| [January 28, 2013] |
 |
BMC Software Announces Fiscal 2013 Third Quarter Results
HOUSTON --(Business Wire)--
BMC Software (NASDAQ: BMC),
the recognized global leader in enterprise IT management, today
announced results for the third quarter of its fiscal 2013.
GAAP net earnings for the third quarter were $106 million, or $0.70 per
diluted share, versus $120 million and $0.71 per diluted share in the
third quarter of fiscal 2012.
Non-GAAP net earnings for the quarter were $151 million, or $0.99 per
diluted share, which reflects a non-GAAP effective tax rate for the
quarter of 25 percent. Non-GAAP net earnings for the third quarter of
fiscal 2012 were $157 million, or $0.93 per diluted share, which
reflects a non-GAAP effective tax rate of 25 percent. The financial
tables include a reconciliation between non-GAAP and GAAP results.
"BMC Software's strategy, our target markets, our position in those
markets, and our product and technology leadership continue to present
significant opportunities for our company and our shareholders," said
Bob Beauchamp, BMC's chairman and chief executive officer. "Our overall
win rate remains high, but we need to be more consistent and disciplined
in how we approach and secure large, transformational deals, which are a
big part of our go-forward opportunity. In addition, we are scrutinizing
the entire company to improve our operational discipline. This review is
currently underway, and it should position us well as we enter fiscal
year 2014."
The Company posted the following key results for the third quarter of
fiscal 2013:
-
Active SaaS customers more than doubled year-over-year to
approximately 550; SaaS revenue also more than doubled year-over-year;
-
Cloud business continues to grow, with cloud-related license bookings
up 44 percent year-over-year;
-
Top 15 MSM deals once again saw an increase in the spend rate, largely
due to our success in selling more new products to some of our most
strategic customers;
-
Expanded MSM customer relationships with 209 new product placements,
up 31 percent year-over-year;
-
MSM non-GAAP operating income rose by 2 percent year-over-year;
non-GAAP operating margin was 62 percent for the quarter; and
-
Professional services revenue rose 16 percent on a year-over-year
basis; non-GAAP professional services gross margin improved
substantially, growing by 9 percentage points year-over-year.
During the third quarter, BMC repurchased a total of 14.3 million
shares. As part of the accelerated share repurchase agreement executed
in November, the Company received 13.1 million shares, which is in
addition to 1.2 million shares repurchased for $50 million earlier in
the quarter. The current remaining share repurchase authorization is
$700 million.
"This quarter, BMC Software saw lower-than-expected bookings from our
MSM and ESM business units. Two large MSM renewal transactions slipped
out of the quarter. We believe they will close in the fourth quarter, as
well as a number of other key renewals. Even with this slippage, we were
pleased that our continued discipline yielded positive operating results
for us," said Steve Solcher, BMC's chief financial officer. "In the ESM
business, we also experienced slipped transactions, which were mainly
larger and more transformational in nature. We did, however, continue to
generate double-digit growth in ESM maintenance revenue, with renewal
rates increasing during the quarter. We saw solid increases in key ESM
growth areas, such as cloud and SaaS, as well as improved performance
around the Remedy On-Premise product line, and we were pleased with the
performance of our professional services business."
Fiscal 2013 Expectations
For fiscal 2013, BMC expects non-GAAP diluted earnings per share in the
range of $3.35 to $3.45 per share. At the midpoint, this would represent
a 5 percent increase over fiscal 2012.
This range excludes an estimated $1.13 to $1.18 per share for non-GAAP
adjustments, including expenses related to share-based compensation
expense; the amortization of intangible assets; severance, exit costs
and related charges; proxy contest costs; as well as the related tax
impacts of these items.
The Company highlights certain risks, which could impact its ability to
achieve these expectations:
-
Uncertainty surrounding the broader macroeconomic environment,
especially in Europe;
-
Sales productivity related to the tenure of our ESM sales
organization; and
-
Uncertainty related to press coverage surrounding our strategic review
and ongoing press coverage related to activist investor activity.
The current assumptions underlying our full year fiscal 2013
expectations include:
-
FX impact given today's rates;
-
Total bookings flat with the prior year, with growth on a constant
currency basis of low single digits;
-
ESM license bookings decline in the mid to high single digits, and
down low to mid single digits in constant currency;
-
MSM total bookings decline in the low to mid single digits, and flat
to down low single digits in constant currency;
-
Revenue growth in the low single digits, with growth on a constant
currency basis in the low to mid single digits;
-
Non-GAAP operating margin slightly lower than the prior year;
-
Other income at a loss of around $40 million;
-
Weighted shares outstanding down high single to low double digits from
the prior year; and
-
A non-GAAP tax rate of 25 percent.
BMC expects full year fiscal 2013 cash flow from operations to be
between $735 million and $785 million, which at the midpoint represents
a 5 percent decrease over fiscal 2012, including the adverse impact from
foreign currency exchange rates.
Conference Call
A conference call to discuss the fiscal 2013 third quarter is scheduled
for today, January 28, 2013 at 4:00 pm Central Time. Those interested in
participating may call (913) 312-0711 and use the pass code BMC. To
access a replay of the conference call that will be available for one
week, dial (719) 457-0820 or (888) 203-1112 and use the pass code BMC. A
live webcast of the conference call will be available on the Company's
website at investors.bmc.com.
A replay of the webcast will be available within 24 hours and archived
on the website.
Use of Non-GAAP Financial Measures
In an effort to provide investors with additional information regarding
the Company's results as determined by U.S. generally accepted
accounting principles (GAAP), the Company has also disclosed in this
press release and the accompanying tables the following non-GAAP
information: (a) non-GAAP operating expenses, (b) non-GAAP operating
income, (c) non-GAAP operating margin, (d) non-GAAP net earnings and (e)
non-GAAP diluted earnings per share. Each of these financial measures
excludes the impact of certain items and, therefore, has not been
calculated in accordance with GAAP. These non-GAAP financial measures
exclude share-based compensation expense; the amortization of intangible
assets; severance, exit costs and related charges; proxy contest costs;
as well as the related tax impacts of these items; and certain discrete
tax items. Each of the non-GAAP adjustments is described in more detail
below. This press release also contains a reconciliation of each of
these non-GAAP measures to its most comparable GAAP financial measure.
We believe that these non-GAAP financial measures provide meaningful
supplemental information regarding our operating results because they
exclude amounts that BMC management and the board of directors do not
consider part of core operating results when assessing the performance
of the organization. In addition, we have historically reported similar
non-GAAP financial measures and we believe that inclusion of these
non-GAAP financial measures provides consistency and comparability with
past reports of financial results. Accordingly, we believe these
non-GAAP financial measures are useful to investors in allowing for
greater transparency of supplemental information used by management.
While we believe that these non-GAAP financial measures provide useful
supplemental information, there are limitations associated with the use
of these non-GAAP financial measures. These non-GAAP financial measures
are not prepared in accordance with GAAP, do not reflect a comprehensive
system of accounting and may not be completely comparable to similarly
titled measures of other companies due to potential differences in the
exact method of calculation between companies. Items such as share-based
compensation expense; the amortization of intangible assets; severance,
exit costs and related charges; proxy contest costs; as well as the
related tax impacts of these items; and certain discrete tax items that
are excluded from our non-GAAP financial measures can have a material
impact on net earnings. As a result, these non-GAAP financial measures
have limitations and should not be considered in isolation from, or as a
substitute for, net earnings, cash flow from operations or other
measures of performance prepared in accordance with GAAP. We compensate
for these limitations by using these non-GAAP financial measures as
supplements to GAAP financial measures and by reconciling the non-GAAP
financial measures to their most comparable GAAP financial measure.
Investors are encouraged to review the reconciliations of the non-GAAP
financial measures to their most comparable GAAP financial measures that
are included elsewhere in this press release.
The following discusses the reconciliations of our non-GAAP financial
measures to the most comparable GAAP financial measures:
-
Share-based compensation expense. Our non-GAAP financial
measures exclude the compensation expenses required to be recorded by
GAAP for equity awards to employees and directors. Management and the
board of directors believe it is useful in evaluating corporate
performance during a particular time period to review the supplemental
non-GAAP financial measures, excluding expenses related to share-based
compensation, because these costs are generally fixed at the time an
award is granted, are then expensed over several years and generally
cannot be changed or influenced by management once granted.
-
Amortization of intangible assets. Our non-GAAP financial
measures exclude costs associated with the amortization of intangible
assets. Management and the board of directors believe it is useful in
evaluating corporate performance during a particular time period to
review the supplemental non-GAAP financial measures, excluding
amortization of intangible assets, because these costs are fixed at
the time of an acquisition, are then amortized over a period of
several years after the acquisition and generally cannot be changed or
influenced by management after the acquisition.
-
Severance, exit costs and related charges. Our non-GAAP
financial measures exclude severance, exit costs and related charges,
and any subsequent changes in estimates, as they relate to our
corporate restructuring and exit activities. Management and the board
of directors believe it is useful in evaluating corporate performance
during a particular time period to review the supplemental non-GAAP
financial measures, excluding severance, exit costs and related
charges, in order to provide comparability and consistency with
historical operating results.
-
Proxy contest costs. During the first quarter of fiscal 2013,
the Company became engaged in a proxy contest initiated by a
shareholder of the Company. The Company recorded a charge of
approximately $6 million for unplanned proxy contest expenses during
the first quarter of fiscal 2013, consisting primarily of outside
financial advisory, legal, solicitation and consulting fees. During
the third quarter of fiscal 2013, we renegotiated certain of these
fees and recorded a corresponding reduction to proxy contest costs.
Management and the board of directors believe it is useful in
evaluating corporate performance during a particular time period to
review the supplemental non-GAAP financial measures, excluding such
costs, in order to provide comparability and consistency with
historical operating results.
-
Provision for income taxes on above pre-tax non-GAAP adjustments.
Our non-GAAP financial measures exclude the tax impact of the above
pre-tax non-GAAP adjustments. This amount is calculated using the tax
rates of each country to which these pre-tax non-GAAP adjustments
relate. Management excludes the non-GAAP adjustments on a net-of-tax
basis in evaluating our performance. Therefore, we exclude the tax
impact of these charges when presenting non-GAAP financial measures.
-
Certain discrete tax items. Our non-GAAP financial measures
exclude net tax benefits of $6 million for the nine months ended
December 31, 2011, associated with tax authority settlements related
to prior years' tax matters. Management excludes the impact of these
items in evaluating our performance. Therefore, we exclude these items
when presenting non-GAAP financial measures.
In this press release we refer to certain bookings information. Bookings
represent the transactional value of new contracts closed and recorded
in our financial statements, including amounts recorded to both revenue
and deferred revenue. We also refer to growth rates for revenue and
bookings at constant currency or adjusting for currency so that the
business results can be viewed without the impact of fluctuations in
foreign currency exchange rates, thereby facilitating period-to-period
comparisons of the Company's business performance. Generally, when the
U.S. dollar either strengthens or weakens against other currencies, the
growth at constant currency rates or adjusting for currency will be
higher or lower than growth reported at actual exchange rates.
Business runs better when IT runs at its best.
Tens of thousands of IT organizations around the world -- from small and
mid-market businesses to the Global 100 -- rely on BMC Software (NASDAQ: BMC)
to manage their business services and applications across distributed,
mainframe, virtual and cloud environments. BMC helps customers cut
costs, reduce risk and achieve business objectives with the broadest
choice of IT management solutions, including industry-leading Business
Service Management and Cloud Management offerings. For the four fiscal
quarters ended December 31, 2012, BMC revenue was approximately $2.2
billion. www.bmc.com
This news release and other related public statements we make contain
both historical information and forward-looking statements.
Forward-looking statements can be identified by words such as
"believes," "anticipates," "intends," "expects," "estimates,"
"guidance," "outlook," "view" and similar references to future periods.
Examples of forward-looking statements include, but are not limited to,
statements we make regarding our expectations and guidance for fiscal
2013 non-GAAP diluted earnings per share and cash flow from operations,
including the underlying assumptions, as well as statements we make
regarding our plans, objectives, strategies and expectations for future
operations and results. Forward-looking statements are based on our
current expectations and assumptions regarding our business, the economy
and other future conditions. Because forward-looking statements relate
to the future, they are subject to inherent uncertainties, risks and
changes in circumstances that are difficult to predict. Our actual
results may differ materially from those contemplated by the
forward-looking statements. We caution you therefore against relying on
any of these forward-looking statements. They are neither statements of
historical fact nor guarantees or assurances of future performance.
Important factors that could cause actual results to differ materially
from those in the forward-looking statements include, but are not
limited to, the following: 1) the possibility that general economic
conditions or uncertainty cause information technology spending to be
reduced or purchasing decisions to be delayed; 2) competition in our
markets and market entrants utilizing alternative business models can
result in pricing pressures and competition for new customers as well as
potential displacements of our existing customers; 3) our cash flow from
operations could be affected by many factors, including, but not limited
to, lengthening sales cycles, the size and timing of bookings, customer
payment terms, the timing of collections, increased expenses, reduced
net earnings and movement in foreign currency exchange rates; 4) a
significant percentage of our license transactions are completed during
the final weeks and days of each quarter, which creates a level of
uncertainty as to whether revenue, license bookings and/or earnings will
have met expectations until after the end of the quarter; 5) our
operating costs and expenses are relatively fixed over the short term,
so if we have a shortfall in revenue in any given quarter, our ability
to offset revenue shortfalls in the near-term is limited; 6) software
product development is highly technical and inherently complex and
delays in the timing and feasibility of product releases could have a
material adverse effect on expectations and actual results for bookings,
revenue, margins and cash flow from operations; 7) changes to our sales
organization, including personnel, compensation practices and
organizational and process changes, may be disruptive and negatively
impact our results of operations; 8) our expectations for revenue and
earnings are based on assumptions of the percentage of license revenue
which will be recognized upfront versus deferred and the percentage of
customer renewals for maintenance contracts; if our actual results do
not match our assumptions, our recognized revenue and resultant earnings
could fall short of expectations; 9) our effective tax rate is subject
to quarterly fluctuation and any change in such tax rate could affect
our earnings; 10) we conduct significant transactions in currencies
other than the United States dollar and changes in the value of major
foreign currencies relative to the U.S. dollar can significantly affect
our reported revenue and operating results; 11) customers may not
require, or may delay, additional capacity upgrades of our software,
particularly our mainframe management software, due to the existence of
sufficient hardware capacity, the uncertain timing of hardware upgrades
or other reasons, and the timing of renewals of existing license
agreements may be different than we expect; and 12) the additional risks
and important factors described in BMC Software's Annual Report on Form
10-K and quarterly reports on Form 10-Q filed with the U.S. Securities
and Exchange Commission. These filings are available on our website at http://investors.bmc.com.
Any forward-looking statement made by us in this news release speaks
only as of the date on which it is made. Factors or events that could
cause our actual results to differ may emerge from time to time, and it
is not possible for us to predict all of them. We undertake no
obligation to publicly update any forward-looking statement, whether as
a result of new information, future developments or otherwise, except as
may be required by law.
BMC, BMC Software, and the BMC Software logo are the exclusive
properties of BMC Software Inc., are registered with the U.S. Patent and
Trademark Office, and may be registered or pending registration in other
countries. All other BMC trademarks, service marks, and logos may be
registered or pending registration in the U.S. or in other countries.
All other trademarks or registered trademarks are the property of their
respective owners. © Copyright 2013 BMC Software, Inc.
|
|
|
|
|
|
|
|
|
|
BMC SOFTWARE, INC.
STATEMENTS OF OPERATIONS
(In millions, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incr/(Decr)
|
|
|
|
|
Quarter Ended December 31,
|
|
Percentage
|
|
|
|
|
2011
|
|
2012
|
|
Change
|
|
Revenue:
|
|
|
|
|
|
|
|
|
License
|
|
|
$
|
225.0
|
|
|
$
|
232.3
|
|
|
3.2
|
%
|
|
Maintenance
|
|
|
|
272.3
|
|
|
|
288.7
|
|
|
6.0
|
%
|
|
Professional services
|
|
|
|
50.9
|
|
|
|
59.2
|
|
|
16.3
|
%
|
|
Total revenue
|
|
|
|
548.2
|
|
|
|
580.2
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Cost of license revenue
|
|
|
|
38.6
|
|
|
|
41.1
|
|
|
6.5
|
%
|
|
Cost of maintenance revenue
|
|
|
|
46.2
|
|
|
|
51.3
|
|
|
11.0
|
%
|
|
Cost of professional services revenue
|
|
|
|
52.8
|
|
|
|
56.3
|
|
|
6.6
|
%
|
|
Selling and marketing expenses
|
|
|
|
154.1
|
|
|
|
175.8
|
|
|
14.1
|
%
|
|
Research and development expenses
|
|
|
|
38.5
|
|
|
|
41.9
|
|
|
8.8
|
%
|
|
General and administrative expenses
|
|
|
|
50.4
|
|
|
|
56.2
|
|
|
11.5
|
%
|
|
Amortization of intangible assets
|
|
|
|
5.8
|
|
|
|
10.0
|
|
|
72.4
|
%
|
|
Total operating expenses
|
|
|
|
386.4
|
|
|
|
432.6
|
|
|
12.0
|
%
|
|
Operating income
|
|
|
|
161.8
|
|
|
|
147.6
|
|
|
(8.8
|
)%
|
|
Other loss, net
|
|
|
|
(3.5
|
)
|
|
|
(10.6
|
)
|
|
202.9
|
%
|
|
Earnings before income taxes
|
|
|
|
158.3
|
|
|
|
137.0
|
|
|
(13.5
|
)%
|
|
Provision for income taxes
|
|
|
|
38.4
|
|
|
|
30.7
|
|
|
(20.1
|
)%
|
|
Net earnings
|
|
|
$
|
119.9
|
|
|
$
|
106.3
|
|
|
(11.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
$
|
0.71
|
|
|
$
|
0.70
|
|
|
(1.4
|
)%
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share
|
|
|
|
169.5
|
|
|
|
152.6
|
|
|
(10.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
BMC SOFTWARE, INC.
STATEMENTS OF OPERATIONS
(In millions, except per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
Incr/(Decr)
|
|
|
|
|
Nine Months Ended December 31,
|
|
Percentage
|
|
|
|
|
2011
|
|
2012
|
|
Change
|
|
Revenue:
|
|
|
|
|
|
|
|
|
License
|
|
|
$
|
644.2
|
|
|
$
|
613.1
|
|
|
(4.8
|
)%
|
|
Maintenance
|
|
|
|
807.4
|
|
|
|
853.0
|
|
|
5.6
|
%
|
|
Professional services
|
|
|
|
155.7
|
|
|
|
166.7
|
|
|
7.1
|
%
|
|
Total revenue
|
|
|
|
1,607.3
|
|
|
|
1,632.8
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
Cost of license revenue
|
|
|
|
116.2
|
|
|
|
120.8
|
|
|
4.0
|
%
|
|
Cost of maintenance revenue
|
|
|
|
139.5
|
|
|
|
155.1
|
|
|
11.2
|
%
|
|
Cost of professional services revenue
|
|
|
|
153.4
|
|
|
|
168.5
|
|
|
9.8
|
%
|
|
Selling and marketing expenses
|
|
|
|
452.3
|
|
|
|
503.7
|
|
|
11.4
|
%
|
|
Research and development expenses
|
|
|
|
121.5
|
|
|
|
116.5
|
|
|
(4.1
|
)%
|
|
General and administrative expenses
|
|
|
|
160.0
|
|
|
|
175.1
|
|
|
9.4
|
%
|
|
Amortization of intangible assets
|
|
|
|
26.5
|
|
|
|
33.5
|
|
|
26.4
|
%
|
|
Total operating expenses
|
|
|
|
1,169.4
|
|
|
|
1,273.2
|
|
|
8.9
|
%
|
|
Operating income
|
|
|
|
437.9
|
|
|
|
359.6
|
|
|
(17.9
|
)%
|
|
Other loss, net
|
|
|
|
(9.9
|
)
|
|
|
(25.4
|
)
|
|
156.6
|
%
|
|
Earnings before income taxes
|
|
|
|
428.0
|
|
|
|
334.2
|
|
|
(21.9
|
)%
|
|
Provision for income taxes
|
|
|
|
97.7
|
|
|
|
75.9
|
|
|
(22.3
|
)%
|
|
Net earnings
|
|
|
$
|
330.3
|
|
|
$
|
258.3
|
|
|
(21.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
$
|
1.88
|
|
|
$
|
1.63
|
|
|
(13.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share
|
|
|
|
175.2
|
|
|
|
158.9
|
|
|
(9.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BMC SOFTWARE, INC.
BALANCE SHEETS
(In millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
Unaudited
|
|
|
|
|
|
|
June 30,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
March 31,
|
|
|
June 30,
|
|
|
September 30,
|
|
|
December 31,
|
|
|
|
|
|
|
2011
|
|
|
2011
|
|
|
2011
|
|
|
2012
|
|
|
2012
|
|
|
2012
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
1,582.9
|
|
|
$
|
1,459.7
|
|
|
$
|
1,319.5
|
|
|
$
|
1,496.9
|
|
|
$
|
1,465.5
|
|
|
$
|
1,311.2
|
|
|
$
|
1,057.9
|
|
(a)
|
|
Short-term investments
|
|
|
|
31.9
|
|
|
|
30.9
|
|
|
|
37.1
|
|
|
|
86.1
|
|
|
|
138.1
|
|
|
|
128.2
|
|
|
|
123.6
|
|
(a)
|
|
Trade accounts receivable, net
|
|
|
|
176.2
|
|
|
|
219.6
|
|
|
|
239.4
|
|
|
|
296.7
|
|
|
|
192.1
|
|
|
|
216.9
|
|
|
|
265.8
|
|
|
|
Trade finance receivables, net
|
|
|
|
99.0
|
|
|
|
52.5
|
|
|
|
74.2
|
|
|
|
108.0
|
|
|
|
64.2
|
|
|
|
68.5
|
|
|
|
69.5
|
|
|
|
Other current assets
|
|
|
|
173.3
|
|
|
|
170.4
|
|
|
|
165.6
|
|
|
|
193.2
|
|
|
|
181.3
|
|
|
|
179.9
|
|
|
|
196.7
|
|
|
|
Total current assets
|
|
|
|
2,063.3
|
|
|
|
1,933.1
|
|
|
|
1,835.8
|
|
|
|
2,180.9
|
|
|
|
2,041.2
|
|
|
|
1,904.7
|
|
|
|
1,713.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
|
|
90.9
|
|
|
|
86.3
|
|
|
|
84.4
|
|
|
|
87.8
|
|
|
|
88.0
|
|
|
|
92.3
|
|
|
|
89.6
|
|
|
|
Software development costs, net
|
|
|
|
201.9
|
|
|
|
214.1
|
|
|
|
230.2
|
|
|
|
244.7
|
|
|
|
255.2
|
|
|
|
262.4
|
|
|
|
268.0
|
|
|
|
Long-term investments
|
|
|
|
64.1
|
|
|
|
61.9
|
|
|
|
57.4
|
|
|
|
52.6
|
|
|
|
44.6
|
|
|
|
45.9
|
|
|
|
71.6
|
|
(a)
|
|
Long-term trade finance receivables, net
|
|
|
|
132.8
|
|
|
|
59.0
|
|
|
|
55.7
|
|
|
|
80.1
|
|
|
|
51.4
|
|
|
|
56.2
|
|
|
|
42.9
|
|
|
|
Goodwill and intangible assets, net
|
|
|
|
1,648.2
|
|
|
|
1,612.4
|
|
|
|
1,606.2
|
|
|
|
1,978.1
|
|
|
|
1,944.7
|
|
|
|
1,938.0
|
|
|
|
1,929.9
|
|
|
|
Other long-term assets
|
|
|
|
236.5
|
|
|
|
222.8
|
|
|
|
218.5
|
|
|
|
240.2
|
|
|
|
239.7
|
|
|
|
236.2
|
|
|
|
213.3
|
|
|
|
Total assets
|
|
|
$
|
4,437.7
|
|
|
$
|
4,189.6
|
|
|
$
|
4,088.2
|
|
|
$
|
4,864.4
|
|
|
$
|
4,664.8
|
|
|
$
|
4,535.7
|
|
|
$
|
4,328.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts payable
|
|
|
$
|
33.3
|
|
|
$
|
32.1
|
|
|
$
|
31.8
|
|
|
$
|
31.5
|
|
|
$
|
46.6
|
|
|
$
|
44.5
|
|
|
$
|
38.1
|
|
|
|
Finance payables
|
|
|
|
1.0
|
|
|
|
0.4
|
|
|
|
2.2
|
|
|
|
1.2
|
|
|
|
1.9
|
|
|
|
7.7
|
|
|
|
10.7
|
|
|
|
Accrued liabilities
|
|
|
|
204.0
|
|
|
|
256.6
|
|
|
|
248.5
|
|
|
|
321.4
|
|
|
|
221.8
|
|
|
|
249.0
|
|
|
|
270.4
|
|
|
|
Deferred revenue
|
|
|
|
1,065.8
|
|
|
|
990.5
|
|
|
|
1,001.9
|
|
|
|
1,059.5
|
|
|
|
1,060.6
|
|
|
|
1,004.7
|
|
|
|
979.2
|
|
|
|
Total current liabilities
|
|
|
|
1,304.1
|
|
|
|
1,279.6
|
|
|
|
1,284.4
|
|
|
|
1,413.6
|
|
|
|
1,330.9
|
|
|
|
1,305.9
|
|
|
|
1,298.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term deferred revenue
|
|
|
|
1,002.7
|
|
|
|
903.7
|
|
|
|
868.5
|
|
|
|
934.4
|
|
|
|
899.2
|
|
|
|
837.3
|
|
|
|
796.9
|
|
|
|
Long-term borrowings
|
|
|
|
333.9
|
|
|
|
336.9
|
|
|
|
325.4
|
|
|
|
821.6
|
|
|
|
823.3
|
|
|
|
824.8
|
|
|
|
1,308.6
|
|
|
|
Other long-term liabilities
|
|
|
|
163.3
|
|
|
|
146.2
|
|
|
|
144.6
|
|
|
|
249.0
|
|
|
|
247.6
|
|
|
|
246.3
|
|
|
|
244.8
|
|
|
|
Total long-term liabilities
|
|
|
|
1,499.9
|
|
|
|
1,386.8
|
|
|
|
1,338.5
|
|
|
|
2,005.0
|
|
|
|
1,970.1
|
|
|
|
1,908.4
|
|
|
|
2,350.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
|
1,633.7
|
|
|
|
1,523.2
|
|
|
|
1,465.3
|
|
|
|
1,445.8
|
|
|
|
1,363.8
|
|
|
|
1,321.4
|
|
|
|
680.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
$
|
4,437.7
|
|
|
$
|
4,189.6
|
|
|
$
|
4,088.2
|
|
|
$
|
4,864.4
|
|
|
$
|
4,664.8
|
|
|
$
|
4,535.7
|
|
|
$
|
4,328.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Total cash and investments
|
|
|
$
|
1,678.9
|
|
|
$
|
1,552.5
|
|
|
$
|
1,414.0
|
|
|
$
|
1,635.6
|
|
|
$
|
1,648.2
|
|
|
$
|
1,485.3
|
|
|
$
|
1,253.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BMC SOFTWARE, INC.
STATEMENTS OF CASH FLOWS
(In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
|
|
|
Nine Months Ended December 31,
|
|
2011
|
|
|
2012
|
|
|
|
|
|
|
2011
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
$
|
119.9
|
|
|
|
$
|
106.3
|
|
|
|
|
Net earnings
|
|
|
$
|
330.3
|
|
|
|
$
|
258.3
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net earnings to net cash
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
|
|
|
50.2
|
|
|
|
|
57.3
|
|
|
|
|
Depreciation and amortization
|
|
|
|
161.6
|
|
|
|
|
173.2
|
|
|
|
1.0
|
|
|
|
|
(1.9
|
)
|
|
|
|
Deferred income tax provision (benefit)
|
|
|
|
(2.5
|
)
|
|
|
|
(5.7
|
)
|
|
|
31.1
|
|
|
|
|
41.5
|
|
|
|
|
Share-based compensation expense
|
|
|
|
92.7
|
|
|
|
|
115.9
|
|
|
|
(1.5
|
)
|
|
|
|
2.1
|
|
|
|
|
Other non-cash items
|
|
|
|
2.4
|
|
|
|
|
2.9
|
|
|
|
|
|
|
|
|
|
Changes in operating assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
(18.6
|
)
|
|
|
|
(51.0
|
)
|
|
|
|
Trade accounts receivable
|
|
|
|
47.1
|
|
|
|
|
28.0
|
|
|
|
(17.8
|
)
|
|
|
|
12.6
|
|
|
|
|
Trade finance receivables
|
|
|
|
91.9
|
|
|
|
|
77.1
|
|
|
|
5.6
|
|
|
|
|
6.4
|
|
|
|
|
Prepaid and other current assets
|
|
|
|
6.3
|
|
|
|
|
16.7
|
|
|
|
5.1
|
|
|
|
|
2.2
|
|
|
|
|
Other long-term assets
|
|
|
|
17.8
|
|
|
|
|
7.4
|
|
|
|
15.9
|
|
|
|
|
26.5
|
|
|
|
|
Accrued and other current liabilities
|
|
|
|
(47.8
|
)
|
|
|
|
(31.4
|
)
|
|
|
(24.1
|
)
|
|
|
|
(63.7
|
)
|
|
|
|
Deferred revenue
|
|
|
|
(88.6
|
)
|
|
|
|
(212.7
|
)
|
|
|
(0.1
|
)
|
|
|
|
(3.5
|
)
|
|
|
|
Other long-term liabilities
|
|
|
|
(9.1
|
)
|
|
|
|
(5.5
|
)
|
|
|
(2.4
|
)
|
|
|
|
(3.0
|
)
|
|
|
|
Other operating assets and liabilities
|
|
|
|
(14.7
|
)
|
|
|
|
(6.3
|
)
|
|
|
164.3
|
|
|
|
|
131.8
|
|
|
|
|
Net cash provided by operating activities
|
|
|
|
587.4
|
|
|
|
|
417.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
9.3
|
|
|
|
|
35.0
|
|
|
|
|
Proceeds from maturities of investments
|
|
|
|
24.8
|
|
|
|
|
69.0
|
|
|
|
1.1
|
|
|
|
|
3.7
|
|
|
|
|
Proceeds from sales of investments
|
|
|
|
4.4
|
|
|
|
|
13.3
|
|
|
|
(11.1
|
)
|
|
|
|
(59.8
|
)
|
|
|
|
Purchases of investments
|
|
|
|
(30.0
|
)
|
|
|
|
(139.2
|
)
|
|
|
(14.1
|
)
|
|
|
|
-
|
|
|
|
|
Cash paid for acquisitions, net of cash acquired, and other
investments
|
|
|
|
(163.0
|
)
|
|
|
|
(19.4
|
)
|
|
|
(34.9
|
)
|
|
|
|
(30.9
|
)
|
|
|
|
Capitalization of software development costs
|
|
|
|
(97.7
|
)
|
|
|
|
(94.2
|
)
|
|
|
(7.6
|
)
|
|
|
|
(6.0
|
)
|
|
|
|
Purchases of property and equipment
|
|
|
|
(17.6
|
)
|
|
|
|
(19.3
|
)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
|
Other investing activities
|
|
|
|
-
|
|
|
|
|
1.9
|
|
|
|
(57.3
|
)
|
|
|
|
(58.0
|
)
|
|
|
|
Net cash used in investing activities
|
|
|
|
(279.1
|
)
|
|
|
|
(187.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
(225.0
|
)
|
|
|
|
(800.0
|
)
|
|
|
|
Purchases of common stock, including accelerated share repurchase
|
|
|
|
(630.5
|
)
|
|
|
|
(1,150.0
|
)
|
|
|
(8.7
|
)
|
|
|
|
(18.1
|
)
|
|
|
|
Repurchases of stock to satisfy employee tax withholding obligations
|
|
|
|
(31.7
|
)
|
|
|
|
(38.1
|
)
|
|
|
4.8
|
|
|
|
|
11.8
|
|
|
|
|
Proceeds from stock options exercised and other
|
|
|
|
41.9
|
|
|
|
|
50.7
|
|
|
|
1.0
|
|
|
|
|
2.4
|
|
|
|
|
Excess tax benefit from share-based compensation expense
|
|
|
|
13.6
|
|
|
|
|
5.8
|
|
|
|
(16.0
|
)
|
|
|
|
(15.8
|
)
|
|
|
|
Repayments of borrowings and capital lease obligations
|
|
|
|
(20.7
|
)
|
|
|
|
(21.4
|
)
|
|
|
-
|
|
|
|
|
494.7
|
|
|
|
|
Proceeds from borrowings, net of issuance costs
|
|
|
|
-
|
|
|
|
|
494.7
|
|
|
|
(243.9
|
)
|
|
|
|
(325.0
|
)
|
|
|
|
Net cash used in financing activities
|
|
|
|
(627.4
|
)
|
|
|
|
(658.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3.3
|
)
|
|
|
|
(2.1
|
)
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(22.3
|
)
|
|
|
|
(10.7
|
)
|
|
|
(140.2
|
)
|
|
|
|
(253.3
|
)
|
|
|
|
Net change in cash and cash equivalents
|
|
|
|
(341.4
|
)
|
|
|
|
(439.0
|
)
|
|
|
1,459.7
|
|
|
|
|
1,311.2
|
|
|
|
|
Cash and cash equivalents, beginning of period
|
|
|
|
1,660.9
|
|
|
|
|
1,496.9
|
|
|
$
|
1,319.5
|
|
|
|
$
|
1,057.9
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
1,319.5
|
|
|
|
$
|
1,057.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BMC SOFTWARE, INC.
Table of Reconciliation from GAAP Operating Expenses to
Non-GAAP Operating Expenses
(In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
Nine Months Ended December 31,
|
|
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating expenses
|
|
|
$
|
386.4
|
|
|
|
$
|
432.6
|
|
|
|
$
|
1,169.4
|
|
|
|
$
|
1,273.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
|
|
(31.1
|
)
|
|
|
|
(41.5
|
)
|
|
|
|
(92.7
|
)
|
|
|
|
(115.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
(19.5
|
)
|
|
|
|
(20.5
|
)
|
|
|
|
(66.1
|
)
|
|
|
|
(67.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, exit costs and related charges
|
|
|
|
(0.3
|
)
|
|
|
|
(1.9
|
)
|
|
|
|
(2.9
|
)
|
|
|
|
(8.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proxy contest costs
|
|
|
|
-
|
|
|
|
|
1.3
|
|
|
|
|
-
|
|
|
|
|
(4.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating expenses
|
|
|
$
|
335.5
|
|
|
|
$
|
370.0
|
|
|
|
$
|
1,007.7
|
|
|
|
$
|
1,076.2
|
|
|
|
|
BMC SOFTWARE, INC.
Table of Reconciliation from GAAP Operating Income to Non-GAAP
Operating Income
(In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
Nine Months Ended December 31,
|
|
|
2011
|
|
2012
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP operating income
|
$
|
161.8
|
|
$
|
147.6
|
|
|
|
|
$
|
437.9
|
|
$
|
359.6
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
31.1
|
|
|
41.5
|
|
|
|
|
|
92.7
|
|
|
115.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
19.5
|
|
|
20.5
|
|
|
|
|
|
66.1
|
|
|
67.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, exit costs and related charges
|
|
0.3
|
|
|
1.9
|
|
|
|
|
|
2.9
|
|
|
8.8
|
|
|
|
|
|
|
|
|
|
|
|
|
Proxy contest costs
|
|
-
|
|
|
(1.3
|
)
|
|
|
|
|
-
|
|
|
4.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating income
|
$
|
212.7
|
|
$
|
210.2
|
|
|
|
|
$
|
599.6
|
|
$
|
556.6
|
|
|
|
BMC SOFTWARE, INC.
Table of Reconciliation from GAAP Operating Margin to Non-GAAP
Operating Margin
(In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
|
2011
|
|
|
2012
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue:
|
|
|
$
|
548.2
|
|
|
$
|
580.2
|
|
|
GAAP operating income:
|
|
|
$
|
161.8
|
|
$
|
147.6
|
|
|
|
GAAP operating margin:
|
|
|
30
|
%
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
|
|
31.1
|
|
|
41.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
19.5
|
|
|
20.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, exit costs and related charges
|
|
|
|
0.3
|
|
|
1.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proxy contest costs
|
|
|
|
-
|
|
|
(1.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue:
|
|
|
$
|
548.2
|
|
|
$
|
580.2
|
|
|
Non-GAAP operating income:
|
|
|
$
|
212.7
|
|
$
|
210.2
|
|
|
|
Non-GAAP operating margin:
|
|
|
39
|
%
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended December 31,
|
|
|
|
|
|
Nine Months Ended December 31,
|
|
|
|
|
|
Nine Months Ended December 31,
|
|
|
|
|
2011
|
|
|
2012
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue:
|
|
|
$
|
1,607.3
|
|
|
$
|
1,632.8
|
|
|
GAAP operating income:
|
|
|
$
|
437.9
|
|
$
|
359.6
|
|
|
|
GAAP operating margin:
|
|
|
27
|
%
|
|
22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
|
|
92.7
|
|
|
115.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
|
|
66.1
|
|
|
67.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, exit costs and related charges
|
|
|
|
2.9
|
|
|
8.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proxy contest costs
|
|
|
|
-
|
|
|
4.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP revenue:
|
|
|
$
|
1,607.3
|
|
|
$
|
1,632.8
|
|
|
Non-GAAP operating income:
|
|
|
$
|
599.6
|
|
$
|
556.6
|
|
|
|
Non-GAAP operating margin:
|
|
|
37
|
%
|
|
34
|
%
|
|
|
|
BMC SOFTWARE, INC.
Table of Reconciliation from GAAP Net Earnings to Non-GAAP Net
Earnings
(In millions)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
Nine Months Ended December 31,
|
|
|
2011
|
|
2012
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net earnings
|
$
|
119.9
|
|
|
$
|
106.3
|
|
|
|
|
$
|
330.3
|
|
|
$
|
258.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
31.1
|
|
|
|
41.5
|
|
|
|
|
|
92.7
|
|
|
|
115.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
19.5
|
|
|
|
20.5
|
|
|
|
|
|
66.1
|
|
|
|
67.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, exit costs and related charges
|
|
0.3
|
|
|
|
1.9
|
|
|
|
|
|
2.9
|
|
|
|
8.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proxy contest costs
|
|
-
|
|
|
|
(1.3
|
)
|
|
|
|
|
-
|
|
|
|
4.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal pre-tax reconciling items
|
|
50.9
|
|
|
|
62.6
|
|
|
|
|
|
161.7
|
|
|
|
197.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of above pre-tax items
|
|
(13.9
|
)
|
|
|
(18.4
|
)
|
|
|
|
|
(46.2
|
)
|
|
|
(58.1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of certain discrete tax items
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(6.2
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP net earnings
|
$
|
156.9
|
|
|
$
|
150.5
|
|
|
|
|
$
|
439.6
|
|
|
$
|
397.2
|
|
|
|
|
BMC SOFTWARE, INC.
Table of Reconciliation from GAAP Diluted Earnings Per Share to
Non-GAAP Diluted Earnings Per Share
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended December 31,
|
|
|
|
Nine Months Ended December 31,
|
|
|
2011
|
|
2012
|
|
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted earnings per share
|
$
|
0.71
|
|
|
$
|
0.70
|
|
|
|
|
$
|
1.88
|
|
|
$
|
1.63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-based compensation expense
|
|
0.18
|
|
|
|
0.27
|
|
|
|
|
|
0.53
|
|
|
|
0.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets
|
|
0.12
|
|
|
|
0.13
|
|
|
|
|
|
0.38
|
|
|
|
0.42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Severance, exit costs and related charges
|
|
-
|
|
|
|
0.01
|
|
|
|
|
|
0.02
|
|
|
|
0.06
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proxy contest costs
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
|
|
-
|
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal pre-tax reconciling items
|
|
0.30
|
|
|
|
0.41
|
|
|
|
|
|
0.92
|
|
|
|
1.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of above pre-tax items
|
|
(0.08
|
)
|
|
|
(0.12
|
)
|
|
|
|
|
(0.26
|
)
|
|
|
(0.37
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Impact of certain discrete tax items
|
|
-
|
|
|
|
-
|
|
|
|
|
|
(0.04
|
)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted earnings per share
|
$
|
0.93
|
|
|
$
|
0.99
|
|
|
|
|
$
|
2.51
|
|
|
$
|
2.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used in computing diluted earnings per share (in millions)
|
|
169.5
|
|
|
|
152.6
|
|
|
|
|
|
175.2
|
|
|
|
158.9
|
|

[ Back To TMCnet.com's Homepage ]
|