
|
|
(2)
|
|
Refer to Table 7 for a reconciliation of total expenses before
interest and income taxes to total non-GAAP operating expenses.
|
|
|
|
|
|
|
|
Certain non-material differences may arise versus actual from impact
of rounding.
|
|
|
|
|
|
|
|
|
|
Table 6
|
|
CA Technologies
|
|
Reconciliation of Select GAAP Measures to Non-GAAP Measures
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
GAAP net income
|
|
|
$
|
211
|
|
|
$
|
188
|
|
|
|
$
|
951
|
|
|
$
|
827
|
|
GAAP income from discontinued operations, net of income taxes
|
|
|
|
-
|
|
|
|
(1)
|
|
|
|
|
(13)
|
|
|
|
(4)
|
|
GAAP income from continuing operations
|
|
|
$
|
211
|
|
|
$
|
187
|
|
|
|
$
|
938
|
|
|
$
|
823
|
|
GAAP income tax expense
|
|
|
|
79
|
|
|
|
102
|
|
|
|
|
416
|
|
|
|
386
|
|
Interest expense, net
|
|
|
|
11
|
|
|
|
10
|
|
|
|
|
35
|
|
|
|
45
|
|
GAAP income from continuing operations before interest and income
taxes
|
|
|
$
|
301
|
|
|
$
|
299
|
|
|
|
$
|
1,389
|
|
|
$
|
1,254
|
|
GAAP operating margin (% of revenue) (1)
|
|
|
|
25%
|
|
|
|
27%
|
|
|
|
|
29%
|
|
|
|
28%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments to expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of licensing and maintenance(2)
|
|
|
$
|
1
|
|
|
$
|
-
|
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
Cost of professional services(2)
|
|
|
|
1
|
|
|
|
-
|
|
|
|
|
4
|
|
|
|
3
|
|
|
Amortization of capitalized software costs(3)
|
|
|
|
27
|
|
|
|
21
|
|
|
|
|
103
|
|
|
|
88
|
|
|
Selling and marketing(2)
|
|
|
|
11
|
|
|
|
7
|
|
|
|
|
36
|
|
|
|
30
|
|
|
General and administrative(2)
|
|
|
|
10
|
|
|
|
7
|
|
|
|
|
27
|
|
|
|
24
|
|
|
Product development and enhancements(2)
|
|
|
|
5
|
|
|
|
5
|
|
|
|
|
19
|
|
|
|
20
|
|
|
Depreciation and amortization of other intangible assets(4)
|
|
|
|
15
|
|
|
|
22
|
|
|
|
|
65
|
|
|
|
73
|
|
|
Other expenses (gains), net (5)
|
|
|
|
5
|
|
|
|
(7)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Restructuring and other (6)
|
|
|
|
1
|
|
|
|
2
|
|
|
|
|
1
|
|
|
|
(6)
|
|
Total Non-GAAP adjustment to operating expenses
|
|
|
$
|
76
|
|
|
$
|
57
|
|
|
|
$
|
258
|
|
|
$
|
235
|
|
Non-GAAP income from continuing operations before interest and
income taxes
|
|
|
$
|
377
|
|
|
$
|
356
|
|
|
|
$
|
1,647
|
|
|
$
|
1,489
|
|
Non-GAAP operating margin (% of revenue) (7)
|
|
|
|
32%
|
|
|
|
32%
|
|
|
|
|
34%
|
|
|
|
34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
|
11
|
|
|
|
10
|
|
|
|
|
35
|
|
|
|
45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP income tax expense
|
|
|
|
79
|
|
|
|
102
|
|
|
|
|
416
|
|
|
|
386
|
|
Non-GAAP adjustment to income tax expense(8)
|
|
|
|
23
|
|
|
|
(3)
|
|
|
|
|
79
|
|
|
|
74
|
|
Non-GAAP income tax expense
|
|
|
$
|
102
|
|
|
$
|
99
|
|
|
|
$
|
495
|
|
|
$
|
460
|
|
Non-GAAP income from continuing operations
|
|
|
$
|
264
|
|
|
$
|
247
|
|
|
|
$
|
1,117
|
|
|
$
|
984
|
|
(1)
|
|
GAAP operating margin is calculated by dividing GAAP income from
continuing operations before interest and income taxes by total
revenue (refer to Table 1 for total revenue).
|
|
|
|
|
|
(2)
|
|
Non-GAAP adjustment consists of share-based compensation.
|
|
|
|
|
|
(3)
|
|
Non-GAAP adjustment consists of purchased software amortization.
|
|
|
|
|
|
(4)
|
|
Non-GAAP adjustment consists of other intangibles amortization.
|
|
|
|
|
|
(5)
|
|
Non-GAAP adjustment consists of gains and losses since inception of
hedges that mature within the quarter, but exclude gains and losses
of hedges that do not mature within the quarter.
|
|
|
|
|
|
(6)
|
|
Non-GAAP adjustment consists of Fiscal 2007 Restructuring Plan
expense adjustments. Prior fiscal year 2011 includes a $9 million
net gain from one-time stockholder derivative litigation settlements.
|
|
|
|
|
|
(7)
|
|
Non-GAAP operating margin is calculated by dividing non-GAAP income
from continuing operations before interest and income taxes by total
revenue (refer to Table 1 for total revenue).
|
|
|
|
|
|
(8)
|
|
The full year non-GAAP income tax expense is different from GAAP
income tax expense because of the difference in non-GAAP income from
continuing operations before income taxes. On an interim basis, this
difference would also include a difference in the impact of discrete
and permanent items where for GAAP purposes the effect is recorded
in the period such items arise, but for non-GAAP such items are
recorded pro rata to the fiscal year's remaining reporting periods.
|
|
|
|
|
|
|
|
Refer to the discussion of non-GAAP financial measures included in
the accompanying press release for additional information.
|
|
|
|
|
|
|
|
Certain non-material differences may arise versus actual from impact
of rounding.
|
|
|
|
|
|
|
|
|
|
Table 7
|
|
CA Technologies
|
|
Reconciliation of GAAP to Non-GAAP
|
|
Operating Expenses and Diluted Earnings per Share
|
|
(unaudited)
|
|
(in millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
Operating Expenses
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses before interest and income taxes
|
|
|
$
|
887
|
|
|
$
|
829
|
|
|
|
$
|
3,425
|
|
|
$
|
3,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software amortization
|
|
|
|
27
|
|
|
|
21
|
|
|
|
|
103
|
|
|
|
88
|
|
|
Other intangibles amortization
|
|
|
|
15
|
|
|
|
22
|
|
|
|
|
65
|
|
|
|
73
|
|
|
Share-based compensation
|
|
|
|
28
|
|
|
|
19
|
|
|
|
|
89
|
|
|
|
80
|
|
|
Restructuring and other (1)
|
|
|
|
1
|
|
|
|
2
|
|
|
|
|
1
|
|
|
|
(6)
|
|
|
Hedging losses (gains), net (2)
|
|
|
|
5
|
|
|
|
(7)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Total non-GAAP operating adjustments
|
|
|
$
|
76
|
|
|
$
|
57
|
|
|
|
$
|
258
|
|
|
$
|
235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP operating expenses
|
|
|
$
|
811
|
|
|
$
|
772
|
|
|
|
$
|
3,167
|
|
|
$
|
2,940
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
|
Fiscal Year Ended
|
|
|
|
|
|
March 31,
|
|
|
|
March 31,
|
|
|
Diluted EPS from Continuing Operations
|
|
|
2012
|
|
|
2011
|
|
|
|
2012
|
|
|
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS from continuing operations
|
|
|
$
|
0.45
|
|
|
$
|
0.37
|
|
|
|
$
|
1.90
|
|
|
$
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments, net of taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software and other intangibles amortization
|
|
|
|
0.06
|
|
|
|
0.06
|
|
|
|
|
0.24
|
|
|
|
0.21
|
|
|
Share-based compensation
|
|
|
|
0.04
|
|
|
|
0.02
|
|
|
|
|
0.13
|
|
|
|
0.11
|
|
|
Restructuring and other (1)
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Hedging losses (gains), net (2)
|
|
|
|
0.01
|
|
|
|
(0.01)
|
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP effective tax rate adjustments (3)
|
|
|
|
-
|
|
|
|
0.04
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted EPS from continuing operations
|
|
|
$
|
0.56
|
|
|
$
|
0.48
|
|
|
|
$
|
2.27
|
|
|
$
|
1.92
|
|
(1)
|
|
Non-GAAP adjustment consists of Fiscal 2007 Restructuring Plan
expense adjustments. Prior fiscal year 2011 includes a $9 million
net gain from one-time stockholder derivative litigation
settlements.
|
|
|
|
|
|
(2)
|
|
Non-GAAP adjustment consists of gains and losses since inception of
hedges that mature within the quarter, but exclude gains and losses
of hedges that do not mature within the quarter.
|
|
|
|
|
|
(3)
|
|
The non-GAAP effective tax rate is equal to the full year GAAP
effective tax rate, therefore no adjustment is required on an annual
basis. On an interim basis, the difference in non-GAAP income tax
expense and GAAP income tax expense relates to the difference in
non-GAAP income from continuing operations before income taxes, and
includes a difference in the impact of discrete and permanent items
where for GAAP purposes, the effect is recorded in the period such
items arise but for non-GAAP purposes, such items are recorded pro
rata to the fiscal year's remaining reporting periods.
|
|
|
|
|
|
|
|
Refer to the discussion of non-GAAP financial measures included in
the accompanying press release for additional information.
|
|
|
|
|
|
|
|
Certain non-material differences may arise versus actual from impact
of rounding.
|
|
|
|
|
|
|
|
|
|
Table 8
|
|
CA Technologies
|
|
Effective Tax Rate Reconciliation
|
|
GAAP and Non-GAAP
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Fiscal Year Ended
|
|
|
|
|
|
March 31, 2012
|
|
|
March 31, 2012
|
|
|
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest and income taxes (1)
|
|
|
$
|
301
|
|
|
$
|
377
|
|
|
$
|
1,389
|
|
|
$
|
1,647
|
|
|
Interest expense, net
|
|
|
|
11
|
|
|
|
11
|
|
|
|
35
|
|
|
|
35
|
|
|
Income from continuing operations before income taxes
|
|
|
$
|
290
|
|
|
$
|
366
|
|
|
$
|
1,354
|
|
|
$
|
1,612
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory tax rate
|
|
|
|
35%
|
|
|
|
35%
|
|
|
|
35%
|
|
|
|
35%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax at statutory rate
|
|
|
$
|
102
|
|
|
$
|
128
|
|
|
$
|
474
|
|
|
$
|
564
|
|
|
Adjustments for discrete and permanent items (2)
|
|
|
|
(23)
|
|
|
|
(26)
|
|
|
|
(58)
|
|
|
|
(69)
|
|
|
Total tax expense
|
|
|
$
|
79
|
|
|
$
|
102
|
|
|
$
|
416
|
|
|
$
|
495
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate (3)
|
|
|
|
27.2%
|
|
|
|
27.9%
|
|
|
|
30.7%
|
|
|
|
30.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Fiscal Year Ended
|
|
|
|
|
|
March 31, 2011
|
|
|
March 31, 2011
|
|
|
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
|
GAAP
|
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest and income taxes (1)
|
|
|
$
|
299
|
|
|
$
|
356
|
|
|
$
|
1,254
|
|
|
$
|
1,489
|
|
|
Interest expense, net
|
|
|
|
10
|
|
|
|
10
|
|
|
|
45
|
|
|
|
45
|
|
|
Income from continuing operations before income taxes
|
|
|
$
|
289
|
|
|
$
|
346
|
|
|
$
|
1,209
|
|
|
$
|
1,444
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory tax rate
|
|
|
|
35%
|
|
|
|
35%
|
|
|
|
35%
|
|
|
|
35%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax at statutory rate
|
|
|
$
|
101
|
|
|
$
|
121
|
|
|
$
|
423
|
|
|
$
|
505
|
|
|
Adjustments for discrete and permanent items (2)
|
|
|
|
1
|
|
|
|
(22)
|
|
|
|
(37)
|
|
|
|
(45)
|
|
|
Total tax expense
|
|
|
$
|
102
|
|
|
$
|
99
|
|
|
$
|
386
|
|
|
$
|
460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate (3)
|
|
|
|
35.3%
|
|
|
|
28.6%
|
|
|
|
31.9%
|
|
|
|
31.9%
|
|
(1)
|
|
Refer to Table 6 for a reconciliation of income from continuing
operations before interest and income taxes on a GAAP basis to
income from continuing operations before interest and income taxes
on a non-GAAP basis.
|
|
|
|
|
|
(2)
|
|
The effective tax rate for GAAP generally includes the impact of
discrete and permanent items in the period such items arise, whereas
the effective tax rate for non-GAAP generally allocates the impact
of such items pro rata to the fiscal year's remaining reporting
periods.
|
|
|
|
|
|
(3)
|
|
The effective tax rate on GAAP and non-GAAP income from continuing
operations is the Company's provision for income taxes expressed as
a percentage of GAAP and non-GAAP income from continuing operations
before income taxes, respectively. The non-GAAP effective tax rate
is equal to the full year GAAP effective tax rate. On an interim
basis, the effective tax rates are determined based on an estimated
effective full year tax rate after the adjustments for the impacts
of certain discrete items (such as changes in tax rates,
reconciliations of tax returns to tax provisions and resolutions of
tax contingencies).
|
|
|
|
|
|
|
|
Refer to the discussion of non-GAAP financial measures included in
the accompanying press release for additional information.
|
|
|
|
|
|
|
|
Certain non-material differences may arise versus actual from impact
of rounding.
|
|
|
|
|
|
|
|
|
|
Table 9
|
|
CA Technologies
|
|
Reconciliation of Projected GAAP Earnings per Share to
|
|
Projected Non-GAAP Earnings per Share
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ending
|
|
|
Projected Diluted EPS from Continuing
Operations
|
|
|
March 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected GAAP diluted EPS from continuing operations range
|
|
|
$
|
2.07
|
|
to
|
|
$
|
2.14
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments, net of taxes:
|
|
|
|
|
|
|
|
|
|
Purchased software and other intangibles amortization
|
|
|
|
0.23
|
|
|
|
|
0.24
|
|
|
Share-based compensation
|
|
|
|
0.15
|
|
|
|
|
0.15
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected non-GAAP diluted EPS from continuing operations range
|
|
|
$
|
2.45
|
|
to
|
|
$
|
2.53
|
|
|
Refer to the discussion of non-GAAP financial measures included in
the accompanying press release for additional information.
|
|
|
|
|
|
|
|
Table 10
|
|
CA Technologies
|
|
Reconciliation of Projected GAAP Operating Margin to
|
|
Projected Non-GAAP Operating Margin
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Year Ending
|
|
|
Projected Operating Margin
|
|
|
March 31, 2013
|
|
|
|
|
|
|
|
|
Projected GAAP operating margin
|
|
|
30%
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments, net of taxes:
|
|
|
|
|
|
Purchased software and other intangibles amortization
|
|
|
3%
|
|
|
Share-based compensation
|
|
|
2%
|
|
|
|
|
|
|
|
|
Projected non-GAAP operating margin
|
|
|
35%
|
|
|
Refer to the discussion of non-GAAP financial measures included in
the accompanying press release for additional information.
|
|
|
|
|
|
|

[ Back To TMCnet.com's Homepage ]
|