TINTON FALLS, N.J., May 3, 2016 /PRNewswire/ --

Fourth Quarter and Fiscal 2016 Highlights Include:



                                  Fourth Quarter      Fiscal 2016
                                  --------------      -----------

    GAAP Results:

    Revenues                           $159.6 million   $595.1 million

    Income from Operations (EBIT)        $9.3 million     $2.0 million

    EBIT Margin                                  5.8%             0.3%

    Diluted Earnings Per Share                  $0.13             $0.00


    Non-GAAP Results:

    Income from Operations (EBIT)       $26.2 million    $67.3 million

    EBIT Margin                                 16.4%            11.3%

    Diluted Earnings Per Share                  $0.36             $0.91

Commvault [NASDAQ: CVLT] today announced its financial results for the fourth quarter and fiscal year ended March 31, 2016.

http://photos.prnewswire.com/prnvar/20150501/213290LOGO

N. Robert Hammer, Commvault's Chairman, President and CEO stated, "We delivered record quarterly revenue of $159.6 million, representing constant currency growth of 8% over the prior year quarter and 3% sequentially. Operating performance for the fourth quarter was highlighted by non-GAAP operating profit of $26.2 million, representing increases of 29% year-over-year and 25% sequentially. Our customers continue to embrace our market-leading integrated solutions, particularly those that enable customers to manage the transition to the cloud. Our industry leading technology coupled with solid sales execution continue to give us increased confidence in our future. In addition, our latest software release has been very well received by the market, in particular for our platform and expanded cloud functionality, and is expected to drive momentum into fiscal 2017. We remained opportunistic during the fourth fiscal quarter, repurchasing a total of $56.9 million of our common stock."

Total revenues for the fourth quarter of fiscal 2016 were $159.6 million, an increase of 6% year-over-year, an increase of 2% sequentially and an increase of 8% on a year-over-year constant currency basis. Software revenue in the fourth quarter of fiscal 2016 was $73.3 million, an increase of 5% year-over-year, an increase of 3% sequentially and an increase of 6% on a year-over-year constant currency basis. Services revenue in the fourth quarter of fiscal 2016 was $86.2 million, an increase of 7% year-over-year, an increase of 2% sequentially and an increase of 9% on a year-over-year constant currency basis.

For the full fiscal year, total revenues were $595.1 million, a decrease of 2% from fiscal 2015. On a constant currency basis, total revenues for the full fiscal year increased 3% over fiscal 2015. Software revenue for the full fiscal year was $258.8 million, a decrease of 9% from fiscal 2015. On a constant currency basis, software revenue for the full fiscal year decreased 4%. Services revenue for the full fiscal year was $336.3 million, an increase of 4% from fiscal 2015. On a constant currency basis, services revenue for the full fiscal year increased 9%.

On a GAAP basis, income from operations (EBIT) increased 95% to $9.3 million for the fourth quarter compared to $4.8 million in the same period of the prior year. Non-GAAP income from operations (EBIT) increased to $26.2 million in the fourth quarter of fiscal 2016 compared to $20.3 million in the fourth quarter of the prior year.

On a GAAP basis, income from operations (EBIT) for the full fiscal year was $2.0 million. Non-GAAP income from operations (EBIT) decreased to $67.3 million in fiscal 2016 compared to $104.7 million in fiscal 2015.

For the fourth quarter of fiscal 2016, Commvault reported net income of $5.8 million. Non-GAAP net income for the quarter increased to $16.6 million, or $0.36 per diluted share, from $12.8 million, or $0.27 per diluted share, in the same period of the prior year.

For the full fiscal year, Commvault reported a net income of $0.1 million. Non-GAAP net income for the full fiscal year decreased to $42.4 million, or $ 0.91 per diluted share, from $66.0 million, or $1.40 per diluted share, in fiscal 2015.

Operating cash flow totaled $37.2 million for the fourth quarter of fiscal 2016 which was an increase of $1.2 million, or 3%, compared to the fourth quarter of fiscal 2015. For the full fiscal year, operating cash flow was $84.4 million, compared to $123.8 million for fiscal 2015. Total cash and short-term investments were $387.2 million as of March 31, 2016 compared to $387.6 million as of March 31, 2015. During the fiscal fourth quarter, Commvault repurchased $56.9 million of our common stock (1.60 million shares) bringing our fiscal 2016 total repurchases to $91.5 million (2.56 million shares). As of May 3, 2016, there is $93.1 million available under the share repurchase program that currently expires on March 31, 2017. We made no borrowings against our line of credit during fiscal 2016.

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 March 15, 2016, Commvault announced that it teamed up with Forsythe
        Hosting Solutions and Hitachi Data Systems to provide a new,
        enterprise-class, hybrid cloud-capable backup and recovery as a service
        (BaaS) solution for enterprises looking to offload day-to-day backup and
        recovery responsibilities from in-house staff. The solution combines
        Commvault's next-generation software and data platform, Hitachi Data
        Systems' software-defined infrastructure solutions, and Forsythe's
        hosting and managed services.

    --  On March 9, 2016, Commvault announced that it launched Commvault Remote
        Managed Services to give customers the option of supporting and managing
        Commvault software environments through Commvault's dedicated Remote
        Managed Services team. This offering is also available through Commvault
        partners.

    --  On March 9, 2016, Commvault also announced new innovations to the
        Commvault Data Platform to further provide customers with a holistic,
        highly-scalable, and cost-efficient means of storing, accessing and
        recovering business-critical data on-premise and in the cloud. The new
        innovations include extended hypervisor support, a scale-out storage
        option on commodity hardware, newly available of APIs that extend open
        access to the Commvault Data Platform, and expanded coverage and support
        for the Commvault IntelliSnap ecosystem. Commvault also announced
        technology enhancements to its market-leading Commvault integrated
        solutions portfolio designed to help enterprises better support and
        manage 'big data' initiatives leveraging big data environments such as
        Hadoop, Greenplum and GPFS.

    --  On March 1, 2016, at the largest healthcare industry trade show - HIMMS,
        Commvault launched Commvault Clinical Archive to modernize the way
        healthcare organizations manage, migrate and share clinical data; the
        first solution that can address data management in both the clinical and
        business sides of healthcare on a single platform. Following Commvault's
        strategic investment in Laitek, a pioneer in rapid data migration and
        storage services for PACS replacements, Commvault developed a solution
        built on the Commvault Data Platform and Laitek's Semperdata(TM)
        platform. With the announcement of Commvault Clinical Archive, Commvault
        delivered on its commitment to launch industry-specific offerings, with
        healthcare as a first area of focus.

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 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.

All of 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. In fiscal 2015, Commvault also excluded certain expenses related to its planned move into a new corporate campus headquarters. 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, 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, and in fiscal 2015 certain expenses related to the move into a new corporate campus headquarters. In fiscal 2016, Commvault has also excluded its share of earnings from its equity method investment. 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 prior two fiscal years was 34% for fiscal 2015 and 37% for fiscal 2014. The fiscal 2016 tax rate is not a meaningful percentage due to the dollar amount of GAAP pre-tax income. The cash tax rate over the past two fiscal years is estimated to be 26% for fiscal 2015 and 18% for fiscal 2014. Cash taxes paid in fiscal 2016 have declined 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. Over the next few years, Commvault believes its GAAP and cash tax rates will align.

Commvault measured itself to non-GAAP tax rates of 37% in fiscal 2016 and will continue to measure itself to a non-GAAP tax rate of 37% in fiscal 2017. 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. 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, May 3, 2016, 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.

©1999-2016 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

                                                   (In thousands, except per share data)

                                                                (Unaudited)


                                                   Three Months Ended                          Year Ended
                                                       March 31,
                                                                                                March 31,
                                                                                                ---------

                                                   2016                    2015             2016               2015
                                                   ----                    ----             ----               ----

    Revenues:

    Software                                               $73,344                                 $70,052          $258,793          $283,254

    Services                                     86,221                              80,683                336,333    324,289
                                                 ------                              ------                -------    -------

    Total revenues                              159,565                             150,735                595,126    607,543

    Cost of revenues:

    Software                                        790                                 608                  2,385      2,442

    Services                                     20,007                              20,306                 80,327     79,626
                                                 ------                              ------                 ------     ------

    Total cost of revenues                       20,797                              20,914                 82,712     82,068
                                                 ------                              ------                 ------     ------

    Gross margin                                138,768                             129,821                512,414    525,475

    Operating expenses:

    Sales and marketing                          89,652                              86,047                352,669    335,980

    Research and development                     18,411                              16,800                 69,287     64,143

    General and administrative                   19,131                              19,713                 78,848     78,063

    Depreciation and amortization                 2,275                               2,492                  9,611      8,505
                                                  -----                               -----                  -----      -----

    Total operating expenses                    129,469                             125,052                510,415    486,691
                                                -------                             -------                -------    -------

    Income from operations                        9,299                               4,769                  1,999     38,784

    Interest expense                              (241)                              (219)                 (933)     (665)

    Interest income                                 275                                 181                    862        773

    Equity in loss of affiliate                    (83)                                  -                  (83)         -
                                                    ---                                                       ---        ---

    Income before income taxes                    9,250                               4,731                  1,845     38,892

    Income tax expense                            3,456                               1,379                  1,709     13,242
                                                  -----                               -----                  -----     ------

    Net income                                              $5,794                                  $3,352              $136           $25,650
                                                            ======                                  ======              ====           =======

    Net income per common share:

    Basic                                                    $0.13                                   $0.07             $0.00             $0.56
                                                             =====                                   =====             =====             =====

    Diluted                                                  $0.13                                   $0.07             $0.00             $0.54
                                                             =====                                   =====             =====             =====

    Weighted average common shares outstanding:

    Basic                                        44,615                              45,017                 45,159     45,464
                                                 ======                              ======                 ======     ======

    Diluted                                      45,787                              46,626                 46,489     47,222
                                                 ======                              ======                 ======     ======


                                                                            Table II

                             Commvault Systems, Inc.


                      Condensed Consolidated Balance Sheets

                                  (In thousands)

                                   (Unaudited)


                                 March 31,                  March 31,
                                 ---------                  ---------

                                      2016                           2015
                                      ----                           ----

                                  ASSETS

    Current
     assets:

    Cash and
     cash
     equivalents                              $288,107                            $337,673

    Short-
     term
     investments                    99,072                           49,936

    Trade
     accounts
     receivable,
     net                           113,429                          117,716

    Prepaid
     expenses
     and
     other
     current
     assets                         16,769                           20,084

    Total
     current
     assets                        517,377                          525,409


    Deferred
     tax
     assets,
     net                            49,976                           41,045

    Property
     and
     equipment,
     net                           135,904                          140,208

    Equity
     method
     investment                      4,579                                -

    Other
     assets                          6,737                            6,804
                                     -----                            -----

    Total
     assets                                   $714,573                            $713,466
                                              ========                            ========


                   LIABILITIES AND STOCKHOLDERS' EQUITY

    Current
     Liabilities:

    Accounts
     payable                                      $309                                $860

    Accrued
     liabilities                    69,678                           72,757

    Deferred
     revenue                       194,977                          184,312
                                   -------                          -------

    Total
     current
     liabilities                   264,964                          257,929


    Deferred
     revenue,
     less
     current
     portion                        49,889                           45,423

    Other
     liabilities                     3,452                            3,104


    Total
     stockholders'
     equity                        396,268                          407,010
                                   -------                          -------

    Total
     liabilities
     and
     stockholders'
     equity                                   $714,573                            $713,466
                                              ========                            ========


                                                                                                                                                                  Table III

                                                                       Commvault Systems, Inc.


                                                                Consolidated Statements of Cash Flows

                                                                            (In thousands)

                                                                             (Unaudited)


                                                                                       Three Months Ended                             Year Ended

                                                                                           March 31,                                  March 31,
                                                                                           ---------                                  ---------

                                                                                 2016                     2015           2016                   2015
                                                                                 ----                     ----           ----                   ----

    Cash flows from operating activities

    Net income                                                                             $5,794                               $3,352                      $136             $25,650

    Adjustments to reconcile net income to net cash provided by
    operating activities:

    Depreciation and amortization                                               2,670                              2,814                     11,179         9,046

    Noncash stock-based compensation                                           16,680                             15,162                     64,196        60,663

    Excess tax benefits from stock-based compensation                           (401)                             (836)                   (6,664)      (5,057)

    Deferred income taxes                                                     (1,452)                             2,269                    (9,332)        4,072

    Equity in loss of affiliate                                                    83                                  -                        83             -

    Changes in operating assets and liabilities:

    Trade accounts receivable                                                   1,693                            (6,626)                     3,879       (6,581)

    Prepaid expenses and other current assets                                     569                            (1,224)                     3,414      (11,907)

    Other assets                                                                (174)                               651                      (571)        1,229

    Accounts payable                                                              171                              (313)                     (454)        (267)

    Accrued liabilities                                                       (2,048)                             7,128                      1,972        13,221

    Deferred revenue                                                           13,333                             14,376                     16,317        35,818

    Other liabilities                                                             261                              (771)                       258       (2,040)
                                                                                  ---                               ----                        ---        ------

    Net cash provided by operating activities                                  37,179                             35,982                     84,413       123,847

    Cash flows from investing activities

    Purchase of short-term investments                                       (26,836)                          (12,475)                  (99,071)     (68,933)

    Proceeds from maturity of short-term investments                           12,474                             12,495                     49,935        43,973

    Purchase of equity method investment                                         (86)                                 -                   (4,662)            -

    Purchases for corporate campus headquarters                                     -                           (8,989)                   (2,111)     (59,297)

    Purchase of property and equipment                                        (1,273)                           (2,042)                   (6,280)      (5,784)
                                                                               ------                             ------                     ------        ------

    Net cash used in investing activities                                    (15,721)                          (11,011)                  (62,189)     (90,041)

    Cash flows from financing activities

    Repurchase of common stock                                               (56,897)                                 -                  (91,477)    (155,125)

    Debt issuance costs                                                             -                                 -                         -      (1,262)

    Proceeds from stock-based compensation plans                                5,065                              5,633                     14,843        17,690

    Excess tax benefits from stock-based compensation                             401                                836                      6,664         5,057
                                                                                  ---                                ---                      -----         -----

    Net cash provided by (used in) financing activities                      (51,431)                             6,469                   (69,970)    (133,640)

    Effects of exchange rate - changes in cash                                  1,684                            (8,713)                   (1,820)     (20,226)
                                                                                -----                             ------                     ------       -------

    Net increase (decrease) in cash and cash equivalents                     (28,289)                            22,727                   (49,566)    (120,060)

    Cash and cash equivalents at beginning of period                          316,396                            314,946                    337,673       457,733
                                                                              -------                            -------                    -------       -------

    Cash and cash equivalents at end of period                                           $288,107                             $337,673                  $288,107            $337,673
                                                                                         ========                             ========                  ========            ========


                                                                                                                                                                                               Table IV


                                                                                      Commvault Systems, Inc.

                                                                       Reconciliation of GAAP to Non-GAAP Financial Measures

                                                                               (In thousands, except per share data)

                                                                                            (Unaudited)


                                                                                                                     Three Months Ended                 Year Ended
                                                                                                                         March 31,
                                                                                                                                                        March 31,
                                                                                                                                                        ---------

                                                                                                                               2016                2015              2016         2015
                                                                                                                               ----                ----              ----         ----

    Non-GAAP financial measures and reconciliation:

    GAAP income from operations                                                                                                         $9,299                    $4,769                $1,999           $38,784

    Noncash stock-based compensation (1)                                                                                     16,680              15,162            64,196       60,663

    FICA and related payroll tax expense on stock option exercises and                                                          261                 368             1,151        1,143
         vesting on restricted stock awards (2)

    Adjustment to exclude expenses related to corporate campus                                                                    -                  -                    -            4,141
         headquarters relocation (3)


    Non-GAAP income from operations                                                                                                    $26,240                   $20,299               $67,346          $104,731
                                                                                                                                       =======                   =======               =======          ========


    GAAP net income                                                                                                                     $5,794                    $3,352                  $136           $25,650

    Noncash stock-based compensation (1)                                                                                     16,680              15,162            64,196       60,663

    FICA and related payroll tax expense on stock option exercises and                                                          261                 368             1,151        1,143
         vesting on restricted stock awards (2)

    Adjustment to exclude expenses related to corporate campus                                                                    -                  -                -       4,141
         headquarters relocation (3)

    Equity in loss of affiliate (4)                                                                                              83                   -               83            -

    Non-GAAP provision for income taxes adjustment (5)                                                                      (6,265)            (6,118)         (23,182)     (25,549)
                                                                                                                             ------              ------           -------      -------

    Non-GAAP net income                                                                                                                $16,553                   $12,764               $42,384           $66,048
                                                                                                                                       =======                   =======               =======           =======


    Diluted weighted average shares outstanding                                                                              45,787              46,626            46,489       47,222
                                                                                                                             ======              ======            ======       ======

    Non-GAAP diluted net income per share                                                                                                $0.36                     $0.27                 $0.91             $1.40
                                                                                                                                         =====                     =====                 =====             =====


                                                                      Three Months Ended                                  Year Ended
                                                                                                                        March 31, 2016
                                                                        March 31, 2016
                                                                        --------------

                                                                   Sequential                       Year Over Year                     Year Over Year
                                                                   ----------                       --------------                     --------------

    Non-GAAP software revenue reconciliation

      GAAP software revenue                                                                 $73,344                                            $73,344  $258,793

          Adjustment for currency impact                                            231                          956                             12,359

    Non-GAAP software revenue on a constant currency basis (6)                              $73,575                                            $74,300  $271,152
                                                                                            =======                                            =======  ========


                                                               Three months ended March 31,                            Year Ended
                                                                                             2016                     March 31, 2016
                                                                                             ----                     --------------

                                                                   Sequential                       Year Over Year                     Year Over Year
                                                                   ----------                       --------------                     --------------

    Non-GAAP services revenue reconciliation

      GAAP services revenue                                                                 $86,221                                            $86,221  $336,333

          Adjustment for currency impact                                            451                        1,759                             16,320

    Non-GAAP services revenue on a constant currency basis (6)                              $86,672                                            $87,980  $352,653
                                                                                            =======                                            =======  ========


                                                                    Three Months Ended                                 Year Ended
                                                                                                                     March 31, 2016
                                                                      March 31, 2016
                                                                      --------------

                                                                   Sequential                       Year Over Year                     Year Over Year
                                                                   ----------                       --------------                     --------------

    Non-GAAP total revenue reconciliation

      GAAP total revenues                                                                  $159,565                                           $159,565  $595,126

          Adjustment for currency impact                                            682                        2,715                             28,679

    Non-GAAP total revenues on a constant currency basis (6)                               $160,247                                           $162,280  $623,805
                                                                                           ========                                           ========  ========

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            Year Ended
                                         March 31,
                                                                   March 31,
                                                                   ---------

                                             2016             2015                2016   2015
                                             ----             ----                ----   ----

    Cost of services revenue                            $848                     $744          $3,106  $2,930

    Sales and marketing                     7,546            6,713              28,557 26,853

    Research and development                1,834            1,624               6,722  5,908

    General and administrative              6,452            6,081              25,811 24,972
                                            -----            -----              ------ ------

    Stock-based compensation expense                 $16,680                  $15,162         $64,196 $60,663
                                                     =======                  =======         ======= =======

(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) Commvault completed the move of its Global Corporate Headquarters in fiscal 2015. In connection with this planned move, the Company incurred certain non-routine expenses that management has concluded are not representative of the ongoing business. As a result, these expenses have been excluded from non-GAAP results in order to understand, manage and evaluate the business and make operating decisions. These expenses include the lease termination charge related to the previous headquarters location, accelerated depreciation on assets associated with the previous location and moving related expenses.

(4) Represents Commvault's share of loss from its investment in Laitek, Inc.

(5) 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.

(6) 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 during 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.

Logo - http://photos.prnewswire.com/prnh/20150501/213290LOGO

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/commvault-sets-fiscal-q4-revenue-record-300261004.html

SOURCE Commvault