FINANCIAL OVERVIEW
Note: All financial results have been adjusted to reflect discontinued operations.
Third Quarter FY12 vs. FY11 | |||||||
(in millions, except share data) | FY12 | FY11 | % Change | % Change | |||
Revenue | 10% | 10% | |||||
GAAP Income from continuing operations | 34% | 24% | |||||
Non-GAAP Income from continuing operations* | 25% | 18% | |||||
GAAP Diluted EPS from continuing operations | 42% | 39% | |||||
Non-GAAP Diluted EPS from continuing operations* | 30% | 28% | |||||
(20%) | (19%) | ||||||
* Non-GAAP income and earnings per share are non-GAAP financial measures, as noted in the discussion of non-GAAP results below. A reconciliation of non-GAAP financial measures to their comparable GAAP financial measures is included in the tables following this news release.
**CC: Constant Currency
EXECUTIVE COMMENTARY
"We had a good quarter on many measures and continued to make solid progress against our long-term goals," said
"The
REVENUE AND BOOKINGS
The Company received a final license payment in the third quarter of
During the third quarter, the Company saw demand for its virtualization and service automation products, security solutions including products from
Revenue year-over-year:
Bookings year-over-year:
EXPENSES AND MARGIN
Year-over-year GAAP results:
Year-over-year non-GAAP results, which exclude purchased software and other intangibles amortization, pre-fiscal year 2010 restructuring costs, and certain other gains and losses (including recoveries and certain costs associated with derivative litigation matters and share-based compensation expense), and which include gains and losses on hedges that mature within the quarter, but which exclude gains and losses on hedges that do not mature within the quarter:
Both GAAP and non-GAAP operating expense increases were primarily driven by costs associated with acquisitions and expenses resulting from increased Services engagements, and product development and enhancement costs.
For the third quarter of fiscal year 2012, the Company's effective GAAP tax rate was 34.9 percent, compared with 39.1 percent in the prior year. The Company's effective non-GAAP tax rate was 31.5 percent, compared with 31.7 percent in the prior year.
GAAP and non-GAAP EPS were favorably affected by about
SEGMENT INFORMATION
Beginning in the first quarter of fiscal year 2012,
CASH FLOW FROM CONTINUING OPERATIONS
Cash flow from continuing operations in the third quarter was
CAPITAL STRUCTURE
CAPITAL ALLOCATION PROGRAM
The Company announced that its Board of Directors has approved a capital allocation program that targets the return of up to
The Company's capital allocation program plans to return approximately 80 percent of expected cumulative free cash flow to shareholders through fiscal 2014. This includes a planned increase in the annual dividend from
BUSINESS HIGHLIGHTS
During the third quarter:
OUTLOOK FOR FISCAL YEAR 2012
The Company updated its outlook for fiscal year 2012. The following guidance represents "forward-looking statements" (as defined below). Updated guidance includes the impact of the single license payment, which was not included in previous guidance.
The Company expects the following:
The Company expects a full-year GAAP operating margin of 29 percent and non-GAAP operating margin of 34 percent. The Company also expects a full-year GAAP and non-GAAP tax rate in a range of 31 to 32 percent. The Company anticipates 463 million shares outstanding at fiscal year 2012 year-end and weighted average diluted shares outstanding of 486 million for the fiscal year.
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 webcast that the Company will host at
(Logo: http://photos.prnewswire.com/prnh/20100516/NY05617LOGO )
About
Follow
Non-GAAP Financial Measures
This news release, the accompanying tables and the additional content that is available on the Company's website, including a supplemental financial package, includes certain financial measures that exclude the impact of certain items and therefore have not been calculated in accordance with U.S. generally accepted accounting principles (GAAP). Non-GAAP metrics for operating expenses, operating income, operating margin, income from operations and diluted earnings per share exclude the following items: non-cash amortization of purchased software and other intangibles, share-based compensation, pre-fiscal year 2010 restructuring and certain other gains and losses, which includes recoveries and certain costs associated with derivative litigation matters and includes the gains and losses since inception of hedges that mature within the quarter, but exclude gains and losses of hedges that
do not mature within the quarter. Prior to fiscal year 2011, non-GAAP income also excludes the interest on convertible bonds. 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. Such tax rates are determined based on an estimated effective full year tax rate, with the effective tax rate for GAAP generally including the impact of discrete items in the period such items arise and the effective tax rate for non-GAAP income generally allocating the impact of discrete items pro rata to the fiscal year's remaining reporting periods. Adjusted cash flow from operations excludes restructuring and other payments. Free cash flow excludes purchases of property, equipment and capitalized software development costs. We present constant currency
information to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than US dollars are converted into US dollars at the exchange rate in effect on
Cautionary Statement Regarding Forward-Looking Statements
The declaration and payment of future dividends is subject to the determination of the Company's Board of Directors, in its sole discretion, after considering various factors, including the Company's financial condition, historical and forecast operating results, and available cash flow, as well as any applicable laws and contractual covenants and any other relevant factors. The Company's practice regarding payment of dividends may be modified at any time and from time to time.
Repurchases under the Company's stock repurchase program are expected to be made with cash on hand and may be made from time to time, subject to market conditions and other factors, in the open market, through solicited or unsolicited privately negotiated transactions or otherwise. The program, which is authorized through fiscal year 2014, does not obligate the Company to acquire any particular amount of common stock, and it may be modified or suspended at any time at the Company's discretion.
Certain statements in this communication (such as statements containing the words "believes," "plans," "anticipates," "expects," "estimates," "targets" and similar expressions) constitute "forward-looking statements" that are based upon the beliefs of, and assumptions made by, the Company's management, as well as information currently available to management. These forward-looking statements reflect the Company's current views with respect to future events and are subject to certain risks, uncertainties, and assumptions. A number of important factors could cause actual results or events to differ materially from those indicated by such forward-looking statements, including: the ability to achieve success in the Company's strategy by, among other things, increasing sales in new and emerging enterprises and markets, enabling the sales force to sell new products, improving the
Company's brand in the marketplace and ensuring the Company's set of cloud computing, Software-as-a-Service and other new offerings address the needs of a rapidly changing market, while not adversely affecting the demand for the Company's traditional products or its profitability; global economic factors or political events beyond the Company's control; general economic conditions and credit constraints, or unfavorable economic conditions in a particular region, industry or business sector; failure to expand partner programs; the ability to adequately manage and evolve financial reporting and managerial systems and processes; acquisition opportunities that may or may not arise; the ability to integrate acquired companies and products into existing businesses; competition in product and service offerings and pricing; the ability to retain and attract qualified key personnel; the ability
to adapt to rapid technological and market changes; the ability of the Company's products to remain compatible with ever-changing operating environments; access to software licensed from third parties; use of software from open source code sources; discovery of errors in the Company's software and potential product liability claims; significant amounts of debt and possible future credit rating changes; the failure to protect the Company's intellectual property rights and source code; fluctuations in the number, terms and duration of our license agreements as well as the timing of orders from customers and channel partners; reliance upon large transactions with customers; risks associated with sales to government customers; breaches of the Company's software products and the Company's and customers' data centers and IT environments; third-party claims of intellectual property infringement
or royalty payments; fluctuations in foreign currencies; failure to effectively execute the Company's workforce reductions; successful outsourcing of various functions to third parties; potential tax liabilities; and other factors described more fully in the Company's filings with the
Copyright © 2012 CA, Inc. All Rights Reserved.
Contacts: | |||
Public Relations | Investor Relations | ||
(631) 342-2111 | (212) 415-6844 | ||
Table 1 | |||||||||
Condensed Consolidated Statements of Operations | |||||||||
(unaudited) | |||||||||
(in millions, except per share amounts) | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
Revenue | 2011 | 2010 | 2011 | 2010 | |||||
Subscription and maintenance revenue | |||||||||
Professional services | 103 | 88 | 289 | 245 | |||||
Software fees and other | 154 | 82 | 302 | 204 | |||||
Total revenue | 1,263 | 1,144 | 3,626 | 3,301 | |||||
Expenses | |||||||||
Costs of licensing and maintenance | 69 | 74 | 207 | 207 | |||||
Cost of professional services | 91 | 77 | 270 | 223 | |||||
Amortization of capitalized software costs | 59 | 52 | 164 | 144 | |||||
Selling and marketing | 342 | 341 | 1,038 | 931 | |||||
General and administrative | 113 | 114 | 331 | 344 | |||||
Product development and enhancements | 126 | 110 | 384 | 363 | |||||
Depreciation and amortization of other intangible assets | 44 | 47 | 134 | 136 | |||||
Other expenses (gains), net | 6 | (3) | 10 | (2) | |||||
Total expenses before interest and income taxes | 850 | 812 | 2,538 | 2,346 | |||||
Income from continuing operations before interest and income taxes | 413 | 332 | 1,088 | 955 | |||||
Interest expense, net | 9 | 10 | 24 | 35 | |||||
Income from continuing operations before income taxes | 404 | 322 | 1,064 | 920 | |||||
Income tax expense | 141 | 126 | 337 | 284 | |||||
Income from continuing operations | 263 | 196 | 727 | 636 | |||||
Income from discontinued operations, net of income taxes | - | 4 | 13 | 3 | |||||
Net income | $ 263 | $ 740 | $ 639 | ||||||
Basic income per share | |||||||||
Income from continuing operations | $ 0.54 | $ 1.46 | $ 1.24 | ||||||
Income from discontinued operations | - | 0.01 | 0.03 | - | |||||
Net income | $ 0.54 | $ 1.49 | $ 1.24 | ||||||
Basic weighted average shares used in computation | 483 | 505 | 492 | 507 | |||||
Diluted income per share | |||||||||
Income from continuing operations | $ 0.54 | $ 1.46 | $ 1.24 | ||||||
Income from discontinued operations | - | 0.01 | 0.02 | - | |||||
Net income | $ 0.54 | $ 1.48 | $ 1.24 | ||||||
Diluted weighted average shares used in computation | 484 | 506 | 493 | 508 | |||||
Prior year results have been adjusted to reflect the discontinued operations associated with the sale of the Information Governance business and the Internet Security business. | |||||||||
Table 2 | |||||
Condensed Consolidated Balance Sheets | |||||
(in millions) | |||||
| March 31, | ||||
2011 | 2011 | ||||
(unaudited) | |||||
Cash and cash equivalents | $ 2,358 | $ 3,049 | |||
Marketable securities - current | 102 | 75 | |||
Trade accounts receivable, net | 840 | 849 | |||
Deferred income taxes - current | 158 | 246 | |||
Other current assets | 146 | 152 | |||
Total current assets | 3,604 | 4,371 | |||
Marketable securities - noncurrent | 79 | 104 | |||
Property and equipment, net | 387 | 437 | |||
Goodwill | 5,856 | 5,688 | |||
Capitalized software and other intangible assets, net | 1,426 | 1,284 | |||
Deferred income taxes - noncurrent | 175 | 284 | |||
Other noncurrent assets, net | 264 | 246 | |||
Total assets | $ 11,791 | ||||
Current portion of long-term debt and loans payable | $ 18 | $ 269 | |||
Deferred revenue (billed or collected) - current | 2,270 | 2,600 | |||
Deferred income taxes - current | 44 | 68 | |||
Other current liabilities | 969 | 987 | |||
Total current liabilities | 3,301 | 3,924 | |||
Long-term debt, net of current portion | 1,291 | 1,282 | |||
Deferred income taxes - noncurrent | 62 | 64 | |||
Deferred revenue (billed or collected) - noncurrent | 854 | 969 | |||
Other noncurrent liabilities | 555 | 555 | |||
Total liabilities | 6,063 | 6,794 | |||
Common stock | 59 | 59 | |||
Additional paid-in capital | 3,593 | 3,615 | |||
Retained earnings | 4,771 | 4,106 | |||
Accumulated other comprehensive loss | (131) | (65) | |||
Treasury stock | (2,564) | (2,095) | |||
Total stockholders' equity | 5,728 | 5,620 | |||
Total liabilities and stockholders' equity | $ 11,791 | ||||
Table 3 | |||||
Condensed Consolidated Statements of Cash Flows | |||||
(unaudited) | |||||
(in millions) | |||||
Three Months Ended | |||||
December 31, | |||||
2011 | 2010 | ||||
Operating activities from continuing operations: | |||||
Net income | $ 263 | $ 200 | |||
(Income) loss from discontinued operations | - | (4) | |||
Income from continuing operations | 263 | 196 | |||
Adjustments to reconcile income from continuing operations to net cash provided | |||||
by operating activities: | |||||
Depreciation and amortization | 103 | 99 | |||
Provision for deferred income taxes | (45) | - | |||
Provision for bad debts | (3) | - | |||
Share-based compensation expense | 20 | 21 | |||
Asset impairments and other non-cash items | 6 | 1 | |||
Foreign currency transaction (gains) losses | (3) | 3 | |||
Changes in other operating assets and liabilities, net of effect of acquisitions: | |||||
Increase in trade accounts receivable, net | (243) | (168) | |||
Increase in deferred revenue | 94 | 209 | |||
Increase in taxes payable, net | 182 | 142 | |||
Decrease in accounts payable, accrued expenses and other | (44) | (20) | |||
Increase in accrued salaries, wages and commissions | 26 | 12 | |||
Changes in other operating assets and liabilities | 40 | (3) | |||
Net cash provided by operating activities - continuing operations | 396 | 492 | |||
Investing activities from continuing operations: | |||||
Acquisitions of businesses, net of cash acquired, and purchased software | (4) | (224) | |||
Purchases of property and equipment | (13) | (26) | |||
Cash proceeds from divestiture of assets | - | 3 | |||
Capitalized software development costs | (41) | (43) | |||
Investment in marketable securities, net | (2) | (168) | |||
Other investing activities | - | (1) | |||
Net cash used in investing activities - continuing operations | (60) | (459) | |||
Financing activities from continuing operations: | |||||
Dividends paid | (25) | (20) | |||
Purchases of common stock | (200) | (33) | |||
Debt borrowings (repayments) | 58 | (2) | |||
Exercise of common stock options and other | 1 | 3 | |||
Net cash used in financing activities - continuing operations | (166) | (52) | |||
Net change in cash and cash equivalents before effect of exchange rate changes on | 170 | (19) | |||
Effect of exchange rate changes on cash | (11) | 8 | |||
Cash (used) provided by operating activities - discontinued operations | (4) | 4 | |||
Net effect of discontinued operations on cash and cash equivalents | (4) | 4 | |||
Increase (decrease) in cash and cash equivalents | 155 | (7) | |||
Cash and cash equivalents at beginning of period | 2,203 | 2,525 | |||
Cash and cash equivalents at end of period | |||||
Prior year results have been adjusted to reflect the discontinued operations associated with the sale of the Information Governance business and the Internet Security business. | |||||
Table 4 | |||||||||||||||||
Operating Segments | |||||||||||||||||
(unaudited) | |||||||||||||||||
(in millions) | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Mainframe | Enterprise | Services (1) | Total | Mainframe | Enterprise | Services (1) | Total | ||||||||||
Revenue (2) | $ 682 | $ 478 | $ 103 | $ 1,983 | $ 1,354 | $ 289 | |||||||||||
Expenses (3) | 277 | 419 | 92 | 788 | 861 | 1,223 | 272 | 2,356 | |||||||||
Segment profit | $ 405 | $ 59 | $ 11 | $ 475 | $ 1,122 | $ 131 | $ 17 | ||||||||||
Segment operating margin | 59% | 12% | 11% | 38% | 57% | 10% | 6% | 35% | |||||||||
Segment profit | $ 475 | ||||||||||||||||
Less: | |||||||||||||||||
Purchased software amortization | 27 | 76 | |||||||||||||||
Other intangibles amortization | 16 | 50 | |||||||||||||||
Share-based compensation expense | 20 | 61 | |||||||||||||||
Other unallocated operating gains, net (4) | (1) | (5) | |||||||||||||||
Interest expense, net | 9 | 24 | |||||||||||||||
Income from continuing operations before income taxes | $ 404 | ||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Mainframe | Enterprise | Services (1) | Total | Mainframe | Enterprise | Services (1) | Total | ||||||||||
Revenue (2) | $ 628 | $ 428 | $ 88 | $ 1,858 | $ 1,198 | $ 245 | |||||||||||
Expenses (3) | 289 | 391 | 79 | 759 | 834 | 1,104 | 230 | 2,168 | |||||||||
Segment profit | $ 339 | $ 37 | $ 9 | $ 385 | $ 1,024 | $ 94 | $ 15 | ||||||||||
Segment operating margin | 54% | 9% | 10% | 34% | 55% | 8% | 6% | 34% | |||||||||
Segment profit | $ 385 | ||||||||||||||||
Less: | |||||||||||||||||
Purchased software amortization | 23 | 67 | |||||||||||||||
Other intangibles amortization | 18 | 51 | |||||||||||||||
Share-based compensation expense | 21 | 61 | |||||||||||||||
Other unallocated operating gains, net (4) | (9) | (1) | |||||||||||||||
Interest expense, net | 10 | 35 | |||||||||||||||
Income from continuing operations before income taxes | $ 322 | $ 920 | |||||||||||||||
(1) - Mainframe Solutions — Our Mainframe Solutions segment addresses the mainframe market and is focused on making significant investments in order to be innovative in key management disciplines across our broad portfolio of products. Ongoing development is guided by customer needs, our cross-enterprise management philosophy and our Mainframe 2.0 strategy, which offers management capabilities designed to appeal to the next generation of mainframe staff while also offering productivity improvements to today's mainframe experts. Our mainframe business assists customers by addressing three major challenges: lowering costs, providing high service levels by sustaining critical workforce skills and increasing agility to help deliver on business goals. - Enterprise Solutions — Our Enterprise Solutions segment includes products that operate on non-mainframe platforms, such as service assurance, security (identity and access management), project and portfolio management, service management, virtualization and service automation, SaaS, and cloud offerings. Our offerings help customers address their regulatory compliance demands, privacy needs, and internal security policies. Enterprise Solutions also focuses on delivering growth to the Company in the form of new customer acquisitions and revenue, while leveraging non-traditional routes-to-market and delivery models. - Services — Our Services segment offers implementation, consulting, education and training services to customers, which is intended to promote a seamless customer experience and to increase the value that customers realize from our solutions. | |||||||||||||||||
(2) We regularly enter into a single arrangement with a customer that includes Mainframe Solutions segment software products, Enterprise Solutions segment software products and Services. The amount of contract revenue assigned to segments is generally based on the manner in which the proposal is made to the customer. The software product revenue is assigned to the Mainframe Solutions and Enterprise Solutions segments based on either: (1) a list price allocation method (which allocates a discount in the total contract price to the individual products in proportion to the list price of the product); (2) allocations included within internal contract approval documents; or (3) the value for individual software products as stated in the customer contract. The price for the implementation, consulting, education and training services is separately stated in the contract and these amounts of contract revenue are assigned to the Services segment. The contract value assigned to each segment is then recognized in a manner consistent with the revenue recognition policies we apply to the customer contract for purposes of preparing the Condensed Consolidated Financial Statements. | |||||||||||||||||
(3) Segment expenses include costs that are controllable by segment managers (i.e., direct costs) and, in the case of the Mainframe Solutions and Enterprise Solutions segments, an allocation of shared and indirect costs (i.e., allocated costs). Segment-specific direct costs include a portion of selling and marketing costs, licensing and maintenance costs, product development costs, general and administrative costs and amortization of the cost of internally developed software. Allocated segment costs primarily include indirect selling and marketing costs and general and administrative costs that are not directly attributable to a specific segment. The basis for allocating shared and indirect costs between the Mainframe Solutions and Enterprise Solutions segments is dependent on the nature of the cost being allocated and is either in proportion to segment revenues or in proportion to the related direct cost category. Expenses for the Services segment consist only of direct costs and there are no allocated or indirect costs for the Services segment. | |||||||||||||||||
(4) Other unallocated operating gains, net consists of restructuring costs associated with the Company's Fiscal 2007 Plan, foreign exchange derivative (gains) losses, and other miscellaneous costs. | |||||||||||||||||
Table 5 | |||||||||
Constant Currency Summary | |||||||||
(unaudited) | |||||||||
(in millions) | |||||||||
Three Months Ended December 31, | |||||||||
2011 | 2010 | % Increase | % Increase | ||||||
Bookings | 1% | 2% | |||||||
Revenue: | |||||||||
| $ 791 | $ 686 | 15% | 15% | |||||
International | 472 | 458 | 3% | 3% | |||||
Total revenue | 10% | 10% | |||||||
Revenue: | |||||||||
Subscription and maintenance | $ 974 | 3% | 3% | ||||||
Professional services | 103 | 88 | 17% | 16% | |||||
Software fees and other | 154 | 82 | 88% | 87% | |||||
Total revenue | 10% | 10% | |||||||
Segment Revenue: | |||||||||
Mainframe Solutions | $ 682 | $ 628 | 9% | 9% | |||||
Enterprise Solutions | 478 | 428 | 12% | 11% | |||||
Services | 103 | 88 | 17% | 16% | |||||
Total expenses before interest and income taxes: | |||||||||
Total Non-GAAP (2) | $ 788 | $ 759 | 4% | 4% | |||||
Total GAAP | $ 850 | $ 812 | 5% | 5% | |||||
Nine Months Ended December 31, | |||||||||
2011 | 2010 | % Increase | % Increase | ||||||
Bookings | 4% | 2% | |||||||
Revenue: | |||||||||
| 12% | 12% | |||||||
International | 1,384 | 1,296 | 7% | 0% | |||||
Total revenue | 10% | 7% | |||||||
Revenue: | |||||||||
Subscription and maintenance | 6% | 3% | |||||||
Professional services | 289 | 245 | 18% | 14% | |||||
Software fees and other | 302 | 204 | 48% | 46% | |||||
Total revenue | 10% | 7% | |||||||
Segment Revenue: | |||||||||
Mainframe Solutions | 7% | 4% | |||||||
Enterprise Solutions | 1,354 | 1,198 | 13% | 10% | |||||
Services | 289 | 245 | 18% | 14% | |||||
Total expenses before interest and income taxes: | |||||||||
Total Non-GAAP (2) | 9% | 6% | |||||||
Total GAAP | 8% | 6% | |||||||
(1) Constant currency information is presented to provide a framework for assessing how our underlying businesses performed excluding the effect of foreign currency rate fluctuations. To present this information, current and comparative prior period results for entities reporting in currencies other than US dollars are converted into US dollars at the exchange rate in effect on | |||||||||
(2) Refer to Table 7 for a reconciliation of total expenses before interest and income taxes to total non-GAAP operating expenses. | |||||||||
Prior year results have been adjusted to reflect the discontinued operations associated with the sale of the Information Governance business and the Internet Security business. | |||||||||
Certain non-material differences may arise versus actual from impact of rounding. | |||||||||
Table 6 | |||||||||
Reconciliation of Select GAAP Measures to Non-GAAP Measures | |||||||||
(unaudited) | |||||||||
(in millions) | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
GAAP net income | $ 263 | $ 200 | $ 740 | $ 639 | |||||
GAAP income from discontinued operations, net of income taxes | - | 4 | 13 | 3 | |||||
GAAP income from continuing operations | 263 | 196 | 727 | 636 | |||||
GAAP income tax expense | 141 | 126 | 337 | 284 | |||||
Interest expense, net | 9 | 10 | 24 | 35 | |||||
GAAP income from continuing operations before interest and income taxes | 413 | 332 | 1,088 | 955 | |||||
GAAP operating margin (% of revenue) (1) | 33% | 29% | 30% | 29% | |||||
Non-GAAP adjustments to expenses: | |||||||||
Costs of licensing and maintenance(2) | - | 1 | 2 | 3 | |||||
Cost of professional services(2) | 1 | 1 | 3 | 3 | |||||
Amortization of capitalized software costs(3) | 27 | 23 | 76 | 67 | |||||
Selling and marketing(2) | 9 | 8 | 25 | 23 | |||||
General and administrative(2) | 5 | 7 | 17 | 17 | |||||
Product development and enhancements(2) | 5 | 4 | 14 | 15 | |||||
Depreciation and amortization of other intangible assets(4) | 16 | 18 | 50 | 51 | |||||
Other (gains) losses, net (5) | - | - | (5) | 7 | |||||
Restructuring and other (6) | (1) | (9) | - | (8) | |||||
Total Non-GAAP adjustment to operating expenses | 62 | 53 | 182 | 178 | |||||
Non-GAAP income from continuing operations before interest and income taxes | 475 | 385 | 1,270 | 1,133 | |||||
Non-GAAP operating margin (% of revenue) (7) | 38% | 34% | 35% | 34% | |||||
Interest expense, net | 9 | 10 | 24 | 35 | |||||
GAAP income tax expense | 141 | 126 | 337 | 284 | |||||
Non-GAAP adjustment to income tax expense(8) | 6 | (7) | 56 | 77 | |||||
Non-GAAP income tax expense | 147 | 119 | 393 | 361 | |||||
Non-GAAP income from continuing operations | $ 319 | $ 256 | $ 853 | $ 737 | |||||
(1) GAAP operating margin is calculated by dividing GAAP income from continuing operations before interest and income taxes by total revenue (refer to Table 1 for total revenue). | |||||||||
(2) Non-GAAP adjustment consists of share-based compensation. | |||||||||
(3) Non-GAAP adjustment consists of purchased software amortization. | |||||||||
(4) Non-GAAP adjustment consists of other intangibles amortization. | |||||||||
(5) Consists of 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. | |||||||||
(6) Non-GAAP adjustment consists of Fiscal 2007 Restructuring Plan expense adjustments. | |||||||||
(7) Non-GAAP operating margin is calculated by dividing non-GAAP income from continuing operations before interest and income taxes by total revenue (refer to Table 1 for total revenue). | |||||||||
(8) The effective tax rate on GAAP and non-GAAP income from continuing operations is the Company's provision for income taxes expressed as a percentage of GAAP and non-GAAP income from continuing operations before income taxes, respectively. Such 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. | |||||||||
Prior year results have been adjusted to reflect the discontinued operations associated with the sale of the Information Governance business and the Internet Security business. | |||||||||
Certain non-material differences may arise versus actual from impact of rounding. | |||||||||
Table 7 | |||||||||
Reconciliation of GAAP to Non-GAAP | |||||||||
Operating Expenses and Diluted Earnings per Share | |||||||||
(unaudited) | |||||||||
(in millions, except per share amounts) | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
Operating Expenses | 2011 | 2010 | 2011 | 2010 | |||||
Total expenses before interest and income taxes | |||||||||
Non-GAAP operating adjustments: | |||||||||
Purchased software amortization | 27 | 23 | 76 | 67 | |||||
Other intangibles amortization | 16 | 18 | 50 | 51 | |||||
Share-based compensation | 20 | 21 | 61 | 61 | |||||
Restructuring and other (1) | (1) | (9) | - | (8) | |||||
Hedging losses (gains), net (2) | - | - | (5) | 7 | |||||
Total non-GAAP operating adjustments | 62 | 53 | 182 | 178 | |||||
Total non-GAAP operating expenses | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
Diluted EPS from Continuing Operations | 2011 | 2010 | 2011 | 2010 | |||||
GAAP diluted EPS from continuing operations | $ 1.46 | $ 1.24 | |||||||
Non-GAAP adjustments, net of taxes | |||||||||
Purchased software and other intangibles amortization | 0.06 | 0.05 | 0.18 | 0.15 | |||||
Share-based compensation | 0.03 | 0.03 | 0.08 | 0.09 | |||||
Restructuring and other (1) | - | (0.01) | - | (0.01) | |||||
Hedging losses (gains), net (2) | - | - | - | 0.01 | |||||
Non-GAAP effective tax rate adjustments (3) | 0.02 | 0.05 | (0.01) | (0.04) | |||||
Non-GAAP diluted EPS from continuing operations | $ 1.71 | $ 1.44 | |||||||
(1) Non-GAAP adjustment consists of Fiscal 2007 Restructuring Plan expense adjustments. | |||||||||
(2) Consists of 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. | |||||||||
(3) The effective tax rate on non-GAAP income from continuing operations is the Company's provision for income taxes expressed as a percentage of non-GAAP income from continuing operations before income taxes. Such 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. | |||||||||
Prior year results have been adjusted to reflect the discontinued operations associated with the sale of the Information Governance business and the Internet Security business. | |||||||||
Certain non-material differences may arise versus actual from impact of rounding. | |||||||||
Table 8 | |||||||||
Effective Tax Rate Reconciliation | |||||||||
GAAP and Non-GAAP | |||||||||
(unaudited) | |||||||||
(in millions) | |||||||||
Three Months Ended | Nine Months Ended | ||||||||
GAAP | Non-GAAP | GAAP | Non-GAAP | ||||||
Income from continuing operations before interest and income taxes (1) | $ 475 | $ 1,270 | |||||||
Interest expense, net | 9 | 9 | 24 | 24 | |||||
Income from continuing operations before income taxes | $ 466 | $ 1,246 | |||||||
Statutory tax rate | 35% | 35% | 35% | 35% | |||||
Tax at statutory rate | 141 | 163 | 372 | 436 | |||||
Adjustments for discrete and permanent items (2) | - | (16) | (35) | (43) | |||||
Total tax expense | $ 147 | $ 337 | $ 393 | ||||||
Effective tax rate (3) | 34.9% | 31.5% | 31.7% | 31.5% | |||||
Three Months Ended | Nine Months Ended | ||||||||
GAAP | Non-GAAP | GAAP | Non-GAAP | ||||||
Income from continuing operations before interest and income taxes (1) | $ 385 | $ 955 | $ 1,133 | ||||||
Interest expense, net | 10 | 10 | 35 | 35 | |||||
Income from continuing operations before income taxes | $ 375 | $ 920 | $ 1,098 | ||||||
Statutory tax rate | 35% | 35% | 35% | 35% | |||||
Tax at statutory rate | 113 | 131 | 322 | 384 | |||||
Adjustments for discrete and permanent items (2) | 13 | (12) | (38) | (23) | |||||
Total tax expense | $ 119 | $ 284 | $ 361 | ||||||
Effective tax rate (3) | 39.1% | 31.7% | 30.9% | 32.9% | |||||
(1) Refer to Table 6 for a reconciliation of income from continuing operations before interest and income taxes on a GAAP basis to income from continuing operations before interest and income taxes on a non-GAAP basis. | |||||||||
(2) The effective tax rate for GAAP generally includes the impact of discrete and permanent items in the period such items arise, whereas the effective tax rate for non-GAAP generally allocates the impact of such items pro rata to the fiscal year's remaining reporting periods. | |||||||||
(3) The effective tax rate on GAAP and non-GAAP income from continuing operations is the Company's provision for income taxes expressed as a percentage of GAAP and non-GAAP income from continuing operations before income taxes, respectively. Such 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 | |||||
Reconciliation of Projected GAAP Earnings per Share to | |||||
Projected Non-GAAP Earnings per Share | |||||
(unaudited) | |||||
Fiscal Year Ending | |||||
Projected Diluted EPS from Continuing Operations | |||||
Projected GAAP diluted EPS from continuing operations range | $ 1.86 | to | $ 1.90 | ||
Non-GAAP adjustments, net of taxes: | |||||
Purchased software and other intangibles amortization | 0.23 | 0.23 | |||
Share-based compensation | 0.12 | 0.12 | |||
Non-GAAP projected diluted EPS from continuing operations range | $ 2.21 | to | $ 2.25 | ||
Refer to the discussion of non-GAAP financial measures included in the accompanying press release for additional information. | |||||
Table 10 | ||||
Reconciliation of Projected GAAP Operating Margin to | ||||
Projected Non-GAAP Operating Margin | ||||
(unaudited) | ||||
Fiscal Year Ending | ||||
Projected GAAP operating margin range | 29% | |||
Non-GAAP adjustments, net of taxes: | ||||
Purchased software and other intangibles amortization | 3% | |||
Share-based compensation | 2% | |||
Non-GAAP projected operating margin range | 34% | |||
Refer to the discussion of non-GAAP financial measures included in the accompanying press release for additional information. | ||||
SOURCE
News Provided by Acquire Media