Attached files

file filename
8-K - 8-K - COMMVAULT SYSTEMS INCq216-8k.htm


Investor Relations Contact:    
Michael Picariello, Commvault                                 
732-728-5380     
ir@commvault.com                        


Commvault Announces Fiscal 2016 Second Quarter Financial Results

-- Company delivers on revenue expectations and overachieves on earnings --
-- Generates substantial growth in sales pipeline inflow, setting stage for second half of fiscal 2016 --
-- Momentum boosted with successful launch of next generation solution portfolio --
-- Announces $34.6 million of share repurchases and increases authorization to $150 million --

Second Quarter Highlights Include:
 
 
Second Quarter
GAAP Results:
 
 
Revenues
 
$140.7 million
Income (Loss) from Operations (EBIT)
 
$(4.6) million
EBIT Margin
 
(3.2)%
Diluted Earnings (Loss) Per Share
 
$(0.20)
 
 
 
Non-GAAP Results:
 
 
Income from Operations (EBIT)
 
$10.9 million
EBIT Margin
 
7.7%
Diluted Earnings Per Share
 
$0.15


Tinton Falls, N.J. – October 27, 2015 – Commvault [NASDAQ: CVLT] today announced its financial results for the second quarter ended September 30, 2015.

"I'm pleased to report that in the fiscal second quarter we executed well relative to expectations, delivering sequential growth in revenue and non-GAAP EBIT," said N. Robert Hammer, Commvault's Chairman, President and CEO. "Solid execution across the business, combined with careful management of expenses, enabled us to achieve better than expected non-GAAP earnings per share. Strong efforts by our field organizations and positive reactions to our transformational initiatives contributed to substantial growth in sales pipeline inflow. We believe that this momentum combined with our Commvault Next program have helped strengthen our competitive position, increased our available market, and made it easier for partners to sell and for customers to buy Commvault solutions. While we still have a lot of work to do to achieve our long term goals, we have increased confidence in our ability to achieve our financial objectives for the second half of fiscal 2016. In addition, we have remained opportunistic, repurchasing $34.6 million of our common stock since our last earnings call."





Hammer added, "Our momentum is further supported by the successful launch of our next generation solutions portfolio, which fundamentally redefines the data protection, archive and cloud data markets. For customers, the new Commvault Data Platform makes it possible to better manage the challenges of disruption, whether they are seeking to move data to the cloud, manage data in the cloud, provide secure access to data, consume new technology to replace legacy systems, move from closed proprietary systems to open, and/or assure a sound, holistic data management strategy to gain more value and business insight in the midst of unprecedented market change and consolidation.”

“We also take note that Joe Eazor, CEO of EarthLink Holdings, has joined the Commvault Board of Directors,” said Hammer. “Joe is a technology and software industry veteran with substantial strategic planning, sales and operations experience at some of the most innovative tech companies in the world. We welcome his fresh perspective that we believe will contribute to Commvault’s performance and stockholder returns.”

Total revenues for the second quarter of fiscal 2016 were $140.7 million, up 1% sequentially, down 7% compared to the second quarter of the prior fiscal year, and down 1% on a year-over-year constant currency basis. Software revenue was $57.6 million, an increase of 2% sequentially, a decrease of 17% year-over-year, and down 12% on a year-over-year constant currency basis. Services revenue in the second quarter of fiscal 2016 was $83.2 million, an increase of 2% year-over-year and 1% sequentially. On a constant currency basis, services revenue in the second quarter of fiscal 2016 increased 8% year-over-year.

On a GAAP basis, loss from operations (EBIT) was $4.6 million for the second quarter compared to a loss of $6.3 million in the prior quarter. Non-GAAP income from operations (EBIT) increased to $10.9 million, or 17%, in the second quarter of fiscal 2016 compared to $9.3 million in the first quarter of fiscal 2016.

For the second quarter of fiscal 2016, Commvault reported a net loss of $9.2 million. Non-GAAP net income for the quarter was $6.8 million, or $0.15 per diluted share, versus $0.12 in the first quarter of fiscal 2016.

Since Commvault’s first fiscal quarter earnings conference call on July 28, 2015, Commvault has repurchased $34.6 million of common stock (965,000 shares) under its share repurchase program. On October 22, 2015, the Board of Directors extended the expiration date of the share repurchase program to March 31, 2017 and authorized an increase to the existing share repurchase program so that $150.0 million is now available.

Operating cash flow totaled $9.6 million for the second quarter of fiscal 2016. Total cash and short-term investments were $400.0 million as of September 30, 2015 compared to $387.6 million as of March 31, 2015. During the quarter there were no borrowings against the revolving credit facility.

A reconciliation of GAAP to non-GAAP results has been provided in Financial Statement Table IV included in this press release. An explanation of these measures is also included below under the heading “Use of Non-GAAP Financial Measures.”




Recent Business Highlights:

On October 20, 2015, Commvault announced the next generation of its market leading solutions portfolio, delivering a broad spectrum of innovation designed to help customers address the increasing challenges of managing data and information in highly disrupted, fast-paced global business environments.  This included more than 100 specific innovations, and unveiled a new business model highlighting the opportunities for Commvault, its partners, third-party software developers, and customers to innovate on the Commvault Data Platform.  

In a series of relates announcements aligned to the next generation software release,  Commvault also announced:

A series of emerging customer needs facing CIOs and technology and business leaders as they face the challenges of rapidly changing technology, tightening resource requirements, and ever-expanding volumes of data. Through these insights, it outlined the Principals of Modern Data Management that should be the minimum requirements found in a modern, holistic data management solution.  

New innovations in the Commvault Data Platform to extend and hardware array and snapshot management capabilities to three leading partners: Hitachi Data Systems, Pure Storage, and Nutanix.

On October 16, 2015, Commvault announced that PFD Food Services, the largest privately-owned food distributor in Australia, is using Commvault to ensure the protection and high availability of its strategic data assets in its journey to the cloud.

On October 13, 2015, Commvault announced with Greenply Industries Limited, the completion of a major modernization data centre infrastructure by implementing SAP HANA, Cisco UCS C240 servers and Commvault’s data protection and information management solution.

On October 6, 2015, Commvault announced that it has added new support for Amazon Simple Storage Service Standard-Infrequent Access (Amazon S3 Standard-IA). Commvault Software's native support for Amazon S3 Standard-IA provides customers with access to a high-performing and durable cloud storage option for their less frequently accessed data.










Use of Non-GAAP Financial Measures
Commvault has provided in this press release the following non-GAAP financial measures: non-GAAP income from operations, non-GAAP income from operations margin, non-GAAP net income and non-GAAP diluted earnings per share. This selected financial information has not been prepared in accordance with GAAP. Commvault uses these non-GAAP financial measures internally to understand, manage and evaluate its business and make operating decisions. In addition, Commvault believes these non-GAAP operating measures are useful to investors, when used as a supplement to GAAP financial measures, in evaluating Commvault’s ongoing operational performance. Commvault believes that the use of these non-GAAP financial measures provide an additional tool for investors to use in evaluating ongoing operating results and trends, and in comparing its financial results with other companies in Commvault’s industry, many of which present similar non-GAAP financial measures to the investment community. Finally, Commvault has provided software, services and total revenues on a year-over-year constant currency basis. Commvault analyzes revenue growth on a constant currency basis in order to provide a comparable framework for assessing how the business performed excluding the effect of foreign currency fluctuations.

These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for or superior to, financial information prepared in accordance with GAAP. Investors are encouraged to review the reconciliation of these non-GAAP measures to their most directly comparable GAAP financial measures, which are provided in Table IV included in this press release.

Non-GAAP income from operations and non-GAAP income from operations margin. These non-GAAP financial measures exclude noncash stock-based compensation charges and additional FICA and related payroll tax expense incurred by Commvault when employees exercise in the money stock options or vest in restricted stock awards. Commvault believes that these non-GAAP financial measures are useful metrics for management and investors because they compare Commvault’s core operating results over multiple periods. When evaluating the performance of Commvault’s operating results and developing short and long term plans, Commvault does not consider such expenses. Although noncash stock-based compensation and the additional FICA and related payroll tax expenses are necessary to attract and retain employees, Commvault places its primary emphasis on stockholder dilution as compared to the accounting charges related to such equity compensation plans. In addition, because of the varying available valuation methodologies, subjective assumptions such as volatility, which are outside of Commvault’s control and the variety of awards that companies can issue, Commvault believes that providing non-GAAP financial measures that exclude noncash stock-based compensation expense and the additional FICA and related payroll tax expenses incurred on stock option exercises and vesting of restricted stock awards allow investors to make meaningful comparisons between Commvault’s operating results and those of other companies.









There are a number of limitations related to the use of non-GAAP income from operations and non-GAAP income from operations margin. The most significant limitation is that these non-GAAP financial measures exclude certain operating costs, primarily related to noncash stock-based compensation, which is of a recurring nature. Noncash stock-based compensation has been, and will continue to be for the foreseeable future, a significant recurring expense in Commvault’s operating results. In addition, noncash stock-based compensation is an important part of Commvault’s employees’ compensation and can have a significant impact on their performance. Lastly, the components Commvault excludes in its non-GAAP financial measures may differ from the components that its peer companies exclude when they report their non-GAAP financial measures.

Commvault’s management generally compensates for limitations described above related to the use of non-GAAP financial measures by providing investors with a reconciliation of the non-GAAP financial measure to the most directly comparable GAAP financial measure. Further, Commvault management uses non-GAAP financial measures only in addition to, and in conjunction with, results presented in accordance with GAAP.

Non-GAAP net income and non-GAAP diluted EPS. Non-GAAP net income excludes noncash stock-based compensation, and the additional FICA and related payroll tax expenses incurred by Commvault when employees exercise in the money stock options or vest in restricted stock awards. In addition, non-GAAP net income and non-GAAP diluted EPS incorporate a non-GAAP effective tax rate of 37% in fiscal 2016 and fiscal 2015.

Commvault anticipates that in any given period its non-GAAP tax rate may be either higher or lower than the GAAP tax rate as evidenced by historical fluctuations. On an annual basis, the GAAP tax rate over the past three fiscal years was 34% for fiscal 2015, 37% for fiscal 2014 and 35% for fiscal 2013. Commvault’s cash tax rate has been lower than its GAAP tax rate in recent fiscal years. The cash tax rate over the past three fiscal years is estimated to be 26% for fiscal 2015, 18% for fiscal 2014, and 12% for fiscal 2013. Cash taxes paid in fiscal 2016 are projected to be less compared to fiscal 2015 and fiscal 2014. Commvault defines its cash tax rate as the total amount of cash income taxes payable for the fiscal year divided by consolidated GAAP pre-tax income.

Commvault measured itself to non-GAAP tax rates of 37% in fiscal 2015 and will continue to measure itself to a non-GAAP tax rate of 37% in fiscal 2016. Commvault believes that the use of a non-GAAP tax rate is a useful measure as it allows management and investors to compare its operating results on a more consistent basis over the multiple periods presented in its earnings release without the impact of significant variations in the tax rate as more fully described above.  Over the long term Commvault expects its cash tax rate to align with the non-GAAP tax rate. Non-GAAP EPS is derived from non-GAAP net income divided by the weighted average shares outstanding on a fully diluted basis.

Commvault considers non-GAAP net income and non-GAAP diluted EPS useful metrics for Commvault management and its investors for the same basic reasons that Commvault uses non-GAAP income from operations and non-GAAP income from operations margin. In addition, the same limitations as well as management actions to compensate for such limitations described above also apply to Commvault’s use of non-GAAP net income and non-GAAP EPS.




Conference Call Information
Commvault will host a conference call today, October 27, 2015, at 8:30 a.m. Eastern Time (5:30 a.m. Pacific Time) to discuss its financial results. To access this call, dial 877-731-3955 (domestic) or 530-379-4681 (international). Investors can also access the webcast by visiting www.commvault.com. The live webcast and replay will be hosted under the "Events" section of the website. An archived webcast of this conference call will also be available following the call.

About Commvault
Commvault is a leading provider of data protection and information management solutions, helping companies worldwide activate their data to drive more value and business insight and to transform modern data environments. With solutions and services delivered directly and through a worldwide network of partners and service providers, Commvault solutions comprise one of the industry’s leading portfolios in data protection and recovery, cloud, virtualization, archive, file sync and share. Commvault has earned accolades from customers and third party influencers for its technology vision, innovation, and execution as an independent and trusted expert. Without the distraction of a hardware business or other business agenda, Commvault’s sole focus on data management has led to adoption by companies of all sizes, in all industries, and for solutions deployed on premise, across mobile platforms, to and from the cloud, and provided as-a-service. Commvault employs more than 2,000 highly skilled individuals across markets worldwide, is publicly traded on NASDAQ (CVLT), and is headquartered in Tinton Falls, New Jersey in the United States. To learn more about Commvault — and how it can help make your data work for you — visit commvault.com.
Safe Harbor Statement
This press release may contain forward-looking statements, including statements regarding financial projections, which are subject to risks and uncertainties, such as competitive factors, difficulties and delays inherent in the development, manufacturing, marketing and sale of software products and related services, general economic conditions, outcome of litigation and others. For a discussion of these and other risks and uncertainties affecting Commvault's business, see "Item IA. Risk Factors" in our annual report in Form 10-K and "Item 1A. Risk Factors" in our most recent quarter report in Form 10-Q. Statements regarding Commvault’s beliefs, plans, expectations or intentions regarding the future are forward-looking statements, within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. All such forward-looking statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Actual results may differ materially from anticipated results. Commvault does not undertake to update its forward-looking statements. The development and timing of any product release as well as any of its features or functionality remain at our sole discretion.

©1999-2015 Commvault Systems, Inc. All rights reserved. Commvault, Commvault and logo, the "C hexagon” logo, Commvault Systems, Solving Forward, SIM, Singular Information Management, OnePass, Commvault Galaxy, Unified Data Management, QiNetix, Quick Recovery, QR, CommNet, GridStor, Vault Tracker, InnerVault, Quick Snap, QSnap, IntelliSnap, Recovery Director, CommServe, CommCell, ROMS, Commvault Edge, and CommValue are trademarks or registered trademarks of Commvault Systems, Inc. All other third party brands, products, service names, trademarks, or registered service marks are the property of and used to identify the products or services of their respective owners. All specifications are subject to change without notice.





Table I

Commvault Systems, Inc.

Consolidated Statements of Income (Loss)
(In thousands, except per share data)
(Unaudited)
 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2015
 
2014
 
2015

2014
Revenues:
 
 
 
 
 
 
 
Software
$
57,567

 
$
69,415

 
$
114,060

 
$
141,473

Services
83,175

 
81,729

 
165,805

 
162,314

Total revenues
140,742

 
151,144

 
279,865

 
303,787

Cost of revenues:
 
 
 
 
 
 
 
Software
528

 
657

 
1,065

 
1,247

Services
20,411

 
19,629

 
40,421

 
39,966

Total cost of revenues
20,939

 
20,286

 
41,486

 
41,213

Gross margin
119,803

 
130,858

 
238,379

 
262,574

Operating expenses:
 
 
 
 
 
 
 
Sales and marketing
85,842

 
83,697

 
171,624

 
164,008

Research and development
16,135

 
15,835

 
32,913

 
30,875

General and administrative
19,906

 
18,742

 
39,715

 
35,247

Depreciation and amortization
2,474

 
1,680

 
4,936

 
3,326

Total operating expenses
124,357

 
119,954

 
249,188

 
233,456

Income (loss) from operations
(4,554
)
 
10,904

 
(10,809
)
 
29,118

Interest expense
(234
)
 
(218
)
 
(458
)
 
(218
)
Interest income
199

 
195

 
380

 
390

Income (loss) before income taxes
(4,589
)
 
10,881

 
(10,887
)
 
29,290

Income tax expense (benefit)
4,647

 
4,385

 
(351
)
 
10,065

Net income (loss)
$
(9,236
)
 
$
6,496

 
$
(10,536
)
 
$
19,225

Net income (loss) per common share:
 
 
 
 
 
 
 
Basic
$
(0.20
)
 
$
0.14

 
$
(0.23
)
 
$
0.42

Diluted
$
(0.20
)
 
$
0.14

 
$
(0.23
)
 
$
0.40

Weighted average common shares outstanding:
 
 
 
 
 
 
 
Basic
45,437

 
45,437

 
45,361

 
45,750

Diluted
45,437

 
47,166

 
45,361

 
47,536

















Table II

Commvault Systems, Inc.

Condensed Consolidated Balance Sheets
(In thousands)
(Unaudited)

 
 
September 30,
 
March 31,
 
 
2015
 
2015
ASSETS
Current assets:
 
 
 
 
Cash and cash equivalents
 
$
327,204

 
$
337,673

Short-term investments
 
72,806

 
49,936

Trade accounts receivable, net
 
86,367

 
117,716

Prepaid expenses and other current assets
 
19,745

 
20,084

Deferred tax assets, net
 
17,888

 
16,142

Total current assets
 
524,010

 
541,551

 
 
 
 
 
Deferred tax assets, net
 
27,798

 
24,903

Property and equipment, net
 
138,064

 
140,208

Other assets
 
6,992

 
6,804

Total assets
 
$
696,864

 
$
713,466

 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current Liabilities:
 
 
 
 
Accounts payable
 
$
1,178

 
$
860

Accrued liabilities
 
62,987

 
72,757

Deferred revenue
 
179,635

 
184,312

Total current liabilities
 
243,800

 
257,929

 
 
 
 
 
Deferred revenue, less current portion
 
44,812

 
45,423

Other liabilities
 
3,897

 
3,104

 
 
 
 
 
Total stockholders’ equity
 
404,355

 
407,010

Total liabilities and stockholders’ equity
 
$
696,864

 
$
713,466












Table III

Commvault Systems, Inc.

Consolidated Statements of Cash Flows
(In thousands)
(Unaudited)
 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2015
 
2014
 
2015

2014
Cash flows from operating activities
 
 
 
 
 
 
 
Net income (loss)
$
(9,236
)
 
$
6,496

 
$
(10,536
)
 
$
19,225

Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
Depreciation and amortization
2,859

 
1,776

 
5,716

 
3,446

Noncash stock-based compensation
15,068

 
15,072

 
30,289

 
29,487

Excess tax benefits from stock-based compensation
(4,114
)
 
(598
)
 
(5,899
)
 
(3,387
)
Deferred income taxes
(3,081
)
 
(142
)
 
(4,527
)
 
(465
)
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
Trade accounts receivable
5,597

 
(1,948
)
 
31,359

 
16,188

Prepaid expenses and other current assets
(2,042
)
 
(8,299
)
 
(4,807
)
 
(7,762
)
Other assets
470

 
(307
)
 
(400
)
 
(105
)
Accounts payable
482

 
118

 
(36
)
 
313

Accrued liabilities
7,188

 
10,209

 
(5,860
)
 
(1,011
)
Deferred revenue
(3,778
)
 
9,815

 
(4,028
)
 
13,309

Other liabilities
159

 
(10
)
 
198

 
(1,612
)
Net cash provided by operating activities
9,572

 
32,182

 
31,469

 
67,626

Cash flows from investing activities
 
 
 
 
 
 
 
Purchase of short-term investments
(23,411
)
 
(39,978
)
 
(47,849
)
 
(43,976
)
Proceeds from maturity of short-term investments
11,489

 
14,983

 
24,979

 
18,983

Purchases for corporate campus headquarters

 
(17,266
)
 
(2,111
)
 
(35,426
)
Purchase of property and equipment
(1,437
)
 
(1,084
)
 
(3,115
)
 
(2,456
)
Net cash used in investing activities
(13,359
)
 
(43,345
)
 
(28,096
)
 
(62,875
)
Cash flows from financing activities
 
 
 
 
 
 
 
Repurchase of common stock
(24,991
)
 

 
(24,991
)
 
(105,085
)
Debt issuance costs

 
(94
)
 

 
(1,175
)
Proceeds from stock-based compensation plans
6,263

 
8,340

 
7,977

 
10,517

Excess tax benefits from stock-based compensation
4,114

 
598

 
5,899

 
3,387

Net cash provided by (used in) financing activities
(14,614
)
 
8,844

 
(11,115
)
 
(92,356
)
Effects of exchange rate — changes in cash
(4,864
)
 
(6,650
)
 
(2,727
)
 
(5,554
)
Net decrease in cash and cash equivalents
(23,265
)
 
(8,969
)
 
(10,469
)
 
(93,159
)
Cash and cash equivalents at beginning of period
350,469

 
373,543

 
337,673

 
457,733

Cash and cash equivalents at end of period
$
327,204

 
$
364,574

 
$
327,204

 
$
364,574

 
 
 
 
 
 
 
 
Supplemental disclosures of cash flow information
 
 
 
 
 
 
 
Repurchase of common stock in accrued expenses
$
7,813

 
$

 
$
7,813

 
$











Table IV
    
Commvault Systems, Inc.

Reconciliation of GAAP to Non-GAAP Financial Measures
(In thousands, except per share data)
(Unaudited)
 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2015
 
2014
 
2015

2014
Non-GAAP financial measures and reconciliation:
 
 
 
 
 
 
 
GAAP income (loss) from operations
$
(4,554
)
 
$
10,904

 
$
(10,809
)
 
$
29,118

Noncash stock-based compensation (1)
15,068


15,072

 
30,289

 
29,487

FICA and related payroll tax expense on stock option exercises and vesting on restricted stock awards (2)
341


182

 
660

 
561

Non-GAAP income from operations
$
10,855

 
$
26,158

 
$
20,140

 
$
59,166

 
 
 
 
 
 
 
 
GAAP net income (loss)
$
(9,236
)
 
$
6,496

 
$
(10,536
)
 
$
19,225

Noncash stock-based compensation (1)
15,068

 
15,072

 
30,289

 
29,487

FICA and related payroll tax expense on stock option exercises and vesting on restricted stock awards (2)
341

 
182

 
660

 
561

Non-GAAP provision for income taxes adjustment (3)
644

 
(5,285)

 
(7,774)

 
(11,890)

Non-GAAP net income
$
6,817

 
$
16,465

 
$
12,639

 
$
37,383

 
 
 
 
 
 
 
 
Diluted weighted average shares outstanding (4)
46,556

 
47,166

 
46,687

 
47,536

Non-GAAP diluted net income per share
$
0.15

 
$
0.35

 
$
0.27

 
$
0.79





 
 
Three Months Ended September 30, 2015
 
Six Months Ended September 30, 2015
 
 
Year-over-year
 
Year-over-year
Non-GAAP software revenue reconciliation
 
 
 
 
  GAAP software revenue
 
$
57,567

 
$
114,060

      Adjustment for currency impact
 
3,363

 
8,071

Non-GAAP software revenue on a constant currency basis (5)
 
$
60,930

 
$
122,131

 
 
 
 
 
 
 
Three Months Ended September 30, 2015
 
Six Months Ended September 30, 2015
 
 
Year-over-year
 
Year-over-year
Non-GAAP services revenue reconciliation
 
 
 
 
  GAAP services revenue
 
83,175

 
165,805

      Adjustment for currency impact
 
5,457

 
10,627

Non-GAAP services revenue on a constant currency basis (5)
 
$
88,632

 
$
176,432

 
 
 
 
 
 
 
Three Months Ended September 30, 2015
 
Six Months Ended September 30, 2015
 
 
Year-over-year
 
Year-over-year
Non-GAAP total revenue reconciliation
 
 
 
 
  GAAP total revenues
 
$
140,742

 
$
279,865

      Adjustment for currency impact
 
8,820

 
18,698

Non-GAAP total revenues on a constant currency basis (5)
 
$
149,562

 
$
298,563



Footnotes - Adjustments

(1)
Represents noncash stock-based compensation charges associated with stock options, restricted stock units granted and our Employee Stock Purchase Plan. Those amounts are represented as follows:

 
Three Months Ended September 30,
 
Six Months Ended September 30,
 
2015
 
2014
 
2015
 
2014
Cost of services revenue
$
719

 
$
732

 
$
1,388

 
$
1,401

Sales and marketing
6,440

 
6,568

 
13,040

 
12,744

Research and development
1,531

 
1,403

 
3,075

 
2,717

General and administrative
6,378

 
6,369

 
12,786

 
12,625

Stock-based compensation expense
$
15,068

 
$
15,072

 
$
30,289

 
$
29,487


(2)
Represents additional FICA and related payroll tax expenses incurred by Commvault when employees exercise in the money stock options or vest in restricted stock awards.

(3)
The provision for income taxes is adjusted to reflect Commvault’s estimated non-GAAP effective tax rate of approximately 37% in fiscal 2016 and fiscal 2015.

(4)
For GAAP purposes the potentially dilutive impact of options and shares associated with our stock-based compensation programs were excluded from the calculation of GAAP loss per share in the three and six months ended September 30, 2015 because they would have been anti-dilutive. For purposes of non-GAAP income per share the impact of dilutive options and shares has been included.





(5)
Revenues on a constant currency basis are calculated using the average foreign exchange rates from a previous period and applying these rates to foreign-denominated revenues in the corresponding period of fiscal 2016. The difference between revenue calculated based on these foreign exchange rates and revenues calculated in accordance with GAAP is listed as Adjustment for currency impact in the table above.