VMWARE, INC. 
By HOPKINTON, Mass., January 26 /PRNewswire-FirstCall/ -- EMC Corporation (NYSE: EMC), the world leader in information infrastructure solutions, today reported financial results for the fourth quarter of 2009. Ongoing strategic investments aligned to key customer priorities helped EMC achieve record fourth-quarter revenue. A continued focus on efficiencies and expense controls helped deliver expanded gross and operating margins, record quarterly free cash flow and fourth-quarter profit that exceeded prior company outlook.
Consolidated revenue for the fourth quarter of 2009 reached a record $4.1 billion, an increase of 17% sequentially, 2% year over year and $100 million more than the outlook provided by EMC for the fourth quarter of 2009. Fourth-quarter GAAP net income attributable to EMC reached $426.5 million, an increase of 43% sequentially and 58% year over year. Fourth-quarter GAAP diluted earnings per share were $0.20, up 43% sequentially and 54% compared with the year-ago quarter. Non-GAAP(1) net income attributable to EMC for the fourth quarter was $695.5 million, an increase of 45% sequentially and 11% compared with the fourth quarter of 2008. Non-GAAP(1) earnings per diluted share were $0.33 for the fourth quarter, $0.03 ahead of the company outlook provided for the fourth quarter of 2009. Fourth-quarter non-GAAP(1)( )earnings per diluted share increased 43% sequentially and were up 6% year over year.(2)
During the fourth quarter, EMC expanded gross and operating margins on a sequential basis, generated operating cash flow of $1.0 billion and achieved record quarterly free cash flow of $793 million. EMC completed the fourth quarter with $9.4 billion in cash and investments.
For the full year 2009, EMC achieved total consolidated revenue of $14.0 billion. GAAP net income attributable to EMC for 2009 was $1.1 billion or $0.55 per diluted share. Non-GAAP(3) net income attributable to EMC for the full year was $1.9 billion or $0.90 per diluted share. For comparison, GAAP net income attributable to EMC for 2008 was $1.3 billion or $0.61 per diluted share and non-GAAP(3) net income attributable to EMC for 2008(2) was $2.1 billion or $1.00 per diluted share. For 2009, EMC's operating cash flow was $3.3 billion and free cash flow was $2.6 billion, an increase of 2% year over year.
Joe Tucci, EMC Chairman and Chief Executive Officer, said, "Aggressive investment in core technology and strategic partnerships during the downturn, combined with heightened operational discipline, leaves EMC stronger than ever financially and intensely focused on our customers. We are well positioned to lead the industry's newest and potentially largest wave of IT, which we and others refer to as cloud computing. As we execute on our vision for where the industry is heading, EMC's primary focus is on helping customers safely build out their next-generation, fully virtualized data centers and lead them along the journey to private cloud computing, which offers the promise of a dramatically more efficient and effective model for delivering IT as a service."
David Goulden, EMC Executive Vice President and Chief Financial Officer, said, "Emerging from the worst global recession in company history, EMC is in the best financial and operational shape ever. We refined our financial model to a new level of efficiency and cost discipline, while continuing to invest in strategic technologies and high-growth markets. We rolled out new and more-advanced solutions and services with the best quality in our history and gained market share. With this positive momentum, EMC stands well positioned to continue to gain share in key markets and drive even greater profitability in 2010."
Fourth-Quarter Highlights
EMC's Information Infrastructure business for the fourth quarter - comprising product and service revenue from the company's Information Storage, RSA Security, and Content Management and Archiving business segments - reached $3.5 billion, an increase of 15% sequentially. Within the Information Infrastructure business, the company's Information Storage and Content Management and Archiving business segments achieved double-digit sequential revenue growth and EMC's RSA Security business achieved record quarterly revenue. Fourth-quarter highlights included solid customer demand and strong sequential revenue growth for EMC's Data Domain and Avamar next-generation backup and recovery solutions, EMC's market-leading Symmetrix and CLARiiON networked storage systems and EMC Celerra unified storage systems; and continued strong demand for EMC's RSA information security solutions, consumer and small business-focused Iomega products and EMC's broad portfolio of consulting and professional services.
VMware (NYSE: VMW), which is majority-owned by EMC, contributed fourth-quarter revenue of $607 million.
EMC consolidated fourth-quarter revenue from the United States reached $2.2 billion, an increase of 14% sequentially and 1% year over year, representing 53% of consolidated fourth-quarter revenue. Revenue from EMC's business operations outside of the United States reached $1.9 billion, an increase of 20% sequentially and 4% year over year, representing 47% of consolidated fourth-quarter revenue.
2009 Highlights
Full-year 2009 consolidated revenue was $14.0 billion. Revenue from EMC's Information Infrastructure business reached $12.0 billion and VMware contributed revenue of $2.0 billion. Throughout the year, EMC executed on numerous strategic initiatives that collectively helped strengthen the company's market leadership and advance its competitive lead, including:
-- Sustained aggressive investment in research and development, totaling
12% of annual consolidated 2009 revenue, resulted in innovation across
all business units. For example, EMC introduced an entirely new
approach to high-end data storage with the EMC Virtual Matrix
Architecture and EMC Symmetrix V-Max storage systems, unprecedented
automation capabilities across all primary EMC storage platforms with
the new EMC fully automated storage tiering (FAST) technology, and more
than 30 new EMC services and solutions to drive the acceleration of
private cloud computing.
-- Use of financial strength to make strategic acquisitions, including
deduplication storage solutions leader Data Domain, and increase
investment levels in higher-growth markets and geographies.
-- Tighter alignment with strategic partners, demonstrated by the Virtual
Computing Environment coalition formed by EMC and Cisco with VMware, the
extension of EMC's strategic alliance with Microsoft, as well as
enhanced technology integration and expanded solutions and services
support with major industry players such as Cisco, VMware, Microsoft,
Dell and others.
-- Further movement and penetration down market, including a wave of new
consumer storage technologies and services from Iomega and Mozy.
Business Outlook
The following statements are based on current expectations. These statements are forward-looking, and actual results may differ materially. These statements do not give effect to the potential impact of mergers, acquisitions, divestitures or business combinations that may be announced or closed after the date hereof. These statements supersede all prior statements regarding 2010 financial results set forth in prior EMC news releases.
All dollar amounts and percentages set forth below should be considered to be approximations.
-- Consolidated EMC revenues are expected to be $16.0 billion for 2010.
-- 2010 GAAP research and development ("R&D") expense and non-GAAP R&D
expense are each expected to increase 20% over 2009. Excluded from the
increase in non-GAAP R&D expense is stock-based compensation expense of
$42 million and intangible asset amortization of $8 million.
-- Transition costs to a more efficient cost structure are expected to be
$50 million in 2010.
-- GAAP operating income is expected to be 13% of revenues for 2010 and
non-GAAP operating income is expected to be 20% of revenues for 2010.
Excluded from non-GAAP operating income are restructuring and
acquisition-related charges, stock-based compensation expense and
intangible asset amortization, which account for less than 1%, 5% and 2%
of revenues, respectively.
-- Total non-operating expense, which includes investment income, interest
expense and other expense, is expected to be $90 million in 2010.
-- Consolidated GAAP diluted earnings per share are expected to be $0.78
for 2010.
-- Consolidated non-GAAP diluted earnings per share, excluding the impact
of restructuring and acquisition-related charges, stock-based
compensation expense and intangible asset amortization are expected to
be $1.12 for 2010.
-- Consolidated restructuring and acquisition-related charges, stock-based
compensation expense and intangible asset amortization are expected to
be $0.02, $0.24 and $0.08 per diluted share, respectively for 2010.
-- The consolidated GAAP income tax rate is expected to be 17% for 2010.
Excluding the impact of restructuring and acquisition-related charges,
stock-based compensation expense and intangible asset amortization,
which collectively impact the tax rate by 3%, the consolidated non-GAAP
income tax rate is expected to be 20% for 2010. Both GAAP and non-GAAP
income tax rates assume that the U.S. research and development tax
credit will be re-enacted in 2010.
-- The weighted average outstanding diluted shares are expected to be 2.12
billion for 2010.
-- EMC expects to repurchase up to $1.0 billion of the company's common
stock.
Supporting Resources
-- EMC will host its 2009 fourth-quarter earnings conference call today at
8:30 a.m. ET, which will be available on EMC's web site at
http://www.emc.com/about/investor-relations/index.htm
-- Additional information regarding EMC's financials, as well as a webcast
of the conference call, will be available at 8:30 a.m. ET at
http://www.emc.com/about/investor-relations/index.htm
-- Visit http://ir.vmware.com for more information about VMware's
fourth-quarter financial results.
About EMC
EMC Corporation (NYSE: EMC) is the world's leading developer and provider of information infrastructure technology and solutions that enable organizations of all sizes to transform the way they compete and create value from their information. Information about EMC's products and services can be found at www.EMC.com.
(1) Items excluded from the non-GAAP results are restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and a special income tax charge for the fourth quarter of 2009 and restructuring charge, IPR&D charge, stock-based compensation expense and intangible asset amortization for the fourth quarter of 2008. See attached schedules for reconciliation of GAAP to non-GAAP.
(2) The results for 2008 have been adjusted to give effect to the adoption of authoritative guidance relating to non-controlling interests and the accounting for convertible debt instruments.
(3) Items excluded from the non-GAAP results are gains on Data Domain and SpringSource common stock, restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and a special income tax charge for 2009 and restructuring charge, IPR&D charge, special income tax benefit, stock-based compensation expense and intangible asset amortization for 2008. See attached schedules for reconciliation of GAAP to non-GAAP.
EMC, Avamar, Celerra, CLARiiON, Symmetrix, Symmetrix V-Max and Virtual Matrix Architecture are registered trademarks of EMC Corporation. RSA is a registered trademark of RSA Security Inc. VMware is a registered trademark of VMware, Inc. Iomega is a registered trademark of Iomega Corporation. Data Domain is a registered trademark of Data Domain, Inc. Mozy is a registered trademark of Decho Corporation. SpringSource is a registered trademark of SpringSource, Inc. All other trademarks used are the property of their respective owners.
Forward-Looking Statements
This release contains "forward-looking statements" as defined under the Federal Securities Laws. Actual results could differ materially from those projected in the forward-looking statements as a result of certain risk factors, including but not limited to: (i) adverse changes in general economic or market conditions; (ii) delays or reductions in information technology spending; (iii) our ability to protect our proprietary technology; (iv) risks associated with managing the growth of our business, including risks associated with acquisitions and investments and the challenges and costs of integration, restructuring and achieving anticipated synergies; (v) fluctuations in VMware, Inc.'s operating results and risks associated with trading of VMware stock; (vi) competitive factors, including but not limited to pricing pressures and new product introductions; (vii) the relative and varying rates of product price and component cost declines and the volume and mixture of product and services revenues; (viii) component and product quality and availability; (ix) the transition to new products, the uncertainty of customer acceptance of new product offerings and rapid technological and market change; (x) insufficient, excess or obsolete inventory; (xi) war or acts of terrorism; (xii) the ability to attract and retain highly qualified employees; (xiii) fluctuating currency exchange rates; (xiv) litigation that we may be involved in; and (xv) other one-time events and other important factors disclosed previously and from time to time in EMC's filings with the U.S. Securities and Exchange Commission. EMC disclaims any obligation to update any such forward-looking statements after the date of this release.
Use of Non-GAAP Financial Measures
This release, the accompanying schedules and the additional content that is available on EMC's website contain non-GAAP financial measures. These non-GAAP financial measures, which are used as measures of EMC's performance or liquidity, should be considered in addition to, not as a substitute for, measures of EMC's financial performance or liquidity prepared in accordance with GAAP. EMC's non-GAAP financial measures may be defined differently from time to time and may be defined differently than similar terms used by other companies, and accordingly, care should be exercised in understanding how EMC defines its non-GAAP financial measures in this release.
Where specified in the accompanying schedules for various periods entitled "Reconciliation of GAAP to Non-GAAP," certain items noted on each such specific schedule (including, where noted, amounts relating to gains on Data Domain and SpringSource common stock, restructuring and acquisition-related charges, special income tax charge, stock-based compensation expense, intangible asset amortization, IPR&D charge, special income tax benefit and restructuring charge) are excluded from the non-GAAP financial measures.
EMC's management uses the non-GAAP financial measures in the accompanying schedules to gain an understanding of EMC's comparative operating performance (when comparing such results with previous periods or forecasts) and future prospects and excludes the above-listed items from its internal financial statements for purposes of its internal budgets and each reporting segment's financial goals. These non-GAAP financial measures are used by EMC's management in their financial and operating decision-making because management believes they reflect EMC's ongoing business in a manner that allows meaningful period-to-period comparisons. EMC's management believes that these non-GAAP financial measures provide useful information to investors and others (a) in understanding and evaluating EMC's current operating performance and future prospects in the same manner as management does, if they so choose, and (b) in comparing in a consistent manner the Company's current financial results with the Company's past financial results.
This release also includes disclosures regarding free cash flow which is a non-GAAP financial measure. Free cash flow is defined as net cash provided by operating activities less additions to property, plant and equipment and capitalized software development costs. EMC uses free cash flow, among other measures, to evaluate the ability of its operations to generate cash that is available for purposes other than capital expenditures and capitalized software development costs. Management believes that information regarding free cash flow provides investors with an important perspective on the cash available to make strategic acquisitions and investments, repurchase shares, service debt and fund ongoing operations. As free cash flow is not a measure of liquidity calculated in accordance with GAAP, free cash flow should be considered in addition to, but not as a substitute for, the analysis provided in the statement of cash flows.
Certain items in the accompanying schedules refer to growth rates at constant currency or adjusting for currency so that business results can be viewed without the impact of fluctuations in foreign currency exchange rates, thereby facilitating period-to-period comparisons of EMC's business performance. To present this information, current period results for entities reporting in currencies other than US dollars are converted into US dollars at the exchange rate applied in each month of the prior year quarter. Constant currency includes the impacts from EMC's hedging program.
All of the foregoing non-GAAP financial measures have limitations. Specifically, the non-GAAP financial measures that exclude the items noted above do not include all items of income and expense that affect EMC's operations. Further, these non-GAAP financial measures are not prepared in accordance with GAAP, may not be comparable to non-GAAP financial measures used by other companies and do not reflect any benefit that such items may confer on EMC. Management compensates for these limitations by also considering EMC's financial results as determined in accordance with GAAP.
EMC CORPORATION
Consolidated Income Statements
(in thousands, except per share amounts)
Unaudited
Three Months Ended Twelve Months Ended
------------------ -------------------
December 31, December 31, December 31, December 31,
2009 2008 2009 2008
---- ---- ---- ----
(As Adjusted) (As Adjusted)
Revenues:
Product sales $2,653,174 $2,776,794 $8,828,145 $10,071,816
Services 1,446,992 1,239,844 5,197,765 4,804,347
--------- --------- --------- ---------
4,100,166 4,016,638 14,025,910 14,876,163
Cost and expenses:
Cost of product
sales 1,228,252 1,313,468 4,406,187 4,663,667
Cost of
services 494,265 477,486 1,874,824 1,990,127
Research and
development 424,243 434,521 1,627,509 1,721,330
Selling, general
and administrative 1,284,373 1,211,120 4,538,125 4,601,588
In-process
research and
development - 6,576 - 85,780
Restructuring
and
acquisition-
related charges 23,903 240,694 107,490 244,735
------ ------- ------- -------
Operating
income 645,130 332,773 1,471,775 1,568,936
Non-operating income
(expense):
Investment
income 31,137 54,462 140,430 247,049
Interest
expense (46,571) (44,741) (182,499) (176,355)
Other
income
(expense), net (14,911) (18,518) 2,370 (39,405)
------- ------- ----- -------
Total non-operating
income (expense): (30,345) (8,797) (39,699) 31,289
Income
before
tax 614,785 323,976 1,432,076 1,600,225
Income tax
provision 177,919 36,336 274,381 280,396
------- ------ ------- -------
Net income 436,866 287,640 1,157,695 1,319,829
Less: Net
income
attributable
to the non-
controlling
interests in
VMware, Inc. (10,376) (17,718) (33,724) (44,725)
------- ------- ------- -------
Net income
attributable to
EMC Corporation $426,490 $269,922 $1,123,971 $1,275,104
======== ======== ========== ==========
Net income
per weighted
average share,
basic:
common shareholders: $0.21 $0.13 $0.56 $0.62
===== ===== ===== =====
Net income
per weighted
average share,
diluted:
common shareholders: $0.20 $0.13 $0.55 $0.61
===== ===== ===== =====
Weighted
average
shares, basic 2,041,601 2,012,389 2,022,371 2,048,506
Weighted
average
shares,
diluted 2,103,569 2,028,635 2,055,146 2,079,853
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended December 31, 2009
(in thousands, except per share amounts)
Unaudited
Selling,
Research General
Cost of and and
Revenue Revenue Development Administrative
------- ------- ----------- --------------
-------------
EMC Consolidated
GAAP $4,100,166 $1,722,517 $424,243 $1,284,373
-------------
Restructuring and
acquisition-
related charges - - - -
Special income
tax charge - - - -
--- --- --- ---
---------------
EMC Consolidated
Adjusted (1) 4,100,166 1,722,517 424,243 1,284,373
----------------
Stock-based
compensation expense - (30,136) (67,040) (84,421)
Intangible
amortization - (36,488) (3,191) (26,224)
--- ------- ------ -------
---------------
EMC Consolidated
Non-GAAP (2) $4,100,166 $1,655,893 $354,012 $1,173,728
---------------- ========== ========== ======== ==========
--------------------
EMC Information
Infrastructure GAAP $3,493,623 $1,614,231 $290,130 $994,389
--------------------
Restructuring and
acquisition-
related charges - - - -
Special income
tax charge - - - -
--- --- --- ---
--------------
EMC Information
Infrastructure
Adjusted (3) 3,493,623 1,614,231 290,130 994,389
---------------
Stock-based
compensation expense - (20,633) (29,880) (58,024)
Intangible amortization - (32,960) (3,124) (25,710)
--- ------- ------ -------
--------------
EMC Information
Infrastructure
Non-GAAP (4) $3,493,623 $1,560,638 $257,126 $910,655
--------------- ========== ========== ======== ========
-----------
VMware standalone
GAAP $608,201 $107,506 $136,262 $293,276
-----------
GAAP adjustments and
eliminations (1,658) 780 (2,149) (3,292)
------ --- ------ ------
--------
VMware within
EMC GAAP (5) 606,543 108,286 134,113 289,984
---------
Acquisition-
related charges - - - -
--- --- --- ---
--------
VMware within
EMC Adjusted (6) 606,543 108,286 134,113 289,984
---------
Stock-based
compensation expense - (9,503) (37,160) (26,397)
Intangible
amortization - (3,528) (67) (514)
--- ------ --- ----
--------
VMware within
EMC Non-GAAP (7) $606,543 $95,255 $96,886 $263,073
--------- ======== ======= ======= ========
Restructuring
and
Acquisition- Other Income
Related Operating Expense, Before
Charges Income net Taxes
------- ------ --- -----
----------------------
EMC Consolidated GAAP $23,903 $645,130 $(30,345) $614,785
----------------------
Restructuring and
acquisition-related charges (23,903) 23,903 - 23,903
Special income tax charge - - - -
--- --- --- ---
---------------
EMC Consolidated Adjusted (1) - 669,033 (30,345) 638,688
----------------
Stock-based compensation
expense - 181,597 - 181,597
Intangible amortization - 65,903 - 65,903
--- ------ --- ------
---------------
EMC Consolidated
Non-GAAP (2) $- $916,533 $(30,345) $886,188
---------------- == ======== ======== ========
--------------------
EMC Information
Infrastructure GAAP $23,075 $571,798 $(24,067) $547,731
--------------------
Restructuring and
acquisition-related charges (23,075) 23,075 - 23,075
Special income tax charge - - - -
--- --- --- ---
-----------------------
EMC Information
Infrastructure Adjusted (3) - 594,873 (24,067) 570,806
------------------------
Stock-based compensation
expense - 108,537 - 108,537
Intangible amortization - 61,794 - 61,794
--- ------ --- ------
-----------------------
EMC Information
Infrastructure Non-GAAP (4) $- $765,204 $(24,067) $741,137
------------------------ == ======== ======== ========
----------------------
VMware standalone GAAP $- $71,157 $(3,920) $67,237
----------------------
GAAP adjustments and
eliminations 828 2,175 (2,358) (183)
--- ----- ------ ----
------------
VMware within EMC GAAP (5) 828 73,332 (6,278) 67,054
-------------
Acquisition-related charges (828) 828 - 828
---- --- --- ---
----------------
VMware within EMC
Adjusted (6) - 74,160 (6,278) 67,882
-----------------
Stock-based compensation
expense - 73,060 - 73,060
Intangible amortization - 4,109 - 4,109
--- ----- --- -----
----------------
VMware within EMC
Non-GAAP (7) $- $151,329 $(6,278) $145,051
----------------- == ======== ======= ========
Income Net Income Net Income
Tax Net Attributable Attributable
Provision Income to VMware to EMC
--------- ------ --------- ------
----------------
EMC Consolidated
GAAP $177,919 $436,866 $(10,376) $426,490
----------------
Restructuring and
acquisition-related
charges 9,130 14,773 (152) 14,621
Special income tax
charge (77,168) 77,168 - 77,168
------- ------ --- ------
---------------
EMC Consolidated
Adjusted (1) 109,881 528,807 (10,528) 518,279
----------------
Stock-based
compensation
expense 36,849 144,748 (11,554) 133,194
Intangible
amortization 21,443 44,460 (468) 43,992
------ ------ ---- ------
---------------
EMC Consolidated
Non-GAAP (2) $168,173 $718,015 $(22,550) $695,465
---------------- ======== ======== ======== ========
--------------------
EMC Information
Infrastructure GAAP $167,141 $380,590 $- $380,590
--------------------
Restructuring and
acquisition-related
charges 9,130 13,945 - 13,945
Special income tax
charge (77,168) 77,168 - 77,168
------- ------ --- ------
--------------
EMC Information
Infrastructure
Adjusted (3) 99,103 471,703 - 471,703
---------------
Stock-based
compensation
expense 26,614 81,923 - 81,923
Intangible
amortization 19,881 41,913 - 41,913
------ ------ --- ------
--------------
EMC Information
Infrastructure
Non-GAAP (4) $145,598 $595,539 $- $595,539
--------------- ======== ======== == ========
-----------------
VMware standalone
GAAP $10,828 $56,409 $- $56,409
-----------------
GAAP adjustments and
eliminations (50) (133) (10,376) (10,509)
--- ---- ------- -------
------------
VMware within
EMC GAAP (5) 10,778 56,276 (10,376) 45,900
-------------
Acquisition-
related charges - 828 (152) 676
--- --- ---- ---
----------------
VMware within EMC
Adjusted (6) 10,778 57,104 (10,528) 46,576
-----------------
Stock-based
compensation
expense 10,235 62,825 (11,554) 51,271
Intangible
amortization 1,562 2,547 (468) 2,079
----- ----- ---- -----
----------------
VMware within EMC
Non-GAAP (7) $22,575 $122,476 $(22,550) $99,926
----------------- ======= ======== ======== =======
Net Income Net Income
per Weighted per Weighted
Average Average
Share, Share,
Basic Diluted
----- -------
----------------------
EMC Consolidated GAAP $0.209 $0.202
----------------------
Restructuring and acquisition-related charges $0.007 $0.007
Special income tax charge $0.038 $0.037
------ ------
----------------------------
EMC Consolidated Adjusted (1) $0.254 $0.246
-----------------------------
Stock-based compensation expense $0.065 $0.063
Intangible amortization $0.022 $0.021
------ ------
----------------------------
EMC Consolidated Non-GAAP (2) $0.341 $0.330
----------------------------- ====== ======
-----------------------------------
EMC Information Infrastructure GAAP $0.186 $0.181
-----------------------------------
Restructuring and acquisition-related charges $0.007 $0.007
Special income tax charge $0.038 $0.037
------ ------
------------------------------------------
EMC Information Infrastructure Adjusted (3) $0.231 $0.224
-------------------------------------------
Stock-based compensation expense $0.040 $0.039
Intangible amortization $0.021 $0.020
------ ------
------------------------------------------
EMC Information Infrastructure Non-GAAP (4) $0.292 $0.283
------------------------------------------- ====== ======
----------------------
VMware standalone GAAP $0.028 $0.027
----------------------
GAAP adjustments and eliminations $(0.005) $(0.006)
------- -------
-------------------------
VMware within EMC GAAP (5) $0.022 $0.021
--------------------------
Acquisition-related charges $- $-
-- --
-----------------------------
VMware within EMC Adjusted (6) $0.023 $0.022
------------------------------
Stock-based compensation expense $0.025 $0.024
Intangible amortization $0.001 $0.001
------ ------
-----------------------------
VMware within EMC Non-GAAP (7) $0.049 $0.047
------------------------------ ====== ======
Wtd. Average Share O/S 2,041,601 2,103,569
========= =========
Incremental VMware dilution $1,150
Minority interest percentage 0.1839
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended December 31, 2009
(in thousands, except per share amounts)
Unaudited
(Continued)
The following costs are included in EMC Consolidated Non-GAAP and
EMC Information Infrastructure Non-GAAP results
Selling,
General
Cost Research and
of and Admini-
Revenue Revenue Development strative
------- ------- ----------- --------
Non-cash interest expense on
convertible debt (8) $- $- $- $-
Transition costs (9) - 167 3,243 15,921
-- --- ----- ------
$- $167 $3,243 $15,921
== ==== ====== =======
Restructuring
and
Acquisition- Other Income
Related Operating Expense, Before
Charges Income net Taxes
------------- --------- -------- ------
Non-cash interest expense on
convertible debt (8) $- $- $(27,785) $(27,785)
Transition costs (9) - (19,331) - (19,331)
-- ------- -- -------
$- $(19,331) $(27,785) $(47,116)
== ======== ======== ========
Income Net Income Net Income
Tax Net Attributable Attributable
Provision Income to VMware to EMC
---------- ------ ------------ ------------
Non-cash interest
expense on
convertible debt (8) $(9,253) $(18,532) $- $(18,532)
Transition costs (9) (5,053) (14,278) - $(14,278)
------ ------- -- --------
$(14,306) $(32,810) $- $(32,810)
======== ======== == ========
Net Income Net Income
per Weighted Average per Weighted Average
Share, Basic Share, Diluted
------------ --------------
Non-cash interest expense on
convertible debt (8) $(0.009) $(0.009)
Transition costs (9) $(0.007) $(0.007)
------- -------
$(0.016) $(0.016)
======= =======
(1) Represents EMC Consolidated GAAP excluding restructuring,
acquisition-related charges and a special income tax charge.
(2) Represents EMC Consolidated Adjusted excluding stock-based
compensation expense and intangible amortization.
(3) Represents EMC Information Infrastructure GAAP excluding
restructuring, acquisition-related charges and a special income tax
charge.
(4) Represents EMC Information Infrastructure Adjusted excluding
stock-based compensation expense and intangible amortization.
(5) Represents VMware within EMC GAAP.
(6) Represents VMware within EMC GAAP excluding acquisition-related
charges.
(7) Represents VMware within EMC Adjusted excluding stock-based
compensation expense and intangible amortization.
(8) Represents the non-cash interest charge associated with our
convertible senior notes due 2011 and 2013 totaling $3,450 million.
(9) Represents incremental costs incurred to transform our current cost
structure to a more streamlined cost structure.
Note: schedule may not add due to rounding
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended December 31, 2008
(in thousands, except per share amounts)
Unaudited
Selling,
Research General
Cost of and and
Revenue Revenue Development Administrative
------- ------- ----------- --------------
----------------------
EMC Consolidated GAAP $4,016,638 $1,790,954 $434,521 $1,211,120
----------------------
Restructuring charge - - - -
IPR&D charge - - - -
--- --- --- ---
---------------
EMC Consolidated
Adjusted (1) 4,016,638 1,790,954 434,521 1,211,120
----------------
Stock-based compensation
expense - (21,704) (47,385) (74,682)
Intangible amortization - (40,397) (4,305) (28,260)
-- ------- ------ -------
---------------
EMC Consolidated
Non-GAAP (2) $4,016,638 $1,728,853 $382,831 $1,108,178
---------------- ========== ========== ======== ==========
--------------------
EMC Information
Infrastructure GAAP $3,502,307 $1,719,162 $331,166 $982,832
--------------------
Restructuring charge - - - -
-----------------------
EMC Information Infrastructure
Adjusted (3) 3,502,307 1,719,162 331,166 982,832
------------------------
Stock-based compensation
expense - (16,665) (25,274) (52,885)
Intangible amortization - (37,253) (4,305) (26,705)
--- ------- ------ -------
-----------------------
EMC Information
Infrastructure
Non-GAAP (4) $3,502,307 $1,665,244 $301,587 $903,242
------------------------ ========== ========== ======== ========
----------------------
VMware standalone GAAP $514,603 $71,950 $110,506 $230,033
----------------------
GAAP adjustments and
eliminations (272) (158) (7,151) (1,745)
---- ---- ------ ------
------------
VMware within
EMC GAAP (5) 514,331 71,792 103,355 228,288
-------------
IPR&D charge - - - -
-- -- -- --
----------------
VMware within EMC
Adjusted (6) 514,331 71,792 103,355 228,288
-----------------
Stock-based
compensation
expense - (5,039) (22,111) (21,797)
Intangible amortization - (3,144) - (1,555)
-- ------ -- ------
----------------
VMware within EMC
Non-GAAP (7) $514,331 $63,609 $81,244 $204,936
----------------- ======== ======= ======= ========
Other
IPR&D Restructuring Operating Income,
Charge Charge Income net
------ ------ ------ ---
----------------------
EMC Consolidated GAAP $6,576 $240,694 $332,773 $(8,797)
----------------------
Restructuring charge - (240,694) 240,694 6,877
IPR&D charge (6,576) - 6,576 -
------ --- ----- ---
---------------
EMC Consolidated
Adjusted (1) - - 580,043 (1,920)
----------------
Stock-based
compensation
expense - - 143,771 -
Intangible amortization - - 72,962 -
--- --- ------ ---
---------------
EMC Consolidated
Non-GAAP (2) $- $- $796,776 $(1,920)
---------------- == == ======== =======
--------------------
EMC Information
Infrastructure GAAP $- $240,694 $228,453 $(5,703)
--------------------
Restructuring charge - (240,694) 240,694 6,877
-----------------------
EMC Information
Infrastructure
Adjusted (3) - - 469,147 1,174
------------------------
Stock-based compensation
expense - - 94,824 -
Intangible amortization - - 68,263 -
--- --- ------ ---
-----------------------
EMC Information Infrastructure
Non-GAAP (4) $- $- $632,234 $1,174
------------------------ == == ======== ======
----------------------
VMware standalone GAAP $- $- $102,114 $(1,490)
----------------------
GAAP adjustments and
eliminations 6,576 - 2,206 (1,604)
----- --- ----- ------
------------
VMware within
EMC GAAP (5) 6,576 - 104,320 (3,094)
-------------
IPR&D charge (6,576) - 6,576 -
------ --- ----- ---
----------------
VMware within EMC
Adjusted (6) - - 110,896 (3,094)
-----------------
Stock-based compensation
expense - - 48,947 -
Intangible amortization - - 4,699 -
--- --- ----- ---
----------------
VMware within EMC
Non-GAAP (7) $- $- $164,542 $(3,094)
----------------- == == ======== =======
Income Income Net Income
Before Tax Net Attributable
Taxes Provision Income to VMware
----- --------- ------ ---------
----------------------
EMC Consolidated GAAP $323,976 $36,336 $287,640 $(17,718)
----------------------
Restructuring charge 247,571 48,037 199,534 -
IPR&D charge 6,576 2,229 4,347 (691)
----- ----- ----- ----
---------------
EMC Consolidated
Adjusted (1) 578,123 86,602 491,521 (18,409)
----------------
Stock-based compensation
expense 143,771 26,895 116,876 (6,837)
Intangible amortization 72,962 26,930 46,032 (480)
------ ------ ------ ----
---------------
EMC Consolidated
Non-GAAP (2) $794,856 $140,427 $654,429 $(25,726)
---------------- ======== ======== ======== ========
--------------------
EMC Information
Infrastructure GAAP $222,750 $41,639 $181,111 $-
--------------------
Restructuring charge 247,571 48,037 199,534 -
-----------------------
EMC Information Infrastructure
Adjusted (3) 470,321 89,676 380,645 -
------------------------
Stock-based compensation
expense 94,824 20,958 73,866 -
Intangible amortization 68,263 25,248 43,015 -
------ ------ ------ ---
-----------------------
EMC Information
Infrastructure Non-GAAP
(4) $633,408 $135,882 $497,526 $-
------------------------ ======== ======== ======== ==
----------------------
VMware standalone GAAP $100,624 $(10,830) $111,454 $-
----------------------
GAAP adjustments and
eliminations 602 5,527 (4,925) (17,718)
--- ----- ------ -------
------------
VMware within
EMC GAAP (5) 101,226 (5,303) 106,529 (17,718)
-------------
IPR&D charge 6,576 2,229 4,347 (691)
----- ----- ----- ----
----------------
VMware within EMC
Adjusted (6) 107,802 (3,074) 110,876 (18,409)
-----------------
Stock-based compensation
expense 48,947 5,937 43,010 (6,837)
Intangible amortization 4,699 1,682 3,017 (480)
----- ----- ----- ----
----------------
VMware within EMC
Non-GAAP (7) $161,448 $4,545 $156,903 $(25,726)
----------------- ======== ====== ======== ========
Net Income Net Income
per Weighted per Weighted
Net Income Average Average
Attributable Share, Share,
to EMC Basic Diluted
------ ----- -------
----------------------
EMC Consolidated GAAP $269,922 $0.134 $0.133
----------------------
Restructuring charge 199,534 $0.099 $0.098
IPR&D charge 3,656 $0.002 $0.002
----- ------ ------
----------------------------
EMC Consolidated Adjusted (1) 473,112 $0.235 $0.233
-----------------------------
Stock-based
compensation expense 110,039 $0.055 $0.054
Intangible amortization 45,552 $0.023 $0.022
------ ------ ------
----------------------------
EMC Consolidated Non-GAAP (2) $628,703 $0.312 $0.310
----------------------------- ======== ====== ======
--------------------
EMC Information
Infrastructure GAAP $181,111 $0.090 $0.089
--------------------
Restructuring charge 199,534 $0.099 $0.098
-----------------------------
EMC Information Infrastructure
Adjusted (3) 380,645 $0.189 $0.188
------------------------------
Stock-based
compensation expense 73,866 $0.037 $0.036
Intangible amortization 43,015 $0.021 $0.021
------ ------ ------
-----------------------------
EMC Information Infrastructure
Non-GAAP (4) $497,526 $0.247 $0.245
------------------------------ ======== ====== ======
----------------------
VMware standalone GAAP $111,454 $0.055 $0.055
----------------------
GAAP adjustments and
eliminations (22,643) $(0.011) $(0.011)
------- ------- -------
-------------------------
VMware within EMC GAAP (5) 88,811 $0.044 $0.044
--------------------------
IPR&D charge 3,656 $0.002 $0.002
----- ------ ------
----------------
VMware within EMC
Adjusted (6) 92,467 $0.046 $0.045
-----------------
Stock-based
compensation expense 36,173 $0.018 $0.018
Intangible amortization 2,537 $0.001 $0.001
----- ------ ------
---------------------
VMware within EMC Non-
GAAP (7) $131,177 $0.065 $0.065
---------------------- ======== ====== ======
Wtd. Average Share O/S 2,012,389 2,028,635
========= =========
Incremental VMware dilution $268
Minority interest percentage 0.1590
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended December 31, 2008
(in thousands, except per share amounts)
Unaudited
(Continued)
The following costs are included in EMC Consolidated Non-GAAP and EMC
Information Infrastructure Non-GAAP results
Selling,
General
Research and
Cost of and Admini-
Revenue Revenue Development strative
------- ------- ----------- --------
Non-cash interest
expense on
convertible debt (8) $- $- $- $-
Restruct- Operat- Other
IPR&D uring ing Income,
Charge Charge Income net
------ ------ ------ -------
Non-cash
interest
expense on
convertible
debt (8) $- $- $- $(26,295)
Income Income Net Income
Before Tax Net Attributable
Taxes Provision Income to VMware
----- --------- ------ ---------
Non-cash interest
expense on
convertible debt
(8) $(26,295) $(8,233) $(18,062) $-
Net Income Net Income
per Weighted per Weighted
Net Income Average Average
Attributable Share, Share,
to EMC Basic Diluted
------ ----- -------
Non-cash
interest
expense on
convertible
debt (8) $(18,062) $(0.009) $(0.009)
(1) Represents EMC Consolidated GAAP excluding restructuring charge and
IPR&D charge.
(2) Represents EMC Consolidated Adjusted excluding stock-based
compensation expense and intangible amortization.
(3) Represents EMC Information Infrastructure GAAP excluding restructuring
charge.
(4) Represents EMC Information Infrastructure Adjusted less stock-based
compensation expense and intangible amortization.
(5) Represents VMware within EMC GAAP.
(6) Represents VMware within EMC GAAP excluding IPR&D charge.
(7) Represents VMware within EMC Adjusted excluding stock-based
compensation expense and intangible amortization.
(8) Represents the non-cash interest charge associated with our
convertible senior notes due 2011 and 2013 totaling $3,450 million.
Note: schedule may not add due to rounding
Reconciliation of GAAP to Non-GAAP
For the Twelve Months Ended December 31, 2009
(in thousands, except per share amounts)
Unaudited
Selling,
Research General
Cost of and and
Revenue Revenue Development Administrative
------- ------- ----------- --------------
-------------
EMC Consolidated
GAAP $14,025,910 $6,281,011 $1,627,509 $4,538,125
-------------
Gain on Data
Domain and
SpringSource
common stock - - - -
Restructuring
and
acquisition-
related
charges - (12,485) - -
Special income tax
charge - - - -
--- --- --- ---
---------------
EMC Consolidated
Adjusted (1) 14,025,910 6,268,526 1,627,509 4,538,125
----------------
Stock-based compensation
expense - (99,393) (214,554) (291,759)
Intangible amortization - (131,754) (12,883) (103,151)
--- -------- ------- --------
---------------
EMC Consolidated
Non-GAAP (2) $14,025,910 $6,037,379 $1,400,072 $4,143,215
---------------- =========== ========== ========== ==========
---------------
EMC Information
Infrastructure
GAAP $12,004,948 $5,921,103 $1,136,100 $3,600,416
---------------
Gain on Data Domain
common stock - - - -
Restructuring and
acquisition-related
charges - (12,485) - -
Special income tax
charge - - - -
--- --- --- ---
--------------
EMC Information
Infrastructure
Adjusted (3) 12,004,948 5,908,618 1,136,100 3,600,416
---------------
Stock-based
compensation
expense - (67,698) (92,766) (198,239)
Intangible
amortization - (119,819) (12,776) (101,059)
--- -------- ------- --------
--------------
EMC Information
Infrastructure
Non-GAAP (4) $12,004,948 $5,721,101 $1,030,558 $3,301,118
--------------- =========== ========== ========== ==========
-----------
VMware
standalone
GAAP $2,023,937 $359,728 $496,552 $948,362
-----------
GAAP adjustments and
eliminations (2,975) 180 (5,143) (10,653)
------ --- ------ -------
----------
VMware within EMC
GAAP (5) 2,020,962 359,908 491,409 937,709
-----------
Gain on
SpringSource
common stock - - - -
Acquisition-
related
charges - - - -
--- --- --- ---
------------
VMware
within EMC
Adjusted (6) 2,020,962 359,908 491,409 937,709
-------------
Stock-based
compensation
expense - (31,695) (121,788) (93,520)
Intangible
amortization - (11,935) (107) (2,092)
--- ------- ---- ------
------------
VMware
within EMC
Non-GAAP (7) $2,020,962 $316,278 $369,514 $842,097
------------- ========== ======== ======== ========
Restructuring
and Other
Acquisition- Income Income
Related Operating (Expense), Before
Charges Income net Taxes
------- ------ --- -----
----------------------
EMC Consolidated GAAP $107,490 $1,471,775 $(39,699) $1,432,076
----------------------
Gain on Data Domain and
SpringSource
common stock - - (25,822) (25,822)
Restructuring and
acquisition-related
charges (107,490) 119,975 - 119,975
Special income tax
charge - - - -
--- --- --- ---
---------------
EMC Consolidated
Adjusted (1) - 1,591,750 (65,521) 1,526,229
----------------
Stock-based
compensation expense - 605,706 - 605,706
Intangible
amortization - 247,788 - 247,788
-- ------- -- -------
--------------------
EMC Consolidated Non-GAAP (2) $- $2,445,244 $(65,521) $2,379,723
--------------------- == ========== ======== ==========
--------------------
EMC Information
Infrastructure GAAP $105,889 $1,241,440 $(36,059) $1,205,381
--------------------
Gain on Data Domain
co
