| [May 07, 2013] |
 |
CA Technologies Reports Fourth Quarter and Full Fiscal Year 2013 Results
NEW YORK --(Business Wire)--
CA Technologies (NASDAQ:CA) today reported financial results for its
fourth quarter and full fiscal year 2013, ended March 31, 2013.
FINANCIAL OVERVIEW
|
|
|
Fourth Quarter FY13 vs. FY12
|
|
Full Year FY13 vs. FY12
|
|
(dollars in millions, except share data)
|
|
FY13
|
|
FY12
|
|
% Change
|
|
% Change CC**
|
|
FY13
|
|
FY12
|
|
% Change
|
|
% Change CC**
|
|
Revenue
|
|
$1,151
|
|
$1,188
|
|
(3%)
|
|
(2%)
|
|
$4,643
|
|
$4,814
|
|
(4%)
|
|
(2%)
|
|
GAAP Income from continuing operations
|
|
$242
|
|
$211
|
|
15%
|
|
17%
|
|
$955
|
|
$938
|
|
2%
|
|
6%
|
|
Non-GAAP Income from continuing operations*
|
|
$310
|
|
$264
|
|
17%
|
|
22%
|
|
$1,169
|
|
$1,117
|
|
5%
|
|
8%
|
|
GAAP Diluted EPS from continuing operations
|
|
$0.53
|
|
$0.45
|
|
18%
|
|
20%
|
|
$2.07
|
|
$1.90
|
|
9%
|
|
13%
|
|
Non-GAAP Diluted EPS from continuing operations*
|
|
$0.68
|
|
$0.56
|
|
21%
|
|
27%
|
|
$2.53
|
|
$2.27
|
|
11%
|
|
15%
|
|
Cash Flow from continuing operations
|
|
$570
|
|
$776
|
|
(27%)
|
|
(23%)
|
|
$1,408
|
|
$1,505
|
|
(6%)
|
|
(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
"While we were able to achieve GAAP and non-GAAP diluted earnings growth
for the year, we know we can do better to drive new sales and revenue
performance," said Mike Gregoire, CA Technologies chief executive
officer. "When I look at the significant assets at CA Technologies, I
believe there is an opportunity for us to improve our performance by
stronger focus on product innovation, leveraging customer relationships
and better execution in new customer adoption.
"The traditional ways we've looked at systems, data, applications and
security are being challenged by disruptive technologies like Mobility,
Cloud, SaaS and Big Data. Businesses have higher expectations from IT,
demanding far greater speed and agility and anytime, anywhere secure
connectivity. These are areas where CA has expertise and can help," he
continued. "To better meet this customer demand, today we announced a
plan and corresponding charge of approximately $150 million for fiscal
year 2014 that will enable us to rebalance our resources to drive
greater innovation and collaboration in product development and greater
efficiency and better sales execution."
REVENUE AND BOOKINGS
Fourth Quarter
About 63 percent of the Company's revenue in the fourth quarter came
from North America, while 37 percent came from International operations.
Total revenue year-over-year:
-
Total revenue was $1.151 billion, down 2 percent in constant currency
and 3 percent as reported.
-
Total revenue backlog was $7.774 billion, down 7 percent in constant
currency and 8 percent as reported. The current portion of revenue
backlog was $3.563 billion, down 3 percent in constant currency and 4
percent as reported.
-
North America revenue was $724 million, down 3 percent in constant
currency and as reported.
-
International revenue was $427 million, down 1 percent in constant
currency and 3 percent as reported.
Bookings year-over-year:
-
Total bookings in the fourth quarter were $1.463 billion, down 4
percent in constant currency and 5 percent as reported.
-
The Company renewed a total of 20 license agreements with incremental
contract values in excess of $10 million each, for an aggregate
contract value of $744 million. This total included one contract of
more than $200 million with a United States government agency. During
the fourth quarter of fiscal year 2012, 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.
-
The weighted average duration of subscription and maintenance bookings
for the quarter was 3.78 years, compared with 3.41 years for the same
period in fiscal year 2012.
-
North America bookings were $986 million, up 11 percent in constant
currency and 10 percent as reported, in part because of the large
government contract mentioned above.
-
International bookings were $477 million, down 24 percent in constant
currency and 26 percent as reported. International bookings in fiscal
year 2012 were positively affected by a large, multi-year contract
with a financial institution in Europe.
Full Year
About 63 percent of the Company's full year revenue came from North
America, while 37 percent came from International operations.
Total revenue year-over-year:
-
Total revenue was $4.643 billion, down 2 percent in constant currency
and 4 percent as reported. Full fiscal year 2012 results benefited
from a final license payment of $39 million received in the third
quarter of fiscal year 2012 that will not recur.
-
North America revenue was $2.925 billion, down 2 percent in constant
currency and as reported.
-
International revenue was $1.718 billion, down 1 percent in constant
currency and 6 percent as reported.
Bookings year-over-year:
-
Total bookings were $4.114 billion, down 11 percent in constant
currency and 12 percent as reported.
-
North America bookings were $2.497 billion, down 13 percent in
constant currency and as reported.
-
International bookings were $1.617 billion, down 7 percent in constant
currency and 10 percent as reported.
EXPENSES AND MARGIN
Fourth Quarter
Year-over-year GAAP results:
-
Fourth quarter GAAP earnings includes an impairment of $55 million, or
$0.11 per diluted share, related to purchased software products.
-
Operating expenses, before interest and income taxes, were $877
million, down 1 percent in constant currency and as reported.
-
Operating income, before interest and income taxes, was $274 million,
down 7 percent in constant currency and 9 percent as reported.
-
Operating margin was 24 percent, down a percentage point from the
prior year period.
Year-over-year non-GAAP results exclude purchased software and other
intangibles amortization, share-based compensation, and certain other
gains and losses. The results also include gains and losses on hedges
that mature within the quarter, but exclude gains and losses of hedges
that do not mature within the quarter.
-
Operating expenses, before interest and income taxes, were $767
million, down 6 percent in constant currency and 5 percent as reported.
-
Operating income, before interest and income taxes, was $384 million,
up 5 percent in constant currency and 2 percent as reported.
-
Operating margin was 33 percent, up a percentage point from the
previous year.
For the fourth quarter of fiscal year 2013, the Company's effective GAAP
tax rate was 8 percent, compared with 27 percent in the prior year. The
Company's effective non-GAAP tax rate was 17 percent, down from 28
percent in the prior year. GAAP and non-GAAP earnings per share were
positively affected by discrete tax items that are not expected to
recur, which added $0.11 to GAAP diluted earnings per share and $0.09 to
non-GAAP diluted earnings per share.
Full Year
Year-over-year GAAP results:
-
GAAP earnings include an impairment of $55 million, or $0.09 per
diluted share, related to the above mentioned purchased software
products.
-
Operating expenses, before interest and income taxes, were $3.281
billion, down 3 percent in constant currency and 4 percent as reported.
-
Operating income, before interest and income taxes, was $1.362
billion, up 1 percent in constant currency and down 2 percent as
reported.
-
Operating margin was 29 percent, flat with the previous year period.
Year-over-year non-GAAP results:
-
Operating expenses, before interest and income taxes, were $2.986
billion, down 4 percent in constant currency and 6 percent as reported.
-
Operating income, before interest and income taxes, was $1.657
billion, up 3 percent in constant currency and 1 percent as reported.
-
The Company recorded a non-GAAP operating margin of 36 percent, up 2
percentage points from fiscal year 2012.
For the full year, the Company's effective GAAP and non-GAAP tax rate
was 28 percent, compared with 31 percent in the prior year. Full year
GAAP and non-GAAP earnings per share were positively affected by the
discrete tax items mentioned above, which added $0.09 to GAAP diluted
earnings per share and $0.10 to non-GAAP diluted earnings per share.
SEGMENT INFORMATION
Fourth Quarter
-
Mainframe Solutions revenue was $620 million, down 1 percent in
constant currency and as reported. Operating expense was $261 million
and operating profit was $359 million. Operating margin was 58
percent, up from 56 percent a year ago.
-
Enterprise Solutions revenue was $432 million, down 6 percent in
constant currency and 7 percent as reported. Operating expense was
$417 million and operating profit was $15 million. Operating margin
was 3 percent, down from 5 percent a year ago.
-
Services revenue was $99 million, up 6 percent in constant currency
and as reported. Operating expense was $89 million and operating
profit was $10 million. Operating margin was 10 percent, up from 6
percent a year ago.
Full Year
-
Mainframe Solutions revenue was $2.489 billion, down 3 percent in
constant currency and 5 percent as reported. Full year fiscal 2012
results were positively affected by a final license payment of $39
million in the third quarter that did not recur. Operating expense was
$1.016 billion and operating profit was $1.473 billion. Operating
margin was 59 percent, up from 56 percent a year ago.
-
Enterprise Solutions revenue was $1.772 billion, down 1 percent in
constant currency and 3 percent as reported. Operating expense was
$1.612 billion and operating profit was $160 million. Operating margin
was 9 percent, up a percentage point from a year ago. Operating margin
was positively affected by an intellectual property transaction in the
first quarter of fiscal year 2013.
-
Services revenue was $382 million, up 2 percent in constant currency
and flat as reported. Operating expense was $358 million and operating
profit was $24 million. Operating margin was 6 percent, flat from a
year ago.
CASH FLOW FROM CONTINUING OPERATIONS
-
Cash flow from continuing operations in the fourth quarter was $570
million, compared with $776 million in the prior year. The decline was
primarily due to lower cash collections.
-
For the full year, cash flow from continuing operations was $1.408
billion, compared with $1.505 billion in the prior fiscal year. Fiscal
year 2013 results included an increase in cash collections from single
installment payments of $193 million.
CAPITAL STRUCTURE
-
Cash, cash equivalents and investments at March 31, 2013, were $2.776
billion.
-
With $1.290 billion in total debt outstanding and $136 million in
notional pooling, the Company's net cash, cash equivalents and
investments position was $1.350 billion.
-
In the fourth quarter, the Company repurchased approximately 3 million
shares of stock for approximately $74 million.
-
During the first quarter of fiscal 2013, the Company successfully
completed its Accelerated Share Repurchase (ASR) agreement with the
receipt of 3.7 million common shares. Subsequent to the completion of
the ASR, the Company repurchased 20 million shares in the market for
approximately $495 million for the fiscal year.
-
The Company is currently authorized to repurchase $505 million of
common stock through fiscal year 2014.
-
During the fourth quarter, the Company distributed $114 million in
dividends to shareholders. During the fiscal year, the Company
distributed $463 million in dividends to shareholders.
-
The Company said its Board of Directors remains committed to
delivering on the Company's $2.5 billion capital allocation plan
announced in 2012 that includes share repurchases and the $1.00 per
share annual dividend.
-
The Company's outstanding share count at March 31, 2013 was 448
million.
CHARGE TO REBALANCE RESOURCES WITH BUSINESS PRIORITIES
The Company also announced it would be taking a charge of approximately
$150 million in FY 2014 to rebalance its resources to better align with
its business priorities. It said the charge would cover the termination
of approximately 1,200 employees worldwide and the consolidation of
development sites into centralized development hubs. A majority of the
personnel actions are expected to be completed by the end of the first
quarter of fiscal year 2014.
The Company said it expects to backfill a majority of the positions over
the next 12 months with new employees with skills that will enable the
Company to better focus its resources on priority products and market
segments. The consolidation of development sites into development hubs
will promote collaboration and agile development. The Company also plans
to further streamline its sales structure to eliminate overlays while
maintaining its focus on its existing enterprise and enterprise growth
customer segments.
BUSINESS HIGHLIGHTS
During the fourth quarter:
-
Mike Gregoire assumed the role of chief executive officer and became a
member of the Company's Board of Directors.
-
The Company acquired Nolio Ltd. a recognized leader in continuous
application delivery with a strong and growing international base of
large enterprise and service provider customers.
-
The Company announced CA
Nimsoft Service Desk 7, the latest version of its flagship SaaS
service management solution.
-
The Company announced an Identity and Access Management (IAM) solution
that integrates with SAP® solutions for governance, risk and
compliance (GRC) to help reduce the risk of fraud and manage access
compliance. Through a partnership agreement with Greenlight
Technologies, CA's
IAM capabilities are integrated with the SAP Access Control
application.
OUTLOOK FOR FISCAL YEAR 2014
The Company provided its outlook for fiscal year 2014. The Company
expects its product offerings and go-to-market strategy will evolve in
future periods and that these product offerings will become available at
more frequent intervals than in historical release cycles. The Company
also expects a more extensive adoption of agile development
methodologies, which are characterized by a more dynamic development
process. The Company expects this will result in commencing
capitalization much later in the development life cycle. As a result,
product development and enhancement expenses are expected to increase in
future periods as the amount capitalized for internally developed
software costs decreases. Due to this change, beginning in the first
quarter of fiscal year 2014, the Company will expense research and
development costs for internally developed products as they are
incurred. The fiscal year 2014 outlook for non-GAAP measures will also
exclude the costs and payments associated with the rebalancing charge
the Company announced today.
The following outlook, which represents "forward-looking statements" (as
defined below), takes into account both the adjustment for internally
developed software costs and the costs and payments associated with the
rebalancing charge discussed above.
The Company expects the following:
-
Total revenue decrease in a range of minus 4 percent to minus 2
percent in constant currency. At March 31, 2013 exchange rates, this
translates to reported revenue of $4.43 billion to $4.52 billion.
-
GAAP diluted earnings per share decline in constant currency in a
range of minus 29 percent to minus 25 percent. At March 31, 2013
exchange rates, this translates to GAAP reported diluted earnings per
share of $1.48 to $1.56.
-
Non-GAAP diluted earnings per share decline in constant currency in a
range of minus 7 percent to minus 4 percent. At March 31, 2013
exchange rates, this translates to reported non-GAAP diluted earnings
per share of $2.35 to $2.43.
-
Cash flow from continuing operations decline in a range of minus 35
percent to minus 29 percent in constant currency. At March 31, 2013
exchange rates, this translates to reported cash flow from continuing
operations of $900 million to $980 million.
Outlook for cash flow from continuing operations is being adversely
affected by costs associated with the above mentioned rebalancing of
resources, an expected increase in cash taxes and an increase in cash
outflows relating to product development and enhancement expenses for
fiscal 2014. In FY 2013, cash flow from continuing operations does not
reflect $165M of capitalized software development costs that appears as
an investment activity in our Statement of Cash Flows.
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 23 percent and non-GAAP operating margin of 36
percent. The Company also expects an effective full-year GAAP and
non-GAAP tax rate, before the potential favorable effect of an expected
resolution of a U.S. federal tax appeal, of about 31 percent.
The Company anticipates approximately 432 million shares outstanding at
fiscal year 2014 year-end and weighted average diluted shares
outstanding of approximately 441 million for the fiscal year.
To enable fiscal year 2014 guidance for non-GAAP financial measures to
be compared to full year results for prior fiscal years, the Company is
providing full fiscal year 2012 and 2013 results for non-GAAP operating
margin and diluted earnings per share adjusted for internally developed
software as described above. The Company will also be providing a
revised non-GAAP adjusted cash flow from continuing operations metric
during fiscal 2014, which is additionally adjusted for both the amount
of capitalized software development and the payments associated with the
rebalancing charge. The Company will also be providing results for
fiscal years 2012 and 2013 for this metric. These non-GAAP adjusted
measures are provided in the Company's supplemental financial
information, at http://ca.com/invest.
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 live
webcast that the Company will host at 4:30 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 the press
release, presentation slides and supplemental financial information at http://ca.com/invest
or can 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) provides IT management solutions that help
customers manage and secure complex IT environments to support agile
business services. Organizations leverage CA Technologies software and
SaaS solutions to accelerate innovation, transform infrastructure and
secure data and identities, from the data center to the cloud. Learn
more about 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
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. In fiscal year 2011, non-GAAP income also excludes
recoveries and certain costs associated with derivative litigation
matters. Beginning in the first quarter of fiscal year 2014, the Company
will expense all costs for internally developed software in the period
incurred and add back the amortization expense for internally developed
software products from these non-GAAP metrics. Also beginning in the
first quarter of fiscal year 2014, the Company will exclude charges
relating to rebalancing initiatives that are large enough to require
approval from the Company's Board of Directors. 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. These 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 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. Beginning in the
first quarter of fiscal year 2014, the Company will also adjust this
metric for both the amount of capitalized software development and the
payments associated with rebalancing initiatives that are large enough
to require approval from the Company's Board of Directors. 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 U.S. dollars are converted
into U.S. dollars at the exchange rate in effect on the last day of our
prior fiscal year (i.e., March 31, 2012, March 31, 2011 and March 31,
2010, respectively). 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 relating to the future) 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
enable the Company to maintain and enhance its strong relationships in
its traditional customer base of large enterprises and 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, application development
and IT operations (DevOps), Software-as-a-Service, mobile device
management 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
failure to adapt to 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, evolve and protect
managerial and financial reporting 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 or omissions in the Company's software products or documentation
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; events or circumstances that would require us to
record an impairment charge relating to our goodwill or capitalized
software and other intangible asset balances; 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, workforce re-balancing and facility
consolidations; successful outsourcing of various functions to third
parties; 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, targeted or similarly expressed in a forward-looking manner.
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 © 2013 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
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
Subscription and maintenance revenue
|
|
$
|
952
|
|
|
$
|
986
|
|
|
$
|
3,858
|
|
|
$
|
4,021
|
|
|
Professional services
|
|
|
99
|
|
|
|
93
|
|
|
|
382
|
|
|
|
382
|
|
|
Software fees and other
|
|
|
100
|
|
|
|
109
|
|
|
|
403
|
|
|
|
411
|
|
|
Total revenue
|
|
$
|
1,151
|
|
|
$
|
1,188
|
|
|
$
|
4,643
|
|
|
$
|
4,814
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of licensing and maintenance
|
|
$
|
74
|
|
|
$
|
79
|
|
|
$
|
284
|
|
|
$
|
286
|
|
|
Cost of professional services
|
|
|
88
|
|
|
|
87
|
|
|
|
354
|
|
|
|
357
|
|
|
Amortization of capitalized software costs (1)
|
|
|
122
|
|
|
|
61
|
|
|
|
319
|
|
|
|
225
|
|
|
Selling and marketing
|
|
|
323
|
|
|
|
356
|
|
|
|
1,276
|
|
|
|
1,394
|
|
|
General and administrative
|
|
|
101
|
|
|
|
131
|
|
|
|
405
|
|
|
|
462
|
|
|
Product development and enhancements
|
|
|
122
|
|
|
|
126
|
|
|
|
490
|
|
|
|
510
|
|
|
Depreciation and amortization of other intangible assets
|
|
|
38
|
|
|
|
42
|
|
|
|
158
|
|
|
|
176
|
|
|
Other (gains) expenses, net
|
|
|
9
|
|
|
|
5
|
|
|
|
(5
|
)
|
|
|
15
|
|
|
Total expenses before interest and income taxes
|
|
$
|
877
|
|
|
$
|
887
|
|
|
$
|
3,281
|
|
|
$
|
3,425
|
|
|
Income from continuing operations before interest and income taxes
|
|
$
|
274
|
|
|
$
|
301
|
|
|
$
|
1,362
|
|
|
$
|
1,389
|
|
|
Interest expense, net
|
|
|
11
|
|
|
|
11
|
|
|
|
44
|
|
|
|
35
|
|
|
Income from continuing operations before income taxes
|
|
$
|
263
|
|
|
$
|
290
|
|
|
$
|
1,318
|
|
|
$
|
1,354
|
|
|
Income tax expense
|
|
|
21
|
|
|
|
79
|
|
|
|
363
|
|
|
|
416
|
|
|
Income from continuing operations
|
|
$
|
242
|
|
|
$
|
211
|
|
|
$
|
955
|
|
|
$
|
938
|
|
|
Income from discontinued operations, net of income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
13
|
|
|
Net income
|
|
$
|
242
|
|
|
$
|
211
|
|
|
$
|
955
|
|
|
$
|
951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.53
|
|
|
$
|
0.45
|
|
|
$
|
2.07
|
|
|
$
|
1.91
|
|
|
Income from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.03
|
|
|
Net income
|
|
$
|
0.53
|
|
|
$
|
0.45
|
|
|
$
|
2.07
|
|
|
$
|
1.94
|
|
|
Basic weighted average shares used in computation
|
|
|
449
|
|
|
|
466
|
|
|
|
456
|
|
|
|
486
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per share
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.53
|
|
|
$
|
0.45
|
|
|
$
|
2.07
|
|
|
$
|
1.90
|
|
|
Income from discontinued operations
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
0.03
|
|
|
Net income
|
|
$
|
0.53
|
|
|
$
|
0.45
|
|
|
$
|
2.07
|
|
|
$
|
1.93
|
|
|
Diluted weighted average shares used in computation
|
|
|
450
|
|
|
|
467
|
|
|
|
457
|
|
|
|
487
|
|
|
(1)
|
|
Amortization of capitalized software costs includes an impairment of
$55 million relating to purchased software products, for the three
and twelve month periods ending March 31, 2013.
|
|
|
|
Table 2
|
|
CA Technologies
|
|
Condensed Consolidated Balance Sheets
|
|
(in millions)
|
|
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
2013
|
|
2012
|
|
|
|
(unaudited)
|
|
|
|
Cash and cash equivalents
|
|
$
|
2,593
|
|
|
$
|
2,679
|
|
|
Short-term investments
|
|
|
183
|
|
|
|
-
|
|
|
Trade accounts receivable, net
|
|
|
856
|
|
|
|
902
|
|
|
Deferred income taxes
|
|
|
346
|
|
|
|
231
|
|
|
Other current assets
|
|
|
148
|
|
|
|
153
|
|
|
Total current assets
|
|
$
|
4,126
|
|
|
$
|
3,965
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
311
|
|
|
$
|
386
|
|
|
Goodwill
|
|
|
5,871
|
|
|
|
5,856
|
|
|
Capitalized software and other intangible assets, net
|
|
|
1,231
|
|
|
|
1,389
|
|
|
Deferred income taxes
|
|
|
77
|
|
|
|
151
|
|
|
Other noncurrent assets, net
|
|
|
195
|
|
|
|
250
|
|
|
Total assets
|
|
$
|
11,811
|
|
|
$
|
11,997
|
|
|
|
|
|
|
|
|
Current portion of long-term debt
|
|
$
|
16
|
|
|
$
|
14
|
|
|
Deferred revenue (billed or collected)
|
|
|
2,482
|
|
|
|
2,658
|
|
|
Deferred income taxes
|
|
|
12
|
|
|
|
14
|
|
|
Other current liabilities
|
|
|
1,031
|
|
|
|
1,065
|
|
|
Total current liabilities
|
|
$
|
3,541
|
|
|
$
|
3,751
|
|
|
|
|
|
|
|
|
Long-term debt, net of current portion
|
|
$
|
1,274
|
|
|
$
|
1,287
|
|
|
Deferred income taxes
|
|
|
120
|
|
|
|
44
|
|
|
Deferred revenue (billed or collected)
|
|
|
975
|
|
|
|
972
|
|
|
Other noncurrent liabilities
|
|
|
451
|
|
|
|
546
|
|
|
Total liabilities
|
|
$
|
6,361
|
|
|
$
|
6,600
|
|
|
|
|
|
|
|
|
Common stock
|
|
$
|
59
|
|
|
$
|
59
|
|
|
Additional paid-in capital
|
|
|
3,593
|
|
|
|
3,491
|
|
|
Retained earnings
|
|
|
5,357
|
|
|
|
4,865
|
|
|
Accumulated other comprehensive loss
|
|
|
(155
|
)
|
|
|
(108
|
)
|
|
Treasury stock
|
|
|
(3,404
|
)
|
|
|
(2,910
|
)
|
|
Total stockholders' equity
|
|
$
|
5,450
|
|
|
$
|
5,397
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
11,811
|
|
|
$
|
11,997
|
|
|
|
|
Table 3
|
|
CA Technologies
|
|
Condensed Consolidated Statements of Cash Flows
|
|
(unaudited)
|
|
(in millions)
|
|
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2013
|
|
2012
|
|
Operating activities from continuing operations:
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
242
|
|
|
$
|
211
|
|
|
|
|
|
|
|
|
Adjustments to reconcile income from continuing operations to net
cash provided by operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
160
|
|
|
|
103
|
|
|
Provision for deferred income taxes
|
|
|
(33
|
)
|
|
|
(94
|
)
|
|
Provision for bad debts
|
|
|
3
|
|
|
|
2
|
|
|
Share-based compensation expense
|
|
|
16
|
|
|
|
28
|
|
|
Asset impairments and other non-cash items
|
|
|
6
|
|
|
|
5
|
|
|
Foreign currency transaction (gains) losses
|
|
|
(3
|
)
|
|
|
12
|
|
|
Changes in other operating assets and liabilities, net of effect of
acquisitions:
|
|
|
|
|
|
Increase in trade accounts receivable
|
|
|
(70
|
)
|
|
|
(57
|
)
|
|
Increase in deferred revenue
|
|
|
292
|
|
|
|
486
|
|
|
Decrease in taxes payable, net
|
|
|
(130
|
)
|
|
|
(13
|
)
|
|
Increase in accounts payable, accrued expenses and other
|
|
|
43
|
|
|
|
40
|
|
|
Increase in accrued salaries, wages and commissions
|
|
|
24
|
|
|
|
53
|
|
|
Changes in other operating assets and liabilities
|
|
|
20
|
|
|
|
-
|
|
|
Net cash provided by operating activities - continuing operations
|
|
$
|
570
|
|
|
$
|
776
|
|
|
Investing activities from continuing operations:
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired, and purchased
software
|
|
$
|
(58
|
)
|
|
$
|
(14
|
)
|
|
Purchases of property and equipment
|
|
|
(9
|
)
|
|
|
(19
|
)
|
|
Capitalized software development costs
|
|
|
(43
|
)
|
|
|
(43
|
)
|
|
Proceeds from investments, net
|
|
|
-
|
|
|
|
182
|
|
|
Other investing activities
|
|
|
(1
|
)
|
|
|
(1
|
)
|
|
Net cash (used in) provided by investing activities - continuing
operations
|
|
$
|
(111
|
)
|
|
$
|
105
|
|
|
Financing activities from continuing operations:
|
|
|
|
|
|
Dividends paid
|
|
$
|
(114
|
)
|
|
$
|
(117
|
)
|
|
Purchases of common stock, including accelerated share repurchase
|
|
|
(72
|
)
|
|
|
(500
|
)
|
|
Debt (repayments) borrowings, net
|
|
|
(4
|
)
|
|
|
8
|
|
|
Exercise of common stock options and other
|
|
|
5
|
|
|
|
26
|
|
|
Net cash used in financing activities - continuing operations
|
|
$
|
(185
|
)
|
|
$
|
(583
|
)
|
|
Net change in cash and cash equivalents before effect of
exchange rate changes on cash - continuing operations
|
|
$
|
274
|
|
|
$
|
298
|
|
|
Effect of exchange rate changes on cash
|
|
$
|
(34
|
)
|
|
$
|
29
|
|
|
Cash used in operating activities - discontinued operations
|
|
|
-
|
|
|
|
(6
|
)
|
|
Increase in cash and cash equivalents
|
|
$
|
240
|
|
|
$
|
321
|
|
|
Cash and cash equivalents at beginning of period
|
|
$
|
2,353
|
|
|
$
|
2,358
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
2,593
|
|
|
$
|
2,679
|
|
|
|
|
Table 4
|
|
CA Technologies
|
|
Operating Segments
|
|
(unaudited)
|
|
(dollars in millions)
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
|
Fiscal Year Ended March 31, 2013
|
|
|
|
Mainframe
|
|
Enterprise
|
|
|
|
|
|
Mainframe
|
|
Enterprise
|
|
|
|
|
|
|
|
Solutions (1)
|
|
Solutions (1)
|
|
Services (1)
|
|
Total
|
|
Solutions (1)
|
|
Solutions (1)
|
|
Services (1)
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (2)
|
|
$
|
620
|
|
|
$
|
432
|
|
|
$
|
99
|
|
|
$
|
|
|
1,151
|
|
|
$
|
2,489
|
|
|
$
|
1,772
|
|
|
$
|
382
|
|
|
$
|
|
|
4,643
|
|
|
Expenses (3)
|
|
|
261
|
|
|
|
417
|
|
|
|
89
|
|
|
|
|
|
767
|
|
|
|
1,016
|
|
|
|
1,612
|
|
|
|
358
|
|
|
|
|
|
2,986
|
|
|
Segment profit
|
|
$
|
359
|
|
|
$
|
15
|
|
|
$
|
10
|
|
|
$
|
|
|
384
|
|
|
$
|
1,473
|
|
|
$
|
160
|
|
|
$
|
24
|
|
|
$
|
|
|
1,657
|
|
|
Segment operating margin
|
|
|
58
|
%
|
|
|
3
|
%
|
|
|
10
|
%
|
|
|
|
|
33
|
%
|
|
|
59
|
%
|
|
|
9
|
%
|
|
|
6
|
%
|
|
|
|
|
36
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment profit
|
|
|
|
|
|
|
|
$
|
|
|
384
|
|
|
|
|
|
|
|
|
$
|
|
|
1,657
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software amortization (4)
|
|
|
|
|
|
|
|
|
|
|
83
|
|
|
|
|
|
|
|
|
|
|
|
163
|
|
|
Other intangibles amortization
|
|
|
|
|
|
|
|
|
|
|
13
|
|
|
|
|
|
|
|
|
|
|
|
54
|
|
|
Share-based compensation expense
|
|
|
|
|
|
|
|
|
|
|
16
|
|
|
|
|
|
|
|
|
|
|
|
78
|
|
|
Other (gains) expenses, net (5)
|
|
|
|
|
|
|
|
|
|
|
(2
|
)
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
44
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
$
|
|
|
263
|
|
|
|
|
|
|
|
|
$
|
|
|
1,318
|
|
|
|
|
|
|
|
|
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 (gains) expenses, net (5)
|
|
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
Interest expense, net
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
35
|
|
|
Income from continuing operations before income taxes
|
|
|
|
|
|
|
|
$
|
|
|
290
|
|
|
|
|
|
|
|
|
$
|
|
|
1,354
|
|
|
(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 Next Generation Mainframe Management
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: reducing costs and improving operational efficiency,
sustaining critical skills through modernized and simplified
management, and increasing innovation and 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), service and
portfolio management, application delivery, 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)
|
|
Purchased software amortization includes an impairment of $55
million relating to purchased software products, for the three and
twelve month periods ending March 31, 2013.
|
|
|
|
|
|
(5)
|
|
Other (gains) expenses, net consists of other unallocated costs
including foreign exchange derivative (gains) losses, and other
miscellaneous costs.
|
|
|
|
Table 5
|
|
CA Technologies
|
|
Constant Currency Summary
|
|
(unaudited)
|
|
(dollars in millions)
|
|
|
|
|
|
Three Months Ended March 31,
|
|
Fiscal Year Ended March 31,
|
|
|
|
|
|
|
|
% Increase
|
|
|
|
|
|
% Increase
|
|
|
|
|
|
% Increase
|
|
(Decrease)
|
|
|
|
% Increase
|
|
(Decrease)
|
|
|
|
|
|
(Decrease)
|
|
in Constant
|
|
|
|
(Decrease)
|
|
in Constant
|
|
|
|
2013
|
|
2012
|
|
in $ US
|
|
Currency (1)
|
|
2013
|
|
2012
|
|
in $ US
|
|
Currency (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bookings
|
|
$
|
1,463
|
|
|
$
|
1,542
|
|
|
(5
|
%)
|
|
(4
|
%)
|
|
$
|
4,114
|
|
|
$
|
4,663
|
|
|
(12
|
%)
|
|
(11
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
$
|
724
|
|
|
$
|
748
|
|
|
(3
|
%)
|
|
(3
|
%)
|
|
$
|
2,925
|
|
|
$
|
2,990
|
|
|
(2
|
%)
|
|
(2
|
%)
|
|
International
|
|
|
427
|
|
|
|
440
|
|
|
(3
|
%)
|
|
(1
|
%)
|
|
|
1,718
|
|
|
|
1,824
|
|
|
(6
|
%)
|
|
(1
|
%)
|
|
Total revenue
|
|
$
|
1,151
|
|
|
$
|
1,188
|
|
|
(3
|
%)
|
|
(2
|
%)
|
|
$
|
4,643
|
|
|
$
|
4,814
|
|
|
(4
|
%)
|
|
(2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription and maintenance
|
|
$
|
952
|
|
|
$
|
986
|
|
|
(3
|
%)
|
|
(3
|
%)
|
|
$
|
3,858
|
|
|
$
|
4,021
|
|
|
(4
|
%)
|
|
(2
|
%)
|
|
Professional services
|
|
|
99
|
|
|
|
93
|
|
|
6
|
%
|
|
6
|
%
|
|
|
382
|
|
|
|
382
|
|
|
0
|
%
|
|
2
|
%
|
|
Software fees and other
|
|
|
100
|
|
|
|
109
|
|
|
(8
|
%)
|
|
(7
|
%)
|
|
|
403
|
|
|
|
411
|
|
|
(2
|
%)
|
|
(1
|
%)
|
|
Total revenue
|
|
$
|
1,151
|
|
|
$
|
1,188
|
|
|
(3
|
%)
|
|
(2
|
%)
|
|
$
|
4,643
|
|
|
$
|
4,814
|
|
|
(4
|
%)
|
|
(2
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mainframe solutions
|
|
$
|
620
|
|
|
$
|
629
|
|
|
(1
|
%)
|
|
(1
|
%)
|
|
$
|
2,489
|
|
|
$
|
2,612
|
|
|
(5
|
%)
|
|
(3
|
%)
|
|
Enterprise solutions
|
|
|
432
|
|
|
|
466
|
|
|
(7
|
%)
|
|
(6
|
%)
|
|
|
1,772
|
|
|
|
1,820
|
|
|
(3
|
%)
|
|
(1
|
%)
|
|
Services
|
|
|
99
|
|
|
|
93
|
|
|
6
|
%
|
|
6
|
%
|
|
|
382
|
|
|
|
382
|
|
|
0
|
%
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses before interest and income taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP (2)
|
|
$
|
767
|
|
|
$
|
811
|
|
|
(5
|
%)
|
|
(6
|
%)
|
|
$
|
2,986
|
|
|
$
|
3,167
|
|
|
(6
|
%)
|
|
(4
|
%)
|
|
Total GAAP (3)
|
|
|
877
|
|
|
|
887
|
|
|
(1
|
%)
|
|
(1
|
%)
|
|
|
3,281
|
|
|
|
3,425
|
|
|
(4
|
%)
|
|
(3
|
%)
|
|
(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, 2012,
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.
|
|
|
|
|
|
(3)
|
|
Total GAAP expenses include an impairment of $55 million relating to
purchased software products, for the three and twelve month periods
ending March 31, 2013.
|
|
|
|
|
|
|
|
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)
|
|
(dollars in millions)
|
|
|
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
|
|
|
March 31,
|
|
March 31,
|
|
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
GAAP net income
|
|
$
|
242
|
|
|
$
|
211
|
|
|
$
|
955
|
|
|
$
|
951
|
|
|
GAAP income from discontinued operations, net of income taxes
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(13
|
)
|
|
GAAP income from continuing operations
|
|
$
|
242
|
|
|
$
|
211
|
|
|
$
|
955
|
|
|
$
|
938
|
|
|
GAAP income tax expense
|
|
|
21
|
|
|
|
79
|
|
|
|
363
|
|
|
|
416
|
|
|
Interest expense, net
|
|
|
11
|
|
|
|
11
|
|
|
|
44
|
|
|
|
35
|
|
|
GAAP income from continuing operations before interest and income
taxes
|
|
$
|
274
|
|
|
$
|
301
|
|
|
$
|
1,362
|
|
|
$
|
1,389
|
|
|
GAAP operating margin (% of revenue)(1)
|
|
|
24
|
%
|
|
|
25
|
%
|
|
|
29
|
%
|
|
|
29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments to expenses:
|
|
|
|
|
|
|
|
|
|
Costs of licensing and maintenance(2)
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
Cost of professional services(2)
|
|
|
1
|
|
|
|
1
|
|
|
|
4
|
|
|
|
4
|
|
|
Amortization of capitalized software costs(3)
|
|
|
83
|
|
|
|
27
|
|
|
|
163
|
|
|
|
103
|
|
|
Selling and marketing(2)
|
|
|
7
|
|
|
|
11
|
|
|
|
31
|
|
|
|
36
|
|
|
General and administrative(2)
|
|
|
2
|
|
|
|
10
|
|
|
|
23
|
|
|
|
27
|
|
|
Product development and enhancements(2)
|
|
|
5
|
|
|
|
5
|
|
|
|
17
|
|
|
|
19
|
|
|
Depreciation and amortization of other intangible assets(4)
|
|
|
13
|
|
|
|
15
|
|
|
|
54
|
|
|
|
65
|
|
|
Other (gains) expenses, net(5)
|
|
|
(2
|
)
|
|
|
6
|
|
|
|
-
|
|
|
|
1
|
|
|
Total Non-GAAP adjustment to operating expenses
|
|
$
|
110
|
|
|
$
|
76
|
|
|
$
|
295
|
|
|
$
|
258
|
|
|
Non-GAAP income from continuing operations before interest and
income taxes
|
|
$
|
384
|
|
|
$
|
377
|
|
|
$
|
1,657
|
|
|
$
|
1,647
|
|
|
Non-GAAP operating margin (% of revenue)(6)
|
|
|
33
|
%
|
|
|
32
|
%
|
|
|
36
|
%
|
|
|
34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
|
11
|
|
|
|
11
|
|
|
|
44
|
|
|
|
35
|
|
|
GAAP income tax expense
|
|
|
21
|
|
|
|
79
|
|
|
|
363
|
|
|
|
416
|
|
|
Non-GAAP adjustment to income tax expense(7)
|
|
|
42
|
|
|
|
23
|
|
|
|
81
|
|
|
|
79
|
|
|
Non-GAAP income tax expense
|
|
$
|
63
|
|
|
$
|
102
|
|
|
$
|
444
|
|
|
$
|
495
|
|
|
Non-GAAP income from continuing operations
|
|
$
|
310
|
|
|
$
|
264
|
|
|
$
|
1,169
|
|
|
$
|
1,117
|
|
|
(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,
which includes an impairment of $55 million relating to purchased
software products, for the three and twelve month periods ending
March 31, 2013.
|
|
|
|
|
|
(4)
|
|
Non-GAAP adjustment consists of other intangibles amortization.
|
|
|
|
|
|
(5)
|
|
Non-GAAP adjustment consists of other miscellaneous costs including
gains and losses since inception of hedges that mature within the
quarter, but excludes gains and losses of hedges that do not mature
within the quarter.
|
|
|
|
|
|
(6)
|
|
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).
|
|
|
|
|
|
(7)
|
|
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
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses before interest and income taxes
|
|
$
|
877
|
|
|
$
|
887
|
|
|
$
|
3,281
|
|
|
$
|
3,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP operating adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software amortization (1)
|
|
|
83
|
|
|
|
27
|
|
|
|
163
|
|
|
|
103
|
|
|
Other intangibles amortization
|
|
|
13
|
|
|
|
15
|
|
|
|
54
|
|
|
|
65
|
|
|
Share-based compensation
|
|
|
16
|
|
|
|
28
|
|
|
|
78
|
|
|
|
89
|
|
|
Other (gains) expenses, net (2)
|
|
|
(2
|
)
|
|
|
6
|
|
|
|
-
|
|
|
|
1
|
|
|
Total non-GAAP operating adjustment
|
|
$
|
110
|
|
|
$
|
76
|
|
|
$
|
295
|
|
|
$
|
258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-GAAP operating expenses
|
|
$
|
767
|
|
|
$
|
811
|
|
|
$
|
2,986
|
|
|
$
|
3,167
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
|
|
|
March 31,
|
|
March 31,
|
|
Diluted EPS from Continuing Operations
|
|
2013
|
|
2012
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS from continuing operations
|
|
$
|
0.53
|
|
|
$
|
0.45
|
|
|
$
|
2.07
|
|
|
$
|
1.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments, net of taxes:
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchased software and other intangibles amortization (1)
|
|
|
0.18
|
|
|
|
0.06
|
|
|
|
0.34
|
|
|
|
0.24
|
|
|
Share-based compensation
|
|
|
0.04
|
|
|
|
0.04
|
|
|
|
0.12
|
|
|
|
0.13
|
|
|
Other (gains) expenses, net (2)
|
|
|
-
|
|
|
|
0.01
|
|
|
|
-
|
|
|
|
-
|
|
|
Non-GAAP effective tax rate adjustments (3)
|
|
|
(0.07
|
)
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP diluted EPS from continuing operations
|
|
$
|
0.68
|
|
|
$
|
0.56
|
|
|
$
|
2.53
|
|
|
$
|
2.27
|
|
|
(1)
|
|
Non-GAAP adjustment consists of purchased software amortization,
which includes an impairment of $55 million relating to purchased
software products, for the three and twelve month periods ending
March 31, 2013.
|
|
|
|
|
|
(2)
|
|
Non-GAAP adjustment consists of other miscellaneous costs including
gains and losses since inception of hedges that mature within the
quarter, but excludes 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)
|
|
(dollars in millions)
|
|
|
|
|
|
Three Months Ended
|
|
Fiscal Year Ended
|
|
|
|
March 31, 2013
|
|
March 31, 2013
|
|
|
|
GAAP
|
|
Non-GAAP
|
|
GAAP
|
|
Non-GAAP
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before interest and income taxes (1)
|
|
$
|
274
|
|
|
$
|
384
|
|
|
$
|
1,362
|
|
|
$
|
1,657
|
|
|
Interest expense, net
|
|
|
11
|
|
|
|
11
|
|
|
|
44
|
|
|
|
44
|
|
|
Income from continuing operations before income taxes
|
|
$
|
263
|
|
|
$
|
373
|
|
|
$
|
1,318
|
|
|
$
|
1,613
|
|
|
|
|
|
|
|
|
|
|
|
|
Statutory tax rate
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Tax at statutory rate
|
|
$
|
92
|
|
|
$
|
131
|
|
|
$
|
461
|
|
|
$
|
565
|
|
|
Adjustments for discrete and permanent items (2)
|
|
|
(71
|
)
|
|
|
(68
|
)
|
|
|
(98
|
)
|
|
|
(121
|
)
|
|
Total tax expense
|
|
$
|
21
|
|
|
$
|
63
|
|
|
$
|
363
|
|
|
$
|
444
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective tax rate (3)
|
|
|
8.0
|
%
|
|
|
16.9
|
%
|
|
|
27.5
|
%
|
|
|
27.5
|
%
|
|
|
|
|
|
|
|
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
|
%
|
|
(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 Metrics to Projected Non-GAAP
Metrics
|
|
(unaudited)
|
|
|
|
|
|
Fiscal Year Ending
|
|
Projected Diluted EPS from Continuing
Operations
|
|
March 31, 2014
|
|
|
|
|
|
|
|
|
|
Projected GAAP diluted EPS from continuing operations range
|
|
$
|
1.48
|
|
to
|
|
$
|
1.56
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustments, net of taxes:
|
|
|
|
|
|
|
|
Purchased software and other intangibles amortization
|
|
|
0.28
|
|
|
|
|
0.28
|
|
Rebalancing expense
|
|
|
0.23
|
|
|
|
|
0.23
|
|
Internally developed software products, net (1)
|
|
|
0.21
|
|
|
|
|
0.21
|
|
Share-based compensation
|
|
|
0.15
|
|
|
|
|
0.15
|
|
|
|
|
|
|
|
|
|
Projected non-GAAP diluted EPS from continuing operations range
|
|
$
|
2.35
|
|
to
|
|
$
|
2.43
|
|
|
|
|
|
|
|
Fiscal Year Ending
|
|
Projected Operating Margin
|
|
March 31, 2014
|
|
|
|
|
|
Projected GAAP operating margin
|
|
23%
|
|
|
|
|
|
Non-GAAP adjustments:
|
|
|
|
Purchased software and other intangibles amortization
|
|
4%
|
|
Rebalancing expense
|
|
4%
|
|
Internally developed software products, net (1)
|
|
3%
|
|
Share-based compensation
|
|
2%
|
|
|
|
|
|
Projected non-GAAP operating margin
|
|
36%
|
(1) Beginning in the first quarter of fiscal year 2014, the Company will
expense all costs for internally developed software in the period
incurred, and add back the amortization expense for internally developed
software products from these non-GAAP metrics.
Refer to the discussion of non-GAAP financial measures included in the
accompanying press release for additional information.

[ Back To TMCnet.com's Homepage ]
|