-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, URJLTVFddWNa1s9CezkKUH4xOFuxKdpm2sBedz9h3E5ZbTuJjrWykwCr1/oAwqtH rnMl7zpVX0FxShCl1pmyTw== 0000950129-05-006681.txt : 20050629 0000950129-05-006681.hdr.sgml : 20050629 20050629161049 ACCESSION NUMBER: 0000950129-05-006681 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20050629 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20050629 DATE AS OF CHANGE: 20050629 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BMC SOFTWARE INC CENTRAL INDEX KEY: 0000835729 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-PREPACKAGED SOFTWARE [7372] IRS NUMBER: 742126120 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-16393 FILM NUMBER: 05924879 BUSINESS ADDRESS: STREET 1: 2101 CITYWEST BLVD CITY: HOUSTON STATE: TX ZIP: 77042-2827 BUSINESS PHONE: 7139188800 MAIL ADDRESS: STREET 1: 2101 CITYWEST BLVD CITY: HOUSTON STATE: TX ZIP: 77042-2827 8-K 1 h26622e8vk.htm BMC SOFTWARE, INC. e8vk
 

 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549
 

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): June 29, 2005

BMC SOFTWARE, INC.

(Exact Name of Registrant as Specified in Its Charter)
         
DELAWARE
(State of Incorporation)
  001-16393
(Commission File Number)
  74-2126120
(I.R.S. Employer
Identification Number)
         
2101 CITYWEST BLVD.
HOUSTON, TEXAS
(Address of principal executive offices)
   
77042-2827
(Zip Code)

Registrant’s telephone number, including area code: (713) 918-8800

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 204.14d-2(b))

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 
 

 


 

TABLE OF CONTENTS

ITEM 2.02. Results of Operations and Financial Condition
ITEM 9.01. Financial Statements and Exhibits
SIGNATURE
EXHIBIT INDEX

The information in this Current Report, including the exhibit hereto, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. The information contained herein and in the accompanying exhibit shall not be incorporated by reference into any registration statement or other document filed with the Securities and Exchange Commission by the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing, except as shall be expressly set forth by specific reference in such filing.

ITEM 2.02. Results of Operations and Financial Condition

     On June 29, 2005, BMC Software, Inc. (the “Company”) issued a press release regarding financial results for its fiscal fourth quarter ended March 31, 2005. A copy of the press release, dated as of June 29, 2005, is furnished as Exhibit 99 to this Current Report.

ITEM 9.01. Financial Statements and Exhibits

(c)   The following exhibit is being furnished herewith:

  99   News Release, dated June 29, 2005, of BMC Software, Inc.

2


 

SIGNATURE

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: June 29, 2005
         
  BMC SOFTWARE, INC.
 
 
  By:   /s/ ROBERT H. WHILDEN, JR.    
    Robert H. Whilden, Jr.   
    Senior Vice President, General Counsel and Secretary   

3


 

         

EXHIBIT INDEX

Exhibit No.

99           News Release, dated June 29, 2005, of BMC Software, Inc.

4

EX-99 2 h26622exv99.htm NEWS RELEASE exv99
 

EXHIBIT 99

FOR IMMEDIATE RELEASE

Investor Relations Contact:   Media Relations Contact:
Steve Solcher
(713) 918-4329
steve_solcher@bmc.com
  Andy Foster
(713) 918-2441
andy_foster@bmc.com

BMC Software Announces Fiscal 2005 Fourth Quarter Results

HOUSTON — (June 29, 2005) — BMC Software, Inc. [NYSE: BMC] today announced financial results for its fourth quarter of fiscal 2005 ended March 31, 2005.

     BMC Software’s non-GAAP net earnings excluding special items, assuming an effective tax rate of 28%, for the fourth quarter of fiscal 2005 were $19.5 million, or $0.09 per diluted common share, which is within the preliminary range provided by the Company on April 11. Fiscal 2005 fourth quarter net earnings on a GAAP basis were $15.5 million, or $0.07 per diluted share. Included in the financial tables is a reconciliation between non-GAAP and GAAP results.

     Total revenues for the fourth quarter of fiscal 2005 were $395.1 million, which is also within the preliminary range previously provided. Non-GAAP operating expenses, which exclude $26.6 million in special items, were $382.7 million. Cash flows from operations were strong in the fourth quarter and fiscal 2005 at $274.2 million and $501.9 million, respectively. The Company maintained a robust balance sheet, ending the fiscal year with a record $1.3 billion of cash and marketable securities, and a record $1.6 billion in deferred revenues.

     “During the fourth quarter and throughout fiscal 2005 our Business Service Management (BSM) strategy continued to gain momentum in the market,” said Bob Beauchamp, president and CEO, BMC Software. “In fiscal 2006, we will increase investments in our BSM strategy, including our successful and growing Service Management business. We will also introduce new products and partnerships and continue to pursue BSM-related acquisition opportunities in support of our BSM strategy.”

     License bookings in the fourth quarter of fiscal 2005 were $195.0 million, an increase of two percent compared to the December quarter and a decrease of 17 percent compared to a year ago.

 


 

BMC Software Fourth Quarter Results /Page 2

     The following table illustrates license bookings:

                                         
    Fourth Quarter FY05 Business Segment Results          
($ Millions)   License     Net Change     License     License Bookings     License Bookings  
    Revenues     in Deferred
License
    Bookings*     Percent
Growth vs.
    Percent
Growth vs.
 
            Revenue             Q4FY04     Q3FY05  
DM – Mainframe
    35.3       19.0       54.3       (23 )%     (3 )%
MAINVIEW®
    11.6       3.5       15.1       (31 )%     (36 )%
 
Mainframe Management
    46.9       22.5       69.4       (25 )%     (12 )%
 
Scheduling & Output Mgmt.
    18.7       5.0       23.7       2 %     30 %
DM – Distributed Systems
    13.8       3.7       17.5       (34 )%     65 %
PATROL®
    28.1       4.7       32.8       (38 )%     (2 )%
 
Distributed Systems Mgmt.
    60.6       13.4       74.0       (28 )%     19 %
 
Service Management
    41.9       6.2       48.1       26 %     6 %
 
Identity Management
    3.1       0.0       3.1       19 %     (6 )%
 
Total BMC
    152.7       42.3       195.0       (17 )%     2 %
 
Due to the exclusion of the non-material category of “Other,” all totals do not foot.

*License bookings measure the value of new license contracts signed during the quarter, including both the amount that goes to the income statement and the amount that goes to the deferred license revenue account on the balance sheet. License bookings can be calculated by adding license revenues and the net change in the deferred license revenue balance.

     BMC Software continued its stock repurchase program, spending $17 million to repurchase 1.1 million shares during the fourth fiscal quarter of 2005. During the first fiscal quarter of 2006, BMC Software has increased its share buyback rate, spending $86 million to repurchase 5.0 million shares.

     Fiscal 2006 Guidance

     As announced on May 23, the Company expects fiscal 2006 revenues to be in the $1.48 billion to $1.50 billion range and fiscal 2006 non-GAAP earnings per share, which excludes special items, to be in the $0.86 to $0.92 range. Fiscal 2006 estimates exclude an estimated $0.52 per share of amortization of acquired technology and intangibles, exit costs due to the Company’s previously announced restructuring and the incremental tax expense on repatriating previously unremitted foreign earnings.

 


 

BMC Software Fourth Quarter Results /Page 3

     BMC Software expects cash flows from operations for fiscal 2006 to exceed $500 million even after an estimated $40 to $50 million in cash outlays associated with the restructuring efforts.

     Repatriation of Foreign Earnings

     Pursuant to the provisions of the American Jobs Creation Act of 2004, the Company plans on repatriating approximately $717 million of previously unremitted foreign earnings throughout fiscal 2006. Accordingly, the Company will record a tax provision of approximately $36 million during the quarter ending June 30, 2005.

     Sarbanes-Oxley Section 404 Update

     The Company has completed an extensive assessment of its internal controls, as required by the Sarbanes-Oxley Act, and identified three material weaknesses as of March 31, 2005. These weaknesses and the Company’s plans to remediate them are fully detailed in the Company’s Annual Report on Form 10-K, which has been filed with the SEC today.

     “After these issues were identified, extensive analyses and significant additional testing processes were conducted to complete our audit and financial statements,” said George Harrington, chief financial officer, BMC Software.

     Conference Call

     A conference call to discuss fourth quarter results is scheduled for today, June 29, 2005 at 4:00 p.m. Central time. Those interested in participating may call (719) 457-2625 and use the passcode BMC. To access a replay of the conference call, which will be available for one week, dial (719) 457-0820 and use the passcode BMC. A live webcast of the conference call and presentation will be available on the Company’s website at www.bmc.com/investors. A replay of the webcast will be available within 24 hours and archived on the website for 90 days.

     Non-GAAP Financial Measures

     This press release includes the non-GAAP financial measures of net earnings, diluted earnings per share and operating expenses excluding charges for (i) amortization of acquired technology and intangibles, (ii) acquired research and development and (iii) impairment of goodwill. These items are excluded, as they are non-cash charges related to completed acquisitions. The non-GAAP financial measures of net earnings and diluted earnings per share are also adjusted to reflect an effective tax rate of 28% which differs from the GAAP rate. We have applied a standard

 


 

BMC Software Fourth Quarter Results /Page 4

28% tax rate to normalize our results against historical reported results. A reconciliation between the GAAP results and the non-GAAP results excluding these items is included with the financial tables accompanying this press release.

     BMC Software’s management uses both GAAP and non-GAAP results in its evaluation of the performance of the Company; although, the non-GAAP results are used for budgeting and for determining executive compensation on a quarterly basis.

     While GAAP results are more comprehensive, the Company provides investors supplemental non-GAAP measures and the reconciliation of non-GAAP to GAAP information to provide additional insight into BMC Software’s financial results. Because non-GAAP gauges are not influenced by certain non-cash or non-recurring expenses, they can add value by focusing on the ongoing performance of the Company’s core operations and by giving investors additional options for tracking historical and expected results.

     About BMC Software

     BMC Software, Inc. [NYSE:BMC] is a leading provider of enterprise management solutions that empower companies to manage their IT infrastructure from a business perspective. Delivering Business Service Management, BMC Software solutions span enterprise systems, applications, databases and service management. Founded in 1980, BMC Software has offices worldwide and fiscal 2005 revenues of more than $1.46 billion. For more information about BMC Software, visit www.bmc.com.

     This news release contains both historical information and forward-looking information. Statements of plans, objectives, strategies and expectations for future operations and results, identified by words such as “believe,” “anticipate,” “expect,“ “estimate” and “guidance” are forward-looking statements. Numerous important factors affect BMC Software’s operating results and could cause BMC Software’s actual results to differ materially from the forecasts and estimates indicated by this press release or by any other forward-looking statements made by, or on behalf of, BMC Software, and there can be no assurance that future results will meet expectations, estimates or projections. These factors include, but are not limited to, the following: 1) BMC Software’s revenues and earnings are subject to a number of factors, including the significant percentage of quarterly sales typically closed at the end of each quarter, that make estimation of operating results prior to the end of a quarter extremely uncertain; 2) BMC Software’s operating costs and expenses are relatively fixed over the short term; 3) increased competition and pricing pressures could adversely affect BMC Software’s earnings; 4) BMC Software’s maintenance revenue could decline if maintenance renewal rates decline or if license revenues do not grow; 5) new software products and product strategies may not be timely introduced or successfully adopted; 6) BMC Software’s quarterly cash flow from operations is and has been volatile and is dependent upon a number of factors described in BMC Software’s

 


 

BMC Software Fourth Quarter Results /Page 5

filings with the SEC; 7) BMC Software’s effective tax rate is subject to quarterly fluctuation and any change in such tax rate could affect the company’s earnings; and 8) the additional risks and important factors described in BMC Software’s quarterly reports on Form 10-Q and in its Annual Report on Form 10-K for the fiscal year ended March 31, 2005 and other filings with the SEC. BMC Software undertakes no obligation to update information contained in this lease.

###

BMC Software, the BMC Software logos, and all other BMC Software product or service names are registered trademarks or trademarks of BMC Software, Inc. © 2005, BMC Software, Inc. All rights reserved.

 


 

BMC Software Announces Fourth Quarter Financial Results
Page 6

BMC SOFTWARE, INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS
(Unaudited)

                         
    Three Months Ended        
    March 31,        
    Fiscal     Fiscal     Percentage  
    2004     2005     Change  
    (In millions, except          
    per share data)          
Revenues:
                       
License
  $ 182.5     $ 152.7       -16 %
Maintenance
    194.3       217.4       12 %
Professional services
    23.4       25.0       7 %
 
                   
Total revenues
    400.2       395.1       -1 %
 
                   
Cost of license revenues
    40.3       33.9       -16 %
Cost of maintenance revenues
    52.0       49.2       -5 %
Cost of professional services
    20.3       23.2       14 %
Selling and marketing expenses
    154.7       156.1       1 %
Research and development expenses
    54.5       66.5       22 %
General and administrative expenses
    47.0       67.2       43 %
Amortization of intangible assets
    4.0       5.7       43 %
Acquired research and development
    1.0       3.8       280 %
Impairment of goodwill
          3.7       n/m  
 
                 
Total operating expenses
    373.8       409.3       9 %
 
                 
Operating income (loss)
    26.4       (14.2 )     -154 %
Other income, net
    13.9       14.7       6 %
 
                 
Earnings (loss) before income taxes
    40.3       0.5       -99 %
Income tax provision (benefit)
    3.4       (15.0 )     n/m  
 
                 
Net earnings (loss)
  $ 36.9     $ 15.5       -58 %
 
                 
Diluted earnings (loss) per share
  $ 0.16     $ 0.07       -56 %
 
                   
Shares used in computing diluted earnings (loss) per share
    227.9       222.4       -2 %
 
                   

 


 

BMC Software Announces Fourth Quarter Financial Results
Page 7

BMC SOFTWARE, INC. AND SUBSIDIARIES
NON-GAAP STATEMENTS OF OPERATIONS EXCLUDING SPECIAL ITEMS
(Unaudited)

                         
    Three Months Ended        
    March 31,        
    Fiscal     Fiscal     Percentage  
    2004     2005     Change  
    (In millions, except          
    per share data)          
Revenues:
                       
License
  $ 182.5     $ 152.7       -16 %
Maintenance
    194.3       217.4       12 %
Professional services
    23.4       25.0       7 %
 
                 
Total revenues
    400.2       395.1       -1 %
 
                 
                       
Cost of license revenues
    28.7       19.7       -31 %
Cost of maintenance revenues
    52.0       49.5       -5 %
Cost of professional services
    20.3       23.2       14 %
Selling and marketing expenses
    154.7       156.2       1 %
Research and development expenses
    54.5       66.9       23 %
General and administrative expenses
    47.0       67.2       43 %
 
                 
Total operating expenses
    357.2       382.7       7 %
 
                 
Operating income (loss)
    43.0       12.4       -71 %
Other income, net
    13.9       14.7       6 %
 
                 
Earnings (loss) before income taxes
    56.9       27.1       -52 %
Income tax provision (benefit)
    16.1       7.6       -53 %
 
                 
Net earnings (loss)
  $ 40.8     $ 19.5       -52 %
 
                 
Diluted earnings (loss) per share
  $ 0.18     $ 0.09       -50 %
 
                 
Shares used in computing diluted earnings (loss) per share
    227.9       222.4       -2 %
 
                 

See the accompanying Supplemental Analysis of Effect of Special Items, where these Non-GAAP Statements of Operations Excluding Special Items are reconciled to the Statements of Operations prepared in accordance with U.S. generally accepted accounting principles.

 


 

BMC Software Announces Fourth Quarter Financial Results
Page 8

BMC SOFTWARE, INC. AND SUBSIDIARIES
STATEMENTS OF OPERATIONS
(Unaudited)

                         
    Year Ended        
    March 31,        
    Fiscal     Fiscal     Percentage  
    2004     2005     Change  
    (In millions, except          
    per share data)          
Revenues:
                       
License
  $ 577.4     $ 546.5       -5 %
Maintenance
    756.4       824.3       9 %
Professional services
    84.9       92.2       9 %
 
                 
Total revenues
    1,418.7       1,463.0       3 %
 
                 
                       
Cost of license revenues
    169.5       130.3       -23 %
Cost of maintenance revenues
    210.3       184.7       -12 %
Cost of professional services
    79.2       91.8       16 %
Selling and marketing expenses
    610.2       557.7       -9 %
Research and development expenses
    259.5       222.5       -14 %
General and administrative expenses
    174.6       213.1       22 %
Amortization of intangible assets
    13.3       20.7       56 %
Acquired research and development
    1.0       4.0       300 %
Impairment of goodwill
          3.7       n/m  
Settlement of litigation
          11.3       n/m  
 
                   
Total operating expenses
    1,517.6       1,439.8       -5 %
 
                   
Operating income (loss)
    (98.9 )     23.2       n/m  
Other income, net
    69.5       75.0       8 %
 
                   
Earnings (loss) before income taxes
    (29.4 )     98.2       n/m  
Income tax provision (benefit)
    (2.6 )     22.9       n/m  
 
                   
Net earnings (loss)
  $ (26.8 )   $ 75.3       n/m  
 
                   
Diluted earnings (loss) per share
  $ (0.12 )   $ 0.34       n/m  
 
                 
Shares used in computing diluted earnings (loss) per share
    226.7       224.0       -1 %
 
                 

 


 

BMC Software Announces Fourth Quarter Financial Results
Page 9

BMC SOFTWARE, INC. AND SUBSIDIARIES
BALANCE SHEETS
(Unaudited)

                 
    March 31,     March 31,  
    2004     2005  
    (In millions)  
Current assets:
               
Cash and cash equivalents
  $ 612.3     $ 820.1 (a)
Marketable securities
    296.6       108.7 (a)
Trade accounts receivable, net
    172.6       191.8  
Current trade finance receivables, net
    175.5       151.8  
Other current assets
    179.4       168.0  
 
           
Total current assets
    1,436.4       1,440.4  
               
Property and equipment, net
    396.0       383.7  
Software development costs and related assets, net
    138.9       126.1  
Long-term marketable securities
    304.1       354.3 (a)
Long-term finance receivables, net
    158.7       126.1  
Acquired technology, goodwill and intangibles, net
    520.1       687.9  
Other long-term assets
    90.6       179.8  
 
           
 
  $ 3,044.8     $ 3,298.3  
 
           
Current liabilities:
               
Accounts payable and accrued liabilities
  $ 318.5     $ 320.8  
Current portion of deferred revenue
    660.9       764.3  
 
           
Total current liabilities
    979.4       1,085.1  
               
Long-term deferred revenue
    740.7       868.0  
Other long-term liabilities
    109.5       83.4  
Total stockholders’ equity
    1,215.2       1,261.8  
 
           
 
  $ 3,044.8     $ 3,298.3  
 
           

(a) Total cash and marketable securities are $1,283.1 at March 31, 2005

 


 

BMC Software Announces Fourth Quarter Financial Results
Page 10

BMC SOFTWARE, INC. AND SUBSIDIARIES
STATEMENTS OF CASH FLOWS
(Unaudited)

                 
    Year Ended  
    March 31,  
    Fiscal     Fiscal  
    2004     2005  
    (In millions)  
Cash flows from operating activities:
               
Net earnings (loss)
  $ (26.8 )   $ 75.3  
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities:
               
Depreciation and amortization
    259.4       221.7  
(Gain) loss on sale or impairment of technology assets and investments
    0.3       2.6  
(Gain) loss on previously securitized finance receivables
          (8.0 )
Other non-cash charges (benefits)
    (34.3 )     (27.3 )
(Increase) decrease in finance receivables
    (5.4 )     54.6  
Increase (decrease) in current and long-term deferred revenue
    222.9       223.8  
Increase (decrease) in payables to third-party financing institutions for finance receivables
    (11.2 )     (7.5 )
Increase (decrease) in accrued exit costs
    68.6       (27.4 )
Net change in trade receivables, payables and other components of working capital
    25.2       (5.9 )
 
           
Net cash provided by (used in) operating activities
    498.7       501.9  
 
           
               
Cash flows from investing activities:
               
Cash paid for technology acquisitions and other investments, net of cash acquired
    (53.8 )     (266.1 )
Cash receipts from previously securitizeed finance receivables
          10.0  
Purchases of marketable securities
    (322.3 )     (190.9 )
Proceeds from maturities/sales of marketable securities
    229.3       330.5  
Purchases of property and equipment
    (50.4 )     (57.7 )
Capitalization of software development costs and related assets
    (53.3 )     (61.7 )
Other investing activities
    2.1       1.3  
 
           
Net cash provided by (used in) investing activities
    (248.4 )     (234.6 )
 
           
               
Cash flows from financing activities:
               
Payments on capital leases
    (3.2 )     (5.1 )
Stock options exercised and other
    29.6       28.4  
Treasury stock acquired
    (170.1 )     (87.0 )
 
           
Net cash provided by (used in) financing activities
    (143.7 )     (63.7 )
 
           
Effect of exchange rate changes on cash
    5.6       4.2  
 
           
Net change in cash and cash equivalents
    112.2       207.8  
Cash and cash equivalents, beginning of period
    500.1       612.3  
 
           
Cash and cash equivalents, end of period
  $ 612.3     $ 820.1  
 
           

 


 

BMC Software Announces Fourth Quarter Financial Results
Page 11

BMC SOFTWARE, INC. AND SUBSIDIARIES
SUPPLEMENTAL ANALYSIS OF EFFECT OF SPECIAL ITEMS
(Unaudited)

                                                 
    Three Months Ended March 31, 2004     Three Months Ended March 31, 2005  
            Special     Non-GAAP, Excluding             Special     Non-GAAP, Excluding  
    As Reported     Items     Special Items     As Reported     Items     Special Items  
    (In millions, except per share data)             (In millions, except per share data)  
Revenues:
                                               
License
  $ 182.5     $     $ 182.5     $ 152.7     $     $ 152.7  
Maintenance
    194.3             194.3       217.4             217.4  
Professional services
    23.4             23.4       25.0             25.0  
 
                                   
Total revenues
    400.2             400.2       395.1             395.1  
 
                                   
Cost of license revenues
    40.3       (11.6 )(b)     28.7       33.9       (14.2) (a,b)     19.7  
Cost of maintenance revenues
    52.0             52.0       49.2       0.3 (a)     49.5  
Cost of professional services
    20.3             20.3       23.2             23.2  
Selling and marketing expenses
    154.7             154.7       156.1       0.1 (a)     156.2  
Research and development expenses
    54.5             54.5       66.5       0.4 (a)     66.9  
General and administrative expenses
    47.0             47.0       67.2             67.2  
Amortization of intangible assets
    4.0       (4.0 )(b)           5.7       (5.7 )(b)      
Acquired research and development
    1.0       (1.0 )(c)           3.8       (3.8 )(c)      
Impairment of goodwill
                      3.7       (3.7 )(d)      
 
                                   
Total operating expenses
    373.8       (16.6 )     357.2       409.3       (26.6 )     382.7  
 
                                   
Operating income (loss)
    26.4       16.6       43.0       (14.2 )     26.6       12.4  
Other income, net
    13.9             13.9       14.7             14.7  
 
                                   
Earnings (loss) before income taxes
    40.3       16.6       56.9       0.5       26.6       27.1  
Income tax provision (benefit)
    3.4       12.7 (e)     16.1       (15.0 )     22.6 (e,f)     7.6  
 
                                   
Net earnings (loss)
  $ 36.9     $ 3.9     $ 40.8     $ 15.5     $ 4.0     $ 19.5  
 
                                   
Diluted earnings (loss) per share
  $ 0.16     $ 0.02     $ 0.18     $ 0.07     $ 0.02     $ 0.09  
 
                                   
Shares used in computing diluted earnings (loss) per share
    227.9       227.9       227.9       222.4       222.4       222.4  
 
                                   
(a) Changes in estimates related to exit activities
          $                     $ 1.0          
(b) Amortization of acquired technology & intangibles
          $ (15.6 )                   $ (20.1 )        
(c) Acquired research and development
          $ (1.0 )                   $ (3.8 )        
(d) Impairment of goodwill
          $                     $ (3.7 )        
(e) Tax effect of special items and adjustment to effective tax rate of 28%
          $ 12.7                     $ (4.1 )        
(f) Adjustment of valuation allowance
          $                     $ 26.7          


 

BMC Software Announces Fourth Quarter Financial Results
Page 12

BMC SOFTWARE, INC. AND SUBSIDIARIES
SUPPLEMENTAL ANALYSIS OF EFFECT OF SPECIAL ITEMS
FOR THE YEAR ENDED MARCH 31, 2005
(Unaudited)

                         
            Special     Non-GAAP, Excluding  
    As Reported     Items     Special Items  
    (In millions, except per share data)
Revenues:
                       
License
  $ 546.5     $     $ 546.5  
Maintenance
    824.3             824.3  
Professional services
    92.2             92.2  
 
                 
Total revenues
    1,463.0             1,463.0  
 
                 
Cost of license revenues
    130.3       (53.6 )(a,b)     76.7  
Cost of maintenance revenues
    184.7       1.9 (a)     186.6  
Cost of professional services
    91.8             91.8  
Selling and marketing expenses
    557.7       (1.5 )(a)     556.2  
Research and development expenses
    222.5       2.3 (a)     224.8  
General and administrative expenses
    213.1             213.1  
Amortization of intangible assets
    20.7       (20.7 )(b)      
Acquired research and development
    4.0       (4.0 )(c)      
Impairment of goodwill
    3.7       (3.7 )(d)      
Settlement of litigation
    11.3       (11.3 )(e)      
 
                 
Total operating expenses
    1,439.8       (90.6 )     1,349.2  
 
                 
Operating income (loss)
    23.2       90.6       113.8  
Other income, net
    75.0             75.0  
 
                 
Earnings (loss) before income taxes
    98.2       90.6       188.8  
Income tax provision (benefit)
    22.9       29.5 (f,g,h)     52.4  
 
                 
Net earnings (loss)
  $ 75.3     $ 61.1     $ 136.4  
 
                 
Diluted earnings (loss) per share
  $ 0.34     $ 0.27     $ 0.61  
 
                 
Shares used in computing diluted earnings (loss) per share
    224.0       224.0       224.0  
 
                 
                       
                       
                       
(a) Changes in estimates related to exit activities
          $ 3.5          
(b) Amortization of acquired technology & intangibles
          $ (75.1 )        
(c) Acquired research and development
          $ (4.0 )        
(d) Impairment of goodwill
          $ (3.7 )        
(e) Settlement of litigation
          $ (11.3 )        
(f) Tax effect of special items and adjustment to effective tax rate of 28%
          $ 13.9          
(g) Adjustments to income tax accruals
          $ (11.1 )        
(h) Adjustment of valuation allowance
          $ 26.7          

 

-----END PRIVACY-ENHANCED MESSAGE-----