| [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 ]
|