##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





(MARK ONE)



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED APRIL 30, 2009

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 NO. 000-25285







SERENA SOFTWARE, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|DELAWARE                                                       |  | 94-2669809                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

1900 SEAPORT BOULEVARD, REDWOOD CITY, CALIFORNIA 94063-5587

(Address of principal executive offices, including zip code)

650-481-3400

(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   ̈    No  x

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of
Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   ̈    No   ̈

Indicate by check mark whether
the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting
company in Rule 12b-2 of the Exchange Act.



|                           |  |                                               |  |                             
|-------------------------- |  | --------------------------------------------- |  | ----------------------------
|Large accelerated filer   ̈ |  |                                               |  | Accelerated filer   ̈        
|                           |  |                                              
|Non-accelerated filer  x   |  | (Do not check if a smaller reporting company) |  | Smaller reporting company   ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).    Yes   ̈    No  x

As of May 31, 2009, 98,475,613 shares of the registrants common stock, $0.01 par value per share, were outstanding.









---

##### Table of Contents

INDEX



|                             |  |                                                                                                    |  |     
|---------------------------- |  | -------------------------------------------------------------------------------------------------- |  | ----
|                             |  |                                                                                                    |  | Page
|PART I FINANCIAL INFORMATION
|                             |  |                                                                                                   
|Item 1                       |  | Financial Statements:                                                                              |  |     
|                             |  |                                                                                                   
|                             |  | Condensed Consolidated Balance Sheets as of April 30, 2009 and January 31, 2009                    |  | 3   
|                             |  |                                                                                                   
|                             |  | Condensed Consolidated Statements of Operations for the Three Months Ended April 30, 2009 and 2008 |  | 4   
|                             |  |                                                                                                   
|                             |  | Condensed Consolidated Statements of Cash Flows for the Three Months Ended April 30, 2009 and 2008 |  | 5   
|                             |  |                                                                                                   
|                             |  | Notes to Condensed Consolidated Financial Statements                                               |  | 6   
|                             |  |                                                                                                   
|Item 2                       |  | Managements Discussion and Analysis of Financial Condition and Results of Operations              |  | 19  
|                             |  |                                                                                                   
|Item 3                       |  | Quantitative and Qualitative Disclosures About Market Risk                                         |  | 32  
|                             |  |                                                                                                   
|Item 4                       |  | Controls and Procedures                                                                            |  | 34  
|                            
|PART II OTHER INFORMATION   
|                             |  |                                                                                                   
|Item 1                       |  | Legal Proceedings                                                                                  |  | 35  
|                             |  |                                                                                                   
|Item 1A                      |  | Risk Factors                                                                                       |  | 35  
|                             |  |                                                                                                   
|Item 2                       |  | Unregistered Sales of Equity Securities and Use of Proceeds                                        |  | 35  
|                             |  |                                                                                                   
|Item 3                       |  | Defaults Upon Senior Securities                                                                    |  | 35  
|                             |  |                                                                                                   
|Item 4                       |  | Submission of Matters to a Vote of Security Holders                                                |  | 35  
|                             |  |                                                                                                   
|Item 5                       |  | Other Information                                                                                  |  | 35  
|                             |  |                                                                                                   
|Item 6                       |  | Exhibits                                                                                           |  | 35  
|                             | 
|SIGNATURES                   |  | 36                                                                                                



2



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS
|------- | --------------------

SERENA SOFTWARE, INC.

Condensed Consolidated Balance Sheets

(In thousands, except share data)

(Unaudited)



|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | -------- | - | --------------- | - | -------- | -
|                                                                                                                                                                           |  | April 30,2009 |          |   | January 31,2009 |  
|ASSETS                                                                                                                                                                     |  |               |          |   |                 |   |          |  
|Current assets                                                                                                                                                             |  |               |          |   |                 |   |          |  
|Cash and cash equivalents                                                                                                                                                  |  | $             | 107,349  |   |                 | $ | 115,044  |  
|Accounts receivable, net of allowance of $1,056 and $649 at April 30, 2009 and January 31, 2009, respectively                                                              |  |               | 22,500   |   |                 |   | 30,461   |  
|Deferred taxes, net                                                                                                                                                        |  |               | 5,291    |   |                 |   | 5,301    |  
|Prepaid expenses and other current assets                                                                                                                                  |  |               | 5,337    |   |                 |   | 5,487    |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|Total current assets                                                                                                                                                       |  |               | 140,477  |   |                 |   | 156,293  |  
|Property and equipment, net                                                                                                                                                |  |               | 4,723    |   |                 |   | 5,084    |  
|Goodwill                                                                                                                                                                   |  |               | 464,173  |   |                 |   | 462,042  |  
|Other intangible assets, net                                                                                                                                               |  |               | 249,859  |   |                 |   | 270,044  |  
|Other assets                                                                                                                                                               |  |               | 7,418    |   |                 |   | 8,069    |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|TOTAL ASSETS                                                                                                                                                               |  | $             | 866,650  |   |                 | $ | 901,532  |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                       |  |               |          |   |                 |   |          |  
|Current liabilities:                                                                                                                                                       |  |               |          |   |                 |   |          |  
|Accounts payable                                                                                                                                                           |  | $             | 1,702    |   |                 | $ | 2,254    |  
|Income taxes payable                                                                                                                                                       |  |               | 8,200    |   |                 |   | 12,173   |  
|Accrued expenses                                                                                                                                                           |  |               | 25,262   |   |                 |   | 21,812   |  
|Accrued interest on term loan and subordinated notes                                                                                                                       |  |               | 4,540    |   |                 |   | 9,276    |  
|Deferred revenue                                                                                                                                                           |  |               | 75,703   |   |                 |   | 74,499   |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|Total current liabilities                                                                                                                                                  |  |               | 115,407  |   |                 |   | 120,014  |  
|Deferred revenue, net of current portion                                                                                                                                   |  |               | 7,662    |   |                 |   | 7,526    |  
|Long-term liabilities                                                                                                                                                      |  |               | 6,799    |   |                 |   | 12,756   |  
|Deferred taxes                                                                                                                                                             |  |               | 77,033   |   |                 |   | 85,193   |  
|Term loan                                                                                                                                                                  |  |               | 318,000  |   |                 |   | 320,000  |  
|Revolving term credit facility                                                                                                                                             |  |               | 65,000   |   |                 |   | 65,000   |  
|Senior subordinated notes                                                                                                                                                  |  |               | 158,528  |   |                 |   | 167,383  |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|Total liabilities                                                                                                                                                          |  |               | 748,429  |   |                 |   | 777,872  |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|Commitments and contingencies:                                                                                                                                             |  |               |          |   |                 |   |          |  
|Stockholders equity:                                                                                                                                                      |  |               |          |   |                 |   |          |  
|Preferred stock, $0.01 par value; 10,000,000 shares authorized and no shares issued and outstanding at April 30, 2009 and
January 31, 2009                                 |  |               |         |   |                 |   |         |  
|Series A Preferred stock, $0.01 par value; 1 share authorized, issued and outstanding at April 30, 2009 and January 31,
2009                                               |  |               |         |   |                 |   |         |  
|Common stock, $0.01 par value; 200,000,000 shares authorized; 98,475,613 and 98,537,147 shares issued and outstanding at April 30, 2009
and January 31, 2009, respectively |  |               | 985      |   |                 |   | 985      |  
|Additional paid-in capital                                                                                                                                                 |  |               | 510,175  |   |                 |   | 510,379  |  
|Accumulated other comprehensive loss                                                                                                                                       |  |               | 988      |   |                 |   | 1,408    |  
|Accumulated deficit                                                                                                                                                        |  |               | (393,927 | ) |                 |   | (389,112 | )
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|Total stockholders equity                                                                                                                                                 |  |               | 118,221  |   |                 |   | 123,660  |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  
|TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                                 |  | $             | 866,650  |   |                 | $ | 901,532  |  
|                                                                                                                                                                           |  |               |          |   |                 |   |          |  

See accompanying notes to condensed consolidated financial statements.



3



---

##### Table of Contents

SERENA SOFTWARE, INC.

Condensed Consolidated Statements of Operations

For the Three Months Ended April 30, 2009 and 2008

(In thousands)

(Unaudited)



|                                                  |  |                              |        |   |      |   |         |  
|------------------------------------------------- |  | ---------------------------- | ------ | - | ---- | - | ------- | -
|                                                  |  | Three Months Ended April 30, |       
|                                                  |  | 2009                         |        |   | 2008 |  
|Revenue:                                          |  |                              |        |   |      |   |         |  
|Software licenses                                 |  | $                            | 9,467  |   |      | $ | 14,540  |  
|Maintenance                                       |  |                              | 36,729 |   |      |   | 39,870  |  
|Professional services                             |  |                              | 6,588  |   |      |   | 8,553   |  
|                                                  |  |                              |        |   |      |   |         |  
|Total revenue                                     |  |                              | 52,784 |   |      |   | 62,963  |  
|                                                  |  |                              |        |   |      |   |         |  
|Cost of revenue:                                  |  |                              |        |   |      |   |         |  
|Software licenses                                 |  |                              | 630    |   |      |   | 440     |  
|Maintenance                                       |  |                              | 3,216  |   |      |   | 4,011   |  
|Professional services                             |  |                              | 6,142  |   |      |   | 8,275   |  
|Amortization of acquired technology               |  |                              | 8,346  |   |      |   | 8,792   |  
|                                                  |  |                              |        |   |      |   |         |  
|Total cost of revenue                             |  |                              | 18,334 |   |      |   | 21,518  |  
|                                                  |  |                              |        |   |      |   |         |  
|Gross profit                                      |  |                              | 34,450 |   |      |   | 41,445  |  
|                                                  |  |                              |        |   |      |   |         |  
|Operating expenses:                               |  |                              |        |   |      |   |         |  
|Sales and marketing                               |  |                              | 14,976 |   |      |   | 20,582  |  
|Research and development                          |  |                              | 8,360  |   |      |   | 8,770   |  
|General and administrative                        |  |                              | 4,085  |   |      |   | 5,446   |  
|Amortization of intangible assets                 |  |                              | 9,203  |   |      |   | 9,203   |  
|Restructuring, acquisition and other charges      |  |                              | 1,851  |   |      |   | 1,939   |  
|                                                  |  |                              |        |   |      |   |         |  
|Total operating expenses                          |  |                              | 38,475 |   |      |   | 45,940  |  
|                                                  |  |                              |        |   |      |   |         |  
|Operating loss                                    |  |                              | (4,025 | ) |      |   | (4,495  | )
|Interest income                                   |  |                              | 213    |   |      |   | 432     |  
|Gain on early extinguishment of debt              |  |                              | 3,564  |   |      |   |        |  
|Interest expense                                  |  |                              | (8,666 | ) |      |   | (11,255 | )
|Change in the fair value of derivative instrument |  |                              | 414    |   |      |   | 1,239   |  
|Amortization and write off of debt issuance costs |  |                              | (632   | ) |      |   | (185    | )
|                                                  |  |                              |        |   |      |   |         |  
|Loss before income taxes                          |  |                              | (9,132 | ) |      |   | (14,264 | )
|Income tax benefit                                |  |                              | (4,317 | ) |      |   | (5,760  | )
|                                                  |  |                              |        |   |      |   |         |  
|Net loss                                          |  | $                            | (4,815 | ) |      | $ | (8,504  | )
|                                                  |  |                              |        |   |      |   |         |  



See accompanying notes
to condensed consolidated financial statements.



4



---

##### Table of Contents

SERENA SOFTWARE, INC.

Condensed Consolidated Statements of Cash Flows

For the Three Months Ended April 30, 2009 and 2008

(In thousands)

(Unaudited)



|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------ | -
|                                                                                                                                                        |  | Three Months Ended April 30, |        
|                                                                                                                                                        |  | 2009                         |         |   | 2008 |  
|Cash flows from operating activities:                                                                                                                   |  |                              |         |   |      |   |        |  
|Net loss                                                                                                                                                |  | $                            | (4,815  | ) |      | $ | (8,504 | )
|Adjustments to reconcile net loss to net cash provided by operating activities:                                                                         |  |                              |         |   |      |   |        |  
|Depreciation and amortization of acquired technology and other intangible assets                                                                        |  |                              | 18,784  |   |      |   | 18,842 |  
|Deferred income taxes                                                                                                                                   |  |                              | (6,870  | ) |      |   | (7,015 | )
|Gain on early extinguishment of debt                                                                                                                    |  |                              | (3,564  | ) |      |   |       |  
|Interest expense on term credit facility and subordinated notes, net of interest paid                                                                   |  |                              | (4,735  | ) |      |   | (5,536 | )
|Fair market value adjustment on the interest rate swap                                                                                                  |  |                              | (414    | ) |      |   | (1,239 | )
|Amortization and write off of debt issuance costs                                                                                                       |  |                              | 632     |   |      |   | 185    |  
|Stock-based compensation                                                                                                                                |  |                              | (1      | ) |      |   | 2,538  |  
|Acquisition, restructuring and other charges                                                                                                            |  |                              |        |   |      |   | (21    | )
|Changes in operating assets and liabilities:                                                                                                            |  |                              |         |   |      |   |        |  
|Accounts receivable                                                                                                                                     |  |                              | 7,961   |   |      |   | 10,185 |  
|Prepaid expenses and other assets                                                                                                                       |  |                              | 169     |   |      |   | (425   | )
|Accounts payable                                                                                                                                        |  |                              | (552    | ) |      |   | 1,742  |  
|Income taxes payable                                                                                                                                    |  |                              | (4,006  | ) |      |   | 74     |  
|Accrued expenses                                                                                                                                        |  |                              | (2,029  | ) |      |   | (3,101 | )
|Deferred revenue                                                                                                                                        |  |                              | 1,340   |   |      |   | 6,463  |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Net cash provided by operating activities                                                                                                               |  |                              | 1,900   |   |      |   | 14,188 |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Cash flows used in investing activities:                                                                                                                |  |                              |         |   |      |   |        |  
|Capital expenditures                                                                                                                                    |  |                              | (241    | ) |      |   | (2,371 | )
|Capital expenditures for internal use software                                                                                                          |  |                              | (1,208  | ) |      |   | (1,596 | )
|Cash paid in acquisitions, including direct transaction costs and net of cash received                                                                  |  |                              | (200    | ) |      |   | (131   | )
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Net cash used in investing activities                                                                                                                   |  |                              | (1,649  | ) |      |   | (4,098 | )
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Cash flows used in financing activities:                                                                                                                |  |                              |         |   |      |   |        |  
|Common stock repurchased under stock repurchase plans                                                                                                   |  |                              | (212    | ) |      |   |       |  
|Repurchase of option rights under employee stock option plan                                                                                            |  |                              | (23     | ) |      |   | (124   | )
|Principal payments and early extinguishments under the term credit facility and senior subordinated notes, net of gains on early
extinguishment of debt |  |                              | (7,291  | ) |      |   |       |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Net cash used in financing activities                                                                                                                   |  |                              | (7,526  | ) |      |   | (124   | )
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Effect of exchange rate changes on cash                                                                                                                 |  |                              | (420    | ) |      |   | (302   | )
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Net (decrease) increase in cash and cash equivalents                                                                                                    |  |                              | (7,695  | ) |      |   | 9,664  |  
|Cash and cash equivalents at beginning of period                                                                                                        |  |                              | 115,044 |   |      |   | 48,304 |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Cash and cash equivalents at end of period                                                                                                              |  | $                            | 107,349 |   |      | $ | 57,968 |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Supplemental disclosures of cash flow information:                                                                                                      |  |                              |         |   |      |   |        |  
|Income taxes paid, net of refunds                                                                                                                       |  | $                            | 6,618   |   |      | $ | 1,025  |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Interest expense paid                                                                                                                                   |  | $                            | 13,376  |   |      | $ | 16,786 |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  
|Non-cash investing and financing activity:                                                                                                              |  |                              |         |   |      |   |        |  
|Consideration payable to shareholders in acquisitions                                                                                                   |  | $                            | 132     |   |      | $ | 132    |  
|                                                                                                                                                        |  |                              |         |   |      |   |        |  

See accompanying notes to condensed consolidated financial statements.



5



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)



|(1) | Description of Business and Summary of Significant Accounting Policies
|--- | ----------------------------------------------------------------------

(a) Description of Business

SERENA Software, Inc. (SERENA or the Company) is
the largest global independent software company in terms of revenue focused solely on managing change across information technology, or IT, environments. The Companys products and services are used to manage and control change in mission
critical technology and business process applications. The Companys software configuration management, business process management, helpdesk and requirements management solutions enable its customers to improve process consistency, enhance
software integrity, mitigate risks, support regulatory compliance and boost productivity. The Companys revenue is generated by software licenses, maintenance contracts and professional services. The Companys software products are
typically embedded within its customers IT environments, and are generally accompanied by renewable annual maintenance contracts.

(b) Basis of Presentation

The accompanying unaudited condensed consolidated financial statements include the accounts of
the Company and its wholly-owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. The Company has prepared the accompanying unaudited condensed consolidated financial statements in conformity with
accounting principles generally accepted in the United States of America.

(c) Significant Accounting Policies

The Companys significant accounting policies are described in the notes to the Companys consolidated financial statements, included in the
Companys annual report on Form 10-K filed on May 1, 2009. There have been no changes to the Companys significant accounting policies.



|(2) | Stock-Based Compensation
|--- | ------------------------

Stock-based compensation cost is typically measured at the grant date based on the fair value of the award over the requisite service period, which is the vesting period. The Company has elected the graded-vesting
attribution method for recognizing stock-based compensation expense over the requisite service period for each separately vesting tranche of awards as though the awards were, in substance, multiple awards.

Restricted Stock Purchase Agreements

In connection with the consummation of the merger (the Merger) of Spyglass Merger Corp. with and into the Company on March 10, 2006, the Company entered into a restricted stock agreement, dated as of March 10, 2006
with Robert Pender, the Companys Chief Financial Officer. Pursuant to this agreement, Mr. Pender was issued 307,200 shares of the Companys common stock. The award to Mr. Pender is unvested and subject to the executives
continued employment with the Company through June 16, 2010. In addition, if the Company is subject to a change in control (as defined in the agreement) while Mr. Pender remains an employee of the Company, his remaining
unvested shares will immediately vest in full.

2006 Stock Incentive Plan

Following the completion of the Merger on March 10, 2006, the Company established a new stock incentive plan, the 2006 Stock Incentive Plan (the
2006 Plan), which governs, among other things, the grant of options, restricted stock bonuses, and other forms of share-based payments covering shares of the Companys common



6



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



stock to our employees (including officers), directors and consultants. The Companys common stock representing 12% of outstanding common stock on a
fully diluted basis as of the date of the Merger is reserved for issuance under the 2006 Plan. Each award under the 2006 Plan will specify the applicable exercise or vesting period, the applicable exercise or purchase price, and such other terms and
conditions as deemed appropriate. Stock options granted under the 2006 Plan are either time options that will vest and become exercisable over a four-year period or time and performance options that will vest based on the
achievement of certain performance targets over a five-year period following the date of grant. All options granted under the 2006 Plan will expire not later than ten years from the date of grant, but generally will terminate earlier upon
termination of employment. In the event of a sale of substantially all of the assets of the Company, or a merger or acquisition of the Company, the Board of Directors may provide that awards granted under the 2006 Plan will be cashed out, continued,
replaced with new awards that substantially preserve the terms of the original awards, or terminated, with acceleration of vesting of the original awards determined at the discretion of the Board of Directors.

As of April 30, 2009, a total of 13,515,536 shares of common stock were reserved for issuance upon the exercise of stock options and for the future
grant of stock options or awards under the 2006 Plan.

The 2006 Plan does not include an evergreen provision to provide for automatic
increases in the number of shares available for grant. Any increase in the number of shares available for grant under the 2006 Plan would require approval from the Companys Board of Directors.

As of April 30, 2009, total unrecognized compensation costs related to unvested stock options and the restricted stock award was $10.5 million.
Unvested stock options are expected to be recognized over a period of 4 to 5 years and the restricted stock award is expected to be recognized over a period of 4 years from grant date.

The fair value of each stock option grant under the stock option plans is estimated on the date of grant using the Black-Scholes option-pricing model
with the following weighted-average assumptions used for grants in the three months ended April 30, 2009 and 2008.



|                         |  |                                  |  |                                 
|------------------------ |  | -------------------------------- |  | --------------------------------
|                         |  | Three Months EndedApril 30, 2009 |  | Three Months EndedApril 30, 2008
|Expected life (in years) |  | 4.0 to 5.0                       |  | 4.0 to 5.0                      
|Risk-free interest rate  |  | 1.6% to 1.9%                     |  | 2.5% to 2.8%                    
|Volatility               |  | 31% to 32%                       |  | 27% to 33%                      

The Black-Scholes option-pricing model was developed for use in estimating the fair value of
traded options that have no vesting restrictions and are fully transferable. In addition, option-pricing models require the input of highly subjective assumptions including the expected stock price volatility.

With respect to the amounts set forth above, the Companys expected volatility is based on the combination of historical volatility of the
Companys common stock and the Companys peer groups common stock over the period commensurate with the expected life of the options and the mean historical implied volatility from traded options. To assist management in determining
the estimated fair value of the Companys common stock, the Company engaged a third-party valuation specialist to perform a valuation as of January 31, 2009. The valuation is generally performed on a semi-annual basis as of January 31
and July 31. In estimating the fair value of the Companys common stock as of January 31, 2009, the independent valuation firm employed a two-step approach that first estimated the fair value of the Company as a whole, and then
allocated the enterprise value to the Companys common stock. The risk-free interest rates are derived from the average U.S. Treasury constant



7



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



maturity rates during the period, which approximate the rate in effect at the time of grant for the respective expected term. The expected terms are based on
the observed and expected time to post-vesting exercise or cancellation of options. The Company does not anticipate paying any cash dividends in the foreseeable future and therefore uses an expected dividend yield of zero. The Company estimates
forfeitures at the time of grant and revises those estimates in subsequent periods if actual forfeitures differ from those estimates. The Company uses forecasted projections to estimate pre-vesting option forfeitures and records stock-based
compensation expense only for those awards that are expected to vest.

General Stock Option Information

The following table sets forth the summary of option activity under our stock option programs for the three months ended April 30, 2009:



|                                |  |                           |   |  |                             |   |  |                               |     
|------------------------------- |  | ------------------------- | - |  | --------------------------- | - |  | ----------------------------- | ----
|                                |  | OptionsAvailable forGrant |   |  | Number ofOptionsOutstanding |   |  | WeightedAverageExercise Price
|Balances as of January 31, 2009 |  | 2,106,014                 |   |  | 12,777,404                  |   |  | $                             | 4.58
|Granted                         |  | (185,000                  | ) |  | 185,000                     |   |  | $                             | 3.45
|Exercised                       |  |                          |   |  | (213,079                    | ) |  | $                             | 4.87
|Cancelled                       |  | 325,098                   |   |  | (325,098                    | ) |  | $                             | 4.74
|                                |  |                           |   |  |                             |   |  |                               |     
|Balances as of April 30, 2009   |  | 2,246,112                 |   |  | 12,424,227                  |   |  | $                             | 4.55
|                                |  |                           |   |  |                             |   |  |                               |     

Information regarding the stock options outstanding at April 30, 2009 is summarized as
follows:



|                        |  |                   |  |                                          |  |                               |      |                   |           |                               |   |     
|----------------------- |  | ----------------- |  | ---------------------------------------- |  | ----------------------------- | ---- | ----------------- | --------- | ----------------------------- | - | ----
|Range of Exercise Price |  | NumberOutstanding |  | WeightedAverageRemainingContractual Life |  | WeightedAverageExercise Price |      | NumberExercisable |           | WeightedAverageExercise Price
|$1.25                   |  | 1,685,779         |  | 4.01 years                               |  | $                             | 1.25 |                   | 1,685,779 |                               | $ | 1.25
|$3.45                   |  | 105,000           |  | 9.82 years                               |  | $                             | 3.45 |                   |          |                               |   |    
|$5.00                   |  | 5,556,017         |  | 6.67 years                               |  | $                             | 5.00 |                   | 2,257,229 |                               | $ | 5.00
|$5.09                   |  | 188,947           |  | 7.52 years                               |  | $                             | 5.09 |                   | 58,679    |                               | $ | 5.09
|$5.15                   |  | 4,286,901         |  | 8.01 years                               |  | $                             | 5.15 |                   | 801,632   |                               | $ | 5.15
|$5.20                   |  | 326,583           |  | 8.81 years                               |  | $                             | 5.20 |                   | 33,715    |                               | $ | 5.20
|$5.78                   |  | 275,000           |  | 9.32 years                               |  | $                             | 5.78 |                   |          |                               |   |    
|                        |  |                   |  |                                          |  |                               |      |                   |           |                               |   |     
|                        |  | 12,424,227        |  | 6.93 years                               |  | $                             | 4.55 |                   | 4,837,034 |                               | $ | 3.72
|                        |  |                   |  |                                          |  |                               |      |                   |           |                               |   |     

The aggregate intrinsic value for options both outstanding and options exercisable as of
April 30, 2009 was $3.7 million.



8



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



Stock-based compensation expense for the three months ended April 30, 2009 and 2008 is
categorized as follows (in thousands):



|                                               |  |                              |     |   |      |   |      
|---------------------------------------------- |  | ---------------------------- | --- | - | ---- | - | -----
|                                               |  | Three Months Ended April 30,
|                                               |  | 2009                         |     |   | 2008
|Cost of maintenance                            |  | $                            | 7   |   |      | $ | 26   
|Cost of professional services                  |  |                              | 1   |   |      |   | 38   
|                                               |  |                              |     |   |      |   |      
|Stock-based compensation in cost of revenue    |  |                              | 8   |   |      |   | 64   
|                                               |  |                              |     |   |      |   |      
|Sales and marketing                            |  |                              | (80 | ) |      |   | 600  
|Research and development                       |  |                              | (1  | ) |      |   | 349  
|General and administrative                     |  |                              | 72  |   |      |   | 1,525
|                                               |  |                              |     |   |      |   |      
|Stock-based compensation in operating expenses |  |                              | (9  | ) |      |   | 2,474
|                                               |  |                              |     |   |      |   |      
|Total stock-based compensation                 |  | $                            | (1  | ) |      | $ | 2,538
|                                               |  |                              |     |   |      |   |      





|(3) | Accrued ExpensesAcquisition-Related Charges and Accruals and Restructuring Charges and Accruals
|--- | ------------------------------------------------------------------------------------------------

(a) Acquisition-Related Charges and Accruals:

The Company did not accrue any costs or make any payments associated with acquisition-related activities during the three months ended April 30, 2009. The nature of the acquisition-related charges and the amounts paid and accrued as of
April 30, 2009 are summarized as follows (in thousands):



|                                                      |  |                                                  |   |                    |   |                                         |  |                                                               |    |  |   |   
|----------------------------------------------------- |  | ------------------------------------------------ | - | ------------------ | - | --------------------------------------- |  | ------------------------------------------------------------- | -- |  | - | --
|                                                      |  | Severance,payroll taxesand otheremployeebenefits |   | Facilitiesclosures |   | Legal andotheracquisition-related costs |  | Total acquisition-related andrestructuringcharges andaccruals
|Balances as of January 31, 2009                       |  | $                                                |  |                    | $ |                                        |  | $                                                             | 46 |  | $ | 46
|Activity during the three months ended April 30, 2009 |  |                                                  |   |                    |   |                                         |  |                                                               |    |  |   |   
|Accrued                                               |  |                                                  |  |                    |   |                                        |  |                                                               |   |  |   |  
|Paid                                                  |  |                                                  |  |                    |   |                                        |  |                                                               |   |  |   |  
|                                                      |  |                                                  |   |                    |   |                                         |  |                                                               |    |  |   |   
|Balances as of April 30, 2009                         |  | $                                                |  |                    | $ |                                        |  | $                                                             | 46 |  | $ | 46
|                                                      |  |                                                  |   |                    |   |                                         |  |                                                               |    |  |   |   

Acquisition-related accruals are reflected in accrued expenses in the Companys unaudited
condensed consolidated balance sheets.

(b) Restructuring Charges and Accruals:

On April 30, 2009, in response to the general weakening of the worldwide economy, an expected continued slowdown in IT spending and a decline in the
Companys license revenue, the Company announced and began to execute a plan to reduce its workforce by approximately 7%, or 50 positions, affecting all parts of the organization. The Company has realized and expects to continue to realize cost
savings going forward as a result of this restructuring and other cost saving initiatives. This restructuring is substantially complete, and in connection with these actions, the Company recorded restructuring charges in the first quarter of the
fiscal year



9



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



ended January 31, 2010 consisting principally of severance, payroll taxes and other employee benefits totaling $1.6 million. The nature of the
restructuring charges and the amounts paid and accrued as of April 30, 2009 are summarized as follows (in thousands):



|                                                       |  |                                                  |       |   |                             |   |                                        |  |   |       |  
|------------------------------------------------------ |  | ------------------------------------------------ | ----- | - | --------------------------- | - | -------------------------------------- |  | - | ----- | -
|                                                       |  | Severance,payroll taxesand otheremployeebenefits |       |   | Legal andothermiscellaneous |   | Total restructuringcharges andaccruals | 
|Balances as of January 31, 2009                        |  | $                                                | 279   |   |                             | $ |                                       |  | $ | 279   |  
|Activity during the three months ended April 30, 2009: |  |                                                  |       |   |                             |   |                                        |  |   |       |  
|Accrued                                                |  |                                                  | 1,564 |   |                             |   |                                       |  |   | 1,564 |  
|Paid                                                   |  |                                                  | (395  | ) |                             |   |                                       |  |   | (395  | )
|                                                       |  |                                                  |       |   |                             |   |                                        |  |   |       |  
|Balances as of April 30, 2009                          |  | $                                                | 1,448 |   |                             | $ |                                       |  | $ | 1,448 |  
|                                                       |  |                                                  |       |   |                             |   |                                        |  |   |       |  

Restructuring accruals are reflected in accrued expenses in the Companys unaudited condensed
consolidated balance sheets.



|(4) | Goodwill and Other Intangible Assets
|--- | ------------------------------------

(a)
Goodwill:

The Company accounts for goodwill and certain intangible assets after an acquisition is completed in accordance with SFAS
No. 142. As such, goodwill and other indefinite life intangible assets are not amortized but instead are periodically tested for impairment. The annual impairment test required by SFAS No. 142 is performed in the fourth fiscal quarter each
year. The Company has concluded that there were no indicators of impairment of goodwill as of April 30, 2009.

The change in the
carrying amount of goodwill for the three months ended April 30, 2009 is as follows (in thousands):



|                                                                                       |  |   |        
|-------------------------------------------------------------------------------------- |  | - | -------
|Balance as of January 31, 2009                                                         |  | $ | 462,042
|Finalization of purchase accounting allocation with respect to the Projity acquisition |  |   | 2,131  
|                                                                                       |  |   |        
|Balance as of April 30, 2009                                                           |  | $ | 464,173
|                                                                                       |  |   |        



10



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



(b) Other Intangible Assets:

Other intangible assets are comprised of the following (in thousands):



|                                                          |  |                        |         |                         |   |          |                    |  |   |        
|--------------------------------------------------------- |  | ---------------------- | ------- | ----------------------- | - | -------- | ------------------ |  | - | -------
|                                                          |  | As of April 30, 2009  
|                                                          |  | Gross CarryingAmount   |         | AccumulatedAmortization |   |          | Net CarryingAmount
|Amortizing intangible assets:                             |  |                        |         |                         |   |          |                    |  |   |        
|Acquired technology                                       |  | $                      | 178,699 |                         | $ | (115,092 | )                  |  | $ | 63,607 
|Customer relationships                                    |  |                        | 278,900 |                         |   | (109,736 | )                  |  |   | 169,164
|Trademark/Trade name portfolio                            |  |                        | 14,300  |                         |   | (5,634   | )                  |  |   | 8,666  
|Capitalized software                                      |  |                        | 14,027  |                         |   | (5,605   | )                  |  |   | 8,422  
|                                                          |  |                        |         |                         |   |          |                    |  |   |        
|Total                                                     |  | $                      | 485,926 |                         | $ | (236,067 | )                  |  | $ | 249,859
|                                                          |  |                        |         |                         |   |          |                    |  |   |        
|                                                          | 
|                                                          |  | As of January 31, 2009
|                                                          |  | Gross CarryingAmount   |         | AccumulatedAmortization |   |          | Net CarryingAmount
|Amortizing intangible assets:                             |  |                        |         |                         |   |          |                    |  |   |        
|Acquired technology                                       |  | $                      | 181,910 |                         | $ | (106,745 | )                  |  | $ | 75,165 
|Customer relationships                                    |  |                        | 278,900 |                         |   | (100,981 | )                  |  |   | 177,919
|Trademark/Trade name portfolio                            |  |                        | 14,300  |                         |   | (5,185   | )                  |  |   | 9,115  
|Capitalized software                                      |  |                        | 12,818  |                         |   | (4,973   | )                  |  |   | 7,845  
|                                                          |  |                        |         |                         |   |          |                    |  |   |        
|Total                                                     |  | $                      | 487,928 |                         | $ | (217,884 | )                  |  | $ | 270,044
|                                                          |  |                        |         |                         |   |          |                    |  |   |        
|Estimated amortization expense:                           |  |                        |         |                         |   |          |                    |  |   |        
|For remaining nine months of year ending January 31, 2010 |  |                        |         |                         |   |          |                    |  | $ | 55,956 
|For year ending January 31, 2011                          |  |                        |         |                         |   |          |                    |  |   | 73,315 
|For year ending January 31, 2012                          |  |                        |         |                         |   |          |                    |  |   | 43,275 
|For year ending January 31, 2013                          |  |                        |         |                         |   |          |                    |  |   | 37,110 
|For year ending January 31, 2014                          |  |                        |         |                         |   |          |                    |  |   | 36,300 
|Thereafter                                                |  |                        |         |                         |   |          |                    |  |   | 3,903  
|                                                          |  |                        |         |                         |   |          |                    |  |   |        
|Total                                                     |  |                        |         |                         |   |          |                    |  | $ | 249,859
|                                                          |  |                        |         |                         |   |          |                    |  |   |        

As of April 30, 2009, the weighted average remaining amortization periods for acquired
technology, trademark/trade name portfolio and customer relationships, and capitalized software are 21 months, 58 months and 18 months, respectively. The total weighted average remaining amortization period for all identifiable intangible assets is
43 months. The aggregate amortization expense of acquired technology and other intangible assets was $17.5 million and $18.0 million in the three months ended April 30, 2009 and 2008, respectively. There were no impairment charges in the three
month periods ended April 30, 2009 and 2008.



11



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



|(5) | Comprehensive Loss
|--- | ------------------

We report components of
comprehensive loss in our annual consolidated statements of shareholders equity. Comprehensive loss consists of net loss and foreign currency translation adjustments. Total comprehensive loss for the three months ended April 30, 2009 and
2008 is as follows (in thousands):



|                                         |  |                              |        |   |      |   |        |  
|---------------------------------------- |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                         |  | Three Months Ended April 30, |       
|                                         |  | 2009                         |        |   | 2008 |  
|Comprehensive loss:                      |  |                              |        |   |      |   |        |  
|Net loss                                 |  | $                            | (4,815 | ) |      | $ | (8,504 | )
|Other comprehensive loss:                |  |                              |        |   |      |   |        |  
|Foreign currency translation adjustments |  |                              | (420   | ) |      |   | (302   | )
|                                         |  |                              |        |   |      |   |        |  
|Other comprehensive loss                 |  |                              | (420   | ) |      |   | (302   | )
|                                         |  |                              |        |   |      |   |        |  
|Total comprehensive loss                 |  | $                            | (5,235 | ) |      | $ | (8,806 | )
|                                         |  |                              |        |   |      |   |        |  



|(6) | Recent Accounting Pronouncements
|--- | --------------------------------

In
April 2009, the Financial Accounting Standards Board (FASB) issued FASB Staff Position (FSP) Financial Accounting Standard (FAS) 157-4, Determining Fair Value When the Volume and Level of Activity
for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly(FSP FAS 157-4). FSP FAS 157-4 amends SFAS 157 and provides additional guidance for estimating fair value in accordance
with SFAS 157 when the volume and level of activity for the asset or liability have significantly decreased and also includes guidance on identifying circumstances that indicate a transaction is not orderly for fair value measurements. This FSP
shall be applied prospectively with retrospective application not permitted. This FSP shall be effective for interim and annual periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009. An
entity early adopting this FSP must also early adopt FSP FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments(FSP FAS 115-2 and FAS 124-2). Additionally, if an entity
elects to early adopt either FSP FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments(FSP FAS 107-1 and APB 28-1) or FSP FAS 115-2 and FAS 124-2, it must also elect to
early adopt this FSP. We are currently evaluating this new FSP but do not believe that it will have a significant impact on the determination or reporting of our financial results.

In April 2009, the FASB issued FSP FAS 115-2 and FAS 124-2. This FSP amends SFAS 115, Accounting for Certain Investments in Debt and Equity
Securities, SFAS 124, Accounting for Certain Investments Held by Not-for-Profit Organizations, and EITF Issue No. 99-20, Recognition of Interest Income and Impairment on Purchased Beneficial Interests
and Beneficial Interests That Continue to Be Held by a Transferor in Securitized Financial Assets, to make the other-than-temporary impairments guidance more operational and to improve the presentation of other-than-temporary impairments
in the financial statements. This FSP will replace the existing requirement that the entitys management assert it has both the intent and ability to hold an impaired debt security until recovery with a requirement that management assert it
does not have the intent to sell the security, and it is more likely than not it will not have to sell the security before recovery of its cost basis. This FSP provides increased disclosure about the credit and noncredit components of impaired debt
securities that are not expected to be sold and also requires increased and more frequent disclosures regarding expected cash flows, credit losses, and an aging of securities with unrealized losses. Although this FSP does not result in a change in
the carrying amount of debt securities, it does require that the portion of an other-than-temporary impairment not



12



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



related to a credit loss for a held-to-maturity security be recognized in a new category of other comprehensive income and be amortized over the remaining
life of the debt security as an increase in the carrying value of the security. This FSP shall be effective for interim and annual periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009.
An entity may early adopt this FSP only if it also elects to early adopt FSP FAS 157-4. Also, if an entity elects to early adopt either FSP FAS 157-4 or FSP FAS 107-1 and APB 28-1, the entity also is required to early adopt this FSP. We are
currently evaluating this new FSP but do not believe that it will have a significant impact on the determination or reporting of our financial results.

In April 2009, the FASB issued FSP FAS 107-1 and APB 28-1. This FSP amends SFAS No. 107, Disclosures about Fair Value of Financial Instruments, to require disclosures about fair value of
financial instruments not measured on the balance sheet at fair value in interim financial statements as well as in annual financial statements. Prior to this FSP, fair values for these assets and liabilities were only disclosed annually. This FSP
applies to all financial instruments within the scope of SFAS 107 and requires all entities to disclose the method(s) and significant assumptions used to estimate the fair value of financial instruments. This FSP shall be effective for interim
periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15, 2009. An entity may early adopt this FSP only if it also elects to early adopt FSP FAS 157-4 and FSP FAS 115-2 and FAS 124-2. This FSP
does not require disclosures for earlier periods presented for comparative purposes at initial adoption. In periods after initial adoption, this FSP requires comparative disclosures only for periods ending after initial adoption. We are currently
evaluating the disclosure requirements of this new FSP.

In October 2008, the FASB issued an additional FSP that clarifies the application
of SFAS No. 157 in a market that is not active. The Company has adopted the required provisions of SFAS No. 157 beginning in the first quarter of fiscal 2009. The adoption of the required provisions of SFAS No. 157 did not have a
material impact on the Companys financial position, results of operations or cash flows. See Note 9 of notes to our unaudited condensed consolidated financial statements for additional information regarding the adoption of this Statement.

In February 2008, the FASB issued FSP FAS 157-1, Application of FASB Statement No. 157 to FASB Statement No. 13
and Its Related Interpretive Accounting Pronouncements That Address Leasing Transactions, and FSP FAS 157-2, Effective Date of FASB Statement No. 157. FSP FAS 157-1 removes leasing from the scope of SFAS
No. 157, Fair Value Measurements. FSP FAS 157-2 delays the effective date of SFAS No. 157 from 2008 to 2009 for all nonfinancial assets and nonfinancial liabilities, except those that are recognized or disclosed at fair
value in the financial statements on a recurring basis (at least annually). The Company has adopted the required provisions of SFAS No. 157-2 as of February 1, 2009. The adoption of the required provisions of SFAS No. 157-2 did not
have a material impact on the Companys financial position, results of operations or cash flows. See Note 9 of notes to our unaudited condensed consolidated financial statements for further discussion regarding the adoption of SFAS
No. 157-2 and fair value measurements.

In May 2008, the FASB issued SFAS No. 162, The Hierarchy of Generally Accepted
Accounting Principles. This Statement identifies the sources of accounting principles and the framework for selecting the principles used in the preparation of financial statements of nongovernmental entities that are presented in
conformity with U.S. GAAP (the GAAP hierarchy). This Statement will not have a material effect on the Companys consolidated results of operations or financial position.

In April 2008, the FASB issued FSP No. 142-3, Determination of the Useful Life of Intangible Assets. FSP No. 142-3
amends the guidance in FASB Statement No. 142, Goodwill and Other Intangible Assets (as amended), for estimating useful lives of recognized intangible assets and requires additional disclosures related



13



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



to renewing or extending the terms of a recognized intangible asset. In estimating the useful life of a recognized intangible asset, FSP No. 142-3
requires companies to consider their historical experience in renewing or extending similar arrangements together with the assets intended use, regardless of whether the arrangements have explicit renewal or extension provisions. FSP
No. 142-3 is effective for fiscal years beginning after December 15, 2008, and is to be applied prospectively to intangible assets acquired after the effective date. The disclosure requirements are to be applied prospectively to all
intangible assets acquired subsequent to January 31, 2009. The Company adopted this Statement as of February 1, 2009 and the adoption of this Statement did not have a material effect on our unaudited condensed consolidated results of
operations or financial position.

In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activities, an Amendment of FASB Statement No. 133. This Statement changes the disclosure requirements for derivative instruments and hedging activities. Entities are required to provide enhanced disclosures about (a) how
and why an entity uses derivative instruments, (b) how derivative instruments and related hedged items are accounted for under Statement 133 and its related interpretations, and (c) how derivative instruments and related hedged items
affect an entitys financial position, financial performance, and cash flows. This Statement is effective for fiscal years and interim periods beginning after November 15, 2008. The Company adopted this Statement as of February 1,
2009, and its adoption had no effect on the Companys unaudited condensed consolidated results of operations and financial position.

In December 2007, the FASB issued SFAS No. 141(R), Business Combinations, (SFAS 141(R)), a revision of Statement of Financial Accounting Standards No. 141 (SFAS 141). This Statement
requires assets and liabilities acquired in a business combination, contingent consideration and certain acquired contingencies, to be measured at their fair value as of the date of acquisition. This Statement also requires that acquisition-related
costs and restructuring costs be recognized separately from the business combination. This Statement is effective for fiscal years beginning after December 15, 2008 and will be effective for business combinations entered into on or after
January 1, 2009. The Company will apply the guidance of SFAS 141(R) to business combinations completed on or after January 1, 2009. Its effects on future periods will depend on the nature and significance of any acquisitions subject to
this Statement.



|(7) | Debt
|--- | ----

Debt as of April 30, 2009 and
January 31, 2009 consisted of the following (in thousands):



|                                                                               |  |               |         |                 |   |        
|------------------------------------------------------------------------------ |  | ------------- | ------- | --------------- | - | -------
|                                                                               |  | April 30,2009 |         | January 31,2009
|Senior secured term loan, due March 10, 2013, two-month LIBOR plus 2.00%       |  | $             | 318,000 |                 | $ | 320,000
|Revolving term credit facility, due March 10, 2012, two-month LIBOR plus 2.25% |  |               | 65,000  |                 |   | 65,000 
|Senior subordinated notes, due March 15, 2016, 10.375%                         |  |               | 158,528 |                 |   | 167,383
|                                                                               |  |               |         |                 |   |        
|Total long-term debt                                                           |  |               | 541,528 |                 |   | 552,383
|Less current portion                                                           |  |               |        |                 |   |       
|                                                                               |  |               |         |                 |   |        
|Total long-term debt, less current portion                                     |  | $             | 541,528 |                 | $ | 552,383
|                                                                               |  |               |         |                 |   |        

Senior Secured Credit Agreement

In connection with the consummation of the Merger, the Company entered into a senior secured credit agreement pursuant to a debt commitment we obtained
from affiliates of the initial purchasers of our senior subordinated notes (the Credit Facility).



14



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



General. The borrower under the Credit Facility initially was Spyglass Merger Corp. and
immediately following completion of the Merger became Serena. The Credit Facility provides for (1) a seven-year term loan in the amount of $400.0 million, which will amortize at a rate of 1.00% per year on a quarterly basis for the first
six and three-quarters years after the closing date of the Merger, with the balance paid at maturity, and (2) a six-year revolving Credit Facility that permits loans in an aggregate amount of up to $75.0 million, which includes a letter of
credit facility and a swing line facility. In addition, subject to certain terms and conditions, the Credit Facility provides for one or more uncommitted incremental term loan or revolving credit facilities in an aggregate amount not to exceed
$150.0 million. Proceeds of the term loan on the initial borrowing date were used to partially finance the Merger, to refinance certain indebtedness of Serena and to pay fees and expenses incurred in connection with the Merger. Proceeds of the
revolving credit facility have been and any incremental facilities will be used for working capital and general corporate purposes of the Company and its restricted subsidiaries.

In the quarters ended July 31, 2006, April 30, 2007 and January 31, 2008, the Company made discretionary principal payments on the
$400 million senior secured term loan totaling $25 million, $30 million and $25 million, respectively.

In the quarter ended April 30,
2009, the Company made a principal payment on the $400 million senior secured term loan totaling $2 million.

The revolving term credit
facility bears an annual commitment fee of 0.50% on the undrawn portion of that facility commencing on the date of execution and delivery of the senior secured credit agreement. As a result of the Company borrowing $65.0 million under the revolving
term Credit Facility in the fiscal quarter ended October 31, 2008 and Lehman Commercial Paper, Inc., or LCPI, becoming a defaulting lender due to its failure to fund its loan commitment, the annual commitment fee of 0.50% will not be payable
pursuant to the terms of the senior secured credit agreement until all or a portion of the loans under the revolving Credit Facility are repaid.

Senior Subordinated Notes

As of April 30, 2009, the Company has outstanding $158.5 million principal amount of senior
subordinated notes, which bear interest at a rate of 10.375%, payable semi-annually on March 15 and September 15, maturing on March 15, 2016. Each of our domestic subsidiaries that guarantees the obligations under the Companys
senior secured credit agreement will jointly, severally and unconditionally guarantee the notes on an unsecured senior subordinated basis. The Company does not have any domestic subsidiaries and, accordingly, there are no guarantors. The notes are
the Companys unsecured, senior subordinated obligations, and the guarantees, if any, will be unsecured, senior subordinated obligations of the guarantors. The notes are subject to redemption at the Companys option under terms and
conditions specified in the indenture related to the notes, and may be redeemed at the option of the holders at 101% of their face amount, plus accrued and unpaid interest, upon certain change of control events.

In the fiscal year ended January 31, 2009, the Company repurchased, in eight separate privately negotiated transactions, an aggregate of $32.6
million of principal amount of its original outstanding $200.0 million senior subordinated notes. The repurchases resulted in a gain of $8.7 million from the extinguishment of debt in the fiscal year ended January 31, 2009.



15



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



In the fiscal quarter ended April 30, 2009, the Company repurchased, in four separate privately
negotiated transactions, an aggregate of $8.9 million of principal amount of its original outstanding $200.0 million senior subordinated notes. The repurchases resulted in a gain of $3.6 million from the extinguishment of debt in the first fiscal
quarter ended April 30, 2009.

Debt Covenants

The senior subordinated notes and the Credit Facility contain various covenants including limitations on additional indebtedness, capital expenditures, restricted payments, the incurrence of liens, transactions with
affiliates and sales of assets. In addition, the Credit Facility requires the Company to comply with certain financial covenants, including leverage and interest coverage ratios and capital expenditure limitations. The Company was in compliance with
all of the covenants of the Credit Facility as of April 30, 2009.

The Companys senior secured credit agreement requires the
Company to maintain a consolidated Adjusted EBITDA to consolidated Interest Expense ratio of a minimum of 1.75x at the end of the fiscal year ending January 31, 2009 and 2.00x by the end of the fiscal year ending January 31, 2010.
Consolidated Interest Expense is defined in the senior secured credit agreement as consolidated cash interest expense less cash interest income and is further adjusted for certain non-cash interest expenses and other items. The Company is also
required to maintain a consolidated Total Debt to consolidated Adjusted EBITDA ratio of a maximum of 6.00x at the end of the fiscal year ending January 31, 2009, 5.50x by the end of the fiscal year ending January 31, 2010 and 5.00x by the
end of the fiscal year ending January 31, 2011. Consolidated Total Debt is defined in the senior secured credit agreement as total debt other than certain indebtedness and is reduced by the amount of cash and cash equivalents on our
consolidated balance sheet in excess of $5.0 million. As of April 30, 2009, our consolidated Total Debt was $439.2 million, consisting of total debt other than certain indebtedness totaling $541.5 million, net of cash and cash equivalents
in excess of $5.0 million totaling $102.3 million. Failure to satisfy these ratio requirements would constitute a default under the senior secured credit agreement. If the Companys lenders failed to waive any such default, our repayment
obligations under the senior secured credit agreement could be accelerated, which would also constitute a default under the indenture governing the senior subordinated notes.

The Companys ability to incur additional debt and make certain restricted payments under the indenture governing the senior subordinated notes,
subject to specified exceptions, is tied to an Adjusted EBITDA to Fixed Charges ratio of at least 2.0x, except that we may incur certain debt and make certain restricted payments and certain permitted investments without regard to the ratio, such as
the Companys ability to incur up to an aggregate principal amount of $625.0 million under our senior secured credit agreement (inclusive of amounts outstanding under our senior secured credit agreement from time to time; as of April 30,
2009, we had $318.0 million outstanding under our term loan and $65.0 million under our revolving credit facility), to acquire persons engaged in a similar business that become restricted subsidiaries and to make other investments equal to the
greater of $25.0 million or 2% of our consolidated assets. Fixed Charges are defined in the indenture governing the senior subordinated notes as consolidated Interest Expense less interest income, adjusted for acquisitions, and further adjusted for
non-cash interest expense.



|(8) | Income Taxes
|--- | ------------

The income tax benefit was
$4.3 million in the fiscal quarter ended April 30, 2009, as compared to $5.8 million in the same quarter a year ago. Our projected effective income tax benefit rate for fiscal year 2010 is 49%. Our effective income tax benefit rate
for fiscal year 2009 was 3%. The effective income tax benefit rate projected for fiscal 2010 is significantly greater than the effective income tax benefit rate for fiscal 2009



16



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



predominantly due to the goodwill impairment charge in the fourth quarter of fiscal 2009 totaling $326.7 million. Our effective income tax benefit rate is
greater than the statutory rate due to the impacts of permanently reinvested foreign earnings, the domestic production deduction, and the United States research and experimentation tax credit.

At January 31, 2009, the Company had total federal, state and foreign unrecognized tax benefits of $10.7 million, including interest of
$2.1 million. During the three months ended April 30, 2009 the total unrecognized tax benefit decreased by $1.2 million due to audit settlements. As a result of the Companys adoption of SFAS No. 141R Business
Combinations,on February 1, 2009, during the three months ended April 30, 2009 the amount of unrecognized tax benefits that , if recognized, would reduce our effective tax rate, increased by $8.3 million. Prior to the
Companys adoption of SFAS No. 141R, these unrecognized tax benefits, if recognized, were accounted for as an adjustment to goodwill. During the three months ended April 30, 2009 the Company accrued immaterial amounts in interest and
penalties.

In the three months ended April 30, 2009, the Company recorded income tax expense totaling $0.6 million that arose from
revisions to the deferred tax amounts recognized in purchase accounting. These adjustments should have been recognized in the fiscal year ended January 31, 2009. Had these adjustments been recorded in the fourth quarter of fiscal 2009, prior to the
Companys adoption of SFAS No. 141R, these adjustments would have increased the goodwill impairment charge in fiscal 2009 by $0.6 million. The anticipated effective income tax benefit rate for fiscal 2010 is 49% excluding the impact of this
correction and other discrete items.

The Company files tax returns in the U.S. federal jurisdiction and various state and foreign
jurisdictions. The statute of limitations on our federal and major state tax return filings remains open for the years ended January 31, 2006 through January 31, 2009. The statute of limitations on U.K. income tax filings remains open for
the years ended January 31, 1999 through January 31, 2009. Over the next twelve months, we expect a decrease of $1.2 million in our unrecognized tax benefits as a result of expiring statutes and the anticipated settlements of certain tax
audits.



|(9) | Fair Value Measurement
|--- | ----------------------

As described in Note 6 of
notes to our unaudited condensed consolidated financial statements, the Company adopted the provisions of SFAS No. 157 as amended by FSP FAS 157-1 and FSP FAS 157-2 on February 1, 2008. FSP 157-2 Partial Deferral of the
Effective Date of Statement 157 deferred the effective date of SFAS 157 for all nonfinancial assets and nonfinancial liabilities to fiscal years beginning after November 15, 2008 and the Company adopted FSP 157-2 on
February 1, 2009. The adoption of SFAS 157 and SFAS 157-2 did not have a material impact on our unaudited condensed consolidated financial statements. The Company recorded no change to its opening balance of retained earnings as of
February 1, 2008 as it did not have any financial instruments requiring retrospective application under the provisions of SFAS No. 157.



17



---

##### Table of Contents

SERENA SOFTWARE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (Continued)

(Unaudited)



Fair Value Hierarchy

SFAS No. 157 specifies a hierarchy of valuation techniques based upon whether the inputs to those valuation techniques reflect assumptions other
market participants would use based upon market data obtained from independent sources (observable inputs) or reflect the Companys own assumptions of market participant valuation (unobservable inputs). In accordance with SFAS No. 157,
these two types of inputs have created the following fair value hierarchy:



| |  |  | Level 1Quoted prices in active markets that are unadjusted and accessible at the measurement date for identical, unrestricted assets or liabilities;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 2Quoted prices for identical assets and liabilities in markets that are not active, quoted prices for similar assets and liabilities in active markets
or financial instruments for which significant inputs are observable, either directly or indirectly;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3Prices or valuations that require inputs that are both significant to the fair value measurement and unobservable.
| | - |  | --------------------------------------------------------------------------------------------------------------------------

SFAS No. 157 requires the use of observable market data if such data is available without undue cost and effort.

Items Measured at Fair Value on a Recurring Basis

The following table presents the Companys assets and liabilities that are measured at fair value on a recurring basis at April 30, 2009 consistent with the fair value hierarchy provisions of SFAS No. 157 (in thousands):



|                         |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  
|------------------------ |  | ------------------------------------ | ----------------------------------------------------------- | ---------------------------------------------- | ------------------------------------------- | ------ | --------------------------------------- | - | ----- |  | - | -
|                         |  | Estimated FairValue atApril 30, 2009 |                                                             | Fair Value Measurement at Reporting Date Using
|Description              |  |                                      | Quoted Prices inActive Marketsfor Identical Assets(Level 1) |                                                | Significant OtherObservable Inputs(Level 2) |        | SignificantUnobservable Inputs(Level 3)
|Assets:                  |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  
|Money market funds       |  | $                                    | 86,087                                                      |                                                | $                                           | 86,087 |                                         | $ |      |  | $ | 
|                         |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  
|Total Assets             |  | $                                    | 86,087                                                      |                                                | $                                           | 86,087 |                                         | $ |      |  | $ | 
|                         |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  
|Liabilities:             |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  
|Derivative instrument(1) |  | $                                    | 5,479                                                       |                                                | $                                           |       |                                         | $ | 5,479 |  | $ | 
|                         |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  
|Total Liabilities        |  | $                                    | 5,479                                                       |                                                | $                                           |       |                                         | $ | 5,479 |  | $ | 
|                         |  |                                      |                                                             |                                                |                                             |        |                                         |   |       |  |   |  



|(1) | Included in accrued expenses in the unaudited condensed consolidated balance sheet. See Managements Discussion and Analysis of Financial Condition and Results of
OperationsOther Income (Expense)Change in Fair Value of Derivative Instrument, for further discussion regarding the derivative instrument.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

At April 30, 2009, the Company did not have any assets or liabilities measured at fair value on a recurring basis using significant unobservable
inputs (Level 3).



|(10) | Litigation
|---- | ----------

The Company is involved in various
legal proceedings that have arisen during the ordinary course of its business. The final resolution of these matters, individually or in the aggregate, is not expected to have a material adverse effect on the Companys consolidated financial
position or results of operations.



18



---

##### Table of Contents

|ITEM 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

This report contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to safe
harbors under the Securities Act of 1933 and the Securities Exchange Act of 1934. These forward-looking statements include, but are not limited to, statements about financial projections, operational plans and objectives, future economic performance
and other projections and estimates contained in this report. When used in this report, the words expects, anticipates, intends, plans, believes, seeks, estimates
and similar expressions identify forward-looking statements. Because these forward-looking statements involve risks and uncertainties, they are subject to important factors that could cause actual results to differ materially from those expressed or
implied by the forward-looking statements, including those risk factors discussed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended January 31, 2009 and Part II, Item 1A of our Quarterly Report on Form
10-Q for the fiscal quarter ended April 30, 2009. We assume no obligation to update any forward-looking statements contained in this report. It is important that the discussion below be read together with the attached unaudited condensed
consolidated financial statements and notes thereto and the risk factors discussed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended January 31, 2009 and Part II, Item 1A of our Quarterly Report on
Form 10-Q for the fiscal quarter ended April 30, 2009.

Overview

We are the largest global independent software company in terms of revenue focused solely on managing change across information technology, or IT,
environments. Our products and services are used to manage and control change in mission critical technology and business process applications. Our software configuration management, business process management, helpdesk and requirements management
solutions enable our customers to improve process consistency, enhance software integrity, mitigate risks, support regulatory compliance and boost productivity. Our revenue is generated by software licenses, maintenance contracts and professional
services. Our customers rely on our software products, which are typically embedded within their IT environment, and are generally accompanied by renewable annual maintenance contracts.

In connection with our merger with Spyglass Merger Corp., an affiliate of Silver Lake, in March 2006, we entered into a senior secured credit agreement,
issued senior subordinated notes, and entered into other related transactions, which we refer to collectively as the acquisition transactions. As a result of the acquisition transactions, we became, and continue to be, highly leveraged. As of
April 30, 2009 we had outstanding $541.5 million in aggregate indebtedness, including $65.0 million of borrowing under our revolving term credit facility. Our liquidity requirements are significant, primarily due to debt service requirements.

We derive our revenue from software licenses, maintenance and professional services. Our distributed systems products are licensed on a
per user seat basis. Customers typically purchase mainframe products under million instructions per second, or MIPS-based, perpetual licenses. Mainframe software products and applications are generally priced based on hardware computing capacity
 the higher the mainframe computers MIPS capacity, the higher the cost of the software license.

We also provide ongoing
maintenance, including technical support, version upgrades and enhancements, for an annual fee of approximately 21% of the discounted list price of the licensed product for our distributed systems products and approximately 17% to 18% of the
discounted list price of the licensed product for our mainframe products. We recognize maintenance revenue over the term of the maintenance contract on a straight-line basis.

Professional services revenue is derived from technical consulting and educational services. Our professional services are typically billed on a time and
materials basis and revenue is recognized as the related services are performed. Maintenance revenue and professional services revenue have lower gross profit margins than software license revenue as a result of the costs inherent in operating our
customer support and professional services organizations.



19



---

##### Table of Contents

In the fiscal quarter ended April 30, 2009, when compared to the same quarter a year ago, total
revenues decreased 16%, as total revenues were $52.8 million in the current fiscal quarter versus $63.0 million in the same quarter a year ago. For the current fiscal quarter, when compared to the same quarter a year ago, the decrease in total
revenue was primarily the result of slower software purchasing activity across all product lines that accelerated in the second half of fiscal 2009 resulting from the world-wide general economic crisis, and to a lesser extent, declines in our
consulting business.

In the current fiscal quarter ended April 30, 2009 and the same quarter a year ago, 55% and 76%, respectively,
of our total software license revenue came from our distributed systems products and 45% and 24%, respectively, came from our mainframe products.

Historically, our revenue has been generally attributable to sales in North America, Europe and to a lesser extent Asia Pacific. Revenue attributable to sales in North America accounted for approximately 69% of our total revenue in the
fiscal quarter ended April 30, 2009, as compared to 61% in the same quarter a year ago.

Our international revenue is attributable
principally to our European operations. International revenue accounted for approximately 31% of our total revenue in the fiscal quarter ended April 30, 2009, as compared to 39% in the same quarter a year ago.

Critical Accounting Policies and Estimates

This
discussion is based upon our consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these financial statements requires management
to make estimates and judgments that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures of contingent assets and liabilities. In many instances, we could have reasonably used different accounting
estimates, and in other instances changes in the accounting estimates are reasonably likely to occur from period to period. Accordingly, actual results could differ significantly from the estimates made by us. If actual results differ significantly
from these estimates, the resulting changes could have a material adverse effect on our future reported financial results.

On an ongoing
basis, management evaluates its estimates and judgments, including those related to revenue recognition, trade accounts receivable and allowance for doubtful accounts, impairment or disposal of long-lived assets, accounting for income taxes,
projections used in purchase accounting, impairment of goodwill, valuation of our common stock, and assumptions related to valuation of our options and restricted stock, among other things. We base our estimates on historical experience and on
various other assumptions that we believe to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.

We believe the following are critical accounting policies and estimates used in the preparation of our consolidated financial statements.



| |  |  | Revenue recognition,
| | - |  | --------------------



| |  |  | Stock-based compensation,
| | - |  | -------------------------



| |  |  | Valuation of long-lived assets, including goodwill and other intangibles,
| | - |  | -------------------------------------------------------------------------



| |  |  | Accounting for derivative instruments, and
| | - |  | ------------------------------------------



| |  |  | Accounting for income taxes
| | - |  | ---------------------------

In the
first quarter of fiscal year 2010, there has been no change in the above critical accounting policies or the underlying assumptions and estimates used in their application. See our Annual Report on Form 10-K for the fiscal year ended
January 31, 2009 filed with the SEC on May 1, 2009 for further information regarding our critical accounting policies and estimates.



20



---

##### Table of Contents

Recent Accounting Pronouncements

For a description of recent accounting pronouncements and their anticipated effect on our consolidated financial statements, see Note 6 of notes to our unaudited condensed consolidated financial statements.

Historical Results of Operations

The
following table sets forth our results of operations expressed as a percentage of total revenue. These operating results for the periods presented are not necessarily indicative of the results for the full fiscal year or any other period.



|                                              |  |                              |    |  |      |   
|--------------------------------------------- |  | ---------------------------- | -- |  | ---- | --
|                                              |  | Three Months Ended April 30, |   
|                                              |  | 2009                         |    |  | 2008 |   
|Revenue:                                      |  |                              |    |  |      |   
|Software licenses                             |  | 18                           | %  |  | 23   | % 
|Maintenance                                   |  | 70                           | %  |  | 63   | % 
|Professional services                         |  | 12                           | %  |  | 14   | % 
|                                              |  |                              |    |  |      |   
|Total revenue                                 |  | 100                          | %  |  | 100  | % 
|                                              |  |                              |    |  |      |   
|Cost of revenue:                              |  |                              |    |  |      |   
|Software licenses                             |  | 1                            | %  |  | 1    | % 
|Maintenance                                   |  | 6                            | %  |  | 6    | % 
|Professional services                         |  | 12                           | %  |  | 13   | % 
|Amortization of acquired technology           |  | 16                           | %  |  | 14   | % 
|                                              |  |                              |    |  |      |   
|Total cost of revenue                         |  | 35                           | %  |  | 34   | % 
|                                              |  |                              |    |  |      |   
|Gross profit                                  |  | 65                           | %  |  | 66   | % 
|                                              |  |                              |    |  |      |   
|Operating expenses:                           |  |                              |    |  |      |   
|Sales and marketing                           |  | 28                           | %  |  | 33   | % 
|Research and development                      |  | 16                           | %  |  | 14   | % 
|General and administrative                    |  | 8                            | %  |  | 9    | % 
|Amortization of intangible assets             |  | 17                           | %  |  | 14   | % 
|Restructuring, acquisition and other charges  |  | 4                            | %  |  | 3    | % 
|                                              |  |                              |    |  |      |   
|Total operating expenses                      |  | 73                           | %  |  | 73   | % 
|                                              |  |                              |    |  |      |   
|Operating loss                                |  | (8                           | )% |  | (7   | )%
|Interest income                               |  |                             |    |  | 1    | % 
|Gain on early extinguishment of debt          |  | 7                            | %  |  |     |   
|Interest expense                              |  | (16                          | )% |  | (18  | )%
|Change in fair value of derivative instrument |  | 1                            | %  |  | 2    | % 
|Amortization of debt issuance costs           |  | (1                           | )% |  | (1   | )%
|                                              |  |                              |    |  |      |   
|Loss before income taxes                      |  | (17                          | )% |  | (23  | )%
|Income tax benefit                            |  | (8                           | )% |  | (9   | )%
|                                              |  |                              |    |  |      |   
|Net loss                                      |  | (9                           | )% |  | (14  | )%
|                                              |  |                              |    |  |      |   

Revenue

We derive revenue from software licenses, maintenance and professional services. Our total revenue decreased $10.2 million, or 16%, to $52.8 million in the fiscal quarter ended April 30, 2009 from
$63.0 million in the same quarter a year ago.



21



---

##### Table of Contents

The following table summarizes software licenses, maintenance and professional services revenues for the
periods indicated (in thousands, except percentages):



|                      |  |                                 |        |                                 |   |                    |      |   |         |   |  |     |   
|--------------------- |  | ------------------------------- | ------ | ------------------------------- | - | ------------------ | ---- | - | ------- | - |  | --- | --
|                      |  | Three MonthsEndedApril 30, 2009 |        | Three MonthsEndedApril 30, 2008 |   | Increase(Decrease) |     
|                      |  |                                 |        | In Dollars                      |   |                    | In % |  
|Revenue:              |  |                                 |        |                                 |   |                    |      |   |         |   |  |     |   
|Software licenses     |  | $                               | 9,467  |                                 | $ | 14,540             |      | $ | (5,073  | ) |  | (35 | )%
|Maintenance           |  |                                 | 36,729 |                                 |   | 39,870             |      |   | (3,141  | ) |  | (8  | )%
|Professional services |  |                                 | 6,588  |                                 |   | 8,553              |      |   | (1,965  | ) |  | (23 | )%
|                      |  |                                 |        |                                 |   |                    |      |   |         |   |  |     |   
|Total revenue         |  | $                               | 52,784 |                                 | $ | 62,963             |      | $ | (10,179 | ) |  | (16 | )%
|                      |  |                                 |        |                                 |   |                    |      |   |         |   |  |     |   

Software Licenses.    Software licenses revenue as a percentage of
total revenue was 18% in the quarter ended April 30, 2009, as compared to 23% in the same quarter a year ago. For the current fiscal quarter, when compared to the same quarter a year ago, the decrease in software licenses revenue, in both
absolute dollars and as a percentage of total revenue, is predominantly due to the result of slower software purchasing activity that accelerated in the second half of fiscal 2009 resulting from the world-wide general economic crisis. Our core SCM
products continue to make up a significant portion of our total software license revenue. Combined, our core SCM products accounted for $9.0 million, or 95%, and $13.7 million, or 94%, of total software licenses revenue in the quarter ended
April 30, 2009 and the same quarter a year ago, respectively. Distributed systems products accounted for $5.2 million, or 55%, of total software licenses revenue in the quarter ended April 30, 2009 as compared to $11.0 million, or 76%, in
the same quarter a year ago. We expect that our Dimensions, Professional and Serena Business Mashups family of products will continue to account for a substantial portion of software license revenue in the future. We expect our
software license revenue for the fiscal quarter ending July 31, 2009 to decline year over year due to the continuation of adverse worldwide economic conditions and reduced IT spending.

Maintenance.    Maintenance revenue as a percentage of total revenue was 70% in the quarter ended April 30, 2009, as
compared to 63% in the same quarter a year ago. For the current fiscal quarter, when compared to the same quarter a year ago, the increase in maintenance revenue as a percentage of total revenue is primarily due to the impact from lower software
license revenue and professional services revenue resulting from the general weakening of the worldwide economy and continued slowdown in IT spending. For the current fiscal quarter, when compared to the same quarter a year ago, the decrease in
maintenance revenue in absolute dollars is primarily due to the strengthening of the United States dollar against foreign currencies, predominantly the British pound sterling and euro, all partially offset by growth in the installed software license
base, as new licenses generally include one year of maintenance, and maintenance price increases. We expect maintenance revenue to decline slightly in the near term as a result of the recent decline in our software license revenue and pricing
pressure caused by the continuation of adverse worldwide economic conditions and reduced IT spending.

Professional
Services.    Professional services revenue as a percentage of total revenue was 12% in the quarter ended April 30, 2009, as compared to 14% in the same quarter a year ago. For the current fiscal quarter, when compared to
the same quarter a year ago, the decrease in both absolute dollars and as a percentage of total revenue is predominantly due to a decline in the number of smaller consulting engagements primarily as a result of lower software license revenue and the
general weakening of the worldwide economy that accelerated in the second half of fiscal 2009. In general, professional services revenue is attributable to consulting opportunities resulting from our installed customer base and our expanded
consulting service capabilities. We expect professional services revenue to decline slightly in the near term as a result of the expected continuation of adverse worldwide economic conditions and reduced IT spending.



22



---

##### Table of Contents

Cost of Revenue

Cost of revenue, consisting of cost of software licenses, cost of maintenance, cost of professional services and amortization of acquired technology, was 35% of total revenue in the quarter ended April 30, 2009,
as compared to 34% in the same quarter a year ago.

The following table summarizes cost of revenue for the periods indicated (in thousands,
except percentages):



|                                    |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|----------------------------------- |  | ------------------------------- | ------ | ---------- | ------------------------------- | - | ------ | ------------------ |  | - | ------ | - |  | --- | --
|                                    |  | Three MonthsEndedApril 30, 2009 |        |            | Three MonthsEndedApril 30, 2008 |   |        | Increase(Decrease) | 
|                                    |  |                                 |        | In Dollars |                                 |   | In %   |                   
|Cost of revenue:                    |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|Software licenses                   |  | $                               | 630    |            |                                 | $ | 440    |                    |  | $ | 190    |   |  | 43  | % 
|Maintenance                         |  |                                 | 3,216  |            |                                 |   | 4,011  |                    |  |   | (795   | ) |  | (20 | )%
|Professional services               |  |                                 | 6,142  |            |                                 |   | 8,275  |                    |  |   | (2,133 | ) |  | (26 | )%
|Amortization of acquired technology |  |                                 | 8,346  |            |                                 |   | 8,792  |                    |  |   | (446   | ) |  | (5  | )%
|                                    |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|Total cost of revenue               |  | $                               | 18,334 |            |                                 | $ | 21,518 |                    |  | $ | (3,184 | ) |  | (15 | )%
|                                    |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|Percentage of total revenue         |  |                                 | 35     | %          |                                 |   | 34     | %                  |  |   |        |   |  |     |   

Software Licenses.    Cost of software licenses consists principally of
fees associated with integrating third party technology into our PVCS and Dimensions distributed systems products and, to a lesser extent, salaries, bonuses and other costs associated with our product release organization. Cost of
software licenses as a percentage of total software licenses revenue was 7% in the quarter ended April 30, 2009, as compared to 3% in the same quarter a year ago. The increase in both absolute dollars and as a percentage of total software
licenses revenue in the quarter ended April 30, 2009, when compared to the same quarter a year ago, was primarily due to increased sales of our distributed systems licenses containing fees associated with integrating third party technology.

Maintenance.    Cost of maintenance consists primarily of salaries, bonuses and other costs associated with our
customer support organization. Cost of maintenance as a percentage of total maintenance revenue was 9% in the quarter ended April 30, 2009, as compared to 10% in the same quarter a year ago. For the current fiscal quarter, when compared to the
same quarter a year ago, in both absolute dollars and as a percentage of total maintenance revenue, the decrease in cost of maintenance was primarily attributable to decreases in expenses associated with our customer support organization resulting
from restructuring and other cost cutting initiatives put in place at the end of the third quarter of fiscal 2009, partially offset by increases in costs associated with our customer support organization as a result of growth in our installed
customer base.

Professional Services.    Cost of professional services consists of salaries, bonuses and other
costs associated with supporting and growing our professional services organization. Cost of professional services as a percentage of total professional services revenue was 93% in the quarter ended April 30, 2009, as compared to 97% in the
same quarter a year ago. For the current fiscal quarter, when compared to the same quarter a year ago, the decrease in the cost of professional services in both absolute dollars and as a percentage of total professional services revenue was
predominantly due to decreases in expenses to support lower professional services revenue and, to a lesser extent, restructuring and other cost cutting initiatives put in place at the end of the third quarter of fiscal 2009.

Amortization of Acquired Technology.    In connection with our merger in March 2006, and to a lesser extent small technology
acquisitions in March 2006, October 2006 and September 2008, we have recorded $178.7 million in acquired technology, reduced by amortization totaling $115.1 million as of April 30, 2009. For the current fiscal quarter ended
April 30, 2009, when compared to the same quarter a year ago, amortization expense was predominantly due to the acquired technology recorded in connection with the merger. Assuming



23



---

##### Table of Contents

there are no impairments and no acquisitions, we expect to record $8.7 million in amortization expense in each of the next four fiscal quarters, $8.3 million
in amortization expense in each of the three fiscal quarters following thereafter and finally, $3.6 million in amortization expense in the first quarter of fiscal 2012.

Operating Expenses

The following table summarizes operating expenses for the periods
indicated (in thousands, except percentages):



|                                             |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|-------------------------------------------- |  | ------------------------------- | ------ | ---------- | ------------------------------- | - | ------ | ------------------ |  | - | ------ | - |  | --- | --
|                                             |  | Three MonthsEndedApril 30, 2009 |        |            | Three MonthsEndedApril 30, 2008 |   |        | Increase(Decrease) | 
|                                             |  |                                 |        | In Dollars |                                 |   | In %   |                   
|Operating expenses:                          |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|Sales and marketing                          |  | $                               | 14,976 |            |                                 | $ | 20,582 |                    |  | $ | (5,606 | ) |  | (27 | )%
|Research and development                     |  |                                 | 8,360  |            |                                 |   | 8,770  |                    |  |   | (410   | ) |  | (5  | )%
|General and administrative                   |  |                                 | 4,085  |            |                                 |   | 5,446  |                    |  |   | (1,361 | ) |  | (25 | )%
|Amortization of intangible assets            |  |                                 | 9,203  |            |                                 |   | 9,203  |                    |  |   |       |   |  |    |   
|Restructuring, acquisition and other charges |  |                                 | 1,851  |            |                                 |   | 1,939  |                    |  |   | (88    | ) |  | (5  | )%
|                                             |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|Total operating expenses                     |  | $                               | 38,475 |            |                                 | $ | 45,940 |                    |  | $ | (7,465 | ) |  | (16 | )%
|                                             |  |                                 |        |            |                                 |   |        |                    |  |   |        |   |  |     |   
|Percentage of total revenue                  |  |                                 | 73     | %          |                                 |   | 73     | %                  |  |   |        |   |  |     |   

Sales and Marketing.    Sales and marketing expenses consist primarily
of salaries, commissions and bonuses, payroll taxes and employee benefits as well as travel, entertainment and marketing expenses. Sales and marketing expenses as a percentage of total revenue were 28% in the quarter ended April 30, 2009, as
compared to 33% in the same quarter a year ago. For the quarter ended April 30, 2009, when compared to the same quarter a year ago, in both absolute dollars and as a percentage of total revenue, the decrease was the result of lower direct
costs, such as travel and sales commissions, associated with lower software licenses revenue, decreases in stock-based compensation expenses and restructuring and other cost cutting initiatives put in place at the end of the third quarter of fiscal
2009. In absolute dollar terms, we expect sales and marketing expenses to remain generally flat over the near term.

Research and
Development.    Research and development expenses consist primarily of salaries, bonuses, payroll taxes, employee benefits and costs attributable to research and development activities. Research and development expenses as a
percentage of total revenue were 16% in the quarter ended April 30, 2009, as compared to 14% in the same quarter a year ago. For the quarter ended April 30, 2009, when compared to the same quarter a year ago, the decrease in research and
development expenses in absolute dollars is primarily attributable to decreases in stock-based compensation expenses and restructuring and other cost cutting initiatives put in place at the end of the third quarter of fiscal 2009. In absolute dollar
terms, we expect research and development expenses to remain generally flat or slightly decrease in the near term as we move some of our research and development activities to lower cost offshore locations.

General and Administrative.    General and administrative expenses consist primarily of salaries, bonuses, payroll taxes,
benefits and certain non-allocable administrative costs, including legal and accounting fees and bad debt. General and administrative expenses as a percentage of total revenue were 8% in the quarter ended April 30, 2009, as compared to 9% in
the same quarter a year ago. For the quarter ended April 30, 2009, when compared to the same quarter a year ago, the decrease in general and administrative expenses in both absolute dollars and as a percentage of total revenue is primarily
attributable to decreases in stock-based compensation expenses and restructuring and other cost cutting initiatives put in place at the end of the third quarter of fiscal 2009. We expect general and administrative expenses to remain generally flat
in absolute dollar terms in the near term.



24



---

##### Table of Contents

Amortization of Intangible Assets.    In connection with our merger in March
2006, and to a lesser extent a small technology acquisitions in October 2006, and in connection with our capitalizing certain software costs including more recently software development costs related to our on-demand applications beginning in the
first quarter of fiscal year 2009, we have recorded $307.2 million in identifiable intangible assets, reduced by amortization totaling $121.0 million as of April 30, 2009. For the current fiscal quarter ended April 30, 2009 and
the same quarter a year ago, amortization expense was predominantly due to the identifiable intangible assets recorded in connection with the merger. Assuming there are no impairments and no acquisitions, we expect to record $9.2 million in
amortization expense in each of the next twelve fiscal quarters, $9.1 million in amortization expense in each of the seven fiscal quarters following thereafter and finally, $3.9 million in amortization expense in the first quarter of fiscal 2015.

Restructuring, Acquisition and Other Charges.    In connection with our restructuring put in place on
April 30, 2009, and to a lesser extent, sponsor fees and other charges not part of ongoing operations, we recorded $1.9 million in restructuring, acquisition and other charges in the fiscal quarter ended April 30, 2009. See Note 3(b) of
notes to our unaudited condensed consolidated financial statements included elsewhere in this report for additional information related to the restructuring plan. In the same quarter a year ago, we recorded $1.9 million in restructuring, acquisition
and other charges predominantly related to severance and other employee related costs, and to a lesser extent, sponsor fees and other charges not part of ongoing operations.

Other Income (Expense)

The following table summarizes other income (expense) for the periods
indicated (in thousands, except percentages):



|                                                  |  |                                 |        |            |                                 |   |         |                    |  |   |       |   |  |     |   
|------------------------------------------------- |  | ------------------------------- | ------ | ---------- | ------------------------------- | - | ------- | ------------------ |  | - | ----- | - |  | --- | --
|                                                  |  | Three MonthsEndedApril 30, 2009 |        |            | Three MonthsEndedApril 30, 2008 |   |         | Increase(Decrease) | 
|                                                  |  |                                 |        | In Dollars |                                 |   | In %    |                   
|Other income (expense):                           |  |                                 |        |            |                                 |   |         |                    |  |   |       |   |  |     |   
|Interest income                                   |  | $                               | 213    |            |                                 | $ | 432     |                    |  | $ | (219  | ) |  | (51 | )%
|Gain on early extinguishment of debt              |  |                                 | 3,564  |            |                                 |   |        |                    |  |   | 3,564 |   |  |    |   
|Interest expense                                  |  |                                 | (8,666 | )          |                                 |   | (11,255 | )                  |  |   | 2,589 |   |  | (23 | )%
|Change in the fair value of derivative instrument |  |                                 | 414    |            |                                 |   | 1,239   |                    |  |   | (825  | ) |  | (67 | )%
|Amortization and write-off of debt issuance costs |  |                                 | (632   | )          |                                 |   | (185    | )                  |  |   | (447  | ) |  | 242 | % 
|                                                  |  |                                 |        |            |                                 |   |         |                    |  |   |       |   |  |     |   
|Total other income (expense)                      |  | $                               | (5,107 | )          |                                 | $ | (9,769  | )                  |  | $ | 4,662 |   |  | (48 | )%
|                                                  |  |                                 |        |            |                                 |   |         |                    |  |   |       |   |  |     |   
|Percentage of total revenue                       |  |                                 | (10    | )%         |                                 |   | (16     | )%                 |  |   |       |   |  |     |   

Interest Income.    For the current fiscal quarter ended April 30,
2009, when compared to the same quarter a year ago, the dollar decrease in interest income is predominantly due to decreases in balances in interest bearing accounts, such as cash and cash equivalents, resulting from servicing and paying down
principal on our debt and, to a lesser extent, lower yields, all partially offset by increases in cash balances from cash from operating cash flows.

Gain on Early Extinguishment of Debt.In the quarter ended April 30, 2009, we recorded a gain on the early extinguishment of debt totaling $3.6 million following authorization of our
Board of Directors to repurchase our senior subordinated notes. See Note 7 of notes to our unaudited condensed consolidated financial statements included elsewhere in this report for additional information related to our debt.

Interest Expense.    For the quarter ended April 30, 2009, when compared to the same quarter a year ago, the dollar
decrease in interest expense is predominantly due to our paying down principal on our senior subordinated notes totaling $11.4 million, $21.2 million and $8.9 million in the fiscal quarters ended July 31, 2008, January 31,



25



---

##### Table of Contents

2009 and April 30, 2009, respectively, and to a lesser extent, lower variable rates on the senior secured term loan. See Note 7 of notes to our
unaudited condensed consolidated financial statements included elsewhere in this report for additional information related to our debt.

Change in the Fair Value of Derivative Instrument.    We use an interest rate swap as part of our interest rate risk management strategy. In the second fiscal quarter ended July 31, 2006, we entered into an
interest rate swap transaction to effectively convert the variable interest rate on a portion of the $400.0 million senior secured term loan to a fixed rate. The swap, which expires on April 10, 2010, is recorded on the consolidated
balance sheet at fair value in accordance with SFAS 133. The swap has not been designated as a hedge, and accordingly, changes in the fair value of the derivative are recognized in the consolidated statement of operations. The notional amount of the
swap was $250.0 million initially which reduces over time to $126.0 million at the time the swap transaction expires on April 10, 2010. Under the terms of the swap, we will make interest payments based on a fixed rate equal to 5.38%
and will receive interest payments based on the LIBOR setting rate, set in arrears. In the current fiscal quarter ended April 30, 2009 and the same quarter a year ago, we recorded income of $0.4 million and $1.2 million, respectively,
related to the changes in the fair value of the derivative.

Amortization and Write-Off of Debt Issuance
Costs.    In connection with the merger, we recorded $16.1 million in debt issuance costs, reduced by accumulated amortization totaling $7.3 million as of April 30, 2009. In the current fiscal quarter ended
April 30, 2009, we recorded $0.6 million in amortization of debt issuance costs, as compared to $0.2 million in the same quarter a year ago. The increase in amortization expense in the current fiscal quarter ended April 30, 2009, when
compared to the same quarter a year ago, is predominantly due to the write-off of unamortized debt issuance costs of approximately $0.2 million recorded in the fiscal quarter ended April 30, 2009 associated with the early extinguishment of the
senior subordinated notes. Assuming we do not incur additional debt or extinguish senior subordinated notes before maturity, we expect to record $0.4 million to $0.5 million per quarter in amortization expense over the next fifteen fiscal quarters
through the end of fiscal 2013 and $0.1 million to $0.2 million per quarter in amortization expense over the twelve fiscal quarters following thereafter through the end of fiscal 2016.

Income Tax Benefit

The following table summarizes income tax (benefit) expense for the periods
indicated (in thousands, except percentages):



|                             |  |                                 |        |            |                                 |      |        |                    |  |   |       |  |     |   
|---------------------------- |  | ------------------------------- | ------ | ---------- | ------------------------------- | ---- | ------ | ------------------ |  | - | ----- |  | --- | --
|                             |  | Three MonthsEndedApril 30, 2009 |        |            | Three MonthsEndedApril 30, 2008 |      |        | Increase(Decrease) | 
|                             |  |                                 |        | In Dollars |                                 | In % |       
|Income tax (benefit) expense |  | $                               | (4,317 | )          |                                 | $    | (5,760 | )                  |  | $ | 1,443 |  | (25 | )%
|                             |  |                                 |        |            |                                 |      |        |                    |  |   |       |  |     |   
|Percentage of total revenue  |  |                                 | (8     | )%         |                                 |      | (9     | )%                 |  |   |       |  |     |   

Income Tax Benefit.    Income tax benefit was $4.3 million in the
current fiscal quarter ended April 30, 2009, as compared to $5.8 million in the same quarter a year ago. Our projected effective income tax benefit rate for the twelve months of fiscal year 2010 is 49%. Our effective income tax benefit
rate for the twelve months of fiscal year 2009 was 3%. The effective income tax benefit rate projected for fiscal 2010 is significantly greater than the effective income tax benefit rate for fiscal 2009 predominantly due to the goodwill impairment
charge in the fourth quarter of fiscal 2009 totaling $326.7 million. Our effective income tax benefit rate is greater than the statutory rate due to the impacts of permanently reinvested foreign earnings, the domestic production deduction, and the
United States research and experimentation tax credit. See Note 8 of notes to our unaudited condensed consolidated financial statements included elsewhere in this report for further information regarding income taxes and the impact of FIN 48 on
our results of operations and financial position.



26



---

##### Table of Contents

Liquidity and Capital Resources

Cash and Cash Equivalents.    Since our inception, we have financed our operations and met our capital expenditure requirements through cash flows from operations. As of April 30, 2009,
we had $107.3 million in cash and cash equivalents.

Net Cash Provided by Operating Activities.    Cash
flows provided by operating activities were $1.9 million and $14.2 million in the current fiscal quarter ended April 30, 2009 and the same quarter a year ago, respectively. In the current fiscal quarter ended April 30, 2009, our cash
flows provided by operating activities exceeded net loss principally due to the inclusion of non-cash expenses in net loss, a decrease in accounts receivable and cash collections in advance of revenue recognition for maintenance contracts, all
partially offset by interest payments made on the term credit facility and subordinated notes totaling $13.4 million and decreases in deferred income taxes payable, income taxes payable and accrued expenses. In the fiscal quarter ended
April 30, 2008, our cash flows provided by operating activities exceeded net loss principally due to the inclusion of non-cash expenses in net loss, a decrease in accounts receivable, cash collections in advance of revenue recognition for
maintenance contracts and an increase in accounts payable, all partially offset by interest payments made on the term credit facility and subordinated notes totaling $16.8 million and decreases in deferred income taxes payable and accrued
expenses.

Net Cash Used in Investing Activities.    Net cash used in investing activities was $1.6 million
and $4.1 million in the current fiscal quarter ended April 30, 2009 and the same quarter a year ago, respectively. In the current fiscal quarter ended April 30, 2009 and the same quarter a year ago, net cash used in investing activities
related to capitalized software totaling $1.2 million and $1.6 million, respectively, the purchase of computer equipment and office furniture and equipment totaling $0.2 million and $2.4 million, respectively, and acquisition related costs paid in
connection with acquisitions totaling $0.2 million and $0.1 million, respectively.

Net Cash Used in Financing
Activities.    Net cash used in financing activities was $7.5 million and $0.1 million in the current fiscal quarter ended April 30, 2009 and the same quarter a year ago, respectively. In the current fiscal quarter
ended April 30, 2009, net cash used in financing activities principally related to principal payments made on the senior subordinated notes and the term credit facility totaling $5.3 million and $2.0 million, respectively, and the repurchases
of common stock totaling $0.2 million. In the fiscal quarter ended April 30, 2008, net cash used in financing activities related entirely to the repurchase of option rights under our employee stock option plan totaling $0.1 million.

Contractual Obligations and Commitments

As a result of the acquisition transactions related to our merger in March 2006, we became highly leveraged. As of April 30, 2009, we had outstanding $541.5 million in aggregate indebtedness. Our liquidity obligations are significant,
primarily due to debt service obligations. Our interest expense for the current fiscal quarter ended April 30, 2009 and the same quarter a year ago was $8.7 million and $11.3 million, respectively.

We believe that current cash and cash equivalents, and cash flows from operations will satisfy our working capital and capital expenditure requirements
through the fiscal year ending January 31, 2010. As discussed under the section entitled Senior Secured Credit Agreementbelow, we have fully drawn down all of the available commitments under our Senior Secured Credit Agreement and
currently have no other committed source of credit available to us. At some point in the future, we may require additional funds for either operating or strategic purposes and may seek to raise additional funds through public or private debt or
equity financing. If we are required to seek additional financing in the future through public or private debt or equity financing, there is no assurance that this additional financing will be available or, if available, will be upon reasonable
terms and not legally or structurally senior to or on parity with our existing debt obligations.



27



---

##### Table of Contents

The following is a summary of our various contractual commitments, including non-cancelable operating
lease agreements for office space that expire between calendar years 2009 and 2012. All periods start from May 1, 2009.



|                                                  |  |                           |         |                 |   |           |  |           |         |            |   |         |  |   |        
|------------------------------------------------- |  | ------------------------- | ------- | --------------- | - | --------- |  | --------- | ------- | ---------- | - | ------- |  | - | -------
|                                                  |  | Payments Due by Period(2)
|                                                  |  | Total                     |         | Less than1 year |   | 1-3 years |  | 3-5 years |         | Thereafter
|                                                  |  | (in thousands)           
|Operating lease obligations                       |  | $                         | 9,467   |                 | $ | 4,365     |  | $         | 4,970   |            | $ | 132     |  | $ |       
|Credit Facility:                                  |  |                           |         |                 |   |           |  |           |         |            |   |         |  |   |        
|Senior secured term loan due March 10, 2013       |  |                           | 318,000 |                 |   |          |  |           |        |            |   | 318,000 |  |   |       
|Revolving term credit facility due March 10, 2012 |  |                           | 65,000  |                 |   |          |  |           | 65,000  |            |   |        |  |   |       
|Senior subordinated notes due March 15, 2016      |  |                           | 158,528 |                 |   |          |  |           |        |            |   |        |  |   | 158,528
|Scheduled interest on debt(1)                     |  |                           | 154,910 |                 |   | 27,774    |  |           | 55,291  |            |   | 41,006  |  |   | 30,839 
|                                                  |  |                           |         |                 |   |           |  |           |         |            |   |         |  |   |        
|                                                  |  | $                         | 705,905 |                 | $ | 32,139    |  | $         | 125,261 |            | $ | 359,138 |  | $ | 189,367
|                                                  |  |                           |         |                 |   |           |  |           |         |            |   |         |  |   |        



|(1) | Scheduled interest on debt is calculated through the instruments due date and assumes no principal paydowns or borrowings. Scheduled interest on debt includes the seven year
senior secured term loan due March 10, 2013 at an annual rate of 2.915%, which is the rate in effect as of April 30, 2009, the fully drawn six year term credit facility due March 10, 2012 at an annual rate of 3.165%, which is the rate
in effect as of April 30, 2009, and the ten year senior subordinated notes due March 15, 2016 at the stated annual rate of 10.375%.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | This table excludes our unrecognized tax benefits and derivative instrument totaling $9.8 million and $5.5 million, respectively, as of April 30, 2009 since we have determined
that the timing of payments with respect to these liabilities cannot be reasonably estimated.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Accounts Receivable and
Deferred Revenue.    At April 30, 2009, we had accounts receivable, net of allowances, of $22.5 million and total deferred revenue of $83.4 million.

Off-Balance Sheet Arrangements.    As part of our ongoing operations, we do not participate in transactions that generate
relationships with unconsolidated entities or financial partnerships, such as entities often referred to as structured finance or special purpose entities, or SPEs, which would have been established for the purpose of facilitating off-balance sheet
arrangements or other contractually narrow or limited purposes. As of April 30, 2009, we were not involved in any unconsolidated SPE transactions.

Senior Secured Credit Agreement

In connection with the consummation of the merger in March 2006, we
entered into a senior secured credit agreement pursuant to a debt commitment we obtained from affiliates of the initial purchasers of our senior subordinated notes.

General.    The borrower under the senior secured credit agreement initially was Spyglass Merger Corp. and immediately following completion of the merger became Serena. The senior secured
credit agreement provides for (1) a seven-year term loan in the amount of $400.0 million, which will amortize at a rate of 1.00% per year on a quarterly basis for the first six and three-quarter years after the closing date of the
acquisition transactions, with the balance paid at maturity, and (2) a six-year revolving credit facility that permits loans in an aggregate amount of up to $75.0 million (see discussion below regarding default by a participating lender), which
includes a letter of credit facility and a swing line facility. In addition, subject to certain terms and conditions, the senior secured credit agreement provides for one or more uncommitted incremental term loan or revolving credit facilities in an
aggregate amount not to exceed $150.0 million. Proceeds of the term loan on the initial borrowing date were used to partially finance the merger, to refinance certain indebtedness of Serena and to pay fees and expenses incurred



28



---

##### Table of Contents

in connection with the merger. Proceeds of the revolving credit facility have been and any incremental facilities will be used for working capital and
general corporate purposes of the borrower and its restricted subsidiaries.

Interest Rates and Fees.    The
$400.0 million term loan, of which $318.0 million is currently outstanding as of April 30, 2009, bears interest at a rate equal to two-month LIBOR plus 2.00%. That rate was 2.915% as of April 30, 2009. The fully drawn revolving term credit
facility, of which $65.0 million is currently outstanding as of April 30, 2009, bears interest at a rate equal to two-month LIBOR plus 2.25%. That rate was 3.165% as of April 30, 2009. More generally, the loans under the senior secured
credit agreement bear interest, at the option of the borrower, at the following:



| |  |  | a rate equal to the London Interbank Offered Rate, or LIBOR, plus an applicable margin of (1) 2.00% with respect to the term loan and (2) 2.25% with
respect to the revolving credit facility or
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the alternate base rate, which is the higher of (1) the corporate base rate of interest announced by the administrative agent and (2) the Federal Funds
rate plus 0.50%, plus, in each case, an applicable margin of (a) 1.25% with respect to the term loan and (b) 1.50% with respect to the revolving credit facility.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The revolving credit facility bears an annual commitment fee of 0.50% on the undrawn portion of that facility commencing on the date of execution and
delivery of the senior secured credit agreement. As a result of our borrowing $65.0 million under the revolving credit facility in the fiscal quarter ended October 31, 2008 and LCPI becoming a defaulting lender due to its failure to fund its
portion of the loan commitment, the annual commitment fee of 0.50% will not be payable pursuant to the terms of the senior secured credit agreement until all or a portion of the loans under the revolving credit facility are repaid.

We use an interest rate swap as part of our interest rate risk management strategy. In the second fiscal quarter ended July 31, 2006, we entered
into an interest rate swap transaction to effectively convert the variable interest rate on a portion of the $400.0 million senior secured term loan to a fixed rate. The swap, which expires on April 10, 2010, is recorded on the
consolidated balance sheet at fair value in accordance with SFAS 133, as amended by SFAS 138, SFAS 149 and SFAS 157. The swap has not been designated as an accounting hedge and accordingly, changes in the fair value of the derivative are recognized
in the consolidated statement of operations. The notional amount of the swap is $250.0 million initially and amortizes down over time to $126.0 million at the time the swap transaction expires on April 10, 2010. Under the terms of the
swap, we will make interest payments based on a fixed rate equal to 5.38% and will receive interest payments based on the LIBOR setting rate, set in arrears.

After our delivery of financial statements and a computation of the maximum ratio of total debt (defined in the senior secured credit agreement) to trailing four quarters of EBITDA (defined in the senior secured
credit agreement), or total leverage ratio, for the first full quarter ending after the closing date of the merger, the applicable margins and the commitment fee became subject to a grid based on the most recent total leverage ratio.

Prepayments.    At our option, (1) amounts outstanding under the term loan may be voluntarily prepaid and
(2) the unutilized portion of the commitments under the revolving credit facility may be permanently reduced and the loans under such facility may be voluntarily repaid, in each case subject to requirements as to minimum amounts and multiples,
at any time in whole or in part without premium or penalty, except that any prepayment of LIBOR rate advances other than at the end of the applicable interest periods will be made with reimbursement for any funding losses or redeployment costs of
the lenders resulting from the prepayment. Loans under the term loan and under any incremental term loan facility are subject to mandatory prepayment with (a) 50% of annual excess cash flow with certain step downs to be based on the most recent
total leverage ratio and agreed upon by the issuer and the lenders, (b) 100% of net cash proceeds of asset sales and other asset dispositions by the borrower or any of its restricted subsidiaries, subject to various reinvestment rights of the
company and other exceptions, and (c) 100% of the net cash proceeds of the issuance or incurrence of debt by the company or any of its restricted subsidiaries, subject to various baskets and exceptions.



29



---

##### Table of Contents

We have made principal payments totaling $25 million, $55 million, and $2 million in each of the fiscal
years ended January 31, 2007, January 31, 2008 and January 31, 2009, respectively, on the $400 million senior secured term loan.

Guarantors.    All obligations under the senior secured credit agreement are to be guaranteed by each future direct and indirect restricted subsidiary of the company, other than foreign subsidiaries. We do not
have any domestic subsidiaries and, accordingly, there are no guarantors.

Security.    All obligations of the
company and each guarantor (if any) under the senior secured credit agreement are secured by the following:



| |  |  | a perfected lien on and pledge of (1) the capital stock and intercompany notes of each existing and future direct and indirect domestic subsidiary of the
company, (2) all the intercompany notes of the company and (3) 65% of the capital stock of each existing and future direct and indirect first-tier foreign subsidiary of the company, and
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a perfected first priority lien, subject to agreed upon exceptions, on, and security interest in, substantially all of the tangible and intangible properties and
assets of the company and each guarantor.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Covenants, Representations and Warranties.    The
senior secured credit agreement contains customary representations and warranties and customary affirmative and negative covenants, including, among other things, restrictions on indebtedness, investments, capital expenditures, sales of assets,
mergers and acquisitions, liens and dividends and other distributions. There are no financial covenants included in the senior secured credit agreement, other than a minimum interest coverage ratio and a maximum total leverage ratio as discussed
below under Covenant Compliance.

Events of Default.    Events of default under the senior secured
credit agreement include, among others, nonpayment of principal or interest, covenant defaults, a material inaccuracy of representations or warranties, bankruptcy and insolvency events, cross defaults and a change of control.

Senior Subordinated Notes

As of
April 30, 2009, we have outstanding $158.6 million principal amount of senior subordinated notes, which bear interest at a rate of 10.375%, payable semi-annually on March 15 and September 15, and which mature on March 15, 2016.
Each of our domestic subsidiaries that guarantees the obligations under our senior secured credit agreement will jointly, severally and unconditionally guarantee the notes on an unsecured senior subordinated basis. As of the date of this report, we
do not have any domestic subsidiaries and, accordingly, there are no guarantors on such date. The notes are our unsecured, senior subordinated obligations, and the guarantees, if any, will be unsecured, senior subordinated obligations of the
guarantors. The notes are subject to redemption at our option under terms and conditions specified in the indenture related to the notes, and may be redeemed at the option of the holders at 101% of their face amount, plus accrued and unpaid
interest, upon certain change of control events.

In the fiscal year ended January 31, 2009, we repurchased, in eight separate
privately negotiated transactions, an aggregate of $32.6 million of principal amount of our original outstanding $200.0 million senior subordinated notes. The repurchases resulted in a gain of $8.7 million from the extinguishment of debt in the
fiscal year ended January 31, 2009.

In the quarter ended April 30, 2009, we repurchased, in four separate privately negotiated
transactions, an aggregate of $8.9 million of principal amount of senior subordinated notes. The repurchases resulted in a gain of $3.6 million from the extinguishment of debt in the quarter ended April 30, 2009.



30



---

##### Table of Contents

Covenant Compliance

Our senior secured credit agreement and the indenture governing the senior subordinated notes contain various covenants that limit our ability to engage in specified types of transactions. These covenants limit our
and our restricted subsidiaries ability to, among other things:



| |  |  | incur additional indebtedness or issue certain preferred shares;
| | - |  | ----------------------------------------------------------------



| |  |  | pay dividends on, redeem or repurchase our capital stock or make other restricted payments;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | make investments;
| | - |  | -----------------



| |  |  | make capital expenditures;
| | - |  | --------------------------



| |  |  | create certain liens;
| | - |  | ---------------------



| |  |  | sell certain assets;
| | - |  | --------------------



| |  |  | enter into agreements that restrict the ability of our subsidiaries to make dividend or other payments to us;
| | - |  | -------------------------------------------------------------------------------------------------------------



| |  |  | guarantee indebtedness;
| | - |  | -----------------------



| |  |  | engage in transactions with affiliates;
| | - |  | ---------------------------------------



| |  |  | prepay, repurchase or redeem the notes;
| | - |  | ---------------------------------------



| |  |  | create or designate unrestricted subsidiaries; and
| | - |  | --------------------------------------------------



| |  |  | consolidate, merge or transfer all or substantially all of our assets and the assets of our subsidiaries on a consolidated basis.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------

In addition, under our senior secured credit agreement, we are required to satisfy and maintain specified financial ratios and other financial condition
tests, including minimum interest coverage ratio and a maximum total leverage ratio. We were in compliance with all of the covenants under the secured credit agreement and indenture as of April 30, 2009. Our ability to meet those financial
ratios and tests can be affected by events beyond our control, and we cannot assure you that we will meet those ratios and tests in the future. A breach of any of these covenants would result in a default (which, if not cured, could mature into an
event of default) and in certain cases an immediate event of default under our senior secured credit agreement. Upon the occurrence of an event of default under our senior secured credit agreement, all amounts outstanding under our senior secured
credit agreement could be declared to be (or could automatically become) immediately due and payable and all commitments to extend further credit could be terminated.

Earnings before interest, taxes, depreciation and amortization, or EBITDA, is a non-GAAP financial measure used to determine our compliance with certain covenants contained in our senior secured credit agreement.
Adjusted EBITDA represents EBITDA further adjusted to exclude certain defined unusual items and other adjustments permitted in calculating covenant compliance under our senior secured credit agreement. We believe that the presentation of Adjusted
EBITDA is appropriate to provide additional information to investors regarding our compliance with the financial covenants under our senior secured credit agreement.

The breach of financial covenants in our senior secured credit agreement (i.e., those that require the maintenance of ratios based on Adjusted EBITDA) would force us to seek a waiver or amendment with the lenders
under our senior secured credit agreement, and no assurance can be given that in those circumstances we would be able to obtain any necessary waivers or amendments on satisfactory terms, if at all. The lenders would likely condition any waiver or
amendment, if given, on additional consideration from us, such as a consent fee, a higher interest rate, principal repayment and/or more restrictive covenants and limitations on our business. Any such breach, if not waived by the lenders, would
result in an event of default under that agreement, in which case



31



---

##### Table of Contents

the lenders could elect to declare all amounts borrowed due and payable. Any such acceleration would also result in a default under the indenture governing
the senior subordinated notes. Additionally, under our debt agreements, our ability to engage in activities such as incurring additional indebtedness, making investments and paying dividends is also tied to ratios based on Adjusted EBITDA.

Adjusted EBITDA does not represent net income (loss) or cash flow from operations as those terms are defined by GAAP and does not
necessarily indicate whether cash flows will be sufficient to fund cash needs. While Adjusted EBITDA and similar measures are frequently used as measures of operations and the ability to meet debt service requirements, these terms are not
necessarily comparable to other similarly titled captions of other companies due to the potential inconsistencies in the method of calculation. Adjusted EBITDA does not reflect the impact of earnings or charges resulting from matters that we may
consider not to be indicative of our ongoing operations. In particular, the definition of Adjusted EBITDA in the senior secured credit agreement allows us to add back certain defined non-cash, extraordinary, unusual or non-recurring charges that are
deducted in calculating GAAP net income (loss). Our senior secured credit agreement requires that Adjusted EBITDA be calculated for the most recent four fiscal quarters. As a result, Adjusted EBITDA can be disproportionately affected by a
particularly strong or weak quarter and may not be comparable to Adjusted EBITDA for any subsequent four-quarter period or any complete fiscal year.

The following is a reconciliation of net loss, which is a GAAP measure of our operating results, to Adjusted EBITDA as defined in our debt agreements (in thousands).



|                                             |  |                              |        |   |      |   |        |  
|-------------------------------------------- |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                             |  | Three Months Ended April 30, |       
|                                             |  | 2009                         |        |   | 2008 |  
|Net loss(1)                                  |  | $                            | (4,815 | ) |      | $ | (8,504 | )
|Interest expense (income), net(2)            |  |                              | 5,107  |   |      |   | 9,769  |  
|Income tax benefit                           |  |                              | (4,317 | ) |      |   | (5,760 | )
|Depreciation and amortization expense(3)     |  |                              | 18,783 |   |      |   | 21,380 |  
|                                             |  |                              |        |   |      |   |        |  
|EBITDA                                       |  |                              | 14,758 |   |      |   | 16,885 |  
|Deferred maintenance writedown(1)            |  |                              | 35     |   |      |   | 306    |  
|Restructuring, acquisition and other charges |  |                              | 1,851  |   |      |   | 1,939  |  
|                                             |  |                              |        |   |      |   |        |  
|Adjusted EBITDA(1)                           |  | $                            | 16,644 |   |      | $ | 19,130 |  
|                                             |  |                              |        |   |      |   |        |  



|(1) | Net loss for the periods presented includes the periodic effect of the deferred maintenance step-down associated with both the merger in the first quarter of fiscal year 2007 and
the Pacific Edge acquisition in the third quarter of fiscal year 2007. This maintenance revenue is added back in calculating Adjusted EBITDA for purposes of the indenture governing the senior subordinated notes and the senior secured credit
agreement.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Interest expense (income), net includes interest income, interest expense, the change in the fair value of derivative instruments, amortization and write-off of debt issuance costs
and gain on early extinguishment of debt.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | Depreciation and amortization expense includes depreciation of fixed assets, amortization of leasehold improvements, amortization of acquired technologies and other intangible
assets, and amortization of stock-based compensation.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|ITEM 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

We do not use derivative financial instruments in our investment portfolio and have no foreign exchange contracts. Our financial instruments consist of cash and cash equivalents, trade accounts receivable, accounts payable, term loan,
secured indebtedness and our interest rate swap contract. We consider investments in highly liquid instruments purchased with an original maturity of 90 days or less to be cash equivalents. All of our cash equivalents principally consist of money
market funds, and are classified as available-for-sale as of April 30,



32



---

##### Table of Contents

2009. We are subject to interest rate risk on the variable interest rate of the unhedged portion of the secured term loan. We do not believe that a
hypothetical 25% fluctuation in the variable interest rate would have a material impact on our consolidated financial position or results of operations. In addition, we are subject to the risk of default by the originator of the interest rate swap.

We account for derivative instruments in accordance with the provisions of SFAS 133, as amended by SFAS 138, SFAS 149 and SFAS 157. We
utilize a derivative instrument to enhance our ability to manage risk relating to interest rate exposure. Derivative instruments are entered into for periods consistent with the related underlying exposures and are not entered into for speculative
purposes. We document all relationships between hedging instruments and hedged items, as well as our risk management objectives and strategies for undertaking various hedge transactions.

Interest Rate Risk.    Historically, our exposure to market risk for changes in interest rates relates primarily to our short
and long-term investments and short and long-term debt obligations.

As of April 30, 2009, we had $318.0 million of debt under our
senior secured credit agreement. A 1% increase in these floating rates would increase annual interest expense by $3.2 million. We have had limited exposure to interest rate fluctuations historically. As a result we have not used interest rate
hedging strategies in the past. However, given our increased exposure to volatility in floating rates after the acquisition transactions, we continue to evaluate hedging opportunities and may enter into hedging transactions in the future.

Under our senior secured credit agreement, we were required, within 90 days after the closing date, to fix the interest rate of at least
50% of the aggregate principal amount of indebtedness under our term loan through swaps, caps, collars, future or option contracts or similar agreements. We are also required to maintain this interest rate protection for a minimum of two years.

Consequently, in the second fiscal quarter ended July 31, 2006, we entered into an interest rate swap transaction to effectively
convert the variable interest rate on a portion of the $400.0 million senior secured term loan to a fixed rate. The swap, which expires on April 10, 2010, is recorded on the consolidated balance sheet at fair value in accordance with SFAS
133, as amended by SFAS 138, SFAS 149 and SFAS 157. The swap has not been designated as an accounting hedge and, accordingly, changes in the fair value of the derivative are recognized in the consolidated statement of operations. The notional amount
of the swap was $250.0 million initially and amortizes down over time to $126.0 million at the time the swap transaction expires on April 10, 2010. Under the terms of the swap, we will make interest payments based on a fixed rate
equal to 5.38% and will receive interest payments based on the LIBOR setting rate, set in arrears. In the quarter ended April 30, 2009 and the same quarter a year ago, we recorded income totaling $0.4 million and $1.2 million, respectively,
related to the changes in the fair value of the derivative.

Foreign Exchange Risk.    Sales to foreign
countries accounted for approximately 31% and 39% of the total sales in the quarter ended April 30, 2009 and the same quarter a year ago, respectively. Because we invoice certain foreign sales in currencies other than the United States dollar,
predominantly the British pound sterling and euro, and do not hedge these transactions, fluctuations in exchange rates could adversely affect the translated results of operations of our foreign subsidiaries. Therefore, foreign exchange fluctuations
could create a risk of significant balance sheet gains or losses in our consolidated financial statements. In addition, in the past several years we have benefited from the weakness of the U.S. dollar against other currencies, which increased our
net revenues derived from international operations. In more recent quarters, the United States dollar appreciated against these foreign currencies, which negatively affected our net revenues. If the U.S. dollar continues to strengthen against
foreign currencies, our future net revenues could be adversely affected. However, given our foreign subsidiaries net book values as of April 30, 2009 and net cash flows for the most recent fiscal quarter ended April 30, 2009, we do
not believe that a hypothetical 25% fluctuation in foreign currency exchange rates would have a material impact on our consolidated financial position or results of operations.



33



---

##### Table of Contents

|ITEM 4. | Controls and Procedures
|------- | -----------------------

Evaluation of
Disclosure Controls and Procedures.    Our Chief Executive Officer and Chief Financial Officer, with the assistance of senior management personnel, have conducted an evaluation of the effectiveness of our disclosure controls
and procedures (as defined in Rule 15d-15(e) of the Securities Exchange Act of 1934, as amended (Exchange Act)) as of April 30, 2009. We perform this evaluation on a quarterly basis so that the conclusions concerning the
effectiveness of our disclosure controls and procedures can be reported in our annual and quarterly reports filed under the Exchange Act. Based on this evaluation, and subject to the limitations described below, our Chief Executive Officer and our
Chief Financial Officer have concluded that our disclosure controls and procedures were effective as of April 30, 2009.

Changes in
Internal Control over Financial Reporting.    There were no changes in our internal control over financial reporting during the quarter ended April 30, 2009 that materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.

Limitations on Effectiveness of
Controls.    Our management, including our Chief Executive Officer and the Chief Financial Officer, does not expect that our disclosure controls and procedures or internal control over financial reporting will prevent all
errors and all fraud. A control system, no matter how well conceived and operated, can only provide reasonable, not absolute, assurances that the objectives of the control system are met. The design of a control system reflects resource constraints,
and the benefits of controls must be considered relative to their costs. Because there are inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of error or fraud,
if any, have been or will be detected.



34



---

##### Table of Contents

PART IIOTHER INFORMATION



|ITEM 1. | Legal Proceedings
|------- | -----------------

Information with respect to this
Item may be found in Note 10 of notes to our unaudited condensed consolidated financial statements in Part I, Item I of this quarterly report, which information is incorporated into this Item 1 by reference.



|ITEM 1A. | Risk Factors
|-------- | ------------

There have been no material
changes from the risk factors associated with our business, financial condition and results of operations as set forth in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended January 31, 2009.



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

Not Applicable



|ITEM 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not Applicable



|ITEM 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

Pursuant to a written consent of our stockholders effective as of February 26, 2009, Todd Morgenfeld was elected as a director to our board of directors. Mr. Morgenfeld was nominated as a director and designated as a member of the
audit committee and compensation committee by our board of directors on February 25, 2009. This matter is described in our Current Report on Form 8-K (File No. 000-25285) filed with the Securities and Exchange Commission on March 3, 2009
(Item 5.02(d), which is incorporated herein by reference). The written consent was executed by stockholders representing 97,925,780 shares, or 99.4%, of our outstanding common stock.



|ITEM 5. | Other Information
|------- | -----------------

Not Applicable



|ITEM 6. | Exhibits
|------- | --------

(a) Exhibits



|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|Exhibit No. |  | Exhibit Description                                                                               
|31.01      |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|31.02      |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.01      |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|            | 
|32.02      |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



| | Exhibit is filed herewith.
|- | --------------------------

| | Exhibit is furnished rather than filed, and shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

SIGNATURES

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.



SERENA SOFTWARE, INC.By:

/s/    ROBERT I. PENDER,
JR.Robert I. Pender, Jr.Senior Vice President, Finance And Administration, Chief Financial Officer (Principal Financial And Accounting Officer)


Date: June 12, 2009



36



---

##### Table of Contents

EXHIBIT INDEX



|            |  |                                                                                                   
|----------- |  | --------------------------------------------------------------------------------------------------
|Exhibit No. |  | Exhibit Description                                                                               
|31.01      |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|31.02      |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|            | 
|32.01      |  | Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|            | 
|32.02      |  | Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



| | Exhibit is filed herewith.
|- | --------------------------

| | Exhibit is furnished rather than filed, and shall not be deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K.
|- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



37