CPWR Ocean Thermal Energy Corporation (CE)

• Non-GAAP earnings per share were $0.09; GAAP EPS of $0.04
• Total revenues were approximately $170.9M
• Total APM (Dynatrace) revenue was approximately $83.2M; contribution margin of 11.9 percent
• Total Mainframe revenue was approximately $66.0M; contribution margin of 75.9 percent

Compuware Corporation (Nasdaq: CPWR), the technology performance company, today announced financial results for its second quarter, fiscal year 2015 ended September 30, 2014.

Non-GAAP net income for the quarter was $19.9 million, or $0.09 per diluted share, compared to $21.2 million, or $0.10 per diluted share in the year-ago period. GAAP net income for the second quarter was $9.2 million, or $0.04 per diluted share, compared to $9.1 million, or $0.04 per diluted share in the year-ago period. Prior-year amounts relate to our continuing operations.

(Included in the financial tables is a reconciliation between non-GAAP and GAAP results.)

“The second quarter was a solid period for Compuware, as we ended up ahead of projected profitability and in line with revenue expectations. We have established a market-leadership position in application performance management and continue to see great progress in stabilizing our mainframe business,” said Compuware CEO Bob Paul. “We remain extremely enthusiastic about the opportunity in front of us. The completion of the Company’s transformation into a lean and focused entity able to compete and win in today’s tech market is almost complete. Also, our recent announcement regarding the finalization of the Covisint spin marks the accomplishment of another key milestone along this path, all of which will significantly benefit customers, employees and shareholders alike.”

With regard to the sale of the Company to Thoma Bravo, Compuware plans to mail the definitive proxy statement to shareholders on or about November 4, 2014 and, subject to regulatory approval, expects the shareholder meeting seeking approval for the transaction to be held on or about December 8, 2014.

Second Quarter Fiscal Year 2015 Dynatrace Segment Results and Highlights

• Total revenue was approximately $83.2M, up 8.9 percent y/y.
• Software license fees were approximately $25.9M, up 3.4 percent y/y.
• Maintenance fees were approximately $29.4M, up 19.5 percent y/y.
• Subscription fees were approximately $19.9M, flat y/y.
• Services fees were approximately $7.9M, up 16.6 percent y/y.
• Continued 90 percent+ overall maintenance renewal rate.
• Services on growth track due to transition from “implementation services” to “expert services.”
• Customer satisfaction at industry best 89.9% “Net Promoter Score.”
• APMaaS bookings up 40 percent y/y with continued strength forecasted.

Second Quarter Fiscal Year 2015 Mainframe Segment Results and Highlights

• Total revenue was approximately $66.0M, down 8.1 percent y/y.
• Software license fees were approximately $6.3M, down 16.6 percent y/y.
• Maintenance fees were approximately $59.6M, down 7.2 percent y/y.
• Contribution margin was approximately 75.9 percent compared to 76.6 percent last year.
• Exceeded plan for software license bookings and revenue.

Second Quarter Fiscal Year 2015 Company Results

During the company’s second quarter:

• Total revenues were approximately $170.9M, down 1.0 percent y/y.
• Software license fees were approximately $32.2M, down 1.2 percent y/y.
• Maintenance fees were approximately $89.0 million, flat y/y.
• Subscription fees were approximately $19.9 million, flat y/y.
• Application services fees were approximately $21.7 million, down 11.4 percent y/y.

Second Quarter Fiscal Year 2015 Company Highlights

During the second quarter, Compuware:

• Entered into a definitive agreement to be acquired by leading private equity investment firm Thoma Bravo, LLC, in a transaction valued at approximately $2.5 billion. The transaction is subject to approval from Compuware's shareholders, regulatory approvals, and other customary closing conditions. The closing of the transaction is also subject to the completion of a distribution of Covisint.
• Appointed Christopher O'Malley President of Mainframe Operations effective July 21, 2014. In this role, O'Malley oversees all facets of the business unit’s operations, including sales and marketing, product development and management, and customer support.
• Announced plans to operationally separate its mainframe and APM businesses and that the resulting mainframe-dedicated company will carry the Compuware name.
• Announced that its market-leading APM business will operate under the name Dynatrace.
• Announced that the annual 2014 Compuware PERFORM Global User Conference would be held October 7 - 9 in Orlando, Florida, where the Dynatrace team would share real-world examples of how companies use APM to optimize users’ experiences online, drive profits and build business success.
• Announced that Gartner, Inc., named Compuware the worldwide APM market share leader for the second year in a row.
• Announced that SD Times Magazine has named Compuware APM (Dynatrace) to its 2014 SD Times 100 list as a leader and innovator in the “Mobile Testing, Quality Assurance, and Security” category.
• Revealed that Covisint Chief Security Officer Dave Miller would deliver a presentation on cloud computing titled “The Four Immutable Laws of Cloud Computing,” at the Gartner Catalyst Conference.
• Stated that Covisint simplified the Physician Quality Reporting System (PQRS) for physicians and healthcare systems with its 2014 PQRS Registry.
• In conjunction with leading IT industry analyst firm Enterprise Management Associates, teamed up to host “A Pragmatic Approach to DevOps and the Mainframe” live webcast.
• Announced that Mainframe APM Subject Matter Expert Spencer Hallman and Mainframe Product Manager Tyler Allman would co-present the session, “Break Down IT Walls for Faster, More Seamless Mainframe Application Problem Resolution” at the SHARE conference in Pittsburgh.
• Announced that Dynatrace teamed up with Rosetta, one of the largest customer engagement and e-commerce agencies in the U.S., for a live webcast to provide tips on how retailers can avoid the most common eCommerce mistakes during the holiday shopping season and deliver superior online experiences to their customers.
• Announced that Perficient, a leading information technology and management consulting firm serving global 2000 and other large enterprise customers throughout North America, joined Covisint's Certified Service Partner program.
• Featured on the cover of Enterprise Executive with an article titled, "Compuware’s Chris O’Malley Shares His Vision of “Mainframe’s Next 50 Years.”
• Released the video, “Empower Your Next-Gen Mainframe Developers,” to help IT organizations overcome the significant challenges of improving the efficiency and productivity of the next generation of development and operations teams.

Use of Non-GAAP Financial Measures

In an effort to provide investors with additional information regarding the Company's results as determined by U.S. generally accepted accounting principles (“GAAP”), the Company has provided non-GAAP net income and non-GAAP diluted earnings per share. These financial measures exclude the impact of certain items and, therefore, have not been calculated in accordance with GAAP. These non-GAAP financial measures exclude stock compensation expense; amortization of purchased software and acquired intangible assets; restructuring charges; advisory fees associated with certain shareholder actions and business transformation; and the related tax impacts of these items. Each of the non-GAAP adjustments is described in more detail below. The accompanying tables provides a reconciliation of each of these non-GAAP measures to its most comparable GAAP financial measure.

We believe that inclusion of these non-GAAP financial measures provides better comparability with our historical financial results and with the results of many of our competitors. In addition, we believe these non-GAAP financial measures are useful to investors because they allow investors to review supplemental information used internally by management to evaluate our financial results. These non-GAAP measures also represent the means by which we communicate our earnings guidance to investors.

While we believe that these non-GAAP financial measures provide useful supplemental information, there are limitations associated with the use of these non-GAAP financial measures. These non-GAAP financial measures are not prepared in accordance with GAAP, are not audited, do not reflect a comprehensive system of accounting and may not be completely comparable to similarly titled measures of other companies due to potential differences in the exact method of calculation between companies. Items such as stock compensation expense; amortization of purchased software and acquired intangible assets; restructuring charges; advisory fees associated with certain shareholder actions and business transformation; and the related tax impacts of these items that are excluded from our non-GAAP financial measures can have a material impact on net income. As a result, these non-GAAP financial measures have limitations and should not be considered in isolation from, or as a substitute for, net income or loss, cash flow from operations or other measures of performance prepared in accordance with GAAP. We compensate for these limitations by using these non-GAAP financial measures as supplements to GAAP financial measures and by reconciling the non-GAAP financial measures to their most comparable GAAP financial measure. We have procedures in place to ensure that these measures are calculated using the appropriate GAAP components in their entirety and to ensure that our performance is properly reflected to facilitate consistent period-to-period comparisons. Management reviews the non-GAAP adjustments on a net-of-tax basis when evaluating our performance. Therefore, we exclude the tax impact of these charges when presenting non-GAAP financial measures.

The following discusses the reconciling items from our non-GAAP financial measures to the most comparable GAAP financial measures:

Stock compensation expense. Our non-GAAP financial measures exclude the compensation charges required to be recorded by GAAP for equity awards to employees and directors. Although this is a normal recurring expense for us, we believe it is useful in evaluating corporate performance during a particular time period to review the supplemental non-GAAP financial measures excluding this expense because these costs are generally fixed at the time an award is granted, are then expensed over several years and generally cannot be changed or influenced by management in the current period.

Amortization of purchased software and acquired intangibles. Our non-GAAP financial measures exclude costs associated with the amortization of purchased software and acquired intangible assets. Although this is a normal recurring expense for us, we believe it is useful in evaluating corporate performance during a particular time period to review the supplemental non-GAAP financial measures excluding this expense because these costs are fixed at the time of acquisition, are then amortized over a period of several years after the acquisition and generally cannot be changed or influenced by management in the current period.

Restructuring charges. Our non-GAAP financial measures exclude restructuring charges, and any subsequent changes in estimates as they relate to our ongoing corporate restructuring activities. We believe it is useful in evaluating corporate performance during a particular time period to review the supplemental non-GAAP financial measures excluding restructuring charges in order to provide comparability and consistency with historical operating results.

Advisory fees associated with certain shareholder actions and our business transformation initiative. In response to certain shareholder actions dating back to fiscal 2013, we have taken various actions to drive shareholder value. These actions have resulted in significant consultant fees to investigate business alternatives and implement business transformation plans. We believe it is useful in evaluating corporate performance during a particular time period to review the supplemental non-GAAP financial measures excluding such costs in order to provide comparability and consistency with historical operating results.

Provision for income taxes on above pre-tax non-GAAP adjustments. Our non-GAAP financial measures exclude the tax impact of the above pre-tax non-GAAP adjustments. This amount is calculated using the tax rates of each country to which these pre-tax non-GAAP adjustments relate. Management excludes the non-GAAP adjustments on a net-of-tax basis in evaluating our performance. Therefore, we exclude the tax impact of these charges when presenting non-GAAP financial measures.

Compuware is the technology performance company, and we exist solely to help our customers optimize the performance of their most important and innovative technologies—those that drive their businesses forward. Today, more than 7,100 companies, including many of the world’s largest organizations, depend on Compuware and our new-generation approach to performance management to do just that. Learn more at: http://www.compuware.com.

Certain statements in this release that are not historical facts, including those regarding the Company’s future plans, objectives and expected performance, are “forward-looking statements” within the meaning of the federal securities laws. These forward-looking statements represent our outlook only as of the date of this release. While we believe any forward-looking statements we have made are reasonable, actual results could differ materially since the statements are based on our current expectations and are subject to risks and uncertainties. These risks and uncertainties are discussed in the Company’s reports filed with the Securities and Exchange Commission. Readers are cautioned to consider these factors when relying on such forward-looking information. The Company does not undertake, and expressly disclaims any obligation, to update or alter its forward-looking statements whether as a result of new information, future events or otherwise, except as required by applicable law.

COMPUWARE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED BALANCE SHEETS (In Thousands)     AS OF SEPTEMBER 30, ASSETS 2014 2013 CURRENT ASSETS: Cash and cash equivalents $ 255,270 $ 50,372 Accounts receivable, net 313,944 381,892 Offering proceeds receivable - 68,448 Deferred tax asset, net 37,192 42,837 Income taxes refundable 4,313 4,628 Prepaid expenses and other current assets   30,892     33,365   Total current assets 641,611 581,542   PROPERTY AND EQUIPMENT, LESS ACCUMULATED DEPRECIATION AND AMORTIZATION 279,748 295,264   CAPITALIZED SOFTWARE AND OTHER INTANGIBLE ASSETS, NET 95,805 111,162   ACCOUNTS RECEIVABLE 161,130 191,208 DEFERRED TAX ASSET, NET 16,011 30,351 GOODWILL 632,106 732,265 OTHER ASSETS   23,460     28,688     TOTAL ASSETS $ 1,849,871   $ 1,970,480     LIABILITIES AND SHAREHOLDERS' EQUITY   CURRENT LIABILITIES: Accounts payable $ 18,947 $ 16,894 Accrued expenses 79,451 92,969 Income taxes payable 14,998 18,266 Deferred revenue   347,092     387,878   Total current liabilities 460,488 516,007   LONG TERM DEBT - 14,000   DEFERRED REVENUE 250,646 285,119   ACCRUED EXPENSES 20,079 18,274   DEFERRED TAX LIABILITY, NET   36,378     52,769   Total liabilities   767,591     886,169     SHAREHOLDERS' EQUITY: Common stock 2,208 2,157 Additional paid-in capital 847,172 799,647 Retained earnings 237,874 268,937 Accumulated other comprehensive loss   (21,635 )   (7,539 ) Total Compuware shareholders' equity 1,065,619 1,063,202 Non-controlling interest   16,661     21,109   Total shareholders' equity   1,082,280     1,084,311     TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 1,849,871   $ 1,970,480   COMPUWARE CORPORATION AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In Thousands, Except Per Share Data)         THREE MONTHS ENDED SIX MONTHS ENDED SEPTEMBER 30, SEPTEMBER 30,   2014 2013 2014 2013 REVENUES: Software license fees $ 32,189 $ 32,591 $ 58,876 $ 64,334 Maintenance fees 89,023 88,819 177,483 175,981 Subscription fees 19,949 19,931 39,311 40,063 Services fees 7,997 6,827 16,411 14,498 Application services fees   21,735     24,525     43,322     48,626   Total revenues   170,893     172,693     335,403     343,502     OPERATING EXPENSES: Cost of software license fees 4,300 5,227 9,295 10,156 Cost of maintenance fees 5,942 6,846 12,864 14,185 Cost of subscription fees 8,506 8,450 16,708 16,290 Cost of services 6,901 5,892 13,633 12,534 Cost of application services 27,231 33,689 58,133 57,950 Technology development and support 19,615 21,379 39,567 45,070 Sales and marketing 50,976 47,356 104,079 99,623 Administrative and general 30,580 32,838 64,593 68,886 Restructuring costs   2,255     219     5,230     5,022   Total operating expenses   156,306     161,896     324,102     329,716     INCOME FROM CONTINUING OPERATIONS 14,587 10,797 11,301 13,786   OTHER INCOME (EXPENSE), NET   (935 )   185     (712 )   387     INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAX PROVISION 13,652 10,982 10,589 14,173   INCOME TAX PROVISION   5,275     3,008     3,568     1,937     NET INCOME FROM CONTINUING OPERATIONS INCLUDING NON-CONTROLLING INTEREST 8,377 7,974 7,021 12,236   INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX   -     7,212     -     12,917     NET INCOME INCLUDING NON-CONTROLLING INTEREST 8,377 15,186 7,021 25,153   Less: Net loss attributable to the non-controlling interest in Covisint Corporation   (774 )   (1,154 )   (2,182 )   (1,154 )   NET INCOME ATTRIBUTABLE TO COMPUWARE CORP $ 9,151   $ 16,340   $ 9,203   $ 26,307     Amounts attributable to Compuware common shareholders Income from continuing operations 8,377 7,974 7,021 12,236 Loss attributable to non-controlling interest   (774 )   (1,154 )   (2,182 )   (1,154 ) Income from continuing operations, net of tax 9,151 9,128 9,203 13,390 Income from discontinued operations, net of tax   -     7,212     -     12,917   Net income attributable to Compuware common shareholders $ 9,151   $ 16,340   $ 9,203   $ 26,307     Diluted earnings per share: Continuing operations 0.04 0.04 0.04 0.06 Discontinued operations   -     0.03     -     0.06   Diluted earnings per share $ 0.04   $ 0.07   $ 0.04   $ 0.12     Weighted-average common shares outstanding 220,285 214,926 219,978 214,287 Dilutive effect of stock awards   3,385     5,503     3,511     5,720   Total shares   223,670     220,429     223,489     220,007   COMPUWARE CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (In Thousands)     SIX MONTHS ENDED SEPTEMBER 30, 2014   2013 CASH FLOWS PROVIDED BY OPERATING ACTIVITIES: Net income including non-controlling interest $ 7,021 $ 25,153 Adjustments to reconcile net income to cash provided by operations: Depreciation and amortization 29,017 32,501 Stock award compensation 15,277 25,312 Deferred income taxes (861 ) (16,450 ) Other 1,902 42 Net change in assets and liabilities, net of effects from currency fluctuations: Accounts receivable 63,202 33,366 Prepaid expenses and other assets (2,483 ) 5,640 Accounts payable and accrued expenses (9,153 ) (24,180 ) Deferred revenue (72,879 ) (58,934 ) Income taxes   (19,273 )   4,634   Net cash provided by operating activities   11,770     27,084     CASH FLOWS USED IN INVESTING ACTIVITIES: Purchase of: Property and equipment (5,923 ) (5,953 ) Capitalized software (14,648 ) (11,649 ) Divestiture of business units (8,046 ) - Other   -     (275 ) Net cash used in investing activities   (28,617 )   (17,877 )   CASH FLOWS USED IN FINANCING ACTIVITIES: Proceeds from borrowings - 37,500 Payments on borrowings - (41,500 ) Net proceeds from exercise of stock awards including excess tax benefits 9,203 15,333 Employee contribution to common stock purchase plans 617 1,235 Repurchase of common stock (6,960 ) (6,415 ) Dividends (27,474 ) (53,629 ) Other   -     (608 ) Net cash used in financing activities   (24,614 )   (48,084 )   EFFECT OF EXCHANGE RATE CHANGES ON CASH   (3,328 )   (624 )   NET CHANGE IN CASH AND CASH EQUIVALENTS (44,789 ) (39,501 )   CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD   300,059     89,873     CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 255,270   $ 50,372   COMPUWARE CORPORATION AND SUBSIDIARIES OPERATIONAL HIGHLIGHTS (Dollar Amounts In Thousands)       QUARTER ENDED SEP 30, YR - YR 2014 2013 % Chg Total Product Software Revenue by Geography North America $ 81,835 $ 85,171 (3.9 %) International 59,326 56,170 5.6 %   Deferred License Fees Current $ 14,569 $ 15,263 (4.5 %) Long-term 7,187 9,426 (23.8 %)   Deferred Maintenance Current $ 254,587 $ 294,910 (13.7 %) Long-Term 225,372 251,137 (10.3 %)   Deferred Subscription Current $ 42,003 $ 41,358 1.6 % Long-Term 10,112 7,042 43.6 %   Deferred Services $ 21,867 $ 22,358 (2.2 %)   Deferred Application Services $ 22,041 $ 31,503 (30.0 %)   Other: Total Company Headcount 2,975 4,338 (31.4 %)   Total DSO (Billed) 67.9 66.0 Total DSO 165.3 150.7     Stock-based compensation expense   Cost of license fees $ - $ - N/A Cost of maintenance fees 78 170 (54.1 %) Cost of subscription fees 4 1 300.0 % Cost of services 22 21 4.8 % Cost of application services 1,255 10,020 (87.5 %) Technology development and support 256 527 (51.4 %) Sales and marketing 1,888 803 135.1 % Administrative and general 2,974 3,253 (8.6 %) Restructuring costs - - N/A Discontinued operations   -   80 (100.0 %)   Total stock-based compensation expense before income taxes $ 6,477 $ 14,875 (56.5 %) COMPUWARE CORPORATION AND SUBSIDIARIES BUSINESS UNIT RESULTS OF OPERATIONS (In Thousands)             Covisint Application Unallocated Quarter Ended: Dynatrace Mainframe Services Expenses Total   September 30, 2014   Software license fees $ 25,883 $ 6,306 - - $ 32,189 Maintenance fees 29,400 59,623 - - 89,023 Subscription fees 19,949 - - - 19,949 Services fees 7,923 74 - - 7,997 Application services fees   -     -   $ 21,735     -     21,735   Total revenues 83,155 66,003 21,735 - 170,893   Total operating expenses   73,285     15,907     28,899     38,215     156,306     Income (loss) from operations $ 9,870   $ 50,096   $ (7,164 ) $ (38,215 ) $ 14,587   Contribution margin % 11.9 % 75.9 % (33.0 %) 8.5 %   Operating expenses include: Stock awards compensation $ 2,410 $ (31 ) $ 1,255 $ 2,843 $ 6,477 Amortization of purchased software $ 1,570 $ - $ 94 $ - $ 1,664 Amortization of other acquired intangible assets $ 955 $ - $ 77 $ - $ 1,032     September 30, 2013   Software license fees $ 25,027 $ 7,564 - - $ 32,591 Maintenance fees 24,596 64,223 - - 88,819 Subscription fees 19,931 - - - 19,931 Services fees 6,796 31 - - 6,827 Application services fees   -     -   $ 24,525     -     24,525   Total revenues 76,350 71,818 24,525 - 172,693   Operating expenses   69,260     16,821     34,362   $ 41,453     161,896     Income (loss) from operations $ 7,090   $ 54,997   $ (9,837 ) $ (41,453 ) $ 10,797   Contribution margin % 9.3 % 76.6 % (40.1 %) 6.3 %   Operating expenses include: Stock awards compensation $ 1,796 $ (315 ) $ 10,020 $ 3,294 $ 14,795 Amortization of purchased software $ 2,296 $ - $ 94 $ - $ 2,390 Amortization of other acquired intangible assets $ 1,707 $ - $ 96 $ - $ 1,803  

Prior year amounts have been reclassified to reflect the transition of Dynatrace for Mainframe from the Mainframe segment to the Dynatrace segment.

COMPUWARE CORPORATION AND SUBSIDIARIES BUSINESS UNIT RESULTS OF OPERATIONS (In Thousands)           Covisint Application Unallocated Six Months Ended: Dynatrace Mainframe Services Expenses Total   September 30, 2014   Software license fees $ 47,270 $ 11,606 - - $ 58,876 Maintenance fees 57,695 119,788 - - 177,483 Subscription fees 39,311 - - - 39,311 Services fees 16,255 156 - - 16,411 Application services fees   -     -   $ 43,322     -     43,322   Total revenues 160,531 131,550 43,322 - 335,403   Total operating expenses   148,918     33,023     62,291     79,870     324,102     Income (loss) from operations $ 11,613   $ 98,527   $ (18,969 ) $ (79,870 ) $ 11,301   Contribution margin % 7.2 % 74.9 % (43.8 %) 3.4 %   Operating expenses include: Stock awards compensation $ 4,322 $ 216 $ 3,874 $ 6,865 $ 15,277 Amortization of purchased software $ 3,190 $ - $ 188 $ - $ 3,378 Amortization of other acquired intangible assets $ 2,693 $ - $ 154 $ - $ 2,847   September 30, 2013   Software license fees $ 48,557 $ 15,777 - - $ 64,334 Maintenance fees 48,397 127,584 - - 175,981 Subscription fees 40,063 - - - 40,063 Services fees 14,398 100 - - 14,498 Application services fees   -     -   $ 48,626     -     48,626   Total revenues 151,415 143,461 48,626 - 343,502   Operating expenses   143,671     35,632     59,785   $ 90,628     329,716     Income (loss) from operations $ 7,744   $ 107,829   $ (11,159 ) $ (90,628 ) $ 13,786   Contribution margin % 5.1 % 75.2 % (22.9 %) 4.0 %   Operating expenses include: Stock awards compensation $ 4,619 $ 219 $ 10,506 $ 9,816 $ 25,160 Amortization of purchased software $ 4,573 $ - $ 188 $ - $ 4,761 Amortization of other acquired intangible assets $ 3,400 $ - $ 195 $ - $ 3,595  

Prior year amounts have been reclassified to reflect the transition of Dynatrace for Mainframe from the Mainframe segment to the Dynatrace segment.

COMPUWARE CORPORATION RECONCILIATION OF GAAP TO NON-GAAP (In Thousands, Except Per Share Data)    

THREE MONTHS ENDED

 

SIX MONTHS ENDED

2014

  2013

2014

  2013   NET INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO COMPUWARE COPORATION $ 9,151   $ 9,128   $ 9,203   $ 13,390   ADJUSTMENTS EXCLUDING IMPACT OF NON-CONTROLLING INTEREST Stock compensation (excl. restructuring) 6,260 12,905 14,564 21,479 Amortization of purchased software 1,648 2,389 3,344 4,759 Amortization of acquired intangibles 1,019 1,801 2,819 3,594 Restructuring expense 2,255 219 5,230 5,022 Advisory fees 5,351 1,977 8,095 3,133 Income tax effect of above adjustments (5,811 ) (7,245 ) (12,083 ) (13,738 )         Total adjustments 10,722 12,046 21,969 24,249         NON-GAAP NET INCOME FROM CONTINUING OPERATIONS $ 19,873   $ 21,174   $ 31,172   $ 37,639                     DILUTED EARNINGS PER SHARE FROM CONTINUING OPERATIONS - GAAP $ 0.04   $ 0.04   $ 0.04   $ 0.06     ADJUSTMENTS EXCLUDING IMPACT OF NON-CONTROLLING INTEREST Stock compensation (excl. restructuring) 0.03 0.06 0.07 0.10 Amortization of purchased software 0.01 0.01 0.01 0.02 Amortization of acquired intangibles 0.00 0.01 0.01 0.02 Restructuring expense 0.01 0.00 0.02 0.02 Advisory fees 0.02 0.01 0.04 0.01 Income tax effect of above adjustments (0.03 ) (0.03 ) (0.05 ) (0.06 )         Total adjustments 0.05 0.05 0.10 0.11         NON-GAAP EPS FROM CONTINUING OPERATIONS $ 0.09   $ 0.10   $ 0.14   $ 0.17     Diluted shares outstanding   223,670     220,429     223,489     220,007     EPS amounts may not add to the total due to rounding

Source:Compuware

Compuware CorporationLisa Elkin, +1-313-227-7345Senior Vice President, Marketing, Communications and Investor Relations