<PAGE>
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
---------------------------
[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended Dec. 31, 1995
OR
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from to
---------- ----------
Commission File Number 1-9189
-----------------------------
CHEYENNE SOFTWARE, INC.
------------------------------------------------------
(Exact name of registrant as specified in its charter)
Delaware 13-3175893
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
3 Expressway Plaza
Roslyn Heights, New York, 11577
(Address of principal executive offices)
(516) 484-5110
(Registrant's telephone number, including area code)
Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
YES X NO
-------- ---------
The number of Shares of Registrant's Common Stock outstanding as of
January 31, 1996 was 37,538,688 (excluding 2,035,000 shares of treasury stock).
<PAGE>
INDEX
CHEYENNE SOFTWARE, INC. AND SUBSIDIARIES
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Consolidated Balance Sheets-
December 31, 1995 and June 30, 1995......................... 3
Consolidated Statements of Earnings-
Three and Six Months Ended December 31, 1995 and 1994....... 4
Consolidated Statements of Cash Flows-
Six Months Ended December 31, 1995 and 1994................. 5
Notes to Consolidated Financial Statements....................... 6
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations...................... 7
PART II. OTHER INFORMATION
Item 1. Legal Proceedings................................................. 17
Item 4. Submission of Matters to a Vote of Security Holders............... 19
Signature................................................................. 20
2
<PAGE>
PART I--FINANCIAL INFORMATION
ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS
CHEYENNE SOFTWARE, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
December 31, and June 30, 1995
<TABLE>
<CAPTION>
Dec. 31, June 30,
Assets 1995 1995
------ -------- --------
(Unaudited)
(In thousands)
<S> <C> <C>
Current assets:
Cash and cash equivalents $ 7,528 $ 15,592
Short term investments 24,648 15,088
Accounts receivable, less allowance for doubtful accounts of
$1,418,000 and $1,302,000, respectively 41,680 31,201
Deferred income taxes 1,767 1,400
Prepaid income taxes 3,081 1,055
Prepaid expenses and other current assets 6,609 5,163
-------- --------
Total current assets 85,313 69,499
Long term investments 37,841 40,522
Fixed assets, net 21,898 16,511
Equipment under capital leases, net 5,326 ---
Other assets 7,025 2,862
-------- --------
Total assets $157,403 $129,394
======== ========
Liabilities and Shareholders' Equity
------------------------------------
Current liabilities:
Accounts payable $ 9,977 $ 5,962
Accrued expenses 4,069 5,751
Current portion of obligations under capital leases 2,523 ---
Other current liabilities 1,273 ---
-------- --------
Total current liabilities 17,842 11,713
Obligations under capital leases 2,890 ---
Deferred income taxes 1,782 1,352
Other liabilities 1,665 ---
-------- --------
Total liabilities 24,179 13,065
-------- --------
Minority interest in subsidiary --- 19
Shareholders' equity:
Preferred stock, $.01 par value, 5,000,000 shares authorized; none issued --- ---
Common stock, par value $.01 per share; 75,000,000 shares authorized;
39,573,688 and 39,313,861 shares issued and outstanding 396 393
Additional paid-in capital 56,125 53,008
Retained earnings 107,555 93,046
Foreign currency translation adjustment (547) 464
Net unrealized gain (loss) on investments 153 (143)
Treasury Stock, at cost; 2,035,000 shares (30,458) (30,458)
-------- --------
Total shareholders' equity 133,224 116,310
-------- --------
Total liabilities and shareholders' equity $157,403 $129,394
======== ========
</TABLE>
See accompanying notes to consolidated financial statements.
3
<PAGE>
CHEYENNE SOFTWARE, INC. AND SUBSIDIARIES
Consolidated Statements of Earnings
Three and Six Months Ended December 31, 1995 and 1994
(Unaudited)
<TABLE>
<CAPTION>
Three Months Ended Six Months Ended
December 31, December 31,
1995 1994 1995 1994
---- ---- ---- ----
(In thousands, except per share data)
<S> <C> <C> <C> <C>
Revenues $42,449 $29,611 $80,913 $51,263
Cost of sales 7,585 4,780 14,278 8,540
------- -------- ------ -------
Gross profit 34,864 24,831 66,635 42,723
------- -------- ------ -------
Operating expenses:
Research and development 6,147 3,174 11,313 5,989
Selling and marketing 12,424 9,253 23,550 17,488
General and administrative 4,075 2,272 7,352 4,052
Charge for purchased research and development 2,563 547 4,199 547
------- -------- ------ -------
Total operating expenses 25,209 15,246 46,414 28,076
------- -------- ------ -------
Operating income 9,655 9,585 20,221 14,647
Non-operating income:
Interest income and other 922 813 1,648 1,565
Other (losses) gains, net --- (379) --- 20,853
------- -------- ------ -------
Income before income taxes 10,577 10,019 21,869 37,065
Provision for income taxes 3,464 3,406 7,360 15,514
------- -------- ------ -------
Net income $ 7,113 $ 6,613 $14,509 $21,551
======= ======== ======= =======
Net income per share $ 0.18 $ 0.17 $ 0.37 $ 0.54
======= ======== ======= =======
Weighted average number of common shares and
equivalents outstanding 38,888 39,879 38,930 39,783
======= ======== ======= =======
</TABLE>
See accompanying notes to consolidated financial statements.
4
<PAGE>
CHEYENNE SOFTWARE, INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
Six Months Ended December 31, 1995 and 1994
(Unaudited)
<TABLE>
<CAPTION>
Six Months Ended
December 31,
1995 1994
-------- -------
(In thousands)
<S> <C> <C>
Cash flows from operating activities:
Net income $ 14,509 $ 21,551
Adjustments to reconcile net income to net cash
provided by operating activities:
Tax benefit from exercise of stock options 1,674 300
Equity in earnings of Gates/FA -- (85)
Depreciation and amortization 3,212 1,512
Deferred rent 438 --
Deferred income taxes (12) 9,181
Gain on exchange of Gates/FA common stock for Arrow Electronics common stock -- (21,232)
Loss on sale of Arrow Electronics common stock -- 379
Charge for purchased research and development 4,199 547
Changes in operating assets and liabilities, net of effects from
acquisitions:
Increase in accounts receivable (10,374) (3,164)
Increase in prepaid income taxes (2,026) --
Increase in prepaid expenses and other current assets (1,446) (1,365)
Increase in other assets (2,634) (410)
Increase in accounts payable and accrued expenses 965 2,668
-------- --------
Net cash provided by operating activities 8,505 9,882
-------- --------
Cash flows from investing activities:
Purchases of fixed assets (7,435) (3,403)
Purchases of short term investments (14,630) (5,643)
Purchases of long term investments (3,423) (6,255)
Proceeds from redemptions and maturities of short term investments 11,464 2,853
Proceeds from redemptions and maturities of long term investments 88 1,984
Net proceeds from sale of Arrow Electronics common stock -- 5,059
Payments for acquisitions (2,437) (1,150)
Payment for purchase of minority interest (236) --
-------- --------
Net cash used in investing activities (16,609) (6,555)
-------- --------
Cash flows from financing activities:
Proceeds from exercise of stock options 1,521 687
Principal payments under capital lease obligations (471) --
-------- --------
Net cash provided by financing activities 1,050 687
Effect of exchange rate changes on cash (1,010) 82
-------- --------
(Decrease) increase in cash and cash equivalents (8,064) 4,096
Cash and cash equivalents, beginning of year 15,592 11,629
-------- --------
Cash and cash equivalents, end of period $ 7,528 $ 15,725
======== ========
</TABLE>
See accompanying notes to consolidated financial statements.
5
<PAGE>
CHEYENNE SOFTWARE, INC.
Notes to Consolidated Financial Statements
December 31, 1995
(1) Business and Basis of Presentation
Business
Cheyenne Software, Inc. and its subsidiaries ("Cheyenne" or the
"Company") are engaged in the development, sale and support of software
products for use in microcomputers and computer systems mainly for Local
Area Network (LAN) and Wide Area Network (WAN) applications.
Basis of Presentation
The accompanying unaudited financial statements have been prepared in
accordance with generally accepted accounting principles for interim
financial information and in accordance with the instructions to Form
10-Q and Article 10 of Regulation S-X. Accordingly, they do not include
all of the information and footnotes required by generally accepted
accounting principles for complete financial statements. In the opinion
of management, all adjustments (consisting of normal recurring
adjustments or accruals) considered necessary for a fair presentation
have been included. Operating results for the three or six month period
ended December 31, 1995 are not necessarily indicative of the results
that may be expected for the year ending June 30, 1996. For further
information, refer to the financial statements and footnotes thereto and
other information included in Cheyenne's annual report on Form 10-K for
the year ended June 30, 1995.
(2) Reclassification
Certain prior year information has been reclassified to conform with the
fiscal 1996 presentation format.
(3) Capitalized Leases
During the 1996 fiscal year, Cheyenne entered into various capital leases
for equipment expiring May 31, 1998. The equipment recorded under the
capital leases are amortized over the terms of the related leases by the
straight-line method. Future minimum lease payments required under
capitalized leases as of December 31, 1995 are approximately as follows:
Year Ending June 30, In Thousands
-------------------- ------------
1996 - remaining $1,286
1997 2,572
1998 2,358
-------
Total minimum lease payments 6,216
Less, amount representing interest 803
-------
Present value of net minimum lease payments $5,413
=======
(4) Operating Leases
Effective September 1, 1995, Cheyenne entered into a lease for a new
office facility. The lease expires August 31, 2002 and includes scheduled
base rent increases over the term of the lease commencing with the first
payment on September 1, 1996. The total amount of the base rent payments
is being charged to expense on the straight-line method over the term of
the lease. Cheyenne has recorded a deferred credit to reflect the excess
of rent expense over cash payments since inception of the lease. Future
minimum rentals required under this lease as of December 31, 1995 are
approximately as follows:
Year Ending June 30, In Thousands
-------------------- ------------
1997 $1,154
1998 1,477
1999 1,524
2000 1,559
Thereafter 3,496
------
$9,210
======
6
<PAGE>
(5) Acquisition of Chili Pepper Software
On September 28, 1995, Cheyenne acquired certain assets and assumed
certain liabilities of Chili Pepper Software, Inc. ("Chili Pepper"), a
manufacturer of Hierarchical Storage Management (HSM) solutions for the
desktop PC for approximately $718,000 of cash and the assumption of
approximately $1,568,000 of liabilities. The acquisition has been
accounted for as a purchase and the operating results of Chili Pepper are
included in the consolidated statement of earnings from the date of
acquisition. In connection with the acquisition, Cheyenne in FQ196
recorded an expense for purchased research and development of
approximately $1,636,000. The revenues and earnings of Chili Pepper for
the periods prior to the acquisition were insignificant compared to those
of Cheyenne.
(6) Acquisition of Media Blitz
On October 31, 1995, Cheyenne acquired certain assets of Media Blitz,
Inc. ("Media Blitz"), a manufacturer of optical and tape jukebox and
CD-ROM management software solutions for the Microsoft Windows NT
environment, for approximately $1,719,000 in cash and $2,500,000 in
additional future contingent payments. The acquisition has been accounted
for using the purchase method of accounting, and accordingly, the
purchase price has been allocated to the assets purchased, including
approximately $1,254,000 for capitalized software which is included in
other assets. The excess of the purchase price over the fair value of the
net assets acquired was approximately $162,000 and has been recorded as
goodwill, which is included in other assets and is being amortized on a
straight-line basis over three years. In addition, Cheyenne in FQ296
recorded an expense for purchased research and development of
approximately $2,763,000. The operating results of Media Blitz are
included in the consolidated statement of earnings from the date of
acquisition. The revenues and earnings of Media Blitz for the periods
prior to the acquisition were insignificant compared to those of
Cheyenne.
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
Quarter ended December 31, 1995 compared to Quarter ended December 31, 1994.
Overview of FQ296
Except for the historical information and statements contained in
Management's Discussion and Analysis of Financial Condition and Results of
Operations ("MD&A"), the matters and items set forth in the MD & A are forward
looking statements that involve uncertainties and risks some of which are
discussed below, including under the caption "Cautionary Statements - Additional
Important Factors to be Considered."
During the last week of FQ296 Cheyenne released the latest generation of
its leading product, ARCserve for NetWare Version 6. This product offers
advanced features and improved performance. The Company intends to initiate
marketing programs and expects to announce strategic alliances in FQ396 to
enhance Cheyenne's position in the market for NetWare back-up products and to
increase market penetration. Cheyenne also currently intends to release foreign
language versions of ARCserve 6 by the end of FY96.
During FQ296 Cheyenne experienced continued sales growth of its
relatively new Windows NT product line. Both ARCserve and InocuLAN (antivirus)
for Windows NT were the first products in their respective categories to receive
certification for the Microsoft BackOffice logo. During FQ296 Cheyenne also
released new versions of InocuLAN and FAXserve for NetWare to take advantage of
Novell's NDS capabilities. Additionally, Windows 95 versions of ARCsolo and
InocuLAN were released in FQ296, along with numerous foreign language versions
of many of Cheyenne's existing products.
The Company believes that its performance in FQ296 and, in particular,
sales of ARCserve for NetWare to distributors and other customers in FQ296 was
negatively affected by the delay in the release of ARCserve 6 until the last
week of FQ296. The delay was due to, among other factors, the complexity of the
product and the time and effort required to conduct comprehensive testing for
compatibility, reliability and performance.
FQ296 is historically a strong quarter compared to FQ1 since FQ2
coincides with the end of the calendar year when a number of end users make
purchasing decisions relating to purchases during FQ2. Based on preliminary
data, it appears that the overall rate of growth in demand for Cheyenne products
to end users has slowed in FQ296 when compared to FQ196. The delay in the
release of ARCserve 6, the deferral of certain marketing programs from FQ296 to
FQ396 due to the delay and other strategic considerations, and possibly more
effective competition may have contributed to the reduced rate of growth. In
addition, sales of ARCserve for NetWare are closely linked with sales of
Novell's NetWare operating system, which is facing increased competition from
the Microsoft Windows NT network operating system. The growth in demand to end
users of Cheyenne's ARCserve for Windows NT increased in FQ296 from FQ196.
7
<PAGE>
In FQ296, Cheyenne recorded reserves in excess of those normally provided
of approximately $600,000 specifically for returns and exchanges in connection
with the release of ARCserve 6. At the end of FQ296, the Company estimates that
over $20,000,000 (slightly less than at the end of FQ196) of prior versions of
ARCserve (at distributor cost) are in the inventory of its distributors and
other customers. Based on communications with its distributors and other
customers, the usual slower acceptance of major enhancements to computer
software products (particularly in international markets), and the likelihood
that certain users will not require the advanced features of ARCserve 6,
Cheyenne believes that this inventory will sell through to end users. The
Company is also considering the implementation of additional marketing and other
promotional programs to promote the sale of prior versions of ARCserve currently
in the inventory of its distributors and other customers. Such programs and
incentives may affect profit margins.
While the Company does not currently intend for ARCserve 6 to replace
prior versions of ARCserve, certain distributors and other customers could
exercise contractual rights to exchange prior versions of ARCserve for ARCserve
6. In the event of faster than expected market acceptance of ARCserve 6 and, in
certain other situations, Cheyenne may permit exchanges in excess of contractual
rights. Cheyenne believes that the additional reserve is adequate based upon
available information and actual exchanges through January 31, 1996. If actual
exchanges exceed this amount, revenues in subsequent quarters may be adversely
affected.
The Company anticipates market acceptance of ARCserve 6 by the end of
calendar 1996, due to the quality of the product and Cheyenne's leading position
in the market for Novell NetWare back-up products. To foster the acceptance of
ARCserve 6, the Company has adopted a new pricing strategy for ARCserve 6 which
is intended to meet the needs of customers. The pricing strategy for ARCserve 6
includes a base package program for 25 users or less and a base package program
for unlimited users, each with additional, separately priced options.
The Company believes that the new pricing model will make ARCserve 6 more
attractive to a significant portion of the Novell NetWare back-up market.
However, at the lowest end of the market, ARCserve 6 will be more expensive when
compared to ARCserve 5.x. Since ARCserve 5.x will still be available, it is
anticipated that these users may not rapidly move to ARCserve 6. The Company has
a large installed base (in excess of 500,000 users) of previous versions of
ARCserve who might be interested in upgrading to the new version 6. Therefore,
an upgrade version is being offered, which may create incremental revenues
during the next few quarters.
While the pricing model of the full new product is expected by the
Company to further market acceptance of ARCserve 6, the average selling price of
ARCserve 6 (base package) is expected to be somewhat lower than the average
selling price of ARCserve 5.x. Cheyenne anticipates offsetting this decline in
average selling price with the sale of important options to the base package
which offer higher levels of functionality and performance. If the options do
not generate the level of sales expected by the Company, Cheyenne's revenues and
earnings may be adversely affected even if the unit sales of the ARCserve 6 base
package are at expected levels. In addition, distributors and other customers
may stock a lesser number of ARCserve 6 packages due to the reduced number of
product configurations compared to prior versions of ARCserve. While this will
lead to reduced costs to distributors and other customers, Cheyenne may
experience a decline in revenue as the market accepts ARCserve 6 and inventories
are lowered.
The Company believes that it is well positioned to benefit in the long
term from the growth of the overall market for network storage management
software products. The Company expects to maintain its leadership position in
the NetWare back-up market by its introduction of ARCserve 6. Cheyenne also
expects continued strong growth from ARCserve for NT, as this product further
penetrates this rapidly growing market. Cheyenne also continues to invest and
make progress in the market for UNIX storage management back-up products.
Cautionary Statements - Additional Important Factors To Be Considered
Set forth below are important factors which could cause actual results to
be adversely affected and to differ materially from the forward looking
statements in this MD&A, and other oral or written forward looking statements
made by the Company from time to time.
Product Concentration. The Company historically has derived approximately
80+% of its revenues from the ARCserve product line, substantially all of which
supports the Novell NetWare operating system. The Company expects this
percentage to gradually decrease in the near future. The Company has recently
increased sales of ARCserve supporting Windows NT, Unix and other operating
systems and intends to devote significant resources to further increase such
sales. Since the NetWare market is still the largest market for Cheyenne,
increased sales in the other portions of the market like Windows NT may not be
sufficient in the foreseeable future to offset any decline or slowing in
8
<PAGE>
revenues from NetWare products. Therefore, the success of ARCserve for NetWare
and in particular new Version 6 is critical to the future success of Cheyenne.
The failure of ARCserve 6 to obtain broad market acceptance, whether due to
competition, product quality or other factors, would have a material adverse
effect on the Company's business. In addition, even if ARCserve 6 is broadly
accepted, sales of this and the Company's other NetWare products are linked
closely with the growth in the market for the NetWare operating system. The
apparent slowing in the growth of the NetWare market, the Company's significant
dependence on this market, and general uncertainty in the networking operating
system market created by the competition between Microsoft and Novell, subjects
the Company's performance to increased volatility.
Uncertain Acceptance of New Products; Technical Problems. As is the case
with new products generally, market acceptance of ARCserve 6 can never be
assured. If ARCserve 6 and/or its options experience a high number of
significant "bugs," or fail to include features required by users, or fail to
receive favorable product and other reviews in trade publications, market
acceptance may be delayed or may never be realized.
Competitive factors may also impact the market acceptance of ARCserve 6.
The Company believes that ARCserve 6 offers advanced technology and improved
performance. Some users that have previously purchased competitive products may,
however, not consider the purchase of ARCserve 6 if satisfied with competitive
products. Cheyenne also must provide the level of technical support required by
its user base. The Company's ability to train its staff and to forecast demand
for ARCserve 6 technical support, and the successful implementation and use of
communications and other systems, will impact the quality of service provided.
Cheyenne must also continue to provide adequate support for its other products.
High quality customer support will further market acceptance of the product.
Conversely, if Cheyenne provides less than the required level of service, market
acceptance may be adversely impacted.
Separately, in early February 1996 Cheyenne became aware of a potential
network security issue with InocuLAN for NT Versions 1.0 and 1.01. InocuLAN for
NT has been shipping since July 1995 and has an installed base as of December
31, 1995 of approximately 6,000 users. Cheyenne is not currently aware of any
customers that have experienced a security problem because of this issue.
However, given the importance of network security, Cheyenne almost immediately
provided all registered users and distributors and resellers of InocuLAN for NT
with information on how to eliminate the potential network security issue. The
fix may also be downloaded electronically via Cheyenne's electronic bulletin
board. An updated version of InocuLAN for NT is expected to be shipping in
mid-February 1996. Cheyenne believes that the technical issue has been resolved.
While any product quality issue and any related negative publicity may affect
sales, the Company believes that its prompt response should minimize the
potential negative effect on the Company, although there can be no assurance
that this will be the case.
End of Quarter Sales. Historically, a high portion of Cheyenne's sales
have been completed in the last few weeks of each fiscal quarter, in part
because customers are able, or believe that they are able, to negotiate lower
prices and more favorable terms. Cheyenne's competitors also frequently offer
end of the quarter purchase incentives, which Cheyenne cannot control and which
could affect purchases of Cheyenne products. If Cheyenne determines not to
negotiate more favorable terms at the end of any fiscal quarter, as it has
previously done, or expected sales do not occur, revenues could be adversely
affected. Consistent with its history, Cheyenne received and fulfilled a
significant portion of its FQ296 sales in the last weeks of FQ296 and offered
certain of its distributors and other customers incentives to make purchases at
the end of FQ296. The delay in the shipment of ARCserve 6 contributed, in part,
to increased shipments at the end of FQ296. If these customers do not sell
through such products at sufficient levels, reorders and sales in subsequent
quarters could be adversely affected.
Furthermore, this buying pattern results in a significant level of orders
to be processed and fulfilled at the end of each fiscal quarter. The Company's
worldwide order entry system is centralized in New York, while most orders are
fulfilled from a third party production facility in another state. The inability
of the Company to process and fulfill end of the quarter orders due to time
constraints, communication problems, operational difficulties or factors beyond
its control like electrical problems and weather related shutdowns could have an
adverse effect on revenues in any fiscal quarter. The Company recently began to
upgrade its information management systems in an effort to realize operational
efficiencies and to facilitate future growth. The Company's operations have
been, and may continue to be, disrupted in connection with the transition to the
new system. The transition is expected to be substantially completed by the end
of FY96.
9
<PAGE>
Volatility of Cheyenne's Common Stock. Cheyenne's earnings and stock
price have been and may continue to be subject to significant volatility,
particularly on a quarterly basis. Cheyenne has previously experienced
shortfalls in revenue and earnings from levels expected by securities analysts,
which had an immediate and significant adverse effect on the trading price of
Cheyenne's common stock. This may occur again in the future. Since a significant
percentage of Cheyenne's revenues are generated late in the fiscal quarter,
Cheyenne may not learn of revenue shortfalls until near the end of the fiscal
quarter, which could result in greater volatility in the trading price of
Cheyenne's common stock. Cheyenne's common stock is also subject to the
volatility of the high technology sector which is a highly dynamic industry, as
well as the strategic direction of, and announcements from, other companies such
as Novell and Microsoft which affect Cheyenne's business. In particular, the
assessment by investors of the relative performance of Novell's NetWare
operating system (Cheyenne's historically largest market) and Microsoft's
Windows NT operating system (a new market for Cheyenne not yet generating
significant revenue for the Company) may further increase the volatility of
Cheyenne's common stock.
Volatility of Future Results. There are a number of factors and risks,
some beyond Cheyenne's control, which will also affect future operating results,
and increase the volatility of Cheyenne's common stock, including the size and
timing of significant orders; more effective competition which has increased
over recent periods; the ability of Cheyenne to timely develop, introduce and
market new products and upgrades which contain the functionality expected by
customers; market acceptance of new products and upgrades; the success of the
Company's sales and marketing programs; technological shifts and changes in the
storage management market and the other markets of the Company; the mix of sales
among Cheyenne's various channels, which compete against each other and result
in different gross margins to the Company; deferral or cancellation of orders in
anticipation of new products or upgrades; personnel changes; and general
economic factors in the worldwide markets where Cheyenne products are sold.
Results of Operations
The following Tables 1 and 2 include a summary of each item from the
consolidated statements of earnings as a percentage of revenues. Please refer to
these tables while reading the following discussion.
(continued on next page)
10
<PAGE>
TABLE 1
<TABLE>
<CAPTION>
Comparison FQ296 vs. FQ295
--------------------------
(Unaudited)
FQ296 FQ295
----------------- -----------------
Amount Ratio Amount Ratio
------- ----- ------- -----
(in thousands except per share data)
<S> <C> <C> <C> <C>
Revenues $42,449 100.0% $29,611 100.0%
Cost of sales 7,585 17.9 4,780 16.1
------- ----- ------- -----
Gross profit 34,864 82.1 24,831 83.9
------- ----- ------- -----
Operating expenses:
Research and development 6,147 14.5 3,174 10.7
Selling and marketing 12,424 29.3 9,253 31.3
General and administrative 4,075 9.6 2,272 7.7
Charge for purchased research and development 2,563 6.0 547 1.8
------- ----- ------- -----
Total operating expenses 25,209 59.4 15,246 51.5
------- ----- ------- -----
Operating income 9,655 22.7% 9,585 32.4%
===== =====
Non-operating income:
Interest income and other 922 813
Other losses --- (379)
------- -------
Income before income taxes 10,577 10,019
Provision for income taxes 3,464 3,406
------- -------
Net income $7,113 $6,613
======= =======
Net income per share $ 0.18 $ 0.17
======= =======
Weighted average number of common shares and
equivalents outstanding 38,888 39,879
======= =======
</TABLE>
11
<PAGE>
TABLE 2
<TABLE>
<CAPTION>
Six Months 1996 vs. Six Months 1995
-----------------------------------
(Unaudited)
Six Months Ended Six Months Ended
Dec. 31, 1995 Dec. 31, 1994
----------------- -----------------
Amount Ratio Amount Ratio
------- ----- ------- -----
(in thousands except per share data)
<S> <C> <C> <C> <C>
Revenues $80,913 100.0% $51,263 100.0%
Cost of sales 14,278 17.6 8,540 16.7
------- ----- ------- -----
Gross profit 66,635 82.4 42,723 83.3
------- ----- ------- -----
Operating expenses:
Research and development 11,313 14.0 5,989 11.7
Selling and marketing 23,550 29.1 17,488 34.1
General and administrative 7,352 9.1 4,052 7.9
Charge for purchased research and development 4,199 5.2 547 1.1
------- ----- ------- -----
Total operating expenses 46,414 57.4 28,076 54.8
------- ----- ------- -----
Operating income 20,221 25.0% 14,647 28.5%
===== =====
Non-operating income:
Interest income and other 1,648 1,565
Other gains, net --- 20,853
------- -------
Income before income taxes 21,869 37,065
Provision for income taxes 7,360 15,514
------- -------
Net income $14,509 $21,551
======= =======
Net income per share $ 0.37 $ 0.54
======= =======
Weighted average number of common shares and
equivalents outstanding 38,930 39,783
======= =======
</TABLE>
12
<PAGE>
Revenues
Cheyenne's revenues increased 43.4% in FQ296 versus FQ295 to $42,449,000
from $29,611,000. The increase is attributable to the expanding market for LAN
products, Cheyenne's broadening product line, increasing network data storage
requirements, more effective sales and marketing programs, plus increased sales
outside the United States and the addition of a few new distributors worldwide.
As in previous fiscal quarters, substantially all of Cheyenne's revenues
from distribution in North America are from sales to three large distributors,
the largest of which accounted for 43.6% of North America distribution sales and
12.7% of total sales in FQ296. Except for each of the United States and Germany,
no one country accounted for more than 10% of the Company's total sales. A small
but increasing level of Company sales are from Japan, where Cheyenne conducts
its business in Yen. Cheyenne is therefore exposed to currency risk from
exchange rate movement of the US dollar versus the Yen. The currency risk
increases as the level of business conducted by Cheyenne in Japan grows.
Cheyenne also conducts an insignificant portion of its European business in
local currency and is subject to currency risk in these local currencies.
Cheyenne does not currently hedge against any foreign currency risk.
A breakdown of sales is shown in Table 3.
TABLE 3
SOFTWARE SALES BREAKDOWN
<TABLE>
<CAPTION>
FQ296 % FQ295 %
------- ----- ------- -----
<S> <C> <C> <C> <C>
Distribution:
North America $12,392 29.2% $ 9,174 31.0%
Europe 14,740 34.7 11,950 40.3
Rest of World 3,050 7.2 1,513 5.1
------- ----- ------- -----
Total distribution: 30,182 71.1 22,637 76.4
Japan 3,769 8.9 1,388 4.7
OEM 4,947 11.7 3,070 10.4
Major Accounts 1,625 3.8 710 2.4
Direct and Other (U.S.) 1,926 4.5 1,806 6.1
------- ----- ------- -----
Total $42,449 100.0% $29,611 100.0%
======= ===== ======= =====
</TABLE>
Total distribution sales increased 33.3% in FQ296 versus FQ295, European
Distribution sales increased 23.3%, Japan sales increased 171.5%, and OEM sales
increased 61.1%. Sequentially (FQ296 versus FQ196), North America Distribution
sales increased 0.9%, European Distribution sales increased 20.4%, Japan sales
increased 12.9% and OEM sales increased 4.3%. The Company believes that some of
the increase in OEM sales may be from sales which previously might have been
made through the distribution channel.
New product releases and upgrades like ARCserve 6 typically result in
revenue increases during the first three to six months due to initial inventory
purchases. The level of such purchases is generally based on the estimated rate
of sale to end users. If the actual rate differs from the expected rate, the
rate of purchases in subsequent periods may be affected.
Cheyenne records an allowance for estimated returns each fiscal quarter
based on historical information and other factors known to the Company that
affect returns. Cheyenne estimates have generally been accurate, although
Cheyenne in the past has, and may in the future, underestimate actual returns.
Cheyenne increased the allowance for sales returns in FQ296 in connection with
the release of ARCserve 6 at the end of FQ296.
13
<PAGE>
In connection with the end of the quarter buying pattern discussed above,
certain distributors may purchase large amounts to obtain rebates and incentives
offered by the Company at the end of a fiscal quarter. The level of inventory
held by distributors is subject to the strategies and performance goals of each
distributor which change from time to time. As a result, quarterly fluctuations
in revenue could occur.
Please refer to Table 1
Gross Profit
The gross profit margin was 82.1% for FQ296 and 83.9% FQ295. Prior
periods have been restated to reflect technical support costs which are now
included in Cost of Sales rather than Research & Development. The technical
support portion of Cost of Sales increased by more than 2% of sales while the
direct cost of production decreased by about 1% of sales. Cheyenne has seen a
decrease in gross margins over the last 2 fiscal years due to increases in the
percentages of sales from lower priced products, which have higher costs as a
percentage of the sales price, and increases in the cost of providing technical
support.
The Company believes that providing a high level of technical support is
necessary to compete effectively and has accordingly invested and will continue
to invest in this area. Since the Company currently receives only insignificant
revenue from its technical support services, increases in the level of technical
support spending have and will continue to affect gross profit margins. The
failure of the Company to provide high quality technical support also could
materially affect revenues, further decreasing gross profit. It is anticipated
that incremental revenues from providing technical support will be increasing in
future quarters, partially offsetting the increased expenses.
The release of competitive technology or market changes may cause
Cheyenne products to become obsolete more quickly than expected. From time to
time, the Company may incur significant inventory rework costs to modify
computer software and to correct software bugs, including the cost of replacing
inventory in the distribution channel. In either case, Cost of Sales would be
increased and gross margins could be adversely affected. Historically, this has
not been a significant issue for Cheyenne.
Bad debt expense increased slightly due to credit problems experienced by
several of the Company's customers. Cheyenne in FQ296 generally experienced
delays in collections, which resulted in an increase in Days Sales Outstanding
from 79 in FQ196 to 90 in FQ296. The Company attributes this increase in DSO's
to general economic conditions, the granting of extended payment terms, the
significant portion of sales made at the end of the fiscal quarter and delayed
collections due in part to a new accounts receivable accounting software package
recently installed that experienced initial problems that have been resolved.
Research & Development Expenses (R&D)
R&D expenses increased 93.7% versus FQ295. R&D as a percentage of sales
increased to 14.5% versus 10.7% in last year's comparable quarter. The increase
was due to the Company's significantly broader product line that must further be
developed and supported by Cheyenne's engineering and technical personnel.
The Company continues to expand its product line by developing versions of its
products to support various operating systems, including Novell NetWare,
Microsoft Windows NT, Windows 3.1 and Windows 95, certain Unix operating
systems, and other operating systems. This effort has required significant
dollar level increases in research and development. However, it is anticipated
that R&D as a percentage of sales will not increase further, if internal sales
expectations are met.
All new products are subject to significant technical risk, based on the
complexity of the software and the required interaction with third party
hardware and software. In the past, the Company has experienced delays in the
development of new products or upgrades. Such delays may occur in the future.
There can be no assurance that material order deferrals in anticipation of new
products or upgrades will not occur. In addition, the Company has in the past
discovered software bugs (typical in complex software products) in released
products and may have lost revenues and customers as a result. Despite testing
by the Company, bugs may be found in the future in released products, including
ARCserve 6, which could result in loss or delay of market acceptance. In such
event, the Company's business and results could be adversely affected.
14
<PAGE>
Selling and Marketing Expenses
Selling and Marketing expenses increased 34.3% in FQ296 versus FQ295. Selling
and Marketing expenses decreased to 29.3% of sales in FQ296 versus 31.3% last
year. The dollar increase was mainly due to the hiring of additional sales and
marketing personnel, particularly in Europe, where less sales support from the
Company's traditional distributors is anticipated as new distributors enter this
market, competing more on price and less on service. This trend is expected to
continue, and accordingly, further increases in Selling and Marketing expenses
in Europe will be necessary. Cheyenne's sales in Japan have increased, and the
Company continues to invest in that market. Cheyenne also continues to build a
sales, marketing and support infrastructure in non-Japan Asia, and South
America. The Company expects increased Selling and Marketing expenses as new
products are introduced in upcoming periods and that Selling and Marketing
expenses may increase as a percentage of sales from FQ296 levels. In FQ196, the
Company reclassified certain expenses from Selling and Marketing to offset
revenues. Prior periods have not been adjusted due to immateriality and net
income is not affected by the reclassification.
General and Administrative Expenses (G&A)
G&A expenses increased 79.4% in FQ296 versus FQ295. The portion of depreciation
expenses included in G&A has increased due to significant investments by the
Company in test equipment, new computers, new communications and MIS equipment
on a worldwide basis. Rent expense for the Company's new facility in Lake
Success also contributed to the increase. Legal expenses associated with the
shareholder lawsuit, the SEC Formal Order of Private Investigation and the PCPC
litigation also contributed to the increase.
The Company expects that G&A expenses will increase in dollar amount in
subsequent quarters as the Company expands its staffing and other support
operations, and, in FQ396, the Company expects a significant increase in legal
expenses related to the above matters.
Charge for Purchased Research and Development
On October 31, 1995, Cheyenne purchased certain assets of Media Blitz, Inc. In
connection with the acquisition, Cheyenne took a one time charge of
approximately $2,763,000 for the write-off of purchased R&D. The technological
feasibility of the in process technology was not yet established at the date of
the acquisition and the technology has no alternative use.
Total Operating Expenses
As a result of the above items, total operating expenses increased to
$25,209,000, or a 65.3% increase over last year's comparable quarter. Excluding
the charge for Purchased Research and Development in FQ296 and FQ295, total
operating expenses increased 54.1% versus last year's comparable quarter.
Operating expenses have also generally increased due to the Company's recent
acquisitions, and due to the cost of the assimilation of the sometimes
geographically diverse operations and personnel of the acquired companies.
Operating Income
Operating income (excluding the charge for Purchased Research and Development in
FQ296 and FQ295) increased to $12,218,000 in FQ296 from $10,132,000 in FQ295.
Operating income as a percentage of sales (excluding the charge for Purchased
Research and Development in FQ296 and FQ295) decreased in FQ296 to 28.7% of
sales versus 34.2% in FQ295. The Company continues to invest in its business and
build the infrastructure to support its global customer base and to improve its
long term competitive position. These increased costs have affected and may
continue to affect margins.
As noted above, a significant portion of the Company's revenue is from sales at
the end of each fiscal quarter. Since the Company commits to a substantial
portion of its operating expenses at the beginning of each fiscal quarter,
operating margins will be adversely affected by a shortfall in expected revenue.
Non-operating Income
Non-operating income increased from $434,000 (a figure reduced by certain losses
from the sale of securities) in FQ295 to $922,000 in FQ296. Interest income
increased from $813,000 in FQ295 to $882,000 in FQ296.
15
<PAGE>
Provisions for Income Taxes
The effective income tax rate on pretax earnings was 32.8% in FQ296. In FQ296,
Cheyenne realigned its operations to obtain efficiencies and to improve cash
flow. The realignment resulted in an approximate 1.2% decrease in Cheyenne's
effective tax rate from FQ196 and the decrease is also expected in subsequent
quarters. The Company obtains tax benefits from its FSC and tax-exempt
investment income. Generally, higher foreign income taxes compared to prior
periods offset some of the benefits described above.
Per Share Data
The net income per share was 18 cents versus 17 cents for the comparable quarter
last year. Excluding the charge for Purchased Research and Development in FQ296
and FQ295, net income per share was 23 cents versus 18 cents for the comparable
quarter last year.
Liquidity and Capital Resources
The Company had no debt and $70,017,000 in cash, cash equivalents and
investments as of December 31, 1995. Cash, cash equivalents and investments
decreased $8,383,000 in FQ296 from FQ196 primarily due to the making of two (2)
quarterly estimated tax payments in FQ296, acquisition costs and significant
capital investments in the Company's Lake Success facility and international
offices. All accounts payable are current. Accounts receivable are collected on
average in 90 days. This level is higher than in prior periods, due to
collection problems discussed above, the granting of extended payment terms and
the even higher level of sales at the end of FQ296.
Capital expenditures for the six months ended December 31, 1995 were $7,435,000
versus $3,403,000 in last year's comparable period. The increase is due to
purchases of furniture, as well as computer, telephone and test equipment needed
to support the growing employee base and business. The Company is leasing
certain equipment on terms it believes favorable, which has increased cash
available for operations. It is anticipated that capital expenditures will be
about $15,000,000 in FY96 versus $10,974,000 in FY95. Further investments in
computers, test equipment and facilities are planned based upon continued growth
in the number of employees to support Cheyenne's growing business and the
partial move to a new 100,000 square foot facility located in Lake Success, New
York, near the current corporate headquarters in Roslyn Heights, New York.
Cheyenne may utilize significant portions of cash in connection with potential
acquisitions. Cheyenne may also continue the purchase of its common stock.
Management believes Cheyenne's current cash, cash equivalents and investment
positions coupled with anticipated cash flow from operations, will be adequate
to meet its anticipated cash requirements for planned capital expenditures and
operations for the next twelve months and any additional purchases of the
Company's common stock.
Six Months Comparison
The six months comparison of Results of Operations for FY96 versus FY95 is shown
in Table 2. In general, the same factors that were discussed in connection with
the three months ended FQ296 versus FQ295 discussion apply to the six month
comparison. As shown, net income for the first six months of FY96 was 37 cents
versus 54 cents during the same period last fiscal year. Excluding one time
charges for Purchased Research and Development in FQ296, FQ196 and FQ295, and
the one time gain of 28 cents per share in FQ195, net income for the first six
months of FY96 was 45 cents versus 27 cents during the same period last fiscal
year.
16
<PAGE>
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
Neither Cheyenne nor any of its subsidiaries is a party to any material pending
legal proceedings, other than routine litigation incidental to the business, and
other than as set forth below:
1) In re Cheyenne Software, Inc. Securities Litigation
Master File No. 94 Civ. 2771 (TCP)
On or about June 11, 1994, a securities fraud class action Complaint,
entitled Bell v. Cheyenne Software, Inc., et al., was filed in the United States
District Court for the Eastern District of New York. The lawsuit names as
defendants the Company and several of its officers and directors. In the
following weeks, several other similar lawsuits were filed in the Eastern
District of New York. The actions allege securities fraud claims under Sections
10(b) and 20 of the Securities Exchange Act of 1934, and seek compensatory
damages on behalf of all the shareholders who purchased shares between
approximately January 24, 1994 and approximately June 17, 1994, as well as
attorneys' fees and costs. The gravamen of the actions is that the Company and
the individual defendants made misrepresentations and omissions to the public,
which caused the Company's stock to be artificially inflated. The suits rely on
what is known as the "fraud on the market" theory of liability.
On July 20, 1994, the Court ordered that all of the actions be
consolidated under the caption of In re Cheyenne Software, Inc. Securities
Litigation. On March 8, 1995, plaintiffs filed an Amended Complaint. On March
23, 1995, plaintiffs served a Motion for Class Certification. The Company has
contested certain aspects of that Motion, and the Court has yet to issue a
ruling. On April 11, 1995, the Company served a Motion to Dismiss certain of the
claims alleged in the Amended Complaint. The Motion to Dismiss is expected to be
heard by March-June, 1996.
The defendants deny any and all liability and intend to vigorously defend
against the claims.
2) Rand v. Oxenhorn, et al.
Delaware Chancery Court (New Castle County) No. 13583
On or about June 27, 1994, a shareholder derivative Complaint, entitled
Rand v. Oxenhorn, et al., was filed in the Court of Chancery for the State of
Delaware in and for New Castle County. The lawsuit, purportedly filed
derivatively on behalf of the Company, names as defendants eleven of its present
or former officers and directors. The Complaint's factual allegations are
similar to those of In re Cheyenne Software, Inc. Securities Litigation
described above. However, instead of securities fraud claims, the action alleges
that the defendants breached their fiduciary obligations to the Company. The
suit seeks a variety of compensatory damages as well as attorneys fees.
On August 19, 1994, the defendants filed a Motion to Dismiss on the
grounds that (1) the plaintiff failed to comply with the pleading and demand
requirements of a derivative action and (2) the pleadings fail to state a claim
upon which relief may be granted. On October 14, 1994, and before defendants'
Motion to Dismiss was ruled on, an Amended Complaint was filed only naming as
defendants six of Cheyenne's officers or directors. Cheyenne filed a Motion to
Dismiss the Amended Complaint on the same grounds listed above on February 16,
1995.
The defendants deny any and all liability and intend to vigorously defend
against the claims.
3) SEC Formal Private Investigation
On June 28, 1994, the SEC commenced an Informal Inquiry into Cheyenne. On
or about April 14, 1995, the SEC advised the Company that it had issued a Formal
Order of Private Investigation of the Company. The Private Investigation is a
continuation of the Informal Inquiry. The Formal Order, among other things,
enables the SEC to utilize its subpoena powers to obtain relevant information
from third parties as well as the Company. The Private Investigation relates to
possible violations of federal securities laws. The Company has been cooperating
and intends to continue cooperating fully with the SEC.
17
<PAGE>
4) JWANCO, Inc., et al. v. Cheyenne Software, Inc. et al.
California Superior Court (County of Alameda) No. H-183331-1
On or about May 2, 1995, plaintiffs JWANCO, Inc. (formerly known as Bit
Software, Inc.), Jonathan Wan, Yau Ki Chuck, Norman Chan, David Law and David
Wong filed an action in the Superior Court of California in and for the County
of Alameda against the Company, Cheyenne Communications, Inc., a wholly owned
subsidiary of the Company, and several of its officers, directors and employees.
The Complaint alleges breach of contract, fraud, wrongful termination, negligent
infliction of emotional distress, and a number of other related torts. The
essence of the allegations is that the defendants breached agreements and
defrauded JWANCO, Inc., and the individual plaintiffs in connection with the
Company's acquisition of certain assets and assumption of certain liabilities of
Bit Software, Inc. on May 19, 1994. These allegations are substantially similar
to those In re Cheyenne Software, Inc. Securities Litigation described above. In
addition, the Complaint alleges, on behalf of plaintiff Jonathan Wan only,
wrongful termination and a variety of other causes of action relating to the
employment and termination of the employment of Jonathan Wan by Cheyenne
Communications. The defendants have removed the action to the United States
District Court, and have moved to transfer it to New York. Management of the
Company, based on advice of outside legal counsel, does not believe that the
ultimate resolution of this lawsuit will have a material adverse affect on the
financial position or results of operations of the Company.
Although no answer has yet been filed, the defendants deny any and all
liability and intend to vigorously defend against the claims.
5) Beier v. Cheyenne Software, Inc., et al.
Master File No. 95 Civ. 2275 (DRH)
On or about September 26, 1995, a Complaint was filed against the Company
and one of its officers alleging fraudulent and negligent misrepresentation. The
plaintiff alleges that misrepresentations were made to him by one of the
Company's officers in connection with the plaintiffs investment decision in
Cheyenne's common stock in June, 1994. The Company's motion to consolidate this
action with In Re Cheyenne Software, Inc. Securities Litigation described above
was recently denied. On January 26, 1996, the Company served a Motion to Dismiss
all of the claims alleged in the Complaint. The Motion to Dismiss is expected to
be heard by June, 1996.
The defendants deny any and all liability and intend to vigorously defend
against the claims.
6) PCPC v. Cheyenne Software, Inc.
United States District Court (District of Delaware) Case No. 95-301 (SLR)
On May 19, 1995, Personal Computer Peripherals Corporation ("PCPC") filed
a lawsuit in the United States District Court for the District of Delaware, Case
No. 95-301(SLR), naming Cheyenne, Legato Systems, Inc., Arcada Software,
Artisoft, Palindrome (a subsidiary of Seagate) and Symantec as defendants. PCPC
alleges infringement of patent No. 5,135,065, entitled "Backup Computer Program
for Networks" issued to PCPC on July 21, 1992. PCPC is seeking an injunction
against infringement of its patent, treble damages, attorneys' fees and other
damages. On July 10, 1995, Cheyenne answered the Complaint and denied any and
all liability.
Cheyenne intends to vigorously defend against the claims. Management of
the Company, based on advice of outside legal counsel, does not believe that the
ultimate resolution of this lawsuit will have a material adverse affect on the
financial position or results of operations of the Company.
Item 2. Changes in Securities
Not applicable.
Item 3. Defaults Upon Senior Securities
Not applicable.
18
<PAGE>
Item 4. Submission of Matters to a Vote of Security Holders
Cheyenne's Annual Meeting of Stockholders was held on December 14,
1995. The stockholders approved the following:
(i) The election of each of the following nominees to the Board
of Directors:
<TABLE>
<S> <C> <C>
Rino Bergonzi For: 33,124,624 Withheld: 121,685
ReiJane Huai For: 33,126,558 Withheld: 119,751
Richard F. Kramer For: 33,126,911 Withheld: 119,598
Bernard D. Rubien For: 33,098,849 Withheld: 147,460
Ginette Wachtel For: 33,103,574 Withheld: 142,735
</TABLE>
(ii) Ratification of the appointment of KPMG Peat Marwick LLP,
as independent auditors of the Company for the fiscal year
ending June 30, 1996:
For: 33,114,596 Against: 52,765
Abstention: 78,948
(iii) Amendments to the Company's 1989 Incentive Stock Option
Plan (the "Incentive Plan") to increase the aggregate
number of shares of common stock $0.01 par value per share
(the Common Stock) which may be issued upon the exercise
of all options granted pursuant to the Incentive Plan from
4,806,250 shares to 5,806,250 shares and to impose a
grant limit under the Incentive Plan.
For: 12,633,720 Against: 11,605,260
Abstention: 172,559
The stockholders did not approve the following:
Amendments to the Company's 1987 Non-Qualified Stock
Option Plan (the "Non-Qualified Plan") to increase the
aggregate number of shares of Common Stock which may be
issued upon the exercise of all options granted pursuant
to the Non-Qualified Plan from 4,237,500 shares to
5,587,500 shares and to impose a grant limit under the
Non-Qualified Plan.
For: 11,319,164 Against: 12,919,128
Abstention: 173,247
Item 5. Other Information
Not applicable.
Item 6. Exhibits and Reports on Form 8-K
(a) 27. Financial Data Schedule
(b) Reports on Form 8-K: None
19
<PAGE>
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 thereunto duly authorized.
CHEYENNE SOFTWARE, INC.
Date: February 13, 1996 By: /s/ Elliot Levine
-------------------------------------
Elliot Levine, Executive Vice President,
Senior Financial Officer and Treasurer
(Principal Financial Officer)
20
<TABLE> <S> <C>
<ARTICLE> 5
<S> <C>
<PERIOD-TYPE> 6-MOS
<FISCAL-YEAR-END> JUN-30-1996
<PERIOD-END> DEC-31-1995
<CASH> 7,528
<SECURITIES> 62,489
<RECEIVABLES> 43,098
<ALLOWANCES> 1,418
<INVENTORY> 0
<CURRENT-ASSETS> 85,313
<PP&E> 31,173
<DEPRECIATION> 9,275
<TOTAL-ASSETS> 157,403
<CURRENT-LIABILITIES> 17,842
<BONDS> 8,351
0
0
<COMMON> 396
<OTHER-SE> 133,224
<TOTAL-LIABILITY-AND-EQUITY> 157,403
<SALES> 75,374
<TOTAL-REVENUES> 80,913
<CGS> 14,278
<TOTAL-COSTS> 14,278
<OTHER-EXPENSES> 15,512
<LOSS-PROVISION> 0
<INTEREST-EXPENSE> 0
<INCOME-PRETAX> 21,869
<INCOME-TAX> 7,360
<INCOME-CONTINUING> 0
<DISCONTINUED> 0
<EXTRAORDINARY> 0
<CHANGES> 0
<NET-INCOME> 14,509
<EPS-PRIMARY> .37
<EPS-DILUTED> .37
</TABLE>
