TMCnet News

Compuware Corporation Reports Fourth Quarter and Full Fiscal Year 2013 Results
[May 21, 2013]

Compuware Corporation Reports Fourth Quarter and Full Fiscal Year 2013 Results


DETROIT --(Business Wire)--

Compuware Corporation (Nasdaq: CPWR), the technology performance company, today announced financial results for its fourth quarter and fiscal year ended March 31, 2013.

Non-GAAP net income for the year was $57.3 million, or $0.26 per diluted share, compared to $88.4 million, or $0.40 per diluted share in fiscal 2012. As the result of restructuring charges, advisory fees and goodwill impairment associated with the company's margin-expansion initiatives and other company matters, fiscal 2013 results were negatively impacted. Consequently, GAAP net loss for the full fiscal year was $17.3 million, or $(0.08) per share, versus net income of $88.4 million, or $0.40 per diluted share in fiscal 2012.

Non-GAAP net income for the quarter was $10.8 million, or $0.05 per diluted share, compared to $27.1 million, or $0.12 per diluted share in the year-ago period. As the result of restructuring charges, advisory fees and goodwill impairment associated with the company's margin-expansion initiatives and other company matters, fourth quarter results were also negatively impacted. Consequently, GAAP net loss for the fourth quarter was $63.7 million, or $(0.30) per share, versus net income of $27.1 million, or $0.12 per diluted share in the year-ago period.

(Included in the financial tables is a reconciliation between non-GAAP and GAAP results.)

"While our fourth quarter results were a disappointment, as a large number of deals we had anticipated closing were pushed into the new fiscal year, we made great strides executing on our strategic initiatives to transform the company while positioning Compuware for improved profitability in 2014 and 2015," said Compuware CEO Bob Paul. "Additionally, we are making good on the shareholder value creative actions announced in January, as we have declared our first quarterly dividend, filed the S-1 registration statement with the SEC for the Covisint IPO and raised our cost-reduction expectations to $80-$100 million in the next two years.

"After further analysis, we now believe 60 percent of the deals that did not close in the fourth quarter will close in the first quarter of 2014 and the remaining will close by the end of the year. This reflects the strong demand we are seeing in the market for our APM and Mainframe for APM solutions. Going into 2014, we remain focused on rebalancing our portfolio with continued emphasis on our high-growth businesses, executing our cost reduction plan and driving better sales execution to position Compuware for value creation and sustained growth into the future."

Fiscal Year 2013 Results

During the fiscal year ended March 31, 2013:

  • Total revenues were approximately $944.5 million, down approximately 6.5 percent from FY'12
  • Software license fees were approximately $178.9 million, down approximately 19.0 percent from FY'12
  • Maintenance fees were approximately $407.5 million, down approximately 4.7 percent from FY'12
  • Subscription fees were approximately $82.4 million, up approximately 5.1 percent from FY'12
  • Professional services revenues were approximately $185.0 million, down approximately 11.6 percent from FY'12
  • Application services fees were approximately $90.7 million, up approximately 23.0 percent from FY'12

Fourth Quarter Fiscal Year 2013 Results

During the company's fourth quarter:

  • Total revenues were approximately $239.9 million, down approximately 9.8 percent from Q4 last year
  • Software license fees were approximately $48.4 million, down approximately 28.7 percent from Q4 last year
  • Maintenance fees were approximately $100.0 million, down approximately 4.4 percent from Q4 last year
  • Subscription fees were approximately $20.9 million, up approximately 3.2 percent from Q4 last year
  • Professional services revenues were approximately $44.9 million, down approximately 13.4 percent from Q4 last year
  • Application services fees were approximately $25.7 million, up approximately 20 percent from Q4 last year

Fiscal 2014 Expectations

The following outlook is driven by continued strength in the North American market for Compuware's growth businesses, stabilization of the European market and the continued focus on sales effectiveness and continued investment in technologies that will further differentiate Compuware solutions from the competition. Furthermore, growth in APM for Mainframe sales is expected to help offset any decline in sales of Compuware's traditional mainframe tools.

For fiscal 2014, Compuware expects the following:

  • Total revenues of approximately $1.0 billion.
  • GAAP earnings per share of $0.35 to $0.37 cents.
  • Cash flow from operations of $150-$160 million.
  • Cost reductions of $45 million.

Fourth Quarter Fiscal Year 2013 Highlights

During the fourth quarter, Compuware:

  • Announced that ChinaCache, the leading solutions provider of Internet content and application delivery services in China, and Springer, a global scientific publisher, chose Compuware APM® to optimize application performance; and announced a partnership with Hortonworks, the leading vendor for open source Apache Hadoop distributions, to optimize Hadoop applications performance on the Hortonworks Data Platform.
  • Entered into an agreement with Amdocs, the leading provider of customer experience systems and services, to be a supplier of APM for its production environments.
  • Introduced Compuware APM AJAX Edition 4, the most advanced diagnostics tool enabling developers to diagnose performance issues across all browser versions in Internet Explorer and Firefox; and released Deep Transaction Management for PHP, the industry's only solution providing full visibility with deep code-level insight for automated problem resolution.
  • Announced that Things Remembered, the nation's largest and most prominent retailer of personalized gifts, had a successful online holiday season in part as a result of the optimal performance of its website.
  • Announced that analyst firm Ptak, Noel & Associates published a report praising the many benefits of Compuware APM for Mainframe.
  • Launched Compuware Performance Pit Stop Service, a cost-effective and innovative service giving customers rapid access to Compuware APM experts to lower business and IT risk.
  • Announced that Hyundai Motor America will use the Covisint platform to deliver a connected experience for consumers across web properties, mobile devices and within the vehicle.
  • Launched Covisint Healthcare, a fully integrated healthcare solution enabling providers and payers to deliver better care and achieve increased revenues in today's outcomes-focused environment; and announced a new alliance with Milliman, Inc., a premier consulting and actuarial firm, that extends Covisint's population and risk management capabilities to help ACOs achieve their full potential.
  • Released Covisint's "Direct" solution that enables secure, scalable point-to-point email-like messaging; and extended Covisint's Cloud Identity Services to make it easier, faster and more secure for organizations of all sizes to manage external identities and services.
  • Enhanced Changepoint to deliver the next generation of business analytics, enhanced mobility and usability improvements in core areas.
  • Announced a partnership with IBM to deliver IBM Business Analytics within Changepoint, providing businesses with growing, global services and IT organizations with access to advanced business analytics for smarter decision-making.
  • Released enhancements to the Compuware Workbench, featuring faster and more efficient file and data management capabilities, as well as more robust debugging functionality, all designed to significantly boost developer productivity.
  • Announced a partnership with EZLegacy, a leading provider of application understanding and measurement technology, that provides customers with cross-platform automated analysis and metrics throughout the application lifecycle.

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 income, (b) non-GAAP net earnings and (c) 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; a goodwill impairment charge; restructuring charges; advisory fees associated with certain shareholder actions; and the related tax impacts of these 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 management and the board of directors do not consider part of core operating results when assessing the performance of the organization. We believe that inclusion of these non-GAAP financial measures provides consistency and comparability with past reports of financial results and provides consistency in calculations by outside analysts reviewing our 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; a goodwill impairment charge; restructuring charges; advisory fees associated with certain shareholder actions; and the related tax impacts of these 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 reconciling items from 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.

Goodwill impairment charge. Our non-GAAP financial measures exclude an impairment charge associated with a decline in the estimated fair value of our professional services business unit. 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 goodwill impairment to provide comparability and consistency with historical operating results.

Restructuring charges. Our non-GAAP financial measures exclude restructuring charges, and any subsequent changes in estimates, as they relate to our corporate restructuring and exit activities, including asset impairments resulting from a fourth quarter fiscal 2013 operational review. 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 restructuring charges, in order to provide comparability and consistency with historical operating results.

Advisory fees associated with certain shareholder actions. During the third quarter of fiscal 2013, the Company received an unsolicited, nonbinding offer to purchase the outstanding shares of the Company from a shareholder. The Company has incurred costs of approximately $3 million for unplanned consultant fees to review the offer, analyze the business and review additional requests for information from other interested parties. 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.

Compuware Corporation

Compuware Corporation, the technology performance company, provides software, experts and best practices to ensure technology works well and delivers value. Compuware solutions make the world's most important technologies perform at their best for leading organizations worldwide, including 46 of the top 50 Fortune 500 companies and 12 of the top 20 most visited U.S. web sites. Learn more at: http://www.compuware.com.

Conference Call Information

Compuware will today hold a conference call to discuss these results at 5 p.m. Eastern time (21:00 GMT). To join the conference call, interested parties in the United States should call 800-553-0358. For international access, the conference call number is +1-612-332-0228. No password is required.

A conference call replay will also be available. The United States replay number will be 800-475-6701, and the international replay number will be +1-320-365-3844. The replay passcode will be 287033. Additionally, investors can listen to the conference call via webcast by visiting the Compuware Corporation Investor Relations web site at http://www.compuware.com.

Certain statements in this release that are not historical facts, including those regarding the Company's future plans, objectives and expected performance, are "forward-looking statements" within the meaning of the federal securities laws. These forward-looking statements represent our outlook only as of the date of this release. While we believe any forward-looking statements we have made are reasonable, actual results could differ materially since the statements are based on our current expectations and are subject to risks and uncertainties. These risks and uncertainties are discussed in the Company's reports filed with the Securities and Exchange Commission. Readers are cautioned to consider these factors when relying on such forward-looking information. The Company does not undertake, and expressly disclaims any obligation, to update or alter its forward-looking statements whether as a result of new information, future events or otherwise, except as required by applicable law.



COMPUWARE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(In Thousands)
   
AS OF MARCH 31,
ASSETS
2013 2012
CURRENT ASSETS:
Cash and cash equivalents $ 89,873 $ 99,180
Accounts receivable, net 424,587 455,427
Deferred tax asset, net 37,618 37,665
Income taxes refundable 4,951 14,807
Prepaid expenses and other current assets   36,210     34,279  
Total current assets 593,239 641,358
 
PROPERTY AND EQUIPMENT, LESS ACCUMULATED
DEPRECIATION AND AMORTIZATION 302,492 321,991
 
CAPITALIZED SOFTWARE AND OTHER
INTANGIBLE ASSETS, NET 116,663 118,973
 
ACCOUNTS RECEIVABLE 174,891 205,869
DEFERRED TAX ASSET, NET 31,754 40,672
GOODWILL 722,042 801,889
OTHER ASSETS   32,201     36,786  
 
TOTAL ASSETS $ 1,973,282   $ 2,167,538  
 
LIABILITIES AND SHAREHOLDERS' EQUITY
 
CURRENT LIABILITIES:
Accounts payable $ 18,717 $ 16,169
Accrued expenses 103,994 119,834
Income taxes payable 14,507 3,919
Deferred revenue   417,862     447,050  
Total current liabilities 555,080 586,972
 
LONG TERM DEBT 18,000 45,000
 
DEFERRED REVENUE 310,453 373,359
 
ACCRUED EXPENSES 27,873 30,109
 
DEFERRED TAX LIABILITY, NET   63,650     82,161  
Total liabilities   975,056     1,117,601  
 
SHAREHOLDERS' EQUITY:
Common stock 2,132 2,175
Additional paid-in capital 713,580 685,904
Retained earnings 301,298 372,408
Accumulated other comprehensive loss   (18,784 )   (10,550 )
Total shareholders' equity   998,226     1,049,937  
 
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,973,282   $ 2,167,538  
 
COMPUWARE CORPORATION AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands, Except Per Share Data)
       
 
THREE MONTHS ENDED TWELVE MONTHS ENDED
MARCH 31, MARCH 31,
 
2013 2012 2013 2012
REVENUES:
Software license fees $ 48,423 $ 67,927 $ 178,922 $ 220,885
Maintenance fees 99,993 104,626 407,480 427,534
Subscription fees 20,939 20,282 82,442 78,438
Professional services fees 44,856 51,781 185,011 209,184
Application services fees   25,713     21,429   90,694     73,731
Total revenues   239,924     266,045   944,549     1,009,772
 
OPERATING EXPENSES:
Cost of software license fees 5,048 4,422 20,165 17,572
Cost of maintenance fees 8,431 9,763 35,084 38,670
Cost of subscription fees 8,304 7,477 31,127 29,669
Cost of professional services 41,633 46,129 163,713 182,625
Cost of application services 25,830 18,450 83,298 72,384
Technology development and support 26,125 26,262 105,800 104,968
Sales and marketing 67,321 76,265 251,925 273,520
Administrative and general 39,991 41,006 162,810 163,723
Goodwill impairment 71,840 - 71,840 -
Restructuring costs   16,573     -   16,573     -
Total operating expenses   311,096     229,774   942,335     883,131
 
INCOME (LOSS) FROM OPERATIONS (71,172 ) 36,271 2,214 126,641
 
OTHER INCOME (EXPENSE), NET   (1,080 )   412   (1,170 )   1,633
 
INCOME (LOSS) BEFORE INCOME TAXES (72,252 ) 36,683 1,044 128,274
 
INCOME TAX PROVISION   (8,599 )   9,564   18,295     39,903
 
NET INCOME (LOSS) $ (63,653 ) $ 27,119 $ (17,251 ) $ 88,371
 
DILUTED EPS COMPUTATION
Numerator: Net income (loss) $ (63,653 ) $ 27,119 $ (17,251 ) $ 88,371
Denominator:
Weighted-average common shares outstanding 212,516 218,095 214,627 218,344
Dilutive effect of stock awards   -     3,660   -     4,034
Total shares   212,516     221,755   214,627     222,378
Diluted EPS $ (0.30 ) $ 0.12 $ (0.08 ) $ 0.40
 
COMPUWARE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)
 
TWELVE MONTHS ENDED
MARCH 31,
2013 2012
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES:
Net income (loss) $ (17,251 ) $ 88,371
Adjustments to reconcile net income (loss) to cash provided
by operations:
Depreciation and amortization 65,919 60,551
Goodwill impairment 71,840 -
Stock award compensation 31,677 24,724
Deferred income taxes (8,724 ) 25,531
Other 3,520 323
Net change in assets and liabilities, net of effects from
currency fluctuations and acquisitions:
Accounts receivable 50,131 18,852
Prepaid expenses and other assets 8,359 (3,831 )
Accounts payable and accrued expenses (12,611 ) 11,566
Deferred revenue (78,869 ) (31,619 )
Income taxes   18,421     (14,827 )
Net cash provided by operating activities   132,412     179,641  
 
CASH FLOWS USED IN INVESTING ACTIVITIES:
Purchase of:
Business, net of cash acquired - (249,337 )
Property and equipment (24,274 ) (19,266 )
Capitalized software (31,797 ) (27,436 )
Other   812     (900 )
Net cash used in investing activities   (55,259 )   (296,939 )
 
CASH FLOWS PROVIDED BY (USED IN) FINANCING ACTIVITIES:
Proceeds from borrowings 142,800 180,200
Payments on borrowings (169,800 ) (135,200 )
Net proceeds from exercise of stock awards including excess tax benefits 23,419 11,151
Employee contribution to common stock purchase plans 2,804 2,824
Repurchase of common stock (81,741 ) (20,554 )
Other   (714 )   -  
Net cash provided by (used in) financing activities   (83,232 )   38,421  
 
EFFECT OF EXCHANGE RATE CHANGES ON CASH   (3,228 )   (2,187 )
 
NET CHANGE IN CASH AND CASH EQUIVALENTS (9,307 ) (81,064 )
 
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD   99,180     180,244  
 
CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 89,873   $ 99,180  
 

COMPUWARE CORPORATION AND SUBSIDIARIES

OPERATIONAL HIGHLIGHTS
(Dollar Amounts In Thousands)
     
QUARTER
ENDED
MAR 31, YR - YR
2013 2012 % Chg
Total Product Software Revenue by Geography
North America $ 92,496 $ 100,634 (8.1 %)
International 76,859 92,201 (16.6 %)
 
Deferred License Fees
Current $ 17,583 $ 22,168 (20.7 %)
Long-term 9,916 10,735 (7.6 %)
 
Deferred Maintenance
Current $ 313,323 $ 333,297 (6.0 %)
Long-Term 272,267 322,399 (15.5 %)
 
Deferred Subscription
Current $ 49,152 $ 51,579 (4.7 %)
Long-Term 7,409 13,367 (44.6 %)
 
Deferred Professional Services $ 23,492 $ 24,814 (5.3 %)
 
Deferred Application Services $ 35,173 $ 42,050 (16.4 %)
 
 
 
Other:
Total Company Headcount 4,491 4,564 (1.6 %)
 
Total DSO (Billed) 83.8 78.6
Total DSO 159.3 154.1
 

 

 
Stock-based compensation expense
 
Cost of license fees $ 1 $ 4 (75.0 %)
Cost of maintenance fees 159 208 (23.6 %)
Cost of subscription fees 40 31 29.0 %
Cost of professional services 68 62 9.7 %
Cost of application services 524 427 22.7 %
Technology development and support 495 550 (10.0 %)
Sales and marketing 2,149 1,733 24.0 %
Administrative and general 3,006 4,154 (27.6 %)
Restructuring costs   4,572   - N/A
 
Total stock-based compensation expense before income taxes $ 11,014 $ 7,169 53.6 %
               
COMPUWARE CORPORATION AND SUBSIDIARIES
BUSINESS UNIT RESULTS OF OPERATIONS
(In Thousands)
 
Covisint
Professional Application Unallocated
Quarter Ended: APM Changepoint Mainframe Uniface Services Services Expenses Total
 
March 31, 2013
 
Software license fees $ 26,328 $ 2,923 $ 14,962 $ 4,210 - - - $ 48,423
Maintenance fees 22,991 3,984 65,852 7,166 - - - 99,993
Subscription fees 20,336 603 - - - - - 20,939
Professional services fees 7,568 2,524 685 1,295 $ 32,784 - - 44,856
Application services fees   -     -     -     -     -   $ 25,713     -     25,713  
Total revenues 77,223 10,034 81,499 12,671 32,784 25,713 - 239,924
 
Operating expenses excluding advisory fees, restructuring and goodwill impairment   77,907     9,834     23,469     6,552     30,310     26,353     45,607     220,032  
 
Non-GAAP operating income   (684 )   200     58,030     6,119     2,474     (640 )   (45,607 )   19,892  
Non-GAAP contribution margin % (0.9 %) 2.0 % 71.2 % 48.3 % 7.5 % (2.5 %) 8.3 %
 
Goodwill impairment - - - - 71,840 - - 71,840
Restructuring costs - - - - - - 16,573 16,573
Advisory fees   -     -     -     -     -     -     2,651     2,651  
 
Total operating expenses   77,907     9,834     23,469     6,552     102,150     26,353     64,831     311,096  
 
Income (loss) from operations $ (684 ) $ 200   $ 58,030   $ 6,119   $ (69,366 ) $ (640 ) $ (64,831 ) $ (71,172 )
Contribution margin % (0.9 %) 2.0 % 71.2 % 48.3 % (211.6 %) (2.5 %) (29.7 %)
 
Operating expenses include:
Stock awards compensation $ 1,956 $ 3 $ 459 $ 5 $ 47 $ 524 $ 8,020 $ 11,014
Amortization of purchased software $ 2,293 $ - $ - $ - $ - $ 112 $ - $ 2,405
Amortization of other acquired intangible assets $ 1,704 $ - $ - $ - $ - $ 104 $ - $ 1,808
 
 
March 31, 2012
 
Software license fees $ 31,320 $ 6,172 $ 26,415 $ 4,020 - - - $ 67,927
Maintenance fees 20,326 3,904 72,863 7,533 - - - 104,626
Subscription fees 19,607 675 - - - - - 20,282
Professional services fees 8,760 3,822 1,429 1,315 $ 36,455 - - 51,781
Application services fees   -     -     -     -     -   $ 21,429     -     21,429  
Total revenues 80,013 14,573 100,707 12,868 36,455 21,429 - 266,045
 
Operating expenses   86,132     11,038     26,384     6,145     32,133     18,783   $ 49,159     229,774  
 
Income (loss) from operations   (6,119 )   3,535     74,323     6,723     4,322     2,646     (49,159 )   36,271  
Contribution margin % (7.6 %) 24.3 % 73.8 % 52.2 % 11.9 % 12.3 % 13.6 %
 
Operating expenses include:
Stock awards compensation $ 1,978 $ 85 $ 428 $ 48 $ 37 $ 427 $ 4,166 $ 7,169
Amortization of purchased software $ 2,292 $ - $ - $ - $ - $ 148 $ - $ 2,440
Amortization of other acquired intangible assets $ 1,834 $ - $ - $ - $ - $ 113 $ - $ 1,947
 
COMPUWARE CORPORATION AND SUBSIDIARIES
BUSINESS UNIT RESULTS OF OPERATIONS
(In Thousands)
                 
Covisint
Professional Application Unallocated
Twelve Months Ended: APM Changepoint Mainframe Uniface Services Services Expenses Total
 
March 31, 2013
 
Software license fees $ 100,565 $ 8,468 $ 58,528 $ 11,361 - - - $ 178,922
Maintenance fees 89,535 16,305 271,824 29,816 - - - 407,480
Subscription fees 79,862 2,580 - - - - - 82,442
Professional services fees 30,571 12,422 2,325 4,979 $ 134,714 - - 185,011
Application services fees   -     -     -     -     -   $ 90,694     -     90,694  
Total revenues 300,533 39,775 332,677 46,156 134,714 90,694 - 944,549
 
Operating expenses excluding advisory fees, restructuring and goodwill impairment   304,835     41,226     91,325     21,831     115,632     86,084     190,192     851,125  
 
Non-GAAP operating income   (4,302 )   (1,451 )   241,352     24,325     19,082     4,610     (190,192 )   93,424  
Non-GAAP contribution margin % (1.4 %) (3.6 %) 72.5 % 52.7 % 14.2 % 5.1 % 9.9 %
 
Goodwill impairment - - - - 71,840 - - 71,840
Restructuring costs - - - - - - 16,573 16,573
Advisory fees   -     -     -     -     -     -     2,797     2,797  
 
Total operating expenses   304,835     41,226     91,325     21,831     187,472     86,084     209,562     942,335  
 
Income (loss) from operations $ (4,302 ) $ (1,451 ) $ 241,352   $ 24,325   $ (52,758 ) $ 4,610   $ (209,562 ) $ 2,214  
Contribution margin % (1.4 %) (3.6 %) 72.5 % 52.7 % (39.2 %) 5.1 % 0.2 %
 
Operating expenses include:
Stock awards compensation $ 5,790 $ 45 $ 2,577 $ 47 $ 207 $ 1,629 $ 21,382 $ 31,677
Amortization of purchased software $ 9,048 $ - $ - $ - $ - $ 556 $ - $ 9,604
Amortization of other acquired intangible assets $ 7,139 $ - $ - $ - $ - $ 442 $ - $ 7,581
 
March 31, 2012
 
Software license fees $ 85,462 $ 13,815 $ 110,289 $ 11,319 - - - $ 220,885
Maintenance fees 77,329 15,551 303,639 31,015 - - - 427,534
Subscription fees 76,246 2,192 - - - - - 78,438
Professional services fees 31,406 16,309 5,389 4,574 $ 151,506 - - 209,184
Application services fees   -     -     -     -     -   $ 73,731     -     73,731  
Total revenues 270,443 47,867 419,317 46,908 151,506 73,731 - 1,009,772
 
Operating expenses   317,621     45,027     99,310     21,740     127,178     72,717   $ 199,538     883,131  
 
Income (loss) from operations $ (47,178 ) $ 2,840   $ 320,007   $ 25,168   $ 24,328   $ 1,014   $ (199,538 ) $ 126,641  
Contribution margin % (17.4 %) 5.9 % 76.3 % 53.7 % 16.1 % 1.4 % 12.5 %
 
Operating expenses include:
Stock awards compensation $ 6,923 $ 373 $ 1,879 $ 212 $ 268 $ 1,623 $ 13,446 $ 24,724
Amortization of purchased software $ 8,286 $ - $ - $ - $ - $ 592 $ - $ 8,878
Amortization of other acquired intangible assets $ 7,790 $ - $ - $ - $ - $ 451 $ - $ 8,241
 
COMPUWARE CORPORATION
RECONCILIATION OF GAAP TO NON-GAAP
(In Thousands, Except Per Share Data)
       
 
THREE MONTHS ENDED TWELVE MONTHS ENDED
MARCH 31, MARCH 31,
2013 2012 2013 2012
 
INCOME (LOSS) FROM OPERATIONS $ (71,172 ) $ 36,271 $ 2,214 $ 126,641
 
RESTRUCTURING EXPENSES 16,573 - 16,573 -
GOODWILL IMPAIRMENT 71,840 - 71,840 -
ADVISORY FEES 2,651 - 2,797 -
               
INCOME FROM OPERATIONS BEFORE RESTRUCTURING, IMPAIRMENT AND ADVISORY FEES $ 19,892   $ 36,271   $ 93,424   $ 126,641  
 
                           
 
NET INCOME (LOSS) $ (63,653 ) $ 27,119   $ (17,251 ) $ 88,371  
 
RESTRUCTURING EXPENSES 16,573 - 16,573 -
GOODWILL IMPAIRMENT 71,840 - 71,840 -
ADVISORY FEES 2,651 - 2,797 -
               
TOTAL ADJUSTMENTS 91,064 - 91,210 -
INCOME TAX EFFECT OF ADJUSTMENTS (16,605 ) - (16,661 ) -
               
NET INCOME BEFORE RESTRUCTURING, IMPAIRMENT AND ADVISORY FEES $ 10,806   $ 27,119   $ 57,298   $ 88,371  
 
                           
 
DILUTED EARNINGS PER SHARE - GAAP $ (0.30 ) $ 0.12   $ (0.08 ) $ 0.40  
 
RECALCULATED USING DILUTIVE SHARES $ (0.29 ) $ 0.12   $ (0.08 ) $ 0.40  
 
RESTRUCTURING EXPENSES 0.08 - 0.08 -
GOODWILL IMPAIRMENT 0.33 - 0.33 -
ADVISORY FEES 0.01 - 0.01 -
               
TOTAL ADJUSTMENTS 0.42 - 0.42 -
INCOME TAX EFFECT OF ADJUSTMENTS (0.08 ) - (0.08 ) -
               
DILUTED EPS BEFORE RESTRUCTURING, IMPAIRMENT AND ADVISORY FEES $ 0.05   $ 0.12   $ 0.26   $ 0.40  
 
                           
 
NET INCOME (LOSS) $ (63,653 ) $ 27,119   $ (17,251 ) $ 88,371  
 
STOCK COMPENSATION 11,014 7,169 31,677 24,724
AMORTIZATION OF PURCHASED SOFTWARE 2,405 2,439 9,604 8,877
AMORTIZATION OF ACQUIRED INTANGIBLES 1,808 1,947 7,581 8,241
RESTRUCTURING EXPENSES (EXCLUDING STOCK COMPENSATION) 12,001 - 12,001 -
GOODWILL IMPAIRMENT 71,840 - 71,840 -
ADVISORY FEES 2,651 - 2,797 -
               
TOTAL ADJUSTMENTS 101,719 11,555 135,500 41,842
INCOME TAX EFFECT OF ADJUSTMENTS (19,887 ) (3,543 ) (30,420 ) (12,509 )
               
NET INCOME BEFORE ITEMS $ 18,179   $ 35,131   $ 87,829   $ 117,704  
 
DILUTED EPS BEFORE ITEMS $ 0.08   $ 0.16   $ 0.40   $ 0.53  
 
                           
 
 
DILUTED EARNINGS PER SHARE - GAAP $ (0.30 ) $ 0.12   $ (0.08 ) $ 0.40  
 
RECALCULATED USING DILUTIVE SHARES $ (0.29 ) $ 0.12   $ (0.08 ) $ 0.40  
 
STOCK COMPENSATION 0.05 0.03 0.14 0.11
AMORTIZATION OF PURCHASED SOFTWARE 0.01 0.01 0.04 0.04
AMORTIZATION OF ACQUIRED INTANGIBLES 0.01 0.01 0.03 0.04
RESTRUCTURING EXPENSES (EXCLUDING STOCK COMPENSATION) 0.05 - 0.05 -
GOODWILL IMPAIRMENT 0.33 - 0.33 -
ADVISORY FEES 0.01 - 0.01 -
               
TOTAL ADJUSTMENTS 0.46 0.05 0.62 0.19
INCOME TAX EFFECT OF ADJUSTMENTS (0.09 ) (0.02 ) (0.14 ) (0.06 )
               
DILUTED EARNINGS PER SHARE BEFORE ITEMS $ 0.08   $ 0.16   $ 0.40   $ 0.53  
 
DILUTED SHARES OUTSTANDING   218,778     221,755     219,580     222,378  

Source:Compuware


[ Back To TMCnet.com's Homepage ]