CA Technologies
Jan 31, 2008

CA Reports Third Quarter Fiscal Year 2008 Results

Company Increases Outlook for Revenue and for GAAP and Non-GAAP EPS and Reaffirms CFFO Outlook of $1.05 Billion to $1.1 Billion

ISLANDIA, N.Y.--(BUSINESS WIRE)--Jan. 31, 2008--CA, Inc. (NYSE:CA), one of the world's largest management software companies, today announced results for its third quarter fiscal year 2008, which ended Dec. 31, 2007.

Financial Information Overview

(in millions, except per share data)            Q3FY08  Q3FY07  Change
----------------------------------------------------------------------
Revenue                                         $1,100  $1,002  10%
----------------------------------------------------------------------
GAAP Diluted EPS from continuing operations     $0.31   $0.10   210%
----------------------------------------------------------------------
GAAP Income from continuing operations          $163    $52     213%
----------------------------------------------------------------------
GAAP Cash Flow from continuing operations       $233    $587    (60%)
----------------------------------------------------------------------
Non-GAAP Diluted EPS*                           $0.36   $0.24   50%
----------------------------------------------------------------------

*A reconciliation of each non-GAAP financial measure referenced in this press release to its most directly comparable GAAP financial measure is included in the tables following this news release.

"CA has recorded another solid quarter - our fifth in a row," said John Swainson, CA's president and chief executive officer. "Most importantly, we remain on course to finish the year with revenue and earnings per share exceeding the updated annual outlook provided at our financial analyst day last December.



"I am very satisfied with our continued performance improvement, and I am very proud of the people of CA for their efforts and accomplishments," Swainson continued. "Our EITM strategy enables us to communicate CA's value proposition to customers in a clear and compelling way, and we have made considerable progress in our efforts to cross-sell and up-sell a broader portfolio of CA products to new and existing customers.

"I am confident that CA's stable customer base and rich product portfolio puts us in a strong position in today's competitive environment. Our results are clearly showing the benefits of the transformation efforts we began three years ago. We continue to manage our business prudently: controlling costs, increasing efficiency and improving margins at the same time as we focus on delivering innovative products and driving revenue growth," Swainson concluded.

Third Quarter Results

Total revenue for the third quarter was $1.100 billion, an increase of 10 percent, or 4 percent in constant currency, compared to $1.002 billion reported in the comparable prior year period. For the first three quarters of fiscal year 2008, total revenue was $3.192 billion, up 9 percent, or 5 percent in constant currency, over the first three quarters of fiscal year 2007.

Total North American revenue was up 5 percent in the third quarter while revenue from international operations was up 17 percent, or 4 percent on a constant currency basis, compared to the same period last year.

Total product and services bookings in the third quarter were $1.228 billion, compared to $1.553 billion reported in the comparable prior year period, and, as expected, declined 21 percent on a year-over-year basis. During the third quarter of fiscal year 2008, the Company renewed 16 license agreements greater than $10 million, totaling $303 million, compared to 18 such deals, totaling $700 million, in the prior year period. The weighted average duration of new direct bookings in the third quarter was 3.16 years, compared to 3.74 years in the prior year's third quarter. When annualized, the year-over-year decrease from new direct bookings was 9 percent.



For the first three quarters of fiscal year 2008, total product and services bookings were $3.069 billion, up 9 percent from the $2.805 billion reported in the first three quarters of fiscal year 2007. In addition, annualized direct bookings for the first three quarters of the fiscal year increased 17 percent over the same period last year. The Company now expects total product and services bookings for the full 2008 fiscal year to grow at a percentage in the mid-teens over the prior year.

Total expenses, before interest and income taxes, for the third quarter were $851 million, a decrease of 6 percent, compared to $907 million in the prior year period. The third quarter was positively affected by a decrease in amortization of capitalized software from the comparable quarter last year. In the third quarter, GAAP operating income was $249 million, representing an operating margin of 23 percent, a 14 percentage point improvement from the prior year period.

Total expenses, before interest and income taxes, for the first three quarters were $2.488 billion, a decrease of 8 percent, compared to the $2.712 billion reported in the first three quarters of fiscal year 2007. The decline in expenses was driven primarily by a decrease in amortization of capitalized software, lower restructuring costs and improved expense management.

On a non-GAAP basis, which excludes purchased software and intangibles, amortization, restructuring and other costs, the Company reported third quarter operating expenses of $800 million, up one percent from the $791 million reported in the prior year period. Excluding the negative impact of currency, non-GAAP operating expenses were down 3 percent year-over-year. In the third quarter, non-GAAP operating income was $300 million, up 42 percent from the prior year period and representing a non-GAAP operating margin of 27 percent - a 6 percentage point improvement from the third quarter of fiscal year 2007.

The Company recorded GAAP income from continuing operations of $163 million for the third quarter, or $0.31 per diluted common share, compared to $52 million, or $0.10 per diluted common share, in the prior year period. This improvement is a result of higher revenue, expense control and the decrease in amortization of purchased software and restructuring costs described above. For the first three quarters of fiscal year 2008, GAAP income from continuing operations was $429 million, or $0.80 per diluted common share, up from the $141 million, or $0.25 per diluted common share, reported in the same period in fiscal year 2007.

The Company recorded non-GAAP income from continuing operations of $192 million for the third quarter, or $0.36 per diluted common share, compared to $133 million, or $0.24 per diluted common share, reported a year earlier. For the first three quarters of fiscal year 2008, non-GAAP income from continuing operations was $524 million, up 34 percent from the first three quarters of fiscal year 2007, while non-GAAP earnings per diluted common share were $0.97 in the first three quarters of fiscal year 2008, an increase of 43 percent, over the $0.68 reported in the same period in fiscal year 2007.



For the third quarter of fiscal year 2008, CA reported cash flow from operations of $233 million, compared to $587 million in cash flow from operations in the third quarter of fiscal year 2007. The year-over-year decline was due primarily to last year's stronger than usual bookings in the third quarter, the result of a catch-up from a weaker than normal first half of fiscal year 2007. Cash flow also was affected by an investment in working capital in the third quarter, the majority of which the Company expects to recover in the fourth quarter of 2008. Additionally, third quarter cash flow was affected by lower than expected cash taxes due principally to a tax refund. For the first three quarters of the fiscal year, the Company recorded $413 million in cash flow from operations compared to $547 million reported in the prior year period.

Capital Structure

The balance of cash, cash equivalents and marketable securities at Dec. 31, 2007, was $2.078 billion. With $2.575 billion in total debt outstanding, the Company has a net debt position of $497 million.

Outlook for Fiscal Year 2008

The Company updated its fiscal year 2008 annual outlook based on current expectations. The following represents "forward-looking statements" (as defined below).

-- The range for total revenue increases to $4.25 billion to $4.28 billion from the prior outlook of $4.15 billion to $4.2 billion. The new outlook is at the high end of the Company's original guidance of 3 to 4 percent growth in constant currency;



-- The range for GAAP earnings per share from continuing operations increases to $0.99 to $1.03 per share from the previous outlook of $0.87 to $0.91 per share and includes $60 million in charges from previously disclosed restructuring plans, compared to the previous estimate of $35 million;

-- The range for Non-GAAP operating earnings per share increases to $1.22 to $1.26 per share compared to the previous outlook of $1.06 to $1.10 per share; and,

-- The full-year cash flow from operations outlook of $1.05 billion to $1.1 billion is reaffirmed. The Company said it expects cash taxes for the fiscal year 2008 to be lower than the previously estimated $470 million and restructuring payments of $90 million to $100 million compared to the previous estimate of $84 million.

The revenue and earnings per share guidance is updated for currency exchange rates and assumes no acquisitions.

The Company anticipates approximately 514 million shares outstanding at fiscal year-end and a weighted average diluted share count of approximately 541 million shares for the fiscal year. The Company also expects a full-year tax rate on non-GAAP income of approximately 36 percent.



This press 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 and related slide presentation as well as a webcast that the Company will host at 5 p.m. ET today to discuss its third quarter fiscal year 2008 results. The webcast will be archived on the website. Individuals can access the webcast, as well as this press release and supplemental financial information, at http://ca.com/invest or listen to the call at 1-877-809-1564. International participants can listen to the call at 1-706-634-8757.

About CA

CA (NYSE: CA), one of the world's largest independent software companies, provides software solutions to unify and simplify IT management. With CA's Enterprise IT Management (EITM) vision and expertise, organizations can more effectively govern, manage and secure IT to optimize business performance and sustain competitive advantage. Founded in 1976, CA serves customers in virtually every country in the world. For more information, please visit www.ca.com.

This news release, the accompanying tables and the additional content that is available on the Company's website, including a supplemental financial package, includes certain financial measures that exclude the impact of certain items and therefore have not been calculated in accordance with U.S. generally accepted accounting principles (GAAP). Non-GAAP metrics for operating expenses, operating income, operating margin, income from continuing operations and diluted earnings per share exclude the following items: non-cash amortization of purchased software and other intangibles, charges for in-process research and development costs, and restructuring and other charges. Non-GAAP income from continuing operations also excludes the interest on convertible bonds. Tax rate on non-GAAP income from continuing operations is determined by reference to an estimated effective full year tax rate inclusive of tax rate impacts of certain discrete items, such as non-US tax rate changes, reconciliations of non-US tax filings to non-US tax provisions and resolutions of US and international tax contingencies. Non-GAAP adjusted cash flow excludes restructuring and other payments and SEC settlement payments. Free cash flow excludes capital expenditures. 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



Certain statements in this communication (such as statements containing the words "believes," "plans," "anticipates," "expects," "estimates" and similar expressions) constitute "forward-looking statements." A number of important factors could cause actual results or events to differ materially from those indicated by such forward-looking statements, including: the timing of orders from customers and channel partners may cause fluctuations in some of CA's key financial metrics; changes to the compensation of CA's sales organization and changes to CA's sales coverage model and organization could adversely affect CA's business, financial condition, operating results and cash flow; if CA does not adequately manage and evolve its financial reporting and managerial systems and processes, including the successful implementation of its enterprise resource planning software, its ability to manage and grow its business may be harmed; CA may encounter difficulty in successfully integrating acquired companies and products into its existing businesses; CA is subject to intense competition in product and service offerings and pricing and increased competition is expected in the future; if CA's products do not remain compatible with ever-changing operating environments, CA could lose customers and the demand for CA's products and services could decrease; CA may lose access to third party operating systems or certain third party software that CA uses in daily operations, either of which could delay product development and production; CA's credit ratings have been downgraded and could be downgraded further which would require CA to pay additional interest under its credit agreement and could adversely affect CA's ability to borrow; CA has a significant amount of debt; the failure to protect CA's intellectual property rights would weaken its competitive position; CA may become dependent upon large transactions; CA's sales to government clients subject it to risks, including early termination, audits, investigations, sanctions and penalties; general economic conditions may lead CA's customers to delay or forgo technology upgrades; the market for some or all of CA's key product areas may not grow; third parties could claim that CA's products infringe their intellectual property rights or that CA owes royalty payments; fluctuations in foreign currencies could result in translation losses; CA has outsourced various functions to third parties and these arrangements may not be successful; and the other factors described in CA's filings with the Securities and Exchange Commission. CA assumes no obligation to update the information in this communication, except as otherwise required by law. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.

Copyright © 2008 CA. All Rights Reserved. One CA Plaza, Islandia, N.Y. 11749. All trademarks, trade names, service marks, and logos referenced herein belong to their respective companies.

                               Table 1
                               CA, Inc.
           Consolidated Condensed Statements of Operations
               (in millions, except per share amounts)
                             (unaudited)

                                         Three Months    Nine Months
                                              Ended          Ended
                                          December 31,   December 31,
                                         -------------- --------------
                                          2007   2006    2007   2006
                                         ------ ------- ------ -------

Revenue:
Subscription revenue                     $  894 $  773  $2,581 $2,274
Professional services                        92     93     280    258
Maintenance                                  74    100     230    306
Software fees and other                      40     36     101    100
                                         ------ ------- ------ -------
Total revenue                             1,100  1,002   3,192  2,938
                                         ------ ------- ------ -------

Expenses:
Cost of professional services                87     81     265    228
Costs of licensing and maintenance           63     60     195    177
Amortization of capitalized software
 costs                                       29     83      87    271
Selling, general and administrative         464    479   1,386  1,425
Product development and enhancements        133    132     383    406
Depreciation and amortization of other
 intangible assets                           40     36     117    107
Other expenses (gains), net                  13      4       8    (13)
Restructuring and other                      22     32      47    101
Charge for in-process research and
 development costs                            -      -       -     10
                                         ------ ------- ------ -------
Total expenses before interest and
 income taxes                               851    907   2,488  2,712
                                         ------ ------- ------ -------
Income from continuing operations before
 interest and income taxes                  249     95     704    226
Interest expense, net                        10     25      37     45
                                         ------ ------- ------ -------
Income from continuing operations before
 income taxes                               239     70     667    181
Income tax expense                           76     18     238     40
                                         ------ ------- ------ -------
Income from continuing operations           163     52     429    141
Loss from discontinued operations,
 inclusive of realized
 loss on sale, net of income taxes            -     (2)      -     (3)
                                         ------ ------- ------ -------
NET INCOME                               $  163 $   50  $  429 $  138
                                         ====== ======= ====== =======

Basic net income per share               $ 0.32 $ 0.10  $ 0.83 $ 0.25
Basic weighted average shares used in
 computation                                510    524     515    551

Diluted net income per share (1)         $ 0.31 $ 0.09  $ 0.80 $ 0.25
Diluted weighted average shares used in
 computation(1)                             536    549     541    575

(1)  Net income and the number of shares used in the computation of
 diluted EPS for all periods presented have been adjusted to reflect
 the dilutive impact of the Company's 1.625 % Convertible Senior Notes
 and stock awards outstanding.
                               Table 2
                               CA, Inc.
                Consolidated Condensed Balance Sheets
                            (in millions)
                             (unaudited)

                                                December 31, March 31,
                                                    2007      2007(1)
                                                ------------ ---------

Cash, cash equivalents and marketable
 securities                                     $     2,078  $  2,280
Trade and installment accounts receivable, net          332       355
Deferred income taxes - current                         384       346
Other current assets                                     97        71
                                                ------------ ---------

Total current assets                                  2,891     3,052

Installment accounts receivable, due after one
 year, net                                              231       331
Property and equipment, net                             478       469
Purchased software products, net                        166       203
Goodwill                                              5,355     5,345
Deferred income taxes - noncurrent                      287       310
Other noncurrent assets                                 736       808
                                                ------------ ---------

Total assets                                    $    10,144  $ 10,518
                                                ============ =========

Current portion of long-term debt and loans
 payable                                        $       359  $     11
Deferred subscription revenue (collected) --
 current                                              1,580     1,753
Financing obligations (collected) -- current             50        63
Deferred maintenance revenue                            123       154
Other current liabilities                             1,309     1,622
                                                ------------ ---------

Total current liabilities                             3,421     3,603

Long-term debt, net of current portion                2,216     2,572
Deferred income taxes - noncurrent                       17        20
Deferred subscription revenue (collected) --
 noncurrent                                             499       495
Financing obligations (collected) -- noncurrent          13        39
Other noncurrent liabilities                            294        99
                                                ------------ ---------

Total liabilities                                     6,460     6,828
                                                ------------ ---------

Common stock                                             59        59
Additional paid-in capital                            3,558     3,547
Retained earnings                                     2,159     1,780
Accumulated other comprehensive loss                   (100)      (96)
Treasury stock                                       (1,992)   (1,600)
                                                ------------ ---------

Stockholders' equity                                  3,684     3,690
                                                ------------ ---------

Total liabilities and stockholders' equity      $    10,144  $ 10,518
                                                ============ =========

(1)  Certain balances have been adjusted and reclassified to conform
 to current period presentation.
                               Table 3
                               CA, Inc.
           Consolidated Condensed Statements of Cash Flows
                            (in millions)
                             (unaudited)

                                                    Three Months Ended
                                                       December 31,
                                                    ------------------
                                                      2007    2006 (1)
                                                    --------- --------
OPERATING ACTIVITIES:
  Net Income                                        $    163  $    50
  Loss from discontinued operations, net of income
   taxes                                                   -       (2)
                                                    --------- --------
  Income from continuing operations                      163       52

  Adjustments to reconcile income from continuing
   operations to net cash provided by continuing
   operating activities:

     Depreciation and amortization                        69      119
     Provision for deferred income taxes                 (30)    (132)
     Provision for bad debts                               5       (1)
     Non-cash stock based compensation expense and
      defined contribution plan                           35       32
     Foreign currency transaction (gains), losses
      before taxes                                        (1)       5
     Increase in trade and current installment
      accounts receivable, net                            (5)    (156)
     Decrease in noncurrent installment accounts
      receivable, net                                     45       46
     (Decrease) increase in deferred subscription
      revenue (collected) - current                     (109)     379
     Decrease in deferred subscription revenue
      (collected) - noncurrent                            (7)     (42)
     (Decrease) increase in financing obligations
      (collected) - current                               (3)      47
     (Decrease) increase in financing obligations
      (collected) - noncurrent                           (30)      26
     Decrease in deferred maintenance revenue            (28)     (12)
     Increase in taxes payable, net                      172      167
     Decrease in accounts payable, accrued expenses
      and other                                          (31)     (13)
     Restructuring and other, net                         (7)       3
     Changes in other operating assets and
      liabilities                                         (5)      67
                                                    --------- --------
NET CASH PROVIDED BY CONTINUING OPERATING
 ACTIVITIES                                              233      587

INVESTING ACTIVITIES:
  Settlements of purchase accounting liabilities          (1)      (2)
  Purchases of property and equipment                    (26)     (37)
  Proceeds from sale of assets                             8        1
  Increase in restricted cash                              -       (9)
  Capitalized software development costs                 (27)     (24)
                                                    --------- --------
NET CASH USED IN INVESTING ACTIVITIES                    (46)     (71)

FINANCING ACTIVITIES:
  Dividends paid                                         (21)     (21)
  Debt repayments, net                                    (3)      (3)
  Exercise of common stock options and other               6        4
                                                    --------- --------
NET CASH USED IN FINANCING ACTIVITIES                    (18)     (20)

INCREASE IN CASH AND CASH EQUIVALENTS BEFORE
   EFFECT OF EXCHANGE RATE CHANGES ON CASH               169      496
Effect of exchange rate changes on cash                   20       42
                                                    --------- --------
INCREASE IN CASH AND CASH EQUIVALENTS                    189      538
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD       1,888    1,295
                                                    --------- --------
CASH AND CASH EQUIVALENTS AT END OF PERIOD          $  2,077  $ 1,833
                                                    ========= ========

(1) Certain balances have been adjusted and reclassified to conform to
 current period presentation.
                               Table 4
                               CA, Inc.
  Reconciliation of GAAP Results to Non-GAAP Income from Continuing
                              Operations
                 (in millions, except per share data)
                             (unaudited)

                                        Three Months    Nine Months
                                            Ended           Ended
                                        December 31,    December 31,
                                       --------------- ---------------
                                        2007    2006    2007    2006
                                       ------- ------- ------- -------

Total revenue                          $1,100  $1,002  $3,192  $2,938

Total expenses before interest and
 income taxes                             851     907   2,488   2,712
                                       ------- ------- ------- -------

Income from continuing operations
 before interest and
income taxes (1)                          249      95     704     226
   GAAP Operating Margin (% of
    revenue)                               23%      9%     22%      8%

Non-GAAP operating adjustments:
   Purchased software amortization         15      70      45     230
   Intangibles amortization                14      14      48      41
   Restructuring and other                 22      32      47     101
   Charge for in-process research and
    development costs                       -       -       -      10
                                       ------- ------- ------- -------
Total non-GAAP operating adjustments       51     116     140     382
                                       ------- ------- ------- -------

Non-GAAP operating income before
 interest and taxes                       300     211     844     608
   Non-GAAP Operating Margin (% of
    revenue)                               27%     21%     26%     21%

Interest expense, net                      10      25      37      45
Interest on dilutive convertible bonds     (2)     (2)     (6)     (6)
                                       ------- ------- ------- -------

Non-GAAP income from continuing
 operations before income taxes           292     188     813     569

Income tax provision (2)                  100      55     289     179
                                       ------- ------- ------- -------

Non-GAAP income from continuing
 operations                            $  192  $  133  $  524  $  390
                                       ======= ======= ======= =======

Non-GAAP diluted EPS(3)                $ 0.36  $ 0.24  $ 0.97  $ 0.68
                                       ======= ======= ======= =======

Diluted weighted average shares used
 in computation(3)                        536     549     541     575

(1)  See the Condensed Consolidated Statement of Operations in table 1
 for a bridge from Income from continuing operations before interest
 and income taxes to Income from continuing operations.

(2)  Tax rate on non-GAAP income from continuing operations is
 determined based on an estimated effective full year tax rate
 inclusive of tax rate impacts of certain discrete items, such as non-
 US tax rate changes, reconciliations of non-US tax filings to non-US
 tax provisions and resolutions of US and international tax
 contingencies.

(3)  Non-GAAP income from continuing operations and the number of
 shares used in the computation of non-GAAP diluted EPS for all
 periods presented have been adjusted to reflect the dilutive impact
 of the Company's 1.625 % Convertible Senior Notes and stock awards
 outstanding.

    Refer to the discussion of Non-GAAP measures included in the
        accompanying press release for additional information.

                               Table 5
                               CA, Inc.
        Reconciliation of GAAP to Non-GAAP Operating Expenses
                            (in millions)
                             (unaudited)

                                     Three Months    Nine Months Ended
                                         Ended
                                     December 31,      December 31,
                                   ----------------- -----------------
                                     2007     2006     2007     2006
                                   -------- -------- -------- --------


Total expenses before interest and
 income taxes                      $    851 $    907 $  2,488 $  2,712


Non-GAAP adjustments:
   Purchased software amortization       15       70       45      230
   Intangibles amortization              14       14       48       41
   Restructuring and other costs         22       32       47      101
   Charge for in-process research
    and development costs                 -        -        -       10
                                   -------- -------- -------- --------
Total non-GAAP adjustments               51      116      140      382
                                   -------- -------- -------- --------

Total non-GAAP operating expenses  $    800 $    791 $  2,348 $  2,330
                                   ======== ======== ======== ========

    Refer to the discussion of Non-GAAP measures included in the
        accompanying press release for additional information.
                               Table 6
                               CA, Inc.
     Reconciliation of GAAP Results to Non-GAAP Operating Results
                 (in millions, except per share data)
                             (unaudited)

                                          Three Months   Nine Months
                                               Ended         Ended
                                           December 31,  December 31,
                                          -------------- -------------
                                           2007    2006   2007   2006
                                          ------- ------ ------ ------

GAAP diluted earnings per share           $  0.31 $ 0.09 $ 0.80 $ 0.25

Non-GAAP adjustments, net of taxes

 Purchased software and intangibles
  amortization                               0.03   0.10   0.11   0.31
 Restructuring and other charges             0.03   0.04   0.06   0.11
 Charge for in-process research and
  development costs                             -      -      -   0.01
 Non-GAAP effective tax rate adjustments
  (1)                                      (0.01)   0.01      -      -
                                          ------- ------ ------ ------

Diluted non-GAAP earnings per share       $  0.36 $ 0.24 $ 0.97 $ 0.68
                                          ======= ====== ====== ======

(1)  Tax rate on non-GAAP income from continuing operations is
 determined based on an estimated effective full year tax rate
 inclusive of tax rate impacts of certain discrete items such as non-
 US tax rate changes, reconciliations of non-US tax filings to non-US
 tax provisions and resolutions of US and international tax
 contingencies.

    Refer to the discussion of Non-GAAP measures included in the
        accompanying press release for additional information.
                               Table 7
                               CA, Inc.
             Reconciliation of Projected GAAP Results to
                 Projected Non-GAAP Operating Results
                 (in millions, except per share data)
                             (unaudited)

                                                    Fiscal Year Ending
                                                      March 31, 2008
                                                    ------------------


Projected GAAP EPS from continuing ops. range         $ 0.99 to $ 1.03

Non-GAAP adjustments from continuing operations,
 net of taxes
  Purchased software and intangibles amortization        0.15     0.15
  Restructuring and other charges(1)                     0.07     0.07
  Impact from convertible senior notes                   0.01     0.01
                                                    --------- --------

Projected diluted non-GAAP operating EPS range       $ 1.22 to $ 1.26
                                                    ==================

(1) Reflects estimated total restructuring and other charges of $60
 million for fiscal year 2008. The actual amount incurred may differ
 from this amount.

    Refer to the discussion of Non-GAAP measures included in the
        accompanying press release for additional information.



CONTACT: CA, Inc.
Public Relations:
Dan Kaferle, 631-342-2111
daniel.kaferle@ca.com
or
Investor Relations:
Carol Lu, 212-415-6920
carol.lu@ca.com

SOURCE: CA, Inc.