CA Technologies
Oct 25, 2017

CA Technologies Reports Second Quarter Fiscal Year 2018 Results

NEW YORK--(BUSINESS WIRE)-- CA Technologies (NASDAQ:CA) today reported financial results for its second quarter fiscal 2018, which ended September 30, 2017.

Mike Gregoire, CA Technologies Chief Executive Officer, said:

"I am pleased with the healthy operating margin and strong cash flow from operations growth we delivered in our second fiscal quarter. Our products continue to earn positive recognition from third-party industry analysts, and I believe we are well positioned in important markets. At the same time, there are areas of our business where we still need to improve. We are taking steps to drive more consistent performance. Looking ahead, I am optimistic about our ability to deliver long-term growth and profitability at CA."

FINANCIAL OVERVIEW

   
(dollars in millions, except share data)     Second Quarter FY18 vs. FY17
  FY18   FY17   % Change  

% Change

CC*

Revenue     $1,034   $1,018   2%   1%
GAAP Net Income     $184   $212   (13)%   (11)%
Non-GAAP Net Income*     $263   $283   (7)%   (6)%
GAAP Diluted EPS     $0.44   $0.50   (12)%   (10)%
Non-GAAP Diluted EPS*     $0.62   $0.67   (7)%   (6)%
Cash Flow provided by (used in) Operations     $37   ($53)   170%   154%
* Non-GAAP income, Non-GAAP earnings per share and CC or Constant Currency are non-GAAP financial measures, as noted in "Non-GAAP Financial Measures" below. A reconciliation of non-GAAP financial measures to their comparable GAAP financial measures is included in the tables following this news release.
 

REVENUE AND BOOKINGS

 

 

(dollars in millions)     Second Quarter FY18 vs. FY17
  FY18  

% of
Total

  FY17  

% of
Total

 

%
Change

 

%
Change
CC*

North America Revenue     $692   67%   $690   68%   0%   0%
International Revenue     $342   33%   $328   32%   4%   2%
Total Revenue     $1,034       $1,018       2%   1%
                           
North America Bookings     $477   66%   $479   66%   0%   0%
International Bookings     $243   34%   $250   34%   (3)%   (6)%
Total Bookings     $720       $729       (1)%   (2)%
                           
Current Revenue Backlog     $3,163       $2,945       7%   6%
Total Revenue Backlog     $7,013       $6,858       2%   1%
*CC or Constant Currency is a non-GAAP financial measure, as noted in "Non-GAAP Financial Measures" below. A reconciliation of non-GAAP financial measures to their comparable GAAP financial measures is included in the tables following this news release.
 

EXPENSES, MARGIN AND EARNINGS PER SHARE

 

 

(dollars in millions)     Second Quarter FY18 vs. FY17
 

FY18

  FY17  

%

Change

 

%

Change

CC**

GAAP      
Operating Expenses Before Interest and Income Taxes     $752   $698   8%   6%
Operating Income Before Interest and Income Taxes     $282   $320   (12)%   (10)%
Diluted EPS     $0.44   $0.50   (12)%   (10)%
Operating Margin     27%   31%        
Effective Tax Rate     28.7%   30.7%        
                   
Non-GAAP*      
Operating Expenses Before Interest and Income Taxes     $642   $608   6%   4%
Operating Income Before Interest and Income Taxes     $392   $410   (4)%   (4)%
Diluted EPS     $0.62   $0.67   (7)%   (6)%
Operating Margin     38%   40%        
Effective Tax Rate     28.5%   28.5%        

*A reconciliation of non-GAAP financial measures to their comparable GAAP financial measures is included in the tables following this news release. Year-over-year non-GAAP results exclude purchased software and other intangibles amortization, share-based compensation, amortization of internal software costs, Board approved workforce rebalancing initiatives 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 on hedges that do not mature within the quarter.
**CC or Constant Currency is a non-GAAP financial measure, as noted in "Non-GAAP Financial Measures" below. A reconciliation of non-GAAP financial measures to their comparable GAAP financial measures is included in the tables following this news release.
 

SELECTED HIGHLIGHTS FROM THE QUARTER

SEGMENT INFORMATION

   
(dollars in millions)     Second Quarter FY18 vs. FY17
  Revenue    

%

Change

 

%

Change

CC*

    Operating Margin
    FY18   FY17           FY18   FY17
Mainframe Solutions     $539   $550     (2)%   (3)%     65%   62%
Enterprise Solutions     $420   $393     7%   6%     10%   18%
Services     $75   $75     0%   0%     1%   3%
*CC or Constant Currency is a non-GAAP financial measure, as noted in "Non-GAAP Financial Measures" below. A reconciliation of non-GAAP financial measures to their comparable GAAP financial measures is included in the tables following this news release.
 

CASH FLOW FROM OPERATIONS

CAPITAL STRUCTURE

OUTLOOK FOR FISCAL YEAR 2018

The Company reaffirmed its fiscal 2018 outlook as described below. This guidance assumes no material acquisitions, and contains "forward-looking statements" (as defined below).

The Company expects the following:*

*In the outlook section, certain non-material differences between growth rates and translated dollar amounts may arise from impact of rounding.
 

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 conference call and webcast that the Company will host at 5:00 p.m. ET today to discuss its unaudited second quarter results. The webcast will be archived on the website. Individuals can access the webcast, as well as the press release 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.

(1)     Gartner Magic Quadrant for Application Release Automation, by Colin Fletcher and Laurie F. Wurster, September 27, 2017
 
The Gartner Report(s) described herein, (the "Gartner Report(s)") represent(s) research opinion or viewpoints published, as part of a syndicated subscription service, by Gartner, Inc. ("Gartner"), and are not representations of fact. Each Gartner Report speaks as of its original publication date (and not as of the date of this Quarterly Report) and the opinions expressed in the Gartner Report(s) are subject to change without notice.
 
Gartner does not endorse any vendor, product or service depicted in its research publications, and does not advise technology users to select only those vendors with the highest ratings or other designation. Gartner research publications consist of the opinions of Gartner's research organization and should not be construed as statements of fact. Gartner disclaims all warranties, expressed or implied, with respect to this research, including any warranties of merchantability or fitness for a particular purpose.
 
(2) Forrester Research, The Forrester Wave™: Continuous Delivery And Release Automation, Q3 2017, by Stroud, Gardner, et al., August 30, 2017
 
(3) IDC MarketScape: Worldwide Agile PPM 2017 Vendor Assessment - Enabling Adaptive Planning for Emerging Markets, DevOps, and IoT, July 2017, IDC #US40913616
 
About IDC MarketScape: IDC MarketScape vendor analysis model is designed to provide an overview of the competitive fitness of ICT (information and communications technology) suppliers in a given market. The research methodology utilizes a rigorous scoring methodology based on both qualitative and quantitative criteria that results in a single graphical illustration of each vendor's position within a given market. IDC MarketScape provides a clear framework in which the product and service offerings, capabilities and strategies, and current and future market success factors of IT and telecommunications vendors can be meaningfully compared. The framework also provides technology buyers with a 360-degree assessment of the strengths and weaknesses of current and prospective vendors.
 
(4) KuppingerCole Leadership Compass: Identity as a Service: Single Sign-On to the Cloud (IDaaS SSO), June 2017
 

About CA Technologies

CA Technologies (NASDAQ: CA) creates software that fuels transformation for companies and enables them to seize the opportunities of the Application Economy. Software is at the heart of every business in every industry. From planning, to development, to management and security, CA is working with companies worldwide to change the way we live, transact, and communicate - across mobile, private and public cloud, distributed and mainframe environments. Learn more 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, include 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, net income, and diluted earnings per share exclude the following items: non-cash amortization of purchased software, internally developed software and other intangible assets; share-based compensation expense; charges relating to rebalancing initiatives that are large enough to require approval from the Company's Board of Directors and certain other gains and losses, which include 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. 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 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 in which 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. 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. Non-GAAP adjusted cash flow from operations excludes payments associated with the Board-approved rebalancing initiative, restructuring and other payments. Non-GAAP free cash flow excludes purchases of property and equipment. The Company presents constant currency information to provide a framework for assessing how the Company's 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 the Company's prior fiscal year (i.e., March 31, 2017, March 31, 2016 and March 31, 2015, 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 by the Company 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 forecasted 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 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 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 news release (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 business strategy by, among other things, ensuring that any new offerings address the needs of a rapidly changing market while not adversely affecting the demand for the Company's traditional products or the Company's profitability to an extent greater than anticipated, enabling the Company's sales force to accelerate growth of sales to new customers and expand sales with existing customers, including sales outside of the Company's renewal cycle and to a broadening set of purchasers outside of traditional information technology operations (with such growth and expansion at levels sufficient to offset any decline in revenue and/or sales in the Company's Mainframe Solutions segment and in certain mature product lines in the Company's Enterprise Solutions segment), effectively managing the strategic shift in the Company's business model to develop more easily installed software, provide additional Software-as-a-Service offerings and refocus the Company's professional services and education engagements on those engagements that are connected to new product sales, without affecting the Company's financial performance to an extent greater than anticipated, and effectively managing the Company's pricing and other go-to-market strategies, as well as improving the Company's brand, technology and innovation awareness in the marketplace; the failure to innovate or adapt to technological changes and introduce new software products and services in a timely manner; competition in product and service offerings and pricing; the ability of the Company's products to remain compatible with ever-changing operating environments, platforms or third party products; global economic factors or political events beyond the Company's control and other business and legal risks associated with global operations; the failure to expand partner programs and sales of the Company's solutions by the Company's partners; the ability to retain and attract qualified professionals; general economic conditions and credit constraints, or unfavorable economic conditions in a particular region, business or industry sector; the ability to successfully integrate acquired companies and products into the Company's existing business; risks associated with sales to government customers; breaches of the Company's data center, network and software products, and the IT environments of the Company's business partners and customers; the ability to adequately manage, evolve and protect the Company's information systems, infrastructure and processes; the failure to renew license agreement transactions on a satisfactory basis; fluctuations in foreign exchange rates; changes in generally accepted accounting principles, which includes adoption of revenue recognition requirements under Accounting Standards Codification Topic 606; 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; access to software licensed from third parties; risks associated with the use of software from open source code sources; third-party claims of intellectual property infringement and/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 partners; potential tax liabilities; changes in market conditions or the Company's credit ratings; events or circumstances that would require the Company to record an impairment charge relating to the Company's goodwill or capitalized software and other intangible assets balances; successful and secure outsourcing of various functions to third parties; and other factors described more fully in the Company's other filings with the Securities and Exchange Commission. Should one or more of these risks or uncertainties occur, or should the Company's assumptions prove incorrect, actual results may vary materially from the forward-looking information described herein as believed, planned, anticipated, expected, estimated, targeted or similarly identified. We do not intend to update these forward-looking statements, 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 © 2017 CA, Inc. All Rights Reserved. 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 Six Months Ended

September 30,

September 30,

Revenue:

2017

2016

2017

2016

Subscription and maintenance $ 826 $ 824 $ 1,643 $ 1,650
Professional services 75 75 150 152
Software fees and other   133   119   266   215
Total revenue $ 1,034 $ 1,018 $ 2,059 $ 2,017
Expenses:
Costs of licensing and maintenance $ 73 $ 66 $ 144 $ 134
Cost of professional services 74 73 147 148
Amortization of capitalized software costs 67 59 137 125
Selling and marketing 244 235 490 477
General and administrative 97 84 204 172
Product development and enhancements 161 136 319 284
Depreciation and amortization of other intangible assets 27 18 53 38
Other expenses, net   9   27   20   27
Total expenses before interest and income taxes $ 752 $ 698 $ 1,514 $ 1,405
Income before interest and income taxes $ 282 $ 320 $ 545 $ 612
Interest expense, net   24   14   49   29
Income before income taxes $ 258 $ 306 $ 496 $ 583
Income tax expense   74   94   134   173
Net income $ 184 $ 212 $ 362 $ 410
 
Basic income per common share $ 0.44 $ 0.50 $ 0.86 $ 0.98
Basic weighted average shares used in computation 415 414 415 414
 
Diluted income per common share $ 0.44 $ 0.50 $ 0.86 $ 0.98
Diluted weighted average shares used in computation 416 415 416 415

 
 
Table 2
CA Technologies
Condensed Consolidated Balance Sheets
(in millions)
           
September 30, March 31,
2017 2017
(unaudited)
Cash and cash equivalents $ 2,822 $ 2,771
Trade accounts receivable, net 457 764
Other current assets   178     198  
Total current assets $ 3,457 $ 3,733
 
Property and equipment, net $ 230 $ 237
Goodwill 6,883 6,857
Capitalized software and other intangible assets, net 1,247 1,307
Deferred income taxes 336 327
Other noncurrent assets, net   160     149  
Total assets $ 12,313   $ 12,610  
 
Current portion of long-term debt $ 268 $ 18
Deferred revenue (billed or collected) 1,909 2,222
Other current liabilities   622     766  
Total current liabilities $ 2,799 $ 3,006
 
Long-term debt, net of current portion $ 2,517 $ 2,773
Deferred income taxes 132 119
Deferred revenue (billed or collected) 708 794
Other noncurrent liabilities   222     229  
Total liabilities $ 6,378   $ 6,921  
 
Common stock $ 59 $ 59
Additional paid-in capital 3,687 3,702
Retained earnings 7,070 6,923
Accumulated other comprehensive loss (351 ) (483 )
Treasury stock   (4,530 )   (4,512 )
Total stockholders' equity $ 5,935   $ 5,689  
Total liabilities and stockholders' equity $ 12,313   $ 12,610  

 
 
Table 3
CA Technologies
Condensed Consolidated Statements of Cash Flows
(unaudited)
(in millions)
    Three Months Ended

September 30,

2017

 

2016

Operating activities:
Net income $ 184 $ 212
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 94 77
Deferred income taxes (28 ) (14 )
Provision for bad debts - 1
Share-based compensation expense 29 25
Other non-cash items 1 2
Foreign currency transaction losses 8 1
Changes in other operating assets and liabilities, net of effect of acquisitions:
Decrease (increase) in trade accounts receivable 9 (17 )
Decrease in deferred revenue (288 ) (317 )
Decrease in taxes payable, net (2 ) (44 )
Increase in accounts payable, accrued expenses and other 16 11
Increase in accrued salaries, wages and commissions 21 18
Changes in other operating assets and liabilities, net   (7 )   (8 )
Net cash provided by (used in) operating activities $ 37   $ (53 )
Investing activities:
Acquisitions of businesses, net of cash acquired, and purchased software $ (9 ) $ -
Purchases of property and equipment (10 ) (8 )
Other investing activities   (1 )   -  
Net cash used in investing activities $ (20 ) $ (8 )
Financing activities:
Dividends paid $ (108 ) $ (107 )
Purchases of common stock (90 ) (50 )
Notional pooling (repayments) borrowings, net (13 ) 7
Debt repayments (4 ) -
Exercise of common stock options 4 12
Payments related to tax withholding for share-based compensation   (4 )   (4 )
Net cash used in financing activities $ (215 ) $ (142 )
Effect of exchange rate changes on cash, cash equivalents and restricted cash $ 48   $ 12  
Decrease in cash, cash equivalents and restricted cash $ (150 ) $ (191 )
Cash, cash equivalents and restricted cash at beginning of period $ 2,974   $ 2,777  
Cash, cash equivalents and restricted cash at end of period $ 2,824   $ 2,586  

 
 
Table 4
CA Technologies
Operating Segments
(unaudited)
(dollars in millions)
                   
Three Months Ended September 30, 2017 Six Months Ended September 30, 2017

Mainframe

Solutions (1)

Enterprise

Solutions (1)

Services (1) Total

Mainframe

Solutions (1)

Enterprise

Solutions (1)

Services (1) Total
 
Revenue (2) $ 539 $ 420 $ 75 $ 1,034 $ 1,075 $ 834 $ 150 $ 2,059
Expenses (3)   188     380     74     642     375     761     148     1,284  
Segment profit $ 351   $ 40   $ 1   $ 392   $ 700   $ 73   $ 2   $ 775  
Segment operating margin 65 % 10 % 1 % 38 % 65 % 9 % 1 % 38 %
 
Segment profit $ 392 $ 775
Less:
Purchased software amortization 58 116
Other intangibles amortization 10 20
Internally developed software products amortization 9 21
Share-based compensation expense 29 61
Other expenses, net (4) 4 12
Interest expense, net   24     49  
Income before income taxes $ 258   $ 496  
 
 
Three Months Ended September 30, 2016 Six Months Ended September 30, 2016

Mainframe

Solutions (1)

Enterprise

Solutions (1)

Services (1) Total

Mainframe

Solutions (1)

Enterprise

Solutions (1)

Services (1) Total
 
Revenue (2) $ 550 $ 393 $ 75 $ 1,018 $ 1,101 $ 764 $ 152 $ 2,017
Expenses (3)   211     324     73     608     419     648     148     1,215  
Segment profit $ 339   $ 69   $ 2   $ 410   $ 682   $ 116   $ 4   $ 802  
Segment operating margin 62 % 18 % 3 % 40 % 62 % 15 % 3 % 40 %
 
Segment profit $ 410 $ 802
Less:
Purchased software amortization 38 81
Other intangibles amortization 4 9
Internally developed software products amortization 21 44
Share-based compensation expense 25 54
Other expenses, net (4) 2 2
Interest expense, net   14     29  
Income before income taxes $ 306   $ 583  
 
(1) The Company's Mainframe Solutions and Enterprise Solutions segments are comprised of its software business organized by the nature of the Company's software offerings and the platforms on which the products operate. The Services segment is comprised of product implementation, consulting, customer education and customer training services, including those directly related to the Mainframe Solutions and Enterprise Solutions software that the Company sells to its customers.
 
(2) The Company regularly enters into a single arrangement with a customer that includes mainframe solutions, enterprise solutions and services. The amount of contract revenue assigned to operating segments is generally based on the manner in which the proposal is made to the customer. The software product revenue assigned to the Mainframe Solutions and Enterprise Solutions segments is 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 products); (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 operating segment is then recognized in a manner consistent with the revenue recognition policies the Company applies to the customer contract for purposes of preparing the 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 and general and administrative costs. Allocated segment costs primarily include indirect and non-segment specific direct 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 of cost of professional services and other direct costs included within selling and marketing and general and administrative expenses. There are no allocated or indirect costs for the Services segment.
 
(4) Other expenses, net consists of costs associated with certain foreign exchange derivative hedging gains and losses, and other miscellaneous costs.

 
 
Table 5
CA Technologies
Constant Currency Summary
(unaudited)
(dollars in millions)
                 
Three Months Ended September 30, Six Months Ended September 30,
2017 2016

% Increase

(Decrease)

in $ US

% Increase

(Decrease)

in Constant

Currency (1)

2017 2016

% Increase

(Decrease)

in $ US

% Increase

(Decrease)

in Constant

Currency (1)

 
Bookings $ 720 $ 729 (1 )% (2 )% $ 1,423 $ 2,082 (32 )% (32 )%
 
Revenue:
North America $ 692 $ 690 0 % 0 % $ 1,382 $ 1,359 2 % 2 %
International   342   328 4 % 2 %   677   658 3 % 3 %
Total revenue $ 1,034 $ 1,018 2 % 1 % $ 2,059 $ 2,017 2 % 2 %
 
Revenue:
Subscription and maintenance $ 826 $ 824 0 % 0 % $ 1,643 $ 1,650 0 % 0 %
Professional services 75 75 0 % 0 % 150 152 (1 )% (1 )%
Software fees and other   133   119 12 % 10 %   266   215 24 % 23 %
Total revenue $ 1,034 $ 1,018 2 % 1 % $ 2,059 $ 2,017 2 % 2 %
 
Segment Revenue:
Mainframe solutions $ 539 $ 550 (2 )% (3 )% $ 1,075 $ 1,101 (2 )% (2 )%
Enterprise solutions 420 393 7 % 6 % 834 764 9 % 9 %
Services 75 75 0 % 0 % 150 152 (1 )% (1 )%
 
Total expenses before interest and income taxes:
Total GAAP $ 752 $ 698 8 % 6 % $ 1,514 $ 1,405 8 % 6 %
Total non-GAAP (2) 642 608 6 % 4 % 1,284 1,215 6 % 5 %
 
(1) Constant currency information is presented to provide a framework for assessing how the Company's 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 March 31, 2017, which was the last day of the prior fiscal year. Constant currency excludes the impacts from the Company's hedging program.
 
(2) Refer to Table 7 for a reconciliation of total expenses before interest and income taxes to total non-GAAP operating expenses.
 
Certain non-material differences may arise versus actual from impact of rounding.

 
 
Table 6
CA Technologies
Reconciliation of Select GAAP Measures to Non-GAAP Measures
(unaudited)
(dollars in millions)
           
Three Months Ended Six Months Ended

September 30,

September 30,

2017

2016

2017

2016

GAAP net income $ 184 $ 212 $ 362 $ 410
GAAP income tax expense 74 94 134 173
Interest expense, net   24     14     49     29  
GAAP income before interest and income taxes $ 282   $ 320   $ 545   $ 612  
GAAP operating margin (% of revenue) (1) 27 % 31 % 26 % 30 %
 
Non-GAAP adjustments to expenses:
Costs of licensing and maintenance (2) $ 2 $ 1 $ 4 $ 3
Cost of professional services (2) - 1 1 2
Amortization of capitalized software costs (3) 67 59 137 125
Selling and marketing (2) 10 9 20 19
General and administrative (2) 11 8 23 19
Product development and enhancements (2) 6 6 13 11
Depreciation and amortization of other intangible assets (4) 10 4 20 9
Other expenses, net (5)   4     2     12     2  
Total Non-GAAP adjustment to operating expenses $ 110   $ 90   $ 230   $ 190  
Non-GAAP income before interest and income taxes $ 392 $ 410 $ 775 $ 802
Non-GAAP operating margin (% of revenue) (6) 38 % 40 % 38 % 40 %
 
Interest expense, net 24 14 49 29
GAAP income tax expense 74 94 134 173
Non-GAAP adjustment to income tax expense (7)   31     19     73     48  
Non-GAAP income tax expense $ 105   $ 113   $ 207   $ 221  
Non-GAAP net income $ 263   $ 283   $ 519   $ 552  
 
(1) GAAP operating margin is calculated by dividing GAAP income 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) For the three month periods ending September 30, 2017 and 2016, non-GAAP adjustment consists of $58 million and $38 million of purchased software amortization and $9 million and $21 million of internally developed software products amortization, respectively. For the six month periods ending September 30, 2017 and 2016, non-GAAP adjustment consists of $116 million and $81 million of purchased software amortization and $21 million and $44 million of internally developed software products amortization, respectively.
 
(4) Non-GAAP adjustment consists of other intangibles amortization.
 
(5) Non-GAAP adjustment consists 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 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 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 Six Months Ended

September 30,

September 30,

Operating Expenses

2017

2016

2017

2016

 
Total expenses before interest and income taxes $ 752 $ 698 $ 1,514 $ 1,405
 
Non-GAAP operating adjustments:
Purchased software amortization 58 38 116 81
Other intangibles amortization 10 4 20 9
Internally developed software products amortization 9 21 21 44
Share-based compensation 29 25 61 54
Other expenses, net (1)   4     2     12     2  
Total non-GAAP operating adjustment $ 110   $ 90   $ 230   $ 190  
 
Total non-GAAP operating expenses $ 642   $ 608   $ 1,284   $ 1,215  
 
Three Months Ended Six Months Ended

September 30,

September 30,

Diluted EPS

2017

2016

2017

2016

 
GAAP diluted EPS $ 0.44 $ 0.50 $ 0.86 $ 0.98
 
Non-GAAP adjustments:
Purchased software amortization 0.14 0.09 0.28 0.19
Other intangibles amortization 0.02 0.01 0.05 0.02
Internally developed software products amortization 0.02 0.05 0.05 0.10
Share-based compensation 0.07 0.06 0.14 0.13
Other expenses, net (1) 0.01 - 0.03 -
Tax effect of non-GAAP adjustments (0.08 ) (0.06 ) (0.15 ) (0.13 )
Non-GAAP effective tax rate adjustments (2)   -     0.02     (0.03 )   0.02  
Total non-GAAP adjustment $ 0.18   $ 0.17   $ 0.37   $ 0.33  
 
Non-GAAP diluted EPS $ 0.62   $ 0.67   $ 1.23   $ 1.31  
 
(1) Other expenses, net consists of costs associated with certain foreign exchange derivative hedging gains and losses, and other miscellaneous costs.
 
(2) 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 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 Six Months Ended

September 30, 2017

September 30, 2017

GAAP

Non-GAAP

GAAP

Non-GAAP

 
Income before interest and income taxes (1) $ 282 $ 392 $ 545 $ 775
Interest expense, net   24     24     49     49  
Income before income taxes $ 258 $ 368 $ 496 $ 726
 
Statutory tax rate 35 % 35 % 35 % 35 %
 
Tax at statutory rate $ 90 $ 129 $ 174 $ 254
Adjustments for discrete and permanent items (2)   (16 )   (24 )   (40 )   (47 )
Total tax expense $ 74 $ 105 $ 134 $ 207
 
Effective tax rate (3) 28.7 % 28.5 % 27.0 % 28.5 %
 
Three Months Ended Six Months Ended

September 30, 2016

September 30, 2016

GAAP

Non-GAAP

GAAP

Non-GAAP

 
Income before interest and income taxes (1) $ 320 $ 410 $ 612 $ 802
Interest expense, net   14     14     29     29  
Income before income taxes $ 306 $ 396 $ 583 $ 773
 
Statutory tax rate 35 % 35 % 35 % 35 %
 
Tax at statutory rate $ 107 $ 139 $ 204 $ 271
Adjustments for discrete and permanent items (2)   (13 )   (26 )   (31 )   (50 )
Total tax expense $ 94 $ 113 $ 173 $ 221
 
Effective tax rate (3) 30.7 % 28.5 % 29.7 % 28.6 %
 
(1) Refer to Table 6 for a reconciliation of income before interest and income taxes on a GAAP basis to income 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 is the Company's provision for income taxes expressed as a percentage of GAAP and non-GAAP income 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

March 31, 2018

 
Projected GAAP diluted EPS range $ 1.70 to $ 1.76
 
Non-GAAP adjustments:
Purchased software amortization 0.55 0.55
Other intangibles amortization 0.10 0.10
Internally developed software products amortization 0.09 0.09
Share-based compensation 0.27 0.27
Tax effect of non-GAAP adjustments   (0.29)   (0.29)
Total non-GAAP adjustment $ 0.72 $ 0.72
 
Projected non-GAAP diluted EPS range $ 2.42 to $ 2.48
 
 
Fiscal Year Ending

Projected Operating Margin

March 31, 2018

 
Projected GAAP operating margin range 26% to 27%
 
Non-GAAP operating adjustments:
Purchased software amortization 5% 5%
Other intangibles amortization 1% 1%
Internally developed software products amortization 1% 1%
Share-based compensation   3%   3%
Total non-GAAP operating adjustment   10%   10%
 
Projected non-GAAP operating margin   36% to   37%
 
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.
 

CA Technologies
Darlan Monterisi, 646-826-6071
Corporate Communications
darlan.monterisi@ca.com
or
Jennifer DiClerico, 212-415-6997
Corporate Communications
jennifer.diclerico@ca.com
or
Traci Tsuchiguchi, 650-534-9814
Investor Relations
traci.tsuchiguchi@ca.com
or
Stefan Putyera, 631-342-4710
Investor Relations
stefan.putyera@ca.com

Source: CA Technologies

News Provided by Acquire Media