Exhibit 99.1
| | | | |
| | Contact: | | Dave Farmer 508-293-7206 Farmer_dave@emc.com |
EMC REPORTS SECOND-QUARTER 2009
FINANCIAL RESULTS
Highlights
| | • | | Second-quarter consolidated revenue – $3.26 billion, up 3% sequentially; GAAP net income attributable to EMC – $205.2 million, up 6% sequentially |
| | • | | Second-quarter GAAP EPS of $0.10 and non-GAAP EPS of $0.18 |
| | • | | Sequential revenue growth across all major geographies and business units within EMC Information Infrastructure business |
| | • | | Year to date operating cash flow of $1.44 billion; free cash flow of approximately $1.1 billion |
| | • | | Record cash and investments – $10 billion |
| | • | | Full-year 2009 business outlook – consolidated revenue of $13.8 billion; GAAP EPS of $0.51 and Non-GAAP EPS of $0.82 |
HOPKINTON, Mass. – July 23, 2009 – EMC Corporation (NYSE:EMC), the world leader in information infrastructure solutions, today reported second-quarter 2009 revenue of $3.26 billion, an increase of 3% sequentially and second-quarter GAAP net income attributable to EMC of $205.2 million, an increase of 6% sequentially. A continued focus on its technology leadership, global sales and service execution and achieving maximum operating efficiencies contributed to EMC’s sequential revenue and profit growth.
Second-quarter consolidated revenue of $3.26 billion declined 11% compared with the year-ago period or 8% adjusting for the impact from currency. Second-quarter 2009 GAAP net income attributable to EMC was $205.2 million or $0.10 per diluted share, compared with $360.1 million or $0.17 per diluted share for the second quarter of 2008. Second-quarter 2009 non-GAAP1 net income attributable to EMC was $358.9 million or $0.18 per diluted share, compared with $494.4 million or $0.24 per diluted share for the second quarter of 2008.2 In the second quarter, EMC generated operating cash flow of $574 million, free cash flow of $400 million and ended the quarter with record cash and investments of $10 billion. Year to date EMC generated operating cash flow of $1.44 billion and free cash flow of approximately $1.1 billion.
Joe Tucci, EMC Chairman, President and Chief Executive Officer, said, “This marks another quarter of solid execution, and I am proud of the EMC and VMware teams around the world that produced these results. We are focused on four of the hottest and fastest-growing areas of IT spending – next-generation fully virtualized data centers; cloud computing; virtualized desktops and clients; and next-generation backup, recovery and archive solutions. This, together with our market leading products, solutions, services and proven go-to-market model gives us confidence that EMC will continue to gain market share this year. When IT markets resume to more normal spending rates, we expect EMC will return to generating double-digit revenue growth.”
David Goulden, EMC Executive Vice President and Chief Financial Officer, said, “While global conditions remain challenging and our full-year view of declining IT spending remains unchanged, EMC’s second-quarter financial performance reflects customers’ budget stabilization and improved business predictability. Continued focus on helping customers address their most pressing IT priorities helped EMC’s Information Infrastructure business achieve balanced sequential revenue growth across all major geographies and in every business unit. Our sustained focus on cost containment and operational efficiency helped drive sequential growth in our Information Infrastructure gross and operating margins.”
Second-Quarter Highlights
EMC’s Information Infrastructure business revenue for the second quarter – comprising Information Storage, RSA Security, and Content Management & Archiving – was $2.80 billion, an increase of 5% sequentially. The business was driven by strong sequential growth of the company’s market-leading EMC CLARiiON mid-tier storage systems; EMC Celerra unified storage systems; EMC’s backup and recovery software; RSA information security solutions; and EMC Global Services. During the quarter, the business also benefited from new, industry-leading products, technology integrations and product enhancements from across EMC’s Information Infrastructure portfolio. Second-quarter highlights also included customer demand for EMC’s:
| | • | | Market-leading networked storage solutions that deliver unprecedented levels of performance, scalability and efficiency, in particular EMC’s unified storage systems that connect to a variety of networks, its next-generation high-end systems for virtual data centers and its entire line of storage systems that leverage enterprise flash drives. |
| | • | | RSA security solutions helping customers solve their most complex information security requirements while efficiently running their security operations, with particular strength in the quarter from the RSA security information and event management solutions, RSA data loss prevention suite, and the RSA identity protection and verification suite. |
| | • | | Enterprise content management and archiving solutions that help customers advance business process and collaboration, while also driving efficiency, information governance and compliance. |
| | • | | Broad consulting and professional services portfolio enabling customers to meet their near-term cost containment, business agility and IT optimization requirements, while supporting their longer-term strategies in areas such as the next-generation virtual data center and cloud computing. |
| | • | | Expanding portfolio of increasingly strategic backup, recovery and archive solutions that leverage data deduplication to meet a variety of data protection requirements, maximize efficiency of storage environments and help customers curb costs. |
EMC also announced today the successful completion of its tender offer for all outstanding shares of common stock of Data Domain, Inc., with stockholders tendering approximately 90.3% of outstanding Data Domain shares. Together with the 3.9% of outstanding Data Domain shares EMC previously purchased, EMC now controls approximately 94.2% of Data Domain shares outstanding. EMC expects to effect a second-step merger and close its acquisition of Data Domain today. Upon completion of the acquisition, Data Domain will form the foundation of a new, high-growth product division within EMC’s Information Storage business focused on the development and delivery of next-generation disk-based backup, recovery and archive solutions. For its quarter ending June 30, 2009, Data Domain achieved consolidated revenues of nearly $86 million, an increase of 40% compared with the year ago period.
VMware (NYSE: VMW), which is majority-owned by EMC, contributed second-quarter revenue of $455 million.
EMC consolidated second-quarter revenue from the United States was $1.68 billion, up 3% sequentially, and represented 52% of total second-quarter revenue. Revenue from EMC’s operations outside of the United States was $1.58 billion, up 4% sequentially, and represented 48% of total second-quarter revenue.
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 business outlook and certain items impacting 2009 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 $13.8 billion in 2009, including $200 million of revenues from Data Domain. Consolidated third-quarter revenues are expected to increase 2% to 3% from the second quarter 2009 excluding revenues from the acquisition of Data Domain, and are expected to increase 4% to 5% including revenues from the acquisition of Data Domain. |
| | • | | Consolidated GAAP diluted earnings per share are expected to be $0.51 in 2009, including the negative impact of a little less than $0.02 per share from the acquisition of Data Domain. |
| | • | | Consolidated non-GAAP diluted earnings per share, excluding the impact of restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and a gain recognized from holdings in Data Domain common stock are expected to be $0.82 in 2009. The acquisition of Data Domain is expected to have a neutral impact on non-GAAP diluted EPS for the full-year 2009. |
| | • | | Consolidated restructuring and acquisition-related charges, stock-based compensation expense and intangible asset amortization are expected to be $0.04, $0.20 and $0.08 per diluted share, respectively in 2009. Expected to offset these charges is a $0.01 per diluted share gain recognized from holdings in Data Domain common stock. |
| | • | | Information storage GAAP gross margins are expected to be 50% for the second half of 2009. Excluding the impact of stock-based compensation expense, which impacts gross margins by 0.6% and intangible asset amortization, which impacts gross margins by 0.4%, information storage non-GAAP gross margins are expected to be 51% for the second half of 2009. |
| | • | | The consolidated GAAP income tax rate is expected to be 17% in 2009. Excluding the impact of restructuring and acquisition-related charges, stock-based compensation expense, intangible asset amortization and gain recognized from holdings in Data Domain common stock, which collectively impact the tax rate by 4%, the consolidated non-GAAP income tax rate is expected to be 21% for 2009. |
| | • | | In 2010, savings from cost reduction actions are expected to reduce the company’s 2008 cost base by $500 million. |
| | • | | In 2010, revenues from Data Domain and EMC Avamar products and services are expected to exceed $1 billion. |
# # #
¹Items excluded from the non-GAAP results are stock-based compensation expense and intangible asset amortization for the second quarters of 2009 and 2008 and restructuring and other special charges for the second quarter of 2009. See attached schedules for reconciliation of GAAP to non-GAAP.
2The results for 2008 have been adjusted to give effect to the adoption of Statement of Financial Accounting Standards No. 160, “Non-controlling Interests in Consolidated Financial Statements-An Amendment of ARB No. 51” and FASB Staff Position No. APB 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)”.
EMC, Avamar, CLARiiON and Celerra are registered trademarks of EMC Corporation. RSA is a registered trademark of RSA Security Inc. VMware is a registered trademark of VMware, 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 contains 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 stock-based compensation expense, intangible asset amortization and restructuring and other special charges) 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.
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 | | | Six Months Ended | |
| | | June 30, | | | June 30, | | | June 30, | | | June 30, | |
| | | 2009 | | | 2008 | | | 2009 | | | 2008 | |
| | | | | | (As Adjusted) | | | | | | (As Adjusted) | |
Revenues: | | | | | | | | | | | | | | | | |
Product sales | | $ | 2,005,270 | | | $ | 2,461,651 | | | $ | 3,974,390 | | | $ | 4,802,081 | |
Services | | | 1,252,082 | | | | 1,212,223 | | | | 2,433,724 | | | | 2,341,852 | |
| | | | | | | | | | | | | | | | |
| | | 3,257,352 | | | | 3,673,874 | | | | 6,408,114 | | | | 7,143,933 | |
| | | | |
Cost and expenses: | | | | | | | | | | | | | | | | |
Cost of product sales | | | 1,057,205 | | | | 1,119,553 | | | | 2,070,535 | | | | 2,194,136 | |
Cost of services | | | 456,369 | | | | 525,751 | | | | 910,546 | | | | 1,011,832 | |
Research and development | | | 397,881 | | | | 442,502 | | | | 781,174 | | | | 876,016 | |
Selling, general and administrative | | | 1,051,204 | | | | 1,135,674 | | | | 2,075,977 | | | | 2,217,889 | |
In-process research and development | | | — | | | | — | | | | — | | | | 79,204 | |
Restructuring and other special charges (credits) | | | 33,234 | | | | — | | | | 48,806 | | | | (357 | ) |
| | | | | | | | | | | | | | | | |
| | | | |
Operating income | | | 261,459 | | | | 450,394 | | | | 521,076 | | | | 765,213 | |
| | | | |
Investment income | | | 31,343 | | | | 58,730 | | | | 71,187 | | | | 135,870 | |
Interest expense | | | (44,158 | ) | | | (44,044 | ) | | | (89,701 | ) | | | (87,113 | ) |
Other income (expense), net | | | 17 | | | | (2,811 | ) | | | (10,741 | ) | | | (7,574 | ) |
| | | | | | | | | | | | | | | | |
| | | | |
Income before tax | | | 248,661 | | | | 462,269 | | | | 491,821 | | | | 806,396 | |
Income tax provision | | | 38,045 | | | | 94,432 | | | | 75,860 | | | | 180,751 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income | | | 210,616 | | | | 367,837 | | | | 415,961 | | | | 625,645 | |
Less: Net income attributable to the non-controlling interests in VMware, Inc. | | | (5,384 | ) | | | (7,713 | ) | | | (16,660 | ) | | | (13,874 | ) |
| | | | | | | | | | | | | | | | |
| | | | |
Net income attributable to EMC Corporation | | $ | 205,232 | | | $ | 360,124 | | | $ | 399,301 | | | $ | 611,771 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income per weighted average share, basic: | | | | | | | | | | | | | | | | |
common shareholders: | | $ | 0.10 | | | $ | 0.18 | | | $ | 0.20 | | | $ | 0.30 | |
| | | | | | | | | | | | | | | | |
| | | | |
Net income per weighted average share, diluted: | | | | | | | | | | | | | | | | |
common shareholders: | | $ | 0.10 | | | $ | 0.17 | | | $ | 0.20 | | | $ | 0.29 | |
| | | | | | | | | | | | | | | | |
| | | | |
Weighted average shares, basic | | | 2,011,508 | | | | 2,057,766 | | | | 2,010,147 | | | | 2,066,470 | |
| | | | |
Weighted average shares, diluted | | | 2,030,048 | | | | 2,094,795 | | | | 2,025,433 | | | | 2,102,184 | |
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended June 30, 2009
(in thousands, except per share amounts)
Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Revenue | | | Cost of
Revenue | | | Research and
Development | | | Selling,
General and
Administrative | | | Restructuring
and Other
Special
Charges | | | Operating
Income | | Other
Expense,
net | | | Income
Before
Taxes | | Income
Tax
Provision | | Net
Income | | Net Income
Attributable
to VMware | | | Net Income
Attributable
to EMC | | | Net Income
per Weighted
Average
Share, Basic | | | Net Income
per Weighted
Average
Share, Diluted | |
EMC Consolidated GAAP | | $ | 3,257,352 | | | $ | 1,513,574 | | | $ | 397,881 | | | $ | 1,051,204 | | | $ | 33,234 | | | $ | 261,459 | | $ | (12,798 | ) | | $ | 248,661 | | $ | 38,045 | | $ | 210,616 | | $ | (5,384 | ) | | $ | 205,232 | | | $ | 0.102 | | | $ | 0.101 | |
Restructuring and other special charges | | | — | | | | — | | | | — | | | | — | | | | (33,234 | ) | | | 33,234 | | | — | | | | 33,234 | | | 5,915 | | | 27,319 | | | — | | | | 27,319 | | | $ | 0.014 | | | $ | 0.013 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Consolidated Adjusted (1) | | | 3,257,352 | | | | 1,513,574 | | | | 397,881 | | | | 1,051,204 | | | | — | | | | 294,693 | | | (12,798 | ) | | | 281,895 | | | 43,960 | | | 237,935 | | | (5,384 | ) | | | 232,551 | | | $ | 0.116 | | | $ | 0.114 | |
Stock-based compensation expense | | | — | | | | (22,257 | ) | | | (43,715 | ) | | | (55,912 | ) | | | — | | | | 121,884 | | | — | | | | 121,884 | | | 26,863 | | | 95,021 | | | (7,324 | ) | | | 87,697 | | | $ | 0.044 | | | $ | 0.043 | |
Intangible asset amortization | | | — | | | | (30,535 | ) | | | (3,221 | ) | | | (25,656 | ) | | | — | | | | 59,412 | | | — | | | | 59,412 | | | 20,426 | | | 38,986 | | | (350 | ) | | | 38,636 | | | $ | 0.019 | | | $ | 0.019 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Consolidated Non-GAAP (2) | | $ | 3,257,352 | | | $ | 1,460,782 | | | $ | 350,945 | | | $ | 969,636 | | | $ | — | | | $ | 475,989 | | $ | (12,798 | ) | | $ | 463,191 | | $ | 91,249 | | $ | 371,942 | | $ | (13,058 | ) | | $ | 358,884 | | | $ | 0.178 | | | $ | 0.177 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure GAAP | | $ | 2,802,239 | | | $ | 1,432,563 | | | $ | 277,756 | | | $ | 838,141 | | | $ | 33,234 | | | $ | 220,545 | | $ | (12,818 | ) | | $ | 207,727 | | $ | 31,286 | | $ | 176,441 | | $ | — | | | $ | 176,441 | | | $ | 0.088 | | | $ | 0.087 | |
Restructuring and other special charges | | | — | | | | — | | | | — | | | | — | | | | (33,234 | ) | | | 33,234 | | | — | | | | 33,234 | | | 5,915 | | | 27,319 | | | — | | | | 27,319 | | | $ | 0.014 | | | $ | 0.013 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure Adjusted (3) | | | 2,802,239 | | | | 1,432,563 | | | | 277,756 | | | | 838,141 | | | | — | | | | 253,779 | | | (12,818 | ) | | | 240,961 | | | 37,201 | | | 203,760 | | | — | | | | 203,760 | | | $ | 0.101 | | | $ | 0.100 | |
Stock-based compensation expense | | | — | | | | (15,224 | ) | | | (17,267 | ) | | | (34,665 | ) | | | — | | | | 67,156 | | | — | | | | 67,156 | | | 16,388 | | | 50,768 | | | — | | | | 50,768 | | | $ | 0.025 | | | $ | 0.025 | |
Intangible asset amortization | | | — | | | | (27,778 | ) | | | (3,221 | ) | | | (25,144 | ) | | | — | | | | 56,143 | | | — | | | | 56,143 | | | 19,272 | | | 36,871 | | | — | | | | 36,871 | | | $ | 0.018 | | | $ | 0.018 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure Non-GAAP (4) | | $ | 2,802,239 | | | $ | 1,389,561 | | | $ | 257,268 | | | $ | 778,332 | | | $ | — | | | $ | 377,078 | | $ | (12,818 | ) | | $ | 364,260 | | $ | 72,861 | | $ | 291,399 | | $ | — | | | $ | 291,399 | | | $ | 0.145 | | | $ | 0.144 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware standalone GAAP | | $ | 455,675 | | | $ | 81,146 | | | $ | 121,380 | | | $ | 215,150 | | | $ | — | | | $ | 37,999 | | $ | 872 | | | $ | 38,871 | | $ | 6,336 | | $ | 32,535 | | $ | — | | | $ | 32,535 | | | $ | 0.016 | | | $ | 0.016 | |
GAAP adjustments and eliminations | | | (562 | ) | | | (135 | ) | | | (1,255 | ) | | | (2,087 | ) | | | — | | | | 2,915 | | | (852 | ) | | | 2,063 | | | 423 | | | 1,640 | | | (5,384 | ) | | | (3,744 | ) | | $ | (0.002 | ) | | $ | (0.002 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware within EMC GAAP (5) | | | 455,113 | | | | 81,011 | | | | 120,125 | | | | 213,063 | | | | — | | | | 40,914 | | | 20 | | | | 40,934 | | | 6,759 | | | 34,175 | | | (5,384 | ) | | | 28,791 | | | $ | 0.014 | | | $ | 0.014 | |
Stock-based compensation expense | | | — | | | | (7,033 | ) | | | (26,448 | ) | | | (21,247 | ) | | | — | | | | 54,728 | | | — | | | | 54,728 | | | 10,475 | | | 44,253 | | | (7,324 | ) | | | 36,929 | | | $ | 0.018 | | | $ | 0.018 | |
Intangible asset amortization | | | — | | | | (2,757 | ) | | | — | | | | (512 | ) | | | — | | | | 3,269 | | | — | | | | 3,269 | | | 1,154 | | | 2,115 | | | (350 | ) | | | 1,765 | | | $ | 0.001 | | | $ | 0.001 | |
| | | | | | | | | | | | | | |
VMware within EMC Non-GAAP (6) | | $ | 455,113 | | | $ | 71,221 | | | $ | 93,677 | | | $ | 191,304 | | | $ | — | | | $ | 98,911 | | $ | 20 | | | $ | 98,931 | | $ | 18,388 | | $ | 80,543 | | $ | (13,058 | ) | | $ | 67,485 | | | $ | 0.034 | | | $ | 0.033 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Wtd. Average Share O/S | | | | 2,011,508 | | | | 2,030,048 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended June 30, 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
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Revenue | | Cost of
Revenue | | Research and
Development | | Selling,
General and
Administrative | | Restructuring
and Other
Special
Charges | | Operating
Income | | | Other
expense,
net | | | Income
Before
Taxes | | | Income
Tax
Provision | | | Net
Income | | | Net Income
Attributable
to VMware | | Net Income
Attributable
to EMC | | | Net Income
per Weighted
Average
Share, Basic | | | Net Income
per Weighted
Average
Share, Diluted | |
Non-cash interest expense on convertible debt (7) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | | $ | (26,780 | ) | | $ | (26,780 | ) | | $ | (8,385 | ) | | $ | (18,395 | ) | | $ | — | | $ | (18,395 | ) | | $ | (0.009 | ) | | $ | (0.009 | ) |
Transition costs (8) | | | — | | | 1,342 | | | 1,616 | | | 5,951 | | | — | | | (8,909 | ) | | | — | | | | (8,909 | ) | | | (2,341 | ) | | | (6,568 | ) | | | — | | | (6,568 | ) | | $ | (0.003 | ) | | $ | (0.003 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | — | | $ | 1,342 | | $ | 1,616 | | $ | 5,951 | | $ | — | | $ | (8,909 | ) | | $ | (26,780 | ) | | $ | (35,689 | ) | | $ | (10,726 | ) | | $ | (24,963 | ) | | $ | — | | $ | (24,963 | ) | | $ | (0.012 | ) | | $ | (0.012 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (1) | Represents EMC Consolidated GAAP excluding restructuring and other special charges. |
| (2) | Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible asset amortization. |
| (3) | Represents EMC Information Infrastructure GAAP excluding restructuring and other special charges. |
| (4) | Represents EMC Information Infrastructure Adjusted excluding stock-based compensation expense and intangible asset amortization. |
| (5) | Represents VMware within EMC GAAP. |
| (6) | Represents VMware within EMC excluding stock-based compensation expense and intangible asset amortization. |
| (7) | Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million required to be recognized pursuant to FSP 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)”. |
| (8) | 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 March 31, 2009
(in thousands, except per share amounts)
Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Revenue | | Cost of
Revenue | | | Research and
Development | | | Selling,
General and
Administrative | | | Restructuring
Charge | | | Operating
Income | | Other
Expense,
net | | | Income
Before
Taxes | | Income
Tax
Provision | | Net
Income | | Net Income
Attributable
to VMware | | | Net Income
Attributable
to EMC | | | Net Income
per
Weighted
Average
Share, Basic | | | Net Income
per
Weighted
Average
Share,
Diluted | |
EMC Consolidated GAAP | | $ | 3,150,762 | | $ | 1,467,507 | | | $ | 383,293 | | | $ | 1,024,773 | | | $ | 15,572 | | | $ | 259,617 | | $ | (16,457 | ) | | $ | 243,160 | | $ | 37,815 | | $ | 205,345 | | $ | (11,276 | ) | | $ | 194,069 | | | $ | 0.097 | | | $ | 0.096 | |
Restructuring charge | | | — | | | — | | | | — | | | | — | | | | (15,572 | ) | | | 15,572 | | | — | | | | 15,572 | | | 6,115 | | | 9,457 | | | — | | | | 9,457 | | | $ | 0.005 | | | $ | 0.005 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Consolidated Adjusted (1) | | | 3,150,762 | | | 1,467,507 | | | | 383,293 | | | | 1,024,773 | | | | — | | | | 275,189 | | | (16,457 | ) | | | 258,732 | | | 43,930 | | | 214,802 | | | (11,276 | ) | | | 203,526 | | | $ | 0.101 | | | $ | 0.101 | |
Stock-based compensation expense | | | — | | | (19,894 | ) | | | (41,242 | ) | | | (51,511 | ) | | | — | | | | 112,647 | | | — | | | | 112,647 | | | 24,340 | | | 88,307 | | | (6,672 | ) | | | 81,635 | | | $ | 0.041 | | | $ | 0.040 | |
Intangible asset amortization | | | — | | | (30,610 | ) | | | (3,210 | ) | | | (25,368 | ) | | | — | | | | 59,188 | | | — | | | | 59,188 | | | 20,321 | | | 38,867 | | | (345 | ) | | | 38,522 | | | $ | 0.019 | | | $ | 0.019 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Consolidated Non-GAAP (2) | | $ | 3,150,762 | | $ | 1,417,003 | | | $ | 338,841 | | | $ | 947,894 | | | $ | — | | | $ | 447,024 | | $ | (16,457 | ) | | $ | 430,567 | | $ | 88,591 | | $ | 341,976 | | $ | (18,293 | ) | | $ | 323,683 | | | $ | 0.161 | | | $ | 0.160 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure GAAP | | $ | 2,680,361 | | $ | 1,392,825 | | | $ | 278,499 | | | $ | 823,249 | | | $ | 15,572 | | | $ | 170,216 | | $ | (13,508 | ) | | $ | 156,708 | | $ | 22,081 | | $ | 134,627 | | $ | — | | | $ | 134,627 | | | $ | 0.067 | | | $ | 0.067 | |
Restructuring charge | | | — | | | — | | | | — | | | | — | | | | (15,572 | ) | | | 15,572 | | | — | | | | 15,572 | | | 6,115 | | | 9,457 | | | — | | | | 9,457 | | | $ | 0.005 | | | $ | 0.005 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Information Infrastructure Adjusted (3) | | | 2,680,361 | | | 1,392,825 | | | | 278,499 | | | | 823,249 | | | | — | | | | 185,788 | | | (13,508 | ) | | | 172,280 | | | 28,196 | | | 144,084 | | | — | | | | 144,084 | | | $ | 0.072 | | | $ | 0.071 | |
Stock-based compensation expense | | | — | | | (14,233 | ) | | | (17,312 | ) | | | (29,404 | ) | | | — | | | | 60,949 | | | — | | | | 60,949 | | | 14,030 | | | 46,919 | | | — | | | | 46,919 | | | $ | 0.023 | | | $ | 0.023 | |
Intangible asset amortization | | | — | | | (27,853 | ) | | | (3,210 | ) | | | (24,816 | ) | | | — | | | | 55,879 | | | — | | | | 55,879 | | | 19,153 | | | 36,726 | | | — | | | | 36,726 | | | $ | 0.018 | | | $ | 0.018 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Information Infrastructure Non-GAAP (4) | | $ | 2,680,361 | | $ | 1,350,739 | | | $ | 257,977 | | | $ | 769,029 | | | $ | — | | | $ | 302,616 | | $ | (13,508 | ) | | $ | 289,108 | | $ | 61,379 | | $ | 227,729 | | $ | — | | | $ | 227,729 | | | $ | 0.113 | | | $ | 0.113 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware standalone GAAP | | $ | 470,310 | | $ | 75,003 | | | $ | 105,401 | | | $ | 203,003 | | | $ | — | | | $ | 86,903 | | $ | (1,436 | ) | | $ | 85,467 | | $ | 15,532 | | $ | 69,935 | | $ | — | | | $ | 69,935 | | | $ | 0.035 | | | $ | 0.035 | |
GAAP adjustments and eliminations | | | 91 | | | (321 | ) | | | (607 | ) | | | (1,479 | ) | | | — | | | | 2,498 | | | (1,513 | ) | | | 985 | | | 202 | | | 783 | | | (11,276 | ) | | | (10,493 | ) | | $ | (0.005 | ) | | $ | (0.005 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
VMware within EMC GAAP (5) | | | 470,401 | | | 74,682 | | | | 104,794 | | | | 201,524 | | | | — | | | | 89,401 | | | (2,949 | ) | | | 86,452 | | | 15,734 | | | 70,718 | | | (11,276 | ) | | | 59,442 | | | $ | 0.030 | | | $ | 0.029 | |
Stock-based compensation expense | | | — | | | (5,661 | ) | | | (23,930 | ) | | | (22,107 | ) | | | — | | | | 51,698 | | | — | | | | 51,698 | | | 10,310 | | | 41,388 | | | (6,672 | ) | | | 34,716 | | | $ | 0.017 | | | $ | 0.017 | |
Intangible asset amortization | | | — | | | (2,757 | ) | | | — | | | | (552 | ) | | | — | | | | 3,309 | | | — | | | | 3,309 | | | 1,168 | | | 2,141 | | | (345 | ) | | | 1,796 | | | $ | 0.001 | | | $ | 0.001 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
VMware within EMC Non-GAAP (6) | | $ | 470,401 | | $ | 66,264 | | | $ | 80,864 | | | $ | 178,865 | | | $ | — | | | $ | 144,408 | | $ | (2,949 | ) | | $ | 141,459 | | $ | 27,212 | | $ | 114,247 | | $ | (18,293 | ) | | $ | 95,954 | | | $ | 0.048 | | | $ | 0.047 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wtd. Average Share O/S | | | | | | | | 2,008,915 | | | | 2,021,062 | |
| | | | | | | | | | | | |
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended March 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
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Revenue | | Cost of
Revenue | | Research and
Development | | Selling,
General and
Administrative | | Restructuring
Charge | | Operating
Income | | | Other
expense,
net | | | Income
Before
Taxes | | | Income
Tax
Provision | | | Net
Income | | | Net Income
Attributable
to VMware | | Net Income
Attributable
to EMC | | | Net
Income
per
Weighted
Average
Share,
Basic | | | Net
Income
per
Weighted
Average
Share,
Diluted | |
Non-cash interest expense on convertible debt (7) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | | $ | (26,299 | ) | | $ | (26,299 | ) | | $ | (8,234 | ) | | $ | (18,065 | ) | | $ | — | | $ | (18,065 | ) | | $ | (0.009 | ) | | $ | (0.009 | ) |
Transition costs (8) | | | — | | | 896 | | | 393 | | | 8,366 | | | — | | | (9,655 | ) | | | — | | | | (9,655 | ) | | | (3,346 | ) | | | (6,309 | ) | | | — | | | (6,309 | ) | | $ | (0.003 | ) | | $ | (0.003 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | $ | — | | $ | 896 | | $ | 393 | | $ | 8,366 | | $ | — | | $ | (9,655 | ) | | $ | (26,299 | ) | | $ | (35,954 | ) | | $ | (11,580 | ) | | $ | (24,374 | ) | | $ | — | | $ | (24,374 | ) | | $ | (0.012 | ) | | $ | (0.012 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| (1) | Represents EMC Consolidated GAAP excluding restructuring charge. |
| (2) | Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible asset amortization. |
| (3) | Represents EMC Information Infrastructure GAAP excluding restructuring charge. |
| (4) | Represents EMC Information Infrastructure Adjusted excluding stock-based compensation expense and intangible asset amortization. |
| (5) | Represents VMware within EMC GAAP. |
| (6) | Represents VMware within EMC excluding stock-based compensation expense and intangible asset amortization. |
| (7) | Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million required to be recognized pursuant to FSP 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)”. |
| (8) | 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 June 30, 2008
(in thousands, except per share amounts)
Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | Cost of
Revenue | | | Research and
Development | | | Selling,
General and
Administrative | | | Restructuring
and IPR&D | | Operating
Income | | | Other
Income,
net | | Income
Before
Taxes | | | Income
Tax
Provision
(Benefit) | | | Net
Income | | | Net Income
Attributable
to VMware | | | Net Income
Attributable
to EMC | | | Net Income
per Weighted
Average
Share, Basic | | | Net Income
per Weighted
Average
Share, Diluted | |
| | | Revenue | | | | | | | | | | | | | | |
EMC Consolidated GAAP | | $ | 3,673,874 | | | $ | 1,645,304 | | | $ | 442,502 | | | $ | 1,135,674 | | | $ | — | | $ | 450,394 | | | $ | 11,875 | | $ | 462,269 | | | $ | 94,432 | | | $ | 367,837 | | | $ | (7,713 | ) | | $ | 360,124 | | | $ | 0.175 | | | $ | 0.171 | |
Stock-based compensation
expense | | | — | | | | (19,058 | ) | | | (39,433 | ) | | | (61,829 | ) | | | — | | | 120,320 | | | | — | | | 120,320 | | | | 26,455 | | | | 93,865 | | | | (5,043 | ) | | | 88,822 | | | $ | 0.043 | | | $ | 0.042 | |
Intangible asset amortization | | | — | | | | (39,268 | ) | | | (2,866 | ) | | | (26,743 | ) | | | — | | | 68,877 | | | | — | | | 68,877 | | | | 23,045 | | | | 45,832 | | | | (375 | ) | | | 45,457 | | | $ | 0.022 | | | $ | 0.022 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Consolidated Non-GAAP (1) | | $ | 3,673,874 | | | $ | 1,586,978 | | | $ | 400,203 | | | $ | 1,047,102 | | | $ | — | | $ | 639,591 | | | $ | 11,875 | | $ | 651,466 | | | $ | 143,932 | | | $ | 507,534 | | | $ | (13,131 | ) | | $ | 494,403 | | | $ | 0.240 | | | $ | 0.235 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure GAAP | | $ | 3,221,299 | | | $ | 1,564,859 | | | $ | 327,917 | | | $ | 937,000 | | | $ | — | | $ | 391,523 | | | $ | 8,313 | | $ | 399,836 | | | $ | 83,024 | | | $ | 316,812 | | | $ | — | | | $ | 316,812 | | | $ | 0.154 | | | $ | 0.151 | |
Stock-based compensation expense | | | — | | | | (12,486 | ) | | | (19,631 | ) | | | (43,307 | ) | | | — | | | 75,424 | | | | — | | | 75,424 | | | | 15,770 | | | | 59,654 | | | | — | | | | 59,654 | | | $ | 0.029 | | | $ | 0.028 | |
Intangible asset amortization | | | — | | | | (36,974 | ) | | | (2,866 | ) | | | (25,198 | ) | | | — | | | 65,038 | | | | — | | | 65,038 | | | | 21,752 | | | | 43,286 | | | | — | | | | 43,286 | | | $ | 0.021 | | | $ | 0.021 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure Non-GAAP (2) | | $ | 3,221,299 | | | $ | 1,515,399 | | | $ | 305,420 | | | $ | 868,495 | | | $ | — | | $ | 531,985 | | | $ | 8,313 | | $ | 540,298 | | | $ | 120,546 | | | $ | 419,752 | | | $ | — | | | $ | 419,752 | | | $ | 0.204 | | | $ | 0.200 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware standalone GAAP | | $ | 456,128 | | | $ | 80,531 | | | $ | 114,128 | | | $ | 200,469 | | | $ | — | | $ | 61,000 | | | $ | 3,101 | | $ | 64,101 | | | $ | 11,765 | | | $ | 52,336 | | | $ | — | | | $ | 52,336 | | | $ | 0.025 | | | $ | 0.025 | |
GAAP adjustments and eliminations | | | (3,553 | ) | | | (86 | ) | | | 457 | | | | (1,795 | ) | | | — | | | (2,129 | ) | | | 461 | | | (1,668 | ) | | | (357 | ) | | | (1,311 | ) | | | (7,713 | ) | | | (9,024 | ) | | $ | (0.004 | ) | | $ | (0.005 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware within EMC GAAP (3) | | | 452,575 | | | | 80,445 | | | | 114,585 | | | | 198,674 | | | | — | | | 58,871 | | | | 3,562 | | | 62,433 | | | | 11,408 | | | | 51,025 | | | | (7,713 | ) | | | 43,312 | | | $ | 0.021 | | | $ | 0.020 | |
Stock-based compensation expense | | | — | | | | (6,572 | ) | | | (19,802 | ) | | | (18,522 | ) | | | — | | | 44,896 | | | | — | | | 44,896 | | | | 10,685 | | | | 34,211 | | | | (5,043 | ) | | | 29,168 | | | $ | 0.014 | | | $ | 0.014 | |
Intangible asset amortization | | | — | | | | (2,294 | ) | | | — | | | | (1,545 | ) | | | — | | | 3,839 | | | | — | | | 3,839 | | | | 1,293 | | | | 2,546 | | | | (375 | ) | | | 2,171 | | | $ | 0.001 | | | $ | 0.001 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware within EMC Non-GAAP (4) | | $ | 452,575 | | | $ | 71,579 | | | $ | 94,783 | | | $ | 178,607 | | | $ | — | | $ | 107,606 | | | $ | 3,562 | | $ | 111,168 | | | $ | 23,386 | | | $ | 87,782 | | | $ | (13,131 | ) | | $ | 74,651 | | | $ | 0.036 | | | $ | 0.035 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Wtd. Average Share O/S | | | | 2,057,766 | | | | 2,094,795 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended June 30, 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
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Cost of
Revenue | | Research and
Development | | Selling,
General and
Administrative | | Restructuring
and IPR&D | | Operating
Income | | Other
Income, net | | | Income
Before
Taxes | | | Income
Tax
Provision | | | Net
Income | | | Net Income
Attributable
to VMware | | Net Income
Attributable
to EMC | | | Net Income
per Weighted
Average
Share, Basic | | | Net Income
per Weighted
Average
Share, Diluted | |
| | | Revenue | | | | | | | | | | | | | |
Non-cash interest expense on convertible debt (5) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | (25,250 | ) | | $ | (25,250 | ) | | $ | (7,906 | ) | | $ | (17,344 | ) | | $ | — | | $ | (17,344 | ) | | $ | (0.008 | ) | | $ | (0.008 | ) |
| (1) | Represents EMC Consolidated GAAP excluding stock-based compensation expense and intangible asset amortization. |
| (2) | Represents EMC Information Infrastructure GAAP excluding stock-based compensation expense and intangible asset amortization. |
| (3) | Represents VMware within EMC GAAP. |
| (4) | Represents VMware within EMC excluding stock-based compensation expense and intangible asset amortization. |
| (5) | Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million required to be recognized pursuant to FSP 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)”. |
Note: schedule may not add due to rounding
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended March 31, 2008
(in thousands, except per share amounts)
Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Revenue | | | Cost of
Revenue | | | Research and
Development | | | Selling,
General and
Administrative | | | Restructuring
and IPR&D | | | Operating
Income | | Other
Income,
net | | Income
Before
Taxes | | Income
Tax
Provision | | Net
Income | | Net Income
Attributable
to VMware | | | Net Income
Attributable
to EMC | | | Net
Income
per
Weighted
Average
Share,
Basic | | | Net
Income
per
Weighted
Average
Share,
Diluted | |
EMC Consolidated GAAP | | $ | 3,470,059 | | | $ | 1,560,664 | | | $ | 433,514 | | | $ | 1,082,215 | | | $ | 78,847 | | | $ | 314,819 | | $ | 29,308 | | $ | 344,127 | | $ | 86,319 | | $ | 257,808 | | $ | (6,161 | ) | | $ | 251,647 | | | $ | 0.121 | | | $ | 0.118 | |
IPR&D | | | — | | | | — | | | | — | | | | — | | | | (79,204 | ) | | | 79,204 | | | — | | | 79,204 | | | — | | | 79,204 | | | — | | | | 79,204 | | | $ | 0.038 | | | $ | 0.038 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Consolidated Adjusted (1) | | | 3,470,059 | | | | 1,560,664 | | | | 433,514 | | | | 1,082,215 | | | | (357 | ) | | | 394,023 | | | 29,308 | | | 423,331 | | | 86,319 | | | 337,012 | | | (6,161 | ) | | | 330,851 | | | $ | 0.159 | | | $ | 0.156 | |
Stock-based compensation expense | | | — | | | | (18,312 | ) | | | (38,825 | ) | | | (61,950 | ) | | | — | | | | 119,087 | | | — | | | 119,087 | | | 27,831 | | | 91,256 | | | (5,095 | ) | | | 86,161 | | | $ | 0.042 | | | $ | 0.041 | |
Intangible asset amortization | | | — | | | | (38,198 | ) | | | (3,011 | ) | | | (24,791 | ) | | | — | | | | 66,000 | | | — | | | 66,000 | | | 22,533 | | | 43,467 | | | (349 | ) | | | 43,118 | | | $ | 0.021 | | | $ | 0.020 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Consolidated Non-GAAP (2) | | $ | 3,470,059 | | | $ | 1,504,154 | | | $ | 391,678 | | | $ | 995,474 | | | $ | (357 | ) | | $ | 579,110 | | $ | 29,308 | | $ | 608,418 | | $ | 136,683 | | $ | 471,735 | | $ | (11,605 | ) | | $ | 460,130 | | | $ | 0.222 | | | $ | 0.217 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
EMC Information Infrastructure GAAP | | $ | 3,031,889 | | | $ | 1,483,604 | | | $ | 315,428 | | | $ | 890,640 | | | $ | 78,847 | | | $ | 263,370 | | $ | 26,669 | | $ | 290,039 | | $ | 77,600 | | $ | 212,439 | | $ | — | | | $ | 212,439 | | | $ | 0.102 | | | $ | 0.101 | |
IPR&D | | | — | | | | — | | | | — | | | | — | | | | (79,204 | ) | | | 79,204 | | | — | | | 79,204 | | | — | | | 79,204 | | | — | | | | 79,204 | | | $ | 0.038 | | | $ | 0.038 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Information Infrastructure Adjusted (3) | | | 3,031,889 | | | | 1,483,604 | | | | 315,428 | | | | 890,640 | | | | (357 | ) | | | 342,574 | | | 26,669 | | | 369,243 | | | 77,600 | | | 291,643 | | | — | | | | 291,643 | | | $ | 0.141 | | | $ | 0.138 | |
Stock-based compensation expense | | | — | | | | (12,136 | ) | | | (17,912 | ) | | | (44,412 | ) | | | — | | | | 74,460 | | | — | | | 74,460 | | | 18,834 | | | 55,626 | | | — | | | | 55,626 | | | $ | 0.027 | | | $ | 0.026 | |
Intangible asset amortization | | | — | | | | (35,888 | ) | | | (3,011 | ) | | | (23,250 | ) | | | — | | | | 62,149 | | | — | | | 62,149 | | | 21,122 | | | 41,027 | | | — | | | | 41,027 | | | $ | 0.020 | | | $ | 0.019 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Information Infrastructure Non-GAAP (4) | | $ | 3,031,889 | | | $ | 1,435,580 | | | $ | 294,505 | | | $ | 822,978 | | | $ | (357 | ) | | $ | 479,183 | | $ | 26,669 | | $ | 505,852 | | $ | 117,557 | | $ | 388,295 | | $ | — | | | $ | 388,295 | | | $ | 0.187 | | | $ | 0.184 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
VMware standalone GAAP | | $ | 438,175 | | | $ | 77,170 | | | $ | 119,255 | | | $ | 193,359 | | | $ | — | | | $ | 48,391 | | $ | 2,639 | | $ | 51,030 | | $ | 7,975 | | $ | 43,055 | | $ | — | | | $ | 43,055 | | | $ | 0.021 | | | $ | 0.020 | |
GAAP adjustments and eliminations | | | (5 | ) | | | (110 | ) | | | (1,169 | ) | | | (1,784 | ) | | | — | | | | 3,058 | | | — | | | 3,058 | | | 744 | | | 2,314 | | | (6,161 | ) | | | (3,847 | ) | | $ | (0.002 | ) | | $ | (0.003 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
VMware within EMC GAAP (5) | | | 438,170 | | | | 77,060 | | | | 118,086 | | | | 191,575 | | | | — | | | | 51,449 | | | 2,639 | | | 54,088 | | | 8,719 | | | 45,369 | | | (6,161 | ) | | | 39,208 | | | $ | 0.019 | | | $ | 0.018 | |
Stock-based compensation expense | | | — | | | | (6,176 | ) | | | (20,913 | ) | | | (17,538 | ) | | | — | | | | 44,627 | | | — | | | 44,627 | | | 8,997 | | | 35,630 | | | (5,095 | ) | | | 30,535 | | | $ | 0.015 | | | $ | 0.014 | |
Intangible asset amortization | | | — | | | | (2,310 | ) | | | — | | | | (1,541 | ) | | | — | | | | 3,851 | | | — | | | 3,851 | | | 1,411 | | | 2,440 | | | (349 | ) | | | 2,091 | | | $ | 0.001 | | | $ | 0.001 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
VMware within EMC Non-GAAP (6) | | $ | 438,170 | | | $ | 68,574 | | | $ | 97,173 | | | $ | 172,496 | | | $ | — | | | $ | 99,927 | | $ | 2,639 | | $ | 102,566 | | $ | 19,126 | | $ | 83,440 | | $ | (11,605 | ) | | $ | 71,834 | | | $ | 0.035 | | | $ | 0.033 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Wtd. Average Share O/S | | | | | | | | 2,075,152 | | | | 2,110,805 | |
| | | | | | | | | | | | |
Reconciliation of GAAP to Non-GAAP
For the Three Months Ended March 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
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Revenue | | Cost of
Revenue | | Research and
Development | | Selling,
General and
Administrative | | Restructuring
and IPR&D | | Operating
Income | | Other
Income,
net | | | Income
Before
Taxes | | | Income
Tax
Provision | | | Net
Income | | | Net Income
Attributable
to VMware | | Net Income
Attributable
to EMC | | | Net
Income
per
Weighted
Average
Share,
Basic | | | Net
Income
per
Weighted
Average
Share,
Diluted | |
Non-cash interest expense on convertible debt (7) | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | (25,027 | ) | | $ | (25,027 | ) | | $ | (7,836 | ) | | $ | (17,191 | ) | | $ | — | | $ | (17,191 | ) | | $ | (0.008 | ) | | $ | (0.008 | ) |
| (1) | Represents EMC Consolidated GAAP excluding IPR&D. |
| (2) | Represents EMC Consolidated Adjusted excluding stock-based compensation expense and intangible asset amortization. |
| (3) | Represents EMC Information Infrastructure GAAP excluding IPR&D. |
| (4) | Represents EMC Information Infrastructure Adjusted less stock-based compensation expense and intangible asset amortization. |
| (5) | Represents VMware within EMC GAAP. |
| (6) | Represents VMware within EMC excluding stock-based compensation expense and intangible asset amortization. |
| (7) | Represents the non-cash interest charge associated with our convertible senior notes due 2011 and 2013 totaling $3,450 million required to be recognized pursuant to FSP 14-1, “Accounting for Convertible Debt Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash Settlement)”. |
Note: schedule may not add due to rounding
EMC CORPORATION
Consolidated Balance Sheets
(in thousands, except per share amounts)
Unaudited
| | | | | | | | |
| | | June 30, | | | December 31, | |
| | | 2009 | | | 2008 | |
| | | | | | (As Adjusted) | |
ASSETS | | | | | | | | |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 6,422,760 | | | $ | 5,843,685 | |
Short-term investments | | | 835,490 | | | | 963,292 | |
Accounts and notes receivable, less allowance for doubtful accounts of $52,761 and $48,080 | | | 1,855,986 | | | | 2,252,640 | |
Inventories | | | 773,528 | | | | 842,803 | |
Deferred income taxes | | | 457,193 | | | | 477,101 | |
Other current assets | | | 341,305 | | | | 285,508 | |
| | | | | | | | |
Total current assets | | | 10,686,262 | | | | 10,665,029 | |
Long-term investments | | | 2,765,946 | | | | 2,370,493 | |
Property, plant and equipment, net | | | 2,229,053 | | | | 2,223,007 | |
Intangible assets, net | | | 698,180 | | | | 795,616 | |
Goodwill, net | | | 7,109,565 | | | | 7,046,799 | |
Other assets, net | | | 998,326 | | | | 773,631 | |
| | | | | | | | |
Total assets | | $ | 24,487,332 | | | $ | 23,874,575 | |
| | | | | | | | |
| | |
LIABILITIES & SHAREHOLDERS’ EQUITY | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 697,389 | | | $ | 757,405 | |
Accrued expenses | | | 1,812,674 | | | | 1,901,884 | |
Securities lending payable | | | 260,125 | | | | 412,321 | |
Income taxes payable | | | — | | | | 136,802 | |
Deferred revenue | | | 2,137,173 | | | | 2,010,024 | |
| | | | | | | | |
Total current liabilities | | | 4,907,361 | | | | 5,218,436 | |
Income taxes payable | | | 226,517 | | | | 255,182 | |
Deferred revenue | | | 1,208,825 | | | | 1,182,360 | |
Deferred income taxes | | | 454,516 | | | | 389,787 | |
Long-term convertible debt | | | 3,045,022 | | | | 2,991,943 | |
Other liabilities | | | 196,730 | | | | 180,917 | |
| | | | | | | | |
Total Liabilities | | | 10,038,971 | | | | 10,218,625 | |
| | |
Commitments and contingencies | | | | | | | | |
EMC Corporation’s Shareholders’ equity: | | | | | | | | |
Preferred stock, par value $.01; authorized 25,000 shares, none outstanding | | | — | | | | — | |
Common stock, par value $.01; authorized 6,000,000 shares; issued 2,022,048 and 2,012,938 shares | | | 20,220 | | | | 20,129 | |
Additional paid-in capital | | | 3,105,717 | | | | 2,817,054 | |
Retained earnings | | | 11,070,513 | | | | 10,671,212 | |
Accumulated other comprehensive loss | | | (141,487 | ) | | | (179,952 | ) |
| | | | | | | | |
Total EMC Corporation’s shareholders’ equity | | | 14,054,963 | | | | 13,328,443 | |
Non-controlling interest in VMware, Inc. | | | 393,398 | | | | 327,507 | |
| | | | | | | | |
Total shareholders’ equity | | | 14,448,361 | | | | 13,655,950 | |
| | | | | | | | |
Total liabilities and shareholders’ equity | | $ | 24,487,332 | | | $ | 23,874,575 | |
| | | | | | | | |
EMC CORPORATION
Consolidated Statements of Cash Flows
(in thousands)
Unaudited
| | | | | | | | |
| | | Six Months Ended | |
| | | June 30,
2009 | | | June 30,
2008 | |
| | | | | | (As Adjusted) | |
Cash flows from operating activities: | | | | | | | | |
Cash received from customers | | $ | 6,951,380 | | | $ | 7,585,822 | |
Cash paid to suppliers and employees | | | (5,348,576 | ) | | | (5,947,544 | ) |
Dividends and interest received | | | 73,448 | | | | 135,058 | |
Interest paid | | | (35,900 | ) | | | (36,778 | ) |
Income taxes paid | | | (202,273 | ) | | | (199,689 | ) |
| | | | | | | | |
Net cash provided by operating activities | | | 1,438,079 | | | | 1,536,869 | |
| | | | | | | | |
| | |
Cash flows from investing activities: | | | | | | | | |
Additions to property, plant and equipment | | | (205,512 | ) | | | (326,449 | ) |
Capitalized software development costs | | | (151,774 | ) | | | (118,848 | ) |
Purchases of short and long-term available for sale securities | | | (3,315,606 | ) | | | (1,005,655 | ) |
Sales and maturities of short and long-term available for sale securities | | | 3,078,580 | | | | 1,572,954 | |
Purchase of Data Domain common stock | | | (65,000 | ) | | | — | |
Acquisitions, net of cash acquired | | | (98,860 | ) | | | (604,788 | ) |
Increase in strategic and other related investments | | | (107,055 | ) | | | (3,060 | ) |
| | | | | | | | |
Net cash used in investing activities | | | (865,227 | ) | | | (485,846 | ) |
| | | | | | | | |
| | |
Cash flows from financing activities: | | | | | | | | |
Issuance of EMC’s common stock from the exercise of stock options | | | 84,028 | | | | 156,220 | |
Issuance of VMware’s common stock from the exercise of stock options | | | 81,606 | | | | 133,327 | |
Repayments on securities lending | | | (152,196 | ) | | | — | |
Repurchase of EMC’s common stock | | | — | | | | (686,950 | ) |
Excess tax benefits from stock-based compensation | | | 6,715 | | | | 88,613 | |
Payment of short and long-term obligations | | | (19,364 | ) | | | (5,279 | ) |
Proceeds from short and long-term obligations | | | 1,116 | | | | 1,820 | |
| | | | | | | | |
Net cash used in financing activities | | | 1,905 | | | | (312,249 | ) |
| | | | | | | | |
| | |
Effect of exchange rate changes on cash | | | 4,318 | | | | (1,638 | ) |
| | | | | | | | |
| | |
Net increase in cash and cash equivalents | | | 579,075 | | | | 737,136 | |
Cash and cash equivalents at beginning of period | | | 5,843,685 | | | | 4,482,211 | |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | 6,422,760 | | | $ | 5,219,347 | |
| | | | | | | | |
| | |
Reconciliation of net income to net cash provided by operating activities: | | | | | | | | |
Net income | | $ | 415,961 | | | $ | 625,645 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | | | 509,066 | | | | 517,692 | |
Non-cash interest expense on convertible debt | | | 53,079 | | | | 50,277 | |
Non-cash restructuring and in-process research and development | | | 9,300 | | | | 80,970 | |
Stock-based compensation expense | | | 234,531 | | | | 239,405 | |
Increase in provision for doubtful accounts | | | 7,219 | | | | 8,576 | |
Deferred income taxes, net | | | 60,067 | | | | 10,431 | |
Excess tax benefits from stock-based compensation | | | (6,715 | ) | | | (88,613 | ) |
Other | | | 450 | | | | (5,123 | ) |
Changes in assets and liabilities, net of acquisitions: | | | | | | | | |
Accounts and notes receivable | | | 391,899 | | | | 160,492 | |
Inventories | | | (9,910 | ) | | | 12,668 | |
Other assets | | | (37,540 | ) | | | (35,719 | ) |
Accounts payable | | | (27,915 | ) | | | (61,343 | ) |
Accrued expenses | | | (134,894 | ) | | | (248,139 | ) |
Income taxes payable | | | (186,480 | ) | | | (32,677 | ) |
Deferred revenue | | | 144,148 | | | | 272,821 | |
Other liabilities | | | 15,813 | | | | 29,506 | |
| | | | | | | | |
Net cash provided by operating activities | | $ | 1,438,079 | | | $ | 1,536,869 | |
| | | | | | | | |
EMC Corporation
Reconciliation of Cash Flow from Operations to Free Cash Flow
(in thousands)
Unaudited
| | | | | | | | | | | | | | | | |
| | | Three Months Ended | | | Six Months Ended | |
| | | June 30,
2009 | | | June 30,
2008 | | | June 30,
2009 | | | June 30,
2008 | |
EMC Consolidated | | | | | | | | | | | | | | | | |
Cash flow from Operations | | $ | 574,388 | | | $ | 618,577 | | | $ | 1,438,079 | | | $ | 1,536,869 | |
Capital Expenditures | | | (110,192 | ) | | | (179,937 | ) | | | (205,512 | ) | | | (326,449 | ) |
Capitalized Software | | | (64,147 | ) | | | (64,527 | ) | | | (151,774 | ) | | | (118,848 | ) |
| | | | | | | | | | | | | | | | |
Free Cash Flow | | $ | 400,049 | | | $ | 374,113 | | | $ | 1,080,793 | | | $ | 1,091,572 | |
| | | | | | | | | | | | | | | | |
| | | | |
VMware within EMC | | | | | | | | | | | | | | | | |
Cash flow from Operations | | $ | 225,351 | | | $ | 126,699 | | | $ | 466,294 | | | $ | 232,757 | |
Capital Expenditures | | | (23,323 | ) | | | (45,324 | ) | | | (47,649 | ) | | | (86,343 | ) |
Capitalized Software | | | (14,745 | ) | | | (11,770 | ) | | | (44,680 | ) | | | (15,934 | ) |
| | | | | | | | | | | | | | | | |
Free Cash Flow | | $ | 187,283 | | | $ | 69,605 | | | $ | 373,965 | | | $ | 130,480 | |
| | | | | | | | | | | | | | | | |
| | | | |
EMC Information Infrastructure | | | | | | | | | | | | | | | | |
Cash flow from Operations | | $ | 349,037 | | | $ | 491,878 | | | $ | 971,785 | | | $ | 1,304,112 | |
Capital Expenditures | | | (86,869 | ) | | | (134,613 | ) | | | (157,863 | ) | | | (240,106 | ) |
Capitalized Software | | | (49,402 | ) | | | (52,757 | ) | | | (107,094 | ) | | | (102,914 | ) |
| | | | | | | | | | | | | | | | |
Free Cash Flow | | $ | 212,766 | | | $ | 304,508 | | | $ | 706,828 | | | $ | 961,092 | |
| | | | | | | | | | | | | | | | |
Free cash flow for the three months ended June 30, 2009 includes intercompany tax payments of $85.4 million from EMC Information Infrastructure to VMware within EMC.
EMC Corporation
Reconciliation of EMC Information Storage Gross Margin GAAP to Non-GAAP
(In thousands)
Unaudited
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Q1 ‘07 | | Q2 ‘07 | | Q3 ‘07 | | Q4 ‘07 | | Q1 ‘08 | | Q2 ‘08 | | Q3 ‘08 | | Q4 ‘08 | | Q1 ‘09 | | Q2 ‘09 |
EMC Information Storage Gross Margin GAAP | | $ | 1,174,130 | | $ | 1,269,402 | | $ | 1,327,380 | | $ | 1,524,768 | | $ | 1,370,420 | | $ | 1,455,853 | | $ | 1,472,280 | | $ | 1,571,111 | | $ | 1,108,748 | | $ | 1,179,673 |
Less: Stock-based compensation | | | 12,755 | | | 11,516 | | | 9,530 | | | 8,853 | | | 10,131 | | | 10,406 | | | 13,060 | | | 13,877 | | | 11,885 | | | 12,686 |
Intangible asset amortization | | | 8,343 | | | 8,352 | | | 8,885 | | | 9,727 | | | 10,374 | | | 11,394 | | | 11,614 | | | 11,681 | | | 8,217 | | | 8,167 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | |
EMC Information Storage Gross Margin
Non-GAAP | | $ | 1,195,228 | | $ | 1,289,270 | | $ | 1,345,795 | | $ | 1,543,348 | | $ | 1,390,925 | | $ | 1,477,653 | | $ | 1,496,954 | | $ | 1,596,669 | | $ | 1,128,850 | | $ | 1,200,526 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
EMC Corporation
Reconciliation of Expected EMC Information Storage Gross Margin Percentage
Second Half of 2009
| | | |
EMC Information Storage Gross Margin GAAP Percentage | | 50.0 | % |
Stock-based compensation | | 0.6 | |
Intangible asset amortization | | 0.4 | |
| | | |
EMC Information Storage Gross Margin Non-GAAP Percentage | | 51.0 | % |
| | | |
EMC Corporation
Supplemental
Revenue Analysis
(in thousands)
Unaudited
Supplemental Revenue Data
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Q1 2008 | | | Q2 2008 | | | Q3 2008 | | | Q4 2008 | | | YTD 2008 | | | Q1 2009 | | | Q2 2009 | |
Information Storage: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product Revenue | | $ | 1,903,639 | | | $ | 2,018,026 | | | $ | 2,056,498 | | | $ | 2,285,366 | | | $ | 8,263,529 | | | $ | 1,572,408 | | | $ | 1,632,309 | |
Services Revenue | | | 808,190 | | | | 855,221 | | | | 851,825 | | | | 853,539 | | | | 3,368,775 | | | | 790,932 | | | | 842,558 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Information Storage Revenue | | $ | 2,711,829 | | | $ | 2,873,247 | | | $ | 2,908,323 | | | $ | 3,138,905 | | | $ | 11,632,304 | | | $ | 2,363,340 | | | $ | 2,474,867 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Content Management and Archiving: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product Revenue | | $ | 61,128 | | | $ | 73,415 | | | $ | 62,576 | | | $ | 81,054 | | | $ | 278,173 | | | $ | 58,710 | | | $ | 60,792 | |
Services Revenue | | | 124,075 | | | | 130,591 | | | | 125,493 | | | | 127,316 | | | | 507,475 | | | | 115,605 | | | | 119,445 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Content Management and Archiving Revenue | | $ | 185,203 | | | $ | 204,006 | | | $ | 188,069 | | | $ | 208,370 | | | $ | 785,648 | | | $ | 174,315 | | | $ | 180,237 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Security: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product Revenue | | $ | 81,683 | | | $ | 89,067 | | | $ | 88,779 | | | $ | 95,534 | | | $ | 355,063 | | | $ | 80,671 | | | $ | 84,080 | |
Services Revenue | | | 53,174 | | | | 54,979 | | | | 58,561 | | | | 59,498 | | | | 226,212 | | | | 62,035 | | | | 63,055 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Security Revenue | | $ | 134,857 | | | $ | 144,046 | | | $ | 147,340 | | | $ | 155,032 | | | $ | 581,275 | | | $ | 142,706 | | | $ | 147,135 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
EMC Information Infrastructure: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product Revenue | | $ | 2,046,450 | | | $ | 2,180,508 | | | $ | 2,207,853 | | | $ | 2,461,954 | | | $ | 8,896,765 | | | $ | 1,711,789 | | | $ | 1,777,181 | |
Services Revenue | | | 985,439 | | | | 1,040,791 | | | | 1,035,879 | | | | 1,040,353 | | | | 4,102,462 | | | | 968,572 | | | | 1,025,058 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total EMC Information Infrastructure Revenue | | $ | 3,031,889 | | | $ | 3,221,299 | | | $ | 3,243,732 | | | $ | 3,502,307 | | | $ | 12,999,227 | | | $ | 2,680,361 | | | $ | 2,802,239 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
VMware: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product Revenue | | $ | 293,980 | | | $ | 281,143 | | | $ | 285,088 | | | $ | 314,840 | | | $ | 1,175,051 | | | $ | 257,331 | | | $ | 228,089 | |
Services Revenue | | | 144,190 | | | | 171,432 | | | | 186,772 | | | | 199,491 | | | | 701,885 | | | | 213,070 | | | | 227,024 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total VMware Revenue | | $ | 438,170 | | | $ | 452,575 | | | $ | 471,860 | | | $ | 514,331 | | | $ | 1,876,936 | | | $ | 470,401 | | | $ | 455,113 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Consolidated Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Product Revenue | | $ | 2,340,430 | | | $ | 2,461,651 | | | $ | 2,492,941 | | | $ | 2,776,794 | | | $ | 10,071,816 | | | $ | 1,969,120 | | | $ | 2,005,270 | |
Services Revenue | | | 1,129,629 | | | | 1,212,223 | | | | 1,222,651 | | | | 1,239,844 | | | | 4,804,347 | | | | 1,181,642 | | | | 1,252,082 | |
| | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Consolidated Revenues | | $ | 3,470,059 | | | $ | 3,673,874 | | | $ | 3,715,592 | | | $ | 4,016,638 | | | $ | 14,876,163 | | | $ | 3,150,762 | | | $ | 3,257,352 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | |
Percentage impact to EMC revenue growth rate due to changes in exchange rates from the prior year | | | 2.3 | % | | | 2.7 | % | | | 1.2 | % | | | (2.3 | )% | | | 0.8 | % | | | (3.5 | )% | | | (3.7 | )% |
