PALO ALTO, CA--(Marketwire - Oct 17, 2011) - VMware, Inc. (
- Revenues for the third quarter were $942 million, an increase of 32%
from the third quarter of 2010, and an increase of 30% measured in constant
currency.
- Operating income for the third quarter was $181 million. Non-GAAP
operating income for the third quarter was $285 million, an increase of 40%
from the third quarter of 2010.
- Net income for the third quarter was $178 million, or $0.41 per diluted
share, compared to $85 million, or $0.20 per diluted share, for the third
quarter of 2010. Non-GAAP net income for the quarter was $230 million, or
$0.53 per diluted share, compared to $165 million, or $0.39 per diluted
share, for the third quarter of 2010.
- Operating cash flows for the third quarter were $524 million. Free
cash flows for the quarter were $494 million, an increase of 108% from the
third quarter of 2010.
- Trailing twelve months operating cash flows were $1.9 billion, an
increase of 78%. Trailing twelve months free cash flows were $1.8 billion,
an increase of 72%.
- Cash, cash equivalents and short-term investments were $4.0 billion and unearned revenue was $2.2 billion as of September 30, 2011.
U.S. revenues for the third quarter of 2011 grew 22% to $443 million from the third quarter of 2010. International revenues grew 42% to $498 million from the third quarter of 2010, and 37% in constant currency.
License revenues for the third quarter of 2011 were $444 million, an increase of 29% from the third quarter of 2010, and an increase of 25% measured in constant currency. Service revenues, which include software maintenance and professional services, were $498 million for the third quarter of 2011, an increase of 34% from the third quarter of 2010.
"VMware's third quarter results were driven by growth across all products. Demand was especially strong in the Asia Pacific markets and we also experienced the seasonal impact of sales to the US Federal Government," said Mark Peek, chief financial officer. "Fourth quarter 2011 revenues are expected to be in the range of $1.03 billion and $1.06 billion, a year-over-year increase of 23% to 27%."
"I'm pleased with another solid quarter for VMware illustrated by progress with new products, growth across our portfolio and a growing community. We are becoming a significant partner to businesses moving to the cloud," said Paul Maritz, chief executive officer.
Recent Highlights & Strategic Announcements
- During the third quarter, VMware announced the industry's first cloud
infrastructure suite and the general availability of VMware vSphere® 5,
delivering nearly 200 new and enhanced capabilities to help customers
transform IT by driving greater efficiency from existing investments and
improving operational agility.
- In August 2011 at VMworld® Las Vegas, VMware announced a portfolio of
new and emerging products to provide customers a cohesive path to IT as a
Service. VMware announced a simple way to help organizations break free
from device-centric legacy desktop models and work in the post-PC era. VMware View™ 5
simplifies IT manageability and control, while providing a high fidelity
desktop virtualization experience. Updates to VMware Horizon™ will
provide an open, user-centric platform for delivery of different
application types within a unified application catalog from a wide range of
devices.
- VMware announced a new enterprise database as a service platform
accelerating development while automating administration of heterogeneous
database technologies. VMware vFabric Data Director™ establishes a
policy driven model for driving consistent security, data protection and
resource consumption across an enterprise's database portfolio. VMware
vFabric Postgres, the first database supported on Data Director,
dynamically adapts to changing workloads to achieve greater memory
efficiency and higher consolidation ratios.
- VMware announced the beta availability of VMware Micro Cloud Foundry™ as a free download. Cloud Foundry is the industry's first open Platform as a Service (PaaS) solution, designed to deliver access to modern, high productivity frameworks and a rich ecosystem of application services from VMware, third parties and the open source community.
VMware plans to host a conference call today to review its third quarter 2011 results and to discuss its financial outlook. The call is scheduled to begin at 2:00 p.m. PT/ 5:00 p.m. ET and can be accessed at VMware's Investor Relation's page at http://ir.vmware.com. The webcast will be available live, and a replay will be available following completion of the live broadcast for approximately 30 days.
About VMware
VMware is the leader in virtualization and cloud infrastructure solutions that enable businesses to thrive in the Cloud Era. Customers rely on VMware to help them transform the way they build, deliver and consume Information Technology resources in a manner that is evolutionary and based on their specific needs. With 2010 revenues of $2.9 billion, VMware has more than 300,000 customers and 25,000 partners. The company is headquartered in Silicon Valley with offices throughout the world and can be found online at www.vmware.com.
VMware, VMware vSphere, VMware View, VMworld, VMware vFabric Data Director and VMware Micro Cloud Foundry are registered trademarks or trademarks of VMware, Inc. in the United States and/or other jurisdictions. Other marks mentioned herein are trademarks which are proprietary to VMware, Inc. or another company.
Use of Non-GAAP Financial Measures
Reconciliations of non-GAAP financial measures to VMware's financial results as determined in accordance with GAAP are included at the end of this press release following the accompanying financial data. For a description of these non-GAAP financial measures, including the reasons management uses each measure, please see the section of the tables titled "About Non-GAAP Financial Measures."
Forward-Looking Statements
This press release contains forward-looking statements including, among other things, statements regarding VMware's expected fourth quarter revenues, the features and benefits of VMware vCloud Connector, VMware Horizon, and VMware Micro Cloud Foundry and the role of VMware products and services in customer adoption of cloud computing and the transition to the post-PC era. These forward-looking statements are subject to the safe harbor provisions created by the Private Securities Litigation Reform Act of 1995. 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 consumer or information technology spending; (iii) competitive factors, including but not limited to pricing pressures, industry consolidation, entry of new competitors into the virtualization and cloud computing markets, and new product and marketing initiatives by our competitors; (iv) factors that affect timing of license revenue recognition such as product announcements, beta programs and product promotions that can cause revenue recognition of certain orders to be deferred; (v) our customers' ability to develop, and to transition to, new products and computing strategies such as cloud computing and desktop virtualization; (vi) the uncertainty of customer acceptance of emerging technology; (vii) changes in the willingness of customers to enter into longer term licensing and support arrangements; (viii) rapid technological and market changes in virtualization software and platforms for cloud and desktop computing; (ix) changes to product development timelines; (x) VMware's relationship with EMC Corporation and EMC's ability to control matters requiring stockholder approval, including the election of VMware's board members; (xi) our ability to protect our proprietary technology; (xii) our ability to attract and retain highly qualified employees; (xiii) the successful integration of acquired companies and assets into VMware; and (xiv) fluctuating currency exchange rates. These forward looking statements are based on current expectations and are subject to uncertainties and changes in condition, significance, value and effect as well as other risks detailed in documents filed with the Securities and Exchange Commission, including our most recent reports on Form 10-K and Form 10-Q and current reports on Form 8-K that we may file from time to time, which could cause actual results to vary from expectations. VMware assumes no obligation to, and does not currently intend to, update any such forward-looking statements after the date of this release.
VMware, Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
For the Three Months For the Nine Months
Ended Ended
September 30, September 30,
------------------------ ------------------------
2011 2010 2011 2010
----------- ----------- ----------- -----------
Operating activities:
Net income $ 177,538 $ 84,600 $ 523,508 $ 237,559
Adjustments to
reconcile net income
to net cash provided
by operating
activities:
Depreciation and
amortization 73,985 71,117 229,643 183,461
Stock-based
compensation,
excluding amounts
capitalized 88,379 73,657 254,394 205,190
Excess tax benefits
from stock-based
compensation (46,428) (78,703) (197,692) (167,204)
Gain on sale of
Terremark investment - - (56,000) -
Other 6,968 261 10,794 6,120
Changes in assets
and liabilities,
net of
acquisitions:
Accounts receivable 46,174 51,553 72,757 159,241
Other assets (57,402) (59,179) (91,455) (83,430)
Due to/from EMC,
net 17,505 13,629 42,940 15,931
Accounts payable (10,846) (1,971) (12,553) 4,589
Accrued expenses (19,539) 1,631 14,672 28,527
Income taxes
receivable from
EMC 69,796 - 246,240 2,508
Income taxes
payable 14,321 11,697 51,922 42,821
Deferred income
taxes, net 10,231 (4,088) 9,273 (8,435)
Unearned revenue 152,829 32,495 365,781 140,896
----------- ----------- ----------- -----------
Net cash provided by
operating activities 523,511 196,699 1,464,224 767,774
----------- ----------- ----------- -----------
Investing activities:
Additions to property
and equipment (54,948) (31,137) (177,180) (91,245)
Purchase of leasehold
interest 22,043 - (151,083) -
Capitalized software
development costs (21,139) (7,023) (73,998) (48,194)
Purchases of
available-for-sale
securities (955,686) (964,655) (2,083,491) (1,624,706)
Sales of
available-for-sale
securities 231,705 124,218 608,293 124,218
Maturities of
available-for-sale
securities 231,738 30,894 724,707 30,894
Sale of strategic
investments - 2,648 78,513 2,648
Business acquisitions,
net of cash acquired (99,522) (125,820) (303,610) (292,970)
Transfer of net assets
under common control (1,930) - (22,393) (175,000)
Other investing (3,230) - (30,372) 206
----------- ----------- ----------- -----------
Net cash used in
investing activities (650,969) (970,875) (1,430,614) (2,074,149)
----------- ----------- ----------- -----------
Financing activities:
Proceeds from issuance
of common stock 84,572 139,939 285,286 355,846
Repurchase of common
stock (210,527) (141,440) (490,916) (285,940)
Excess tax benefits
from stock-based
compensation 46,428 78,703 197,692 167,204
Shares repurchased for
tax withholdings on
vesting of restricted
stock (34,230) (24,533) (104,808) (70,116)
----------- ----------- ----------- -----------
Net cash provided by
(used in) financing
activities (113,757) 52,669 (112,746) 166,994
----------- ----------- ----------- -----------
Net decrease in cash
and cash equivalents (241,215) (721,507) (79,136) (1,139,381)
Cash and cash
equivalents at
beginning of the
period 1,791,044 2,068,587 1,628,965 2,486,461
----------- ----------- ----------- -----------
Cash and cash
equivalents at end of
the period $ 1,549,829 $ 1,347,080 $ 1,549,829 $ 1,347,080
=========== =========== =========== ===========
VMware, Inc.
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share amounts)
(unaudited)
For the Three Months For the Nine Months
Ended Ended
September 30, September 30,
------------------------ ------------------------
2011 2010 2011 2010
----------- ----------- ----------- -----------
Revenues:
License $ 443,597 $ 343,239 $ 1,327,402 $ 979,081
Services 498,266 371,006 1,379,392 1,042,601
----------- ----------- ----------- -----------
941,863 714,245 2,706,794 2,021,682
Operating expenses(1):
Cost of license
revenues 46,063 46,333 151,009 126,723
Cost of services
revenues 106,678 80,229 304,104 226,641
Research and
development 199,655 175,429 558,059 475,297
Sales and marketing 331,626 251,745 949,110 700,236
General and
administrative 77,120 66,497 223,397 195,406
----------- ----------- ----------- -----------
Operating income 180,721 94,012 521,115 297,379
Investment income 4,351 2,349 11,472 4,029
Interest expense with
EMC (915) (1,245) (2,846) (3,103)
Other income (expense),
net (998) 1,629 55,806 (6,977)
----------- ----------- ----------- -----------
Income before income
taxes 183,159 96,745 585,547 291,328
Income tax provision 5,621 12,145 62,039 53,769
----------- ----------- ----------- -----------
Net income $ 177,538 $ 84,600 $ 523,508 $ 237,559
=========== =========== =========== ===========
Net income per
weighted-average
share, basic for Class
A and Class B $ 0.42 $ 0.21 $ 1.25 $ 0.58
Net income per
weighted-average
share, diluted for
Class A and Class B $ 0.41 $ 0.20 $ 1.21 $ 0.56
Weighted-average
shares, basic for
Class A and Class B 422,030 411,755 420,247 408,082
Weighted-average
shares, diluted for
Class A and Class B 431,881 426,581 431,846 421,949
(1) Includes
stock-based
compensation as
follows:
Cost of license
revenues $ 367 $ 395 $ 1,271 $ 1,170
Cost of services
revenues 6,068 4,387 17,396 12,601
Research and
development 46,663 43,124 134,621 117,292
Sales and marketing 24,763 18,102 70,550 49,601
General and
administrative 10,518 7,649 30,556 24,526
VMware, Inc.
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share amounts)
(unaudited)
September 30, December 31,
2011 2010
------------- -------------
ASSETS
Current assets:
Cash and cash equivalents $ 1,549,829 $ 1,628,965
Short-term investments 2,426,870 1,694,675
Accounts receivable, net of allowance for
doubtful accounts of $2,768 and $4,519 548,027 614,726
Due from EMC, net 12,489 55,481
Deferred tax asset 127,740 100,689
Other current assets 147,901 203,119
------------- -------------
Total current assets 4,812,856 4,297,655
Property and equipment, net 516,661 419,065
Capitalized software development costs, net
and other 177,420 151,945
Deferred tax asset 126,631 149,126
Intangible assets, net 426,584 210,928
Goodwill 1,760,269 1,568,600
------------- -------------
Total assets $ 7,820,421 $ 6,797,319
============= =============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable $ 57,812 $ 58,913
Accrued expenses and other 508,149 459,813
Unearned revenues 1,468,126 1,270,426
------------- -------------
Total current liabilities 2,034,087 1,789,152
Note payable to EMC 450,000 450,000
Unearned revenues 765,992 589,668
Deferred tax liability 4,899 30,096
Other liabilities 111,546 129,960
------------- -------------
Total liabilities 3,366,524 2,988,876
Commitments and contingencies
Stockholders' equity:
Class A common stock, par value $.01;
authorized 2,500,000 shares; issued and
outstanding 122,076 and 116,701 shares 1,221 1,167
Class B convertible common stock, par value
$.01; authorized 1,000,000 shares;
issued and outstanding 300,000 shares 3,000 3,000
Additional paid-in capital 3,096,738 2,955,971
Accumulated other comprehensive income 760 19,635
Retained earnings 1,352,178 828,670
------------- -------------
Total stockholders' equity 4,453,897 3,808,443
------------- -------------
Total liabilities and stockholders'
equity $ 7,820,421 $ 6,797,319
============= =============
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Three Months Ended September 30, 2011
(in thousands, except per share amounts)
(unaudited)
Employer
Payroll
Taxes on
Employee Acquisition
Stock- Stock Related
Based Transac Intangible Items and
GAAP Compensation tions Amortization Other
-------- ---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues $ 46,063 (367) (26) (12,743) --
Cost of services
revenues $106,678 (6,068) (329) (1,242) --
Research and
development $199,655 (46,663) (2,394) (797) --
Sales and marketing $331,626 (24,763) (1,403) (2,832) --
General and
administrative $ 77,120 (10,518) (340) (36) (844)
Operating income $180,721 88,379 4,492 17,650 844
Operating margin 19.2% 9.4% 0.5% 1.9% 0.1%
Income before
income taxes $183,159 88,379 4,492 17,650 844
Income tax
provision $ 5,621
Tax rate 3.1%
Net income $177,538 88,379 4,492 17,650 844
Net income per
weighted-average
share, basic for
Class A and Class
B (3) $ 0.42 $ 0.21 $ 0.01 $ 0.04 $ --
Net income per
weighted-average
share, diluted for
Class A and
Class B (4) $ 0.41 $ 0.20 $ 0.01 $ 0.04 $ --
[table continued below]
Stock-Based
Compensation
Capitalized Included in
Software Capitalized Tax Non-GAAP
Development Software Adjustment as
Costs (1) Development (2) adjusted
---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues (14,427) -- -- $ 18,500
Cost of services
revenues -- -- -- $ 99,039
Research and
development 24,528 (3,389) -- $170,940
Sales and marketing -- -- -- $302,628
General and
administrative -- -- -- $ 65,382
Operating income (10,101) 3,389 -- $285,374
Operating margin -1.1% 0.3% -- 30.3%
Income before
income taxes (10,101) 3,389 -- $287,812
Income tax
provision 51,940 $ 57,561
Tax rate 20.0%
Net income (10,101) 3,389 (51,940) $230,251
Net income per
weighted-average
share, basic for
Class A and Class
B (3) $ (0.02) $ 0.01 $ (0.12) $ 0.55
Net income per
weighted-average
share, diluted for
Class A and
Class B (4) $ (0.02) $ 0.01 $ (0.12) $ 0.53
(1) For the third quarter of 2011, we capitalized $24.5 million (including
$3.4 million of stock-based compensation) of costs incurred for the
development of software products. Amortization expense from capitalized
amounts was $14.4 million for the third quarter of 2011.
(2) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate
is based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be re-calculated during the year to
take into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, tax audit closures, material changes in the
geographic mix of revenues and expenses and other significant events. Due
to the differences in the tax treatment of items excluded from non-GAAP
earnings, as well as the methodology applied to our estimated annual tax
rates as described above, our estimated tax rate on non-GAAP income may
differ from our GAAP tax rate and from our actual tax liabilities.
(3) Calculated based upon 422,030 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 431,881 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Three Months Ended September 30, 2010
(in thousands, except per share amounts)
(unaudited)
Employer
Payroll
Taxes on
Employee Acquisition
Stock- Stock Related
Based Transac Intangible Items and
GAAP Compensation tions Amortization Other
-------- ---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues $ 46,333 (395) (26) (6,688) --
Cost of services
revenues $ 80,229 (4,387) (386) (1,471) --
Research and
development $175,429 (43,124) (3,100) (627) --
Sales and marketing $251,745 (18,102) (2,076) (1,095) --
General and
administrative $ 66,497 (7,649) (771) (38) (1,035)
Operating income $ 94,012 73,657 6,359 9,919 1,035
Operating margin 13.2% 10.3% 0.9% 1.4% 0.1%
Income before
income taxes $ 96,745 73,657 6,359 9,919 1,035
Income tax
provision $ 12,145
Tax rate 12.6%
Net income $ 84,600 73,657 6,359 9,919 1,035
Net income per
weighted-average
share, basic for
Class A and Class
B (3) $ 0.21 $ 0.18 $ 0.02 $ 0.02 $ --
Net income per
weighted-average
share, diluted for
Class A and
Class B (4) $ 0.20 $ 0.18 $ 0.02 $ 0.02 $ --
[table continued below]
Stock-Based
Compensation
Capitalized Included in
Software Capitalized Tax Non-GAAP
Development Software Adjustment as
Costs (1) Development (2) adjusted
---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues (26,140) -- -- $ 13,084
Cost of services
revenues -- -- -- $ 73,985
Research and
development 8,255 (1,232) -- $135,601
Sales and marketing -- -- -- $230,472
General and
administrative -- -- -- $ 57,004
Operating income 17,885 1,232 -- $204,099
Operating margin 2.5% 0.2% -- 28.6%
Income before
income taxes 17,885 1,232 -- $206,832
Income tax
provision 29,221 $ 41,366
Tax rate 20.0%
Net income 17,885 1,232 (29,221) $165,466
Net income per
weighted-average
share, basic for
Class A and Class
B (3) $ 0.04 $ -- $ (0.07) $ 0.40
Net income per
weighted-average
share, diluted for
Class A and
Class B (4) $ 0.04 $ -- $ (0.07) $ 0.39
(1) For the third quarter of 2010, we capitalized $8.3 million (including
$1.2 million of stock-based compensation) of costs incurred for the
development of software products. Amortization expense from capitalized
amounts was $26.1 million for the third quarter of 2010.
(2) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate
is based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be re-calculated during the year to
take into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, tax audit closures, material changes in the
geographic mix of revenues and expenses and other significant events. Due
to the differences in the tax treatment of items excluded from non-GAAP
earnings, as well as the methodology applied to our estimated annual tax
rates as described above, our estimated tax rate on non-GAAP income may
differ from our GAAP tax rate and from our actual tax liabilities.
(3) Calculated based upon 411,755 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 426,581 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Nine Months Ended September 30, 2011
(in thousands, except per share amounts)
(unaudited)
Employer
Payroll Acquisition
Taxes on Related
Stock- Employee Intangible Items
Based Stock Amortiz and
GAAP Compensation Transactions ation Other
-------- ---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues $151,009 (1,271) (93) (32,887) --
Cost of services
revenues $304,104 (17,396) (1,208) (3,726) --
Research and
development $558,059 (134,621) (8,238) (2,391) --
Sales and marketing $949,110 (70,550) (4,710) (7,347) --
General and
administrative $223,397 (30,556) (1,197) (108) (2,226)
Operating income $521,115 254,394 15,446 46,459 2,226
Operating margin 19.3% 9.4% 0.6% 1.7% 0.1%
Other income
(expense), net $ 55,806
Income before
income taxes $585,547 254,394 15,446 46,459 2,226
Income tax
provision $ 62,039
Tax rate 10.6%
Net income $523,508 254,394 15,446 46,459 2,226
Net income per
weighted-average
share, basic for
Class A and Class
B (4) $ 1.25 $ 0.61 $ 0.04 $ 0.11 $ --
Net income per
weighted-average
share, diluted for
Class A and
Class B (5) $ 1.21 $ 0.59 $ 0.04 $ 0.11 $ --
[table continued below]
Stock-Based
Compensation
Capitalized Included in Gain
Software Capitalized on Sale of Tax Non-GAAP
Development Software Terremark Adjustment as
Costs (1) Development (2) (3) adjusted
---------- ---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues (62,699) -- -- -- $ 54,059
Cost of services
revenues -- -- -- -- $281,774
Research and
development 86,426 (12,428) -- -- $486,807
Sales and marketing -- -- -- -- $866,503
General and
administrative -- -- -- -- $189,310
Operating income (23,727) 12,428 -- -- $828,341
Operating margin -0.9% 0.4% -- -- 30.6%
Other income
(expense), net (56,000) (194)
Income before
income taxes (23,727) 12,428 (56,000) -- $836,773
Income tax
provision 105,314 $167,353
Tax rate 20.0%
Net income (23,727) 12,428 (56,000) (105,314) $669,420
Net income per
weighted-average
share, basic for
Class A and Class
B (4) $ (0.06) $ 0.02 $ (0.13) $ (0.25) $ 1.59
Net income per
weighted-average
share, diluted for
Class A and
Class B (5) $ (0.05) $ 0.02 $ (0.13) $ (0.24) $ 1.55
(1) For the first nine months of 2011, we capitalized $86.4 million
(including $12.4 million of stock-based compensation) of costs incurred for
the development of software products. Amortization expense from capitalized
amounts was $62.7 million for the first nine months of 2011.
(2) VMware realized a gain of $56.0 million on the sale of its investment
in Terremark Worldwide, Inc.
(3) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate
is based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be re-calculated during the year to
take into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, tax audit closures, material changes in the
geographic mix of revenues and expenses and other significant events. Due
to the differences in the tax treatment of items excluded from non-GAAP
earnings, as well as the methodology applied to our estimated annual tax
rates as described above, our estimated tax rate on non-GAAP income may
differ from our GAAP tax rate and from our actual tax liabilities.
(4) Calculated based upon 420,247 basic weighted-average shares for Class A
and Class B.
(5) Calculated based upon 431,846 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
RECONCILIATION OF GAAP TO NON-GAAP DATA
For the Nine Months Ended September 30, 2010
(in thousands, except per share amounts)
(unaudited)
Employer
Payroll
Taxes on
Employee Acquisition
Stock- Stock Related
Based Transac Intangible Items and
GAAP Compensation tions Amortization Other
-------- ---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues $126,723 (1,170) (63) (15,410) --
Cost of services
revenues $226,641 (12,601) (563) (3,199) --
Research and
development $475,297 (117,292) (5,802) (1,727) --
Sales and marketing $700,236 (49,601) (3,137) (2,133) --
General and
administrative $195,406 (24,526) (1,347) (114) (3,174)
Operating income $297,379 205,190 10,912 22,583 3,174
Operating margin 14.7% 10.1% 0.5% 1.1% 0.2%
Income before
income taxes $291,328 205,190 10,912 22,583 3,174
Income tax
provision $ 53,769
Tax rate 18.5%
Net income $237,559 205,190 10,912 22,583 3,174
Net income per
weighted-average
share, basic for
Class A and Class
B (3) $ 0.58 $ 0.50 $ 0.03 $ 0.06 $ 0.01
Net income per
weighted-average
share, diluted for
Class A and
Class B (4) $ 0.56 $ 0.49 $ 0.03 $ 0.05 $ --
[table continued below]
Stock-Based
Compensation
Capitalized Included in
Software Capitalized Tax Non-GAAP
Development Software Adjustment as
Costs (1) Development (2) adjusted
---------- ---------- ---------- --------
Operating expenses:
Cost of license
revenues (71,057) -- -- $ 39,023
Cost of services
revenues -- -- -- $210,278
Research and
development 52,890 (8,103) -- $395,263
Sales and marketing -- -- -- $645,365
General and
administrative -- -- -- $166,245
Operating income 18,167 8,103 -- $565,508
Operating margin 0.9% 0.4% -- 28.0%
Income before
income taxes 18,167 8,103 -- $559,457
Income tax
provision 65,175 $118,944
Tax rate 21.3%
Net income 18,167 8,103 (65,175) $440,513
Net income per
weighted-average
share, basic for
Class A and Class
B (3) $ 0.04 $ 0.02 $ (0.16) $ 1.08
Net income per
weighted-average
share, diluted for
Class A and
Class B (4) $ 0.04 $ 0.02 $ (0.15) $ 1.04
(1) For the first nine months of 2010, we capitalized $52.9million
(including $8.1 million of stock-based compensation) of costs incurred for
the development of software products. Amortization expense from capitalized
amounts was $71.1 million for the first nine months of 2010.
(2) Non-GAAP financial information for the quarter is adjusted for a tax
rate equal to our annual estimated tax rate on non-GAAP income. This rate
is based on our estimated annual GAAP income tax rate forecast, adjusted to
account for items excluded from GAAP income in calculating the non-GAAP
financial measures presented above. Our estimated tax rate on non-GAAP
income is determined annually and may be re-calculated during the year to
take into account events or trends that we believe materially impact the
estimated annual rate including, but not limited to, significant changes
resulting from tax legislation, tax audit closures, material changes in the
geographic mix of revenues and expenses and other significant events. Due
to the differences in the tax treatment of items excluded from non-GAAP
earnings, as well as the methodology applied to our estimated annual tax
rates as described above, our estimated tax rate on non-GAAP income may
differ from our GAAP tax rate and from our actual tax liabilities.
(3) Calculated based upon 408,082 basic weighted-average shares for Class A
and Class B.
(4) Calculated based upon 421,949 diluted weighted-average shares for Class
A and Class B.
VMware, Inc.
REVENUE BY TYPE
(in thousands)
(unaudited)
For the Three Months Ended For the Nine Months Ended
September 30, September 30,
-------------------------- -------------------------
2011 2010 2011 2010
----------- ----------- ------------ -----------
Revenues:
License $ 443,597 $ 343,239 $ 1,327,402 $ 979,081
Services:
Software
maintenance 426,772 314,131 1,176,907 871,804
Professional
services 71,494 56,875 202,485 170,797
----------- ----------- ------------ -----------
Total services 498,266 371,006 1,379,392 1,042,601
----------- ----------- ------------ -----------
$ 941,863 $ 714,245 $ 2,706,794 $ 2,021,682
=========== =========== ============ ===========
Percentage of
revenues:
License 47.1% 48.1% 49.0% 48.4%
Services:
Software
maintenance 45.3% 44.0% 43.5% 43.1%
Professional
services 7.6% 7.9% 7.5% 8.5%
----------- ----------- ------------ -----------
Total services 52.9% 51.9% 51.0% 51.6%
----------- ----------- ------------ -----------
100.0% 100.0% 100.0% 100.0%
=========== =========== ============ ===========
VMware, Inc.
RECONCILIATION OF GAAP CASH FLOWS FROM OPERATING ACTIVITIES
TO FREE CASH FLOWS
(A NON-GAAP FINANCIAL MEASURE)
For the Three Months Ended September 30, 2011 and 2010
(in thousands)
(unaudited)
For the Three Months Ended
September 30,
--------------------------
2011 2010
------------ ------------
GAAP cash flows from operating activities $ 523,511 $ 196,699
Capitalized software development costs (21,139) (7,023)
Excess tax benefits from stock-based
compensation 46,428 78,703
Capital expenditures (54,948) (31,137)
------------ ------------
Free cash flows $ 493,852 $ 237,242
============ ============
VMware, Inc.
RECONCILIATION OF GAAP CASH FLOWS FROM OPERATING ACTIVITIES
TO FREE CASH FLOWS
(A NON-GAAP FINANCIAL MEASURE)
For the Trailing Twelve Months Ended September 30, 2011 and 2010
(in thousands)
(unaudited)
For the Trailing Twelve Months
Ended September 30,
------------------------------
2011 2010
-------------- --------------
GAAP cash flows from operating activities $ 1,870,839 $ 1,051,465
Capitalized software development costs (89,953) (63,281)
Excess tax benefits from stock-based
compensation 253,945 180,580
Capital expenditures (217,630) (114,707)
-------------- --------------
Free cash flows $ 1,817,201 $ 1,054,057
============== ==============
About Non-GAAP Financial Measures
To provide investors and others with additional information regarding VMware's results, we have disclosed in this press release the following non-GAAP financial measures: non-GAAP operating income, non-GAAP net income, non-GAAP operating margin, free cash flows and trailing twelve-month free cash flows. VMware has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure. These non-GAAP financial measures differ from GAAP in that they exclude stock-based compensation, employer payroll tax on employee stock transactions, amortization of intangible assets, acquisition related items, the net effect of the amortization and capitalization of software development costs and the gain that VMware realized upon its sale of its investment in Terremark Worldwide, Inc. during the second quarter of fiscal 2011, each as discussed below.
VMware's management uses these non-GAAP financial measures to understand and compare operating results across accounting periods, for internal budgeting and forecasting purposes, for short- and long-term operating plans, to calculate bonus payments and to evaluate VMware's financial performance, the performance of its individual functional groups and the ability of operations to generate cash. Management believes these non-GAAP financial measures reflect VMware's ongoing business in a manner that allows for meaningful period-to-period comparisons and analysis of trends in VMware's business, as they exclude expenses and gains that are not reflective of ongoing operating results. Management also believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating VMware's operating results and future prospects in the same manner as management and in comparing financial results across accounting periods and to those of peer companies. Additionally, management believes information regarding free cash flows provides investors and others with an important perspective on the cash available to make strategic acquisitions and investments, to repurchase shares, to fund ongoing operations and to fund other capital expenditures.
Management believes these non-GAAP financial measures are useful to investors and others in assessing VMware's operating performance due to the following factors:
- Stock-based compensation. Although stock-based compensation is an
important aspect of the compensation of VMware's employees and executives,
determining the fair value of the stock-based instruments involves a high
degree of judgment and estimation and the expense recorded may bear little
resemblance to the actual value realized upon the future exercise or
termination of the related stock-based awards. Furthermore, unlike cash
compensation, the value of stock-based compensation is determined using a
complex formula that incorporates factors, such as market volatility, that
are beyond our control. Management believes it is useful to exclude
stock-based compensation in order to better understand the long-term
performance of our core business and to facilitate comparison of our
results to those of peer companies. In addition, we account for stock-based
compensation under GAAP, which requires that we report the excess income
tax benefit from stock-based compensation as a financing cash flow rather
than as an operating cash flow. We have added this benefit back to our
calculation of free cash flows in order to generally classify cash flows
arising from income taxes as operating cash flows.
- Employer payroll tax on employee stock transactions. The amount of
employer payroll taxes on stock-based compensation is dependent on VMware's
stock price and other factors that are beyond our control and do not
correlate to the operation of the business.
- Amortization of intangible assets. A portion of the purchase price of
VMware's acquisitions is generally allocated to intangible assets, such as
intellectual property, and is subject to amortization. However, VMware does
not acquire businesses on a predictable cycle. Additionally, the amount of
an acquisition's purchase price allocated to intangible assets and the term
of its related amortization can vary significantly and are unique to each
acquisition. Therefore, VMware believes that the presentation of non-GAAP
financial measures that adjust for the amortization of intangible assets,
provides investors and others with a consistent basis for comparison across
accounting periods.
- Acquisition related items. Acquisition related items include direct
costs of acquisitions, such as transaction fees, which vary significantly
and are unique to each acquisition. Additionally, VMware does not acquire
businesses on a predictable cycle.
- Capitalized software development costs. Capitalized software
development costs encompasses capitalization of development costs and the
subsequent amortization of the capitalized costs over the useful life of
the product. Amortization and capitalization of software development costs
can vary significantly depending upon the timing of products reaching
technological feasibility and being made generally available. In addition,
we exclude the capitalization of software from our free cash flows to
better convey management's view of operating cash flows. If we did not
capitalize costs under generally accepted accounting guidance, our GAAP
operating cash flows would be lower as a result of additional expense
recognized within net income and paid out in cash during the period.
- Gain on sale of Terremark investment. In the second quarter of 2011, we
sold our investment in Terremark Worldwide, Inc., which was acquired by
Verizon in a cash transaction, and realized a gain of $56.0 million. Our
investment in Terremark was made in connection with a business and
technical collaboration and was not made to seek an investment gain or to
fund our business operations. To the extent that sizeable gains or losses
are realized on such investments, they do not occur on a predictable cycle.
Additionally, the timing of the event that triggered our divestment and
whether or not we realized a gain or loss, was not under our control.
- Tax Adjustment. Non-GAAP financial information for the quarter is adjusted for a tax rate equal to our annual estimated tax rate on non-GAAP income. This rate is based on our estimated annual GAAP income tax rate forecast, adjusted to account for items excluded from GAAP income in calculating our non-GAAP income. Our estimated tax rate on non-GAAP income is determined annually and may be re-calculated during the year to take into account events or trends that we believe materially impact the estimated annual rate including, but not limited to, significant changes resulting from tax legislation, tax audit closures, material changes in the geographic mix of revenues and expenses and other significant events. Due to the differences in the tax treatment of items excluded from non-GAAP earnings, as well as the methodology applied to our estimated annual tax rates as described above, our estimated tax rate on non-GAAP income may differ from our GAAP tax rate and from our actual tax liabilities.
Additionally, we believe that the non-GAAP financial measure, free cash flows, is meaningful to investors because we review cash flows generated from operations after taking into consideration capital expenditures due to the fact that these expenditures are considered to be a necessary component of ongoing operations. As discussed above, we also exclude capitalization of software development costs and the excess income tax benefit from stock-based compensation from our measure of free cash flows.
The use of non-GAAP financial measures has certain limitations because they do not reflect all items of income and expense that affect VMware's operations. Specifically, in the case of stock-based compensation, if VMware did not pay out a portion of its compensation in the form of stock-based compensation and related employer payroll taxes, the cash salary expense included in costs of revenues and operating expenses would be higher, which would affect VMware's cash position. VMware compensates for these limitations by reconciling the non-GAAP financial measures to the most comparable GAAP financial measures. These non-GAAP financial measures should be considered in addition to, not as a substitute for or in isolation from, measures prepared in accordance with GAAP and should not be considered measures of VMware's liquidity. Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore comparability may be limited. Management encourages investors and others to review VMware's financial information in its entirety and not rely on a single financial measure.
Revenue Growth in Constant Currency
We have invoiced and collected in the Euro, the British Pound, the Japanese Yen, and the Australian Dollar in their respective regions since May 2009. As a result, our total revenues are affected by changes in the U.S. Dollar against these currencies. In order to provide a comparable framework for assessing how our business performed excluding the effect of foreign currency fluctuations, management analyzes year-over-year revenue growth on a constant currency basis. Since all of our entities operate with the U.S. Dollar as their functional currency, revenues for orders booked in currencies other than U.S. Dollars are converted into unearned revenue at the exchange rate in effect for the month in which each order is booked. We calculate constant currency on license revenues recognized during the current period that were originally booked in currencies other than U.S. Dollars by comparing the exchange rates at which the revenue was recognized against the exchange rate that was used in the comparable period. We do not calculate constant currency on services revenues, which include software maintenance revenues and professional services revenues.
Contact Information:
Contacts:
Michael Haase
VMware Investor Relations
mhaase@vmware.com
650-427-2875
Gloria Lee
VMware Investor Relations
glee@vmware.com
650-427-3267
Joan Stone
VMware Global Communications
joanstone@vmware.com
650-427-4436